{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["INGRESO DE DATOS","Bupa Diamond Care (Mundial)","Bupa Diamond Care (LA)","Bupa Complete Care (Mundial)","Bupa Complete Care (LA)","Bupa Advantage Care (Mundial)","Advantage (LA)","Bupa Advantage Care (LA)","Bupa Secure Care","Bupa Essential Care","Bupa Crititcal","Resumen tarifas anuales","Comparacion de Beneficios","Tablas","Bolivia"],"not_rendered":{"charts":0,"images":24,"macros":1,"external_links":0,"defined_names":10,"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":63,"n_cols":23,"rows_kept":63,"cut":false,"hidden":false,"merged":[[62,14,62,15],[61,14,61,15],[47,14,47,15],[29,14,29,17],[36,14,36,19],[55,14,55,15],[56,14,56,15],[58,14,58,15],[59,14,59,15],[3,14,3,16],[43,2,43,11],[35,2,35,11],[35,0,35,1],[37,0,37,1],[39,0,39,1],[16,14,16,19],[31,14,31,19],[39,14,39,19],[4,18,11,18],[43,0,43,1],[7,0,7,9],[37,4,37,5],[46,0,46,2],[4,21,11,21],[49,14,49,15],[50,14,50,15],[53,14,53,15],[52,14,52,15]]}
[]
[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,"Descuento 24 años (por edad)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"age","Discount (%)","Parameter",null,"Type","Nuevo Negocio",null,"Región",2]
[null,null,null,null,null,null,null,null," "," "," "," ",null,null,24,35,{"$f":"1-P6/100","v":0.65},null,null,"Renovación",null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,30,{"$f":"1-P7/100","v":0.7},null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,25,0.75,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,20,0.8,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,15,0.85,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,6,0.94,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All ages",0,1,null,null,null,null,null,"Bolivia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type selected",2,null,"Selección",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Región",{"$f":"IF(W13=1,\"2\",IF(W13=2,3,IF(W13=3,4,IF(W13=4,5,IF(W13=4,5,IF(W13=5,6,IF(W13=6,8,IF(W13=7,9,IF(W13=8,\"Bolivia\")))))))))","v":"Bolivia"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento de 24 años:",{"$f":"IF(P2,_xlfn.SWITCH(C40,O6,Q6,O7,Q7,O8,Q8,O9,Q9,O10,Q10,O11,Q11,Q12),Q12)","v":1}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento por variante de coaseguro","N/A"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento si es nuevo negocio (ENTRADA MANUAL)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New business discount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Critical","Diamond","Complete","Advantage","Secure","Essential"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.15,0.15,0.15,0.15,0.15]
[]
["Nombre del Asegurado principal:",null,"John Doe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento combinado 24 años + Nuevo Negocio o Roneovaciones"]
["Número de adultos en la póliza: ",null,2,null,"Número de hijos en la póliza:",null,2]
[]
[" Edad del titular:",null,32,null,"Edad de cónyuge:",null,46,null,null,null,null,null,null,null,"New business discount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Critical","Diamond","Complete","Advantage","Secure","Essential"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*$P$19","v":1},{"$f":"IF($T$13=1,IF($W$14=\"PERU2020\", (1-O51)*$P$19,(1-P34)*$P$19),1*$P$19)","v":1},{"$f":"IF($T$13=1,IF($W$14=\"PERU2020\", (1-O54)*$P$19,(1-Q34)*$P$19),1*$P$19)","v":1},{"$f":"IF($T$13=1,IF($W$14=\"PERU2020\", (1-O57)*$P$19,(1-R34)*$P$19),1*$P$19)","v":1},{"$f":"IF($T$13=1,IF($W$14=\"PERU2020\", (1-O60)*$P$19,(1-S34)*$P$19),1*$P$19)","v":1},{"$f":"IF($T$13=1,IF($W$14=\"PERU2020\", (1-O63)*$P$19,(1-T34)*$P$19),1*$P$19)","v":1}]
[]
["Nombre de la Agencia :",null,"Agencia"]
[]
[]
["Tarifas en US$ | Validas: 1 de enero de 2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DISCOUNT PERU 2020"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCLUSIVE CARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRIVILEGE CARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADVANTAGE CARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SECURE CARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESSENTIAL CARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54]

{"sheet":"Bupa Diamond Care (Mundial)","index":1,"n_rows":58,"n_cols":27,"rows_kept":58,"cut":false,"hidden":false,"merged":[[56,0,56,1],[56,2,56,3],[49,0,49,1],[49,2,49,3],[50,0,50,1],[50,2,50,3],[51,0,51,1],[51,2,51,3],[52,0,52,1],[52,2,52,3],[53,0,54,1],[53,2,54,3],[55,0,55,1],[55,2,55,3],[43,5,43,11],[47,0,47,1],[47,2,47,3],[48,0,48,1],[48,2,48,3],[45,0,45,1],[45,2,45,3],[46,0,46,1],[46,2,46,3],[44,0,44,1],[44,2,44,3],[39,0,39,1],[39,2,39,3],[40,0,43,1],[40,2,43,3],[33,0,33,1],[33,2,33,3],[36,0,36,1],[36,2,36,3],[37,0,37,1],[37,2,37,3],[38,0,38,1],[38,2,38,3],[33,5,33,11],[34,0,35,1],[34,2,34,3],[35,2,35,3],[30,0,30,1],[30,2,30,3],[31,0,31,1],[31,2,31,3],[32,0,32,1],[32,2,32,3],[17,9,17,10],[29,0,29,1],[29,2,29,3],[22,0,22,1],[22,2,22,3],[23,0,24,1],[23,2,23,3],[24,2,24,3],[25,0,27,1],[25,2,25,3],[27,2,27,3],[28,0,28,1],[28,2,28,3],[18,9,18,10],[19,0,19,1],[19,2,19,3],[20,0,21,1],[20,2,21,3],[20,9,21,9],[56,5,59,11],[0,26,0,37],[13,0,13,1],[13,2,13,3],[4,0,10,10],[4,11,5,11],[6,11,10,11],[12,0,12,5],[12,6,12,11],[0,13,0,24],[20,10,21,11],[14,0,14,5],[14,6,14,11],[16,1,16,5],[16,9,16,10],[18,1,18,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,null,null,null,null,null,true,false," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Diamond Care (Mundial)\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"BOLIVIA\",\"BOLIVIA\",'INGRESO DE DATOS'!W14)","v":"BOLIVIA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal:",null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
[null,"Número de Adultos en la Póliza",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,null,"Dependientes (menores de 24 años)",null,{"$f":"+'INGRESO DE DATOS'!$G$38","v":2}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[null,"Edad del Titular",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,null,"Edad del Cónyuge",null,{"$f":"+'INGRESO DE DATOS'!$G$40","v":46}]
[]
[null,null,null,null,null,null,null,null,null," Fecha de Cotización:",{"$f":"NOW()","v":"2024-03-04T10:52:31.900"}]
[null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null,"DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
[null,null,null,null,null,"Dentro del pais de residencia","n/a",1000,2000,5000,10000,20000]
[null,null,null,null,null,"Fuera del pais de residencia","n/a",2000,3000,5000,10000,20000]
[]
[]
[null,null,null,null,null,"TARIFAS ANUALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$9:$H$32,4,TRUE)","v":16909.9728},{"$f":"VLOOKUP($G$19,Tablas!$A$9:$H$32,5,TRUE)","v":12369.8428},{"$f":"VLOOKUP($G$19,Tablas!$A$9:$H$32,6,TRUE)","v":9234.2795999999998},{"$f":"VLOOKUP($G$19,Tablas!$A$9:$H$32,7,TRUE)","v":6836.6311999999998},{"$f":"VLOOKUP($G$19,Tablas!$A$9:$H$32,8,TRUE)","v":5387.2377999999999}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$9:$H$32,4,TRUE)))","v":25362.660400000001},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$9:$H$32,5,TRUE)))","v":17492.7186},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$9:$H$32,6,TRUE)))","v":13269.823},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$9:$H$32,7,TRUE)))","v":9722.7746000000006},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$9:$H$32,8,TRUE)))","v":7663.0497999999998}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$33:$H$35,4,TRUE)))","v":8566.4781999999996},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$33:$H$35,5,TRUE)))","v":6434.3411999999998},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$33:$H$35,6,TRUE)))","v":5295.2857999999997},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$33:$H$35,7,TRUE)))","v":4332.0886},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$33:$H$35,8,TRUE)))","v":3373.489}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D$36)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!E$36)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!F$36)","v":258.61500000000001},{"$f":"+IF($G$2=FALSE,0,Tablas!G$36)","v":258.61500000000001},{"$f":"+IF($G$2=FALSE,0,Tablas!H$36)","v":258.61500000000001}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H35:H38)","v":50839.111399999994},{"$f":"SUM(I35:I38)","v":36296.902600000001},{"$f":"SUM(J35:J38)","v":28058.003399999998},{"$f":"SUM(K35:K38)","v":21150.109400000001},{"$f":"SUM(L35:L38)","v":16682.391600000003}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
[null,null,null,null,null,"GRAN TOTAL:","n/a",{"$f":"SUM(H39:H40)","v":50925.111399999994},{"$f":"SUM(I39:I40)","v":36382.902600000001},{"$f":"SUM(J39:J40)","v":28144.003399999998},{"$f":"SUM(K39:K40)","v":21236.109400000001},{"$f":"SUM(L39:L40)","v":16768.391600000003}]
[]
[]
[null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$44:$H$67,4,TRUE)","v":8962.2855840000011},{"$f":"VLOOKUP($G$19,Tablas!$A$44:$H$67,5,TRUE)","v":6556.0166840000002},{"$f":"VLOOKUP($G$19,Tablas!$A$44:$H$67,6,TRUE)","v":4894.1681880000006},{"$f":"VLOOKUP($G$19,Tablas!$A$44:$H$67,7,TRUE)","v":3623.4145360000002},{"$f":"VLOOKUP($G$19,Tablas!$A$44:$H$67,8,TRUE)","v":2855.236034}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$44:$H$67,4,TRUE)))","v":13442.210012000001},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$44:$H$67,5,TRUE)))","v":9271.1408580000007},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$44:$H$67,6,TRUE)))","v":7033.006190000001},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$44:$H$67,7,TRUE)))","v":5153.0705380000009},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$44:$H$67,8,TRUE)))","v":4061.4163940000003}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$68:$H$70,4,TRUE)))","v":4540.2334460000002},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$68:$H$70,5,TRUE)))","v":3410.200836},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$68:$H$70,6,TRUE)))","v":2806.5014740000001},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$68:$H$70,7,TRUE)))","v":2296.0069579999999},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$68:$H$70,8,TRUE)))","v":1787.9491700000001}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D$71)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!E$71)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!F$71)","v":137.06595000000002},{"$f":"+IF($G$2=FALSE,0,Tablas!G$71)","v":137.06595000000002},{"$f":"+IF($G$2=FALSE,0,Tablas!H$71)","v":137.06595000000002}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H45:H48)","v":26944.729041999999},{"$f":"SUM(I45:I48)","v":19237.358378000001},{"$f":"SUM(J45:J48)","v":14870.741802000002},{"$f":"SUM(K45:K48)","v":11209.557982},{"$f":"SUM(L45:L48)","v":8841.6675480000013}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
[null,null,null,null,null,"TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(H49:H50)","v":27030.729041999999},{"$f":"SUM(I49:I50)","v":19323.358378000001},{"$f":"SUM(J49:J50)","v":14956.741802000002},{"$f":"SUM(K49:K50)","v":11295.557982},{"$f":"SUM(L49:L50)","v":8927.6675480000013}]
[null,null,null,null,null,"TOTAL  (2da Cuota)","n/a",{"$f":"H49","v":26944.729041999999},{"$f":"I49","v":19237.358378000001},14870.741802000002,11209.557982,8841.6675480000013]
[null,null,null,null,null,"GRAN TOTAL:","n/a",{"$f":"SUM(H51:H52)","v":53975.458083999998},{"$f":"SUM(I51:I52)","v":38560.716756000002},29827.483604000005,22505.115964000001,17769.335096000003]
[]
[]
[]
[null,null,null,null,null,"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."]
[null," "]

{"sheet":"Bupa Diamond Care (LA)","index":2,"n_rows":58,"n_cols":27,"rows_kept":58,"cut":false,"hidden":false,"merged":[[56,0,56,1],[56,2,56,3],[49,0,49,1],[49,2,49,3],[50,0,50,1],[50,2,50,3],[51,0,51,1],[51,2,51,3],[52,0,52,1],[52,2,52,3],[53,0,54,1],[53,2,54,3],[55,0,55,1],[55,2,55,3],[43,5,43,11],[47,0,47,1],[47,2,47,3],[48,0,48,1],[48,2,48,3],[45,0,45,1],[45,2,45,3],[46,0,46,1],[46,2,46,3],[44,0,44,1],[44,2,44,3],[39,0,39,1],[39,2,39,3],[40,0,43,1],[40,2,43,3],[33,0,33,1],[33,2,33,3],[36,0,36,1],[36,2,36,3],[37,0,37,1],[37,2,37,3],[38,0,38,1],[38,2,38,3],[33,5,33,11],[34,0,35,1],[34,2,34,3],[35,2,35,3],[30,0,30,1],[30,2,30,3],[31,0,31,1],[31,2,31,3],[32,0,32,1],[32,2,32,3],[17,9,17,10],[29,0,29,1],[29,2,29,3],[22,0,22,1],[22,2,22,3],[23,0,24,1],[23,2,23,3],[24,2,24,3],[25,0,27,1],[25,2,25,3],[27,2,27,3],[28,0,28,1],[28,2,28,3],[18,9,18,10],[19,0,19,1],[19,2,19,3],[20,0,21,1],[20,2,21,3],[20,9,21,9],[54,5,57,11],[0,26,0,37],[13,0,13,1],[13,2,13,3],[4,0,10,10],[4,11,5,11],[6,11,10,11],[12,0,12,5],[12,6,12,11],[0,13,0,24],[20,10,21,11],[14,0,14,5],[14,6,14,11],[16,1,16,5],[16,9,16,10],[18,1,18,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,null,null,null,null,null,true,false," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Diamond Care (Latinoamérica)\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"BOLIVIA\",\"BOLIVIA\",'INGRESO DE DATOS'!W14)","v":"BOLIVIA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal:",null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
[null,"Número de Adultos en la Póliza",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,null,"Dependientes (menores de 24 años)",null,{"$f":"+'INGRESO DE DATOS'!$G$38","v":2}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[null,"Edad del Titular",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,null,"Edad del Cónyuge",null,{"$f":"+'INGRESO DE DATOS'!$G$40","v":46}]
[]
[null,null,null,null,null,null,null,null,null," Fecha de Cotización:",{"$f":"NOW()","v":"2024-03-04T10:52:31.900"}]
[null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null,"DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
[null,null,null,null,null,"Dentro del pais de residencia","n/a",1000,2000,5000,10000,20000]
[null,null,null,null,null,"Fuera del pais de residencia","n/a",2000,3000,5000,10000,20000]
[]
[]
[null,null,null,null,null,"TARIFAS ANUALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$82:$H$105,4,TRUE)","v":12329.613799999999},{"$f":"VLOOKUP($G$19,Tablas!$A$82:$H$105,5,TRUE)","v":8997.5031999999992},{"$f":"VLOOKUP($G$19,Tablas!$A$82:$H$105,6,TRUE)","v":6723.99},{"$f":"VLOOKUP($G$19,Tablas!$A$82:$H$105,7,TRUE)","v":4970.0055999999995},{"$f":"VLOOKUP($G$19,Tablas!$A$82:$H$105,8,TRUE)","v":3911.4081999999999}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$82:$H$105,4,TRUE)))","v":18506.489399999999},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$82:$H$105,5,TRUE)))","v":12753.742399999999},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$82:$H$105,6,TRUE)))","v":9672.2009999999991},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$82:$H$105,7,TRUE)))","v":7087.2003999999997},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$82:$H$105,8,TRUE)))","v":5575.7393999999995}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$106:$H$108,4,TRUE)))","v":6265.3793999999998},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$106:$H$108,5,TRUE)))","v":4697.5977999999996},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$106:$H$108,6,TRUE)))","v":3871.1792},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$106:$H$108,7,TRUE)))","v":3174.6428000000001},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$106:$H$108,8,TRUE)))","v":2475.8076000000001}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D$109)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!E$109)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!F$109)","v":258.61500000000001},{"$f":"+IF($G$2=FALSE,0,Tablas!G$109)","v":258.61500000000001},{"$f":"+IF($G$2=FALSE,0,Tablas!H$109)","v":258.61500000000001}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H35:H38)","v":37101.482599999996},{"$f":"SUM(I35:I38)","v":26448.843399999998},{"$f":"SUM(J35:J38)","v":20525.985199999999},{"$f":"SUM(K35:K38)","v":15490.463799999998},{"$f":"SUM(L35:L38)","v":12221.5702}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
[null,null,null,null,null,"GRAN TOTAL:","n/a",{"$f":"SUM(H39:H40)","v":37187.482599999996},{"$f":"SUM(I39:I40)","v":26534.843399999998},{"$f":"SUM(J39:J40)","v":20611.985199999999},{"$f":"SUM(K39:K40)","v":15576.463799999998},{"$f":"SUM(L39:L40)","v":12307.5702}]
[]
[]
[null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$117:$H$140,4,TRUE)","v":6534.6953139999996},{"$f":"VLOOKUP($G$19,Tablas!$A$117:$H$140,5,TRUE)","v":4768.6766959999995},{"$f":"VLOOKUP($G$19,Tablas!$A$117:$H$140,6,TRUE)","v":3563.7147},{"$f":"VLOOKUP($G$19,Tablas!$A$117:$H$140,7,TRUE)","v":2634.1029679999997},{"$f":"VLOOKUP($G$19,Tablas!$A$117:$H$140,8,TRUE)","v":2073.0463460000001}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$117:$H$140,4,TRUE)))","v":9808.4393820000005},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$117:$H$140,5,TRUE)))","v":6759.4834719999999},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$117:$H$140,6,TRUE)))","v":5126.2665299999999},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$117:$H$140,7,TRUE)))","v":3756.2162119999998},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$117:$H$140,8,TRUE)))","v":2955.1418819999999}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$141:$H$143,4,TRUE)))","v":3320.6510819999999},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$141:$H$143,5,TRUE)))","v":2489.7268340000001},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$141:$H$143,6,TRUE)))","v":2051.724976},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$141:$H$143,7,TRUE)))","v":1682.560684},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$141:$H$143,8,TRUE)))","v":1312.178028}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D$144)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!E$144)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!F$144)","v":137.06595000000002},{"$f":"+IF($G$2=FALSE,0,Tablas!G$144)","v":137.06595000000002},{"$f":"+IF($G$2=FALSE,0,Tablas!H$144)","v":137.06595000000002}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H45:H48)","v":19663.785778000001},{"$f":"SUM(I45:I48)","v":14017.887001999999},{"$f":"SUM(J45:J48)","v":10878.772155999999},{"$f":"SUM(K45:K48)","v":8209.9458139999988},{"$f":"SUM(L45:L48)","v":6477.4322060000004}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
[null,null,null,null,null,"TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(H49:H50)","v":19749.785778000001},{"$f":"SUM(I49:I50)","v":14103.887001999999},{"$f":"SUM(J49:J50)","v":10964.772155999999},{"$f":"SUM(K49:K50)","v":8295.9458139999988},{"$f":"SUM(L49:L50)","v":6563.4322060000004}]
[null,null,null,null,null,"TOTAL  (2da Cuota)","n/a",{"$f":"H49","v":19663.785778000001},{"$f":"I49","v":14017.887001999999},10878.772155999999,8209.9458139999988,6477.4322060000004]
[null,null,null,null,null," GRAN TOTAL ","n/a",{"$f":"SUM(H51:H52)","v":39413.571556000003},{"$f":"SUM(I51:I52)","v":28121.774003999999},21843.544311999998,16505.891627999998,13040.864412000001]
[]
[null,null,null,null,null,"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."]
[]
[]
[null," "]

{"sheet":"Bupa Complete Care (Mundial)","index":3,"n_rows":58,"n_cols":27,"rows_kept":58,"cut":false,"hidden":false,"merged":[[56,0,56,1],[56,2,56,3],[49,0,49,1],[49,2,49,3],[50,0,50,1],[50,2,50,3],[51,0,51,1],[51,2,51,3],[52,0,52,1],[52,2,52,3],[53,0,54,1],[53,2,54,3],[55,0,55,1],[55,2,55,3],[43,5,43,11],[47,0,47,1],[47,2,47,3],[48,0,48,1],[48,2,48,3],[45,0,45,1],[45,2,45,3],[46,0,46,1],[46,2,46,3],[44,0,44,1],[44,2,44,3],[39,0,39,1],[39,2,39,3],[40,0,43,1],[40,2,43,3],[33,0,33,1],[33,2,33,3],[36,0,36,1],[36,2,36,3],[37,0,37,1],[37,2,37,3],[38,0,38,1],[38,2,38,3],[33,5,33,11],[34,0,35,1],[34,2,34,3],[35,2,35,3],[30,0,30,1],[30,2,30,3],[31,0,31,1],[31,2,31,3],[32,0,32,1],[32,2,32,3],[17,9,17,10],[29,0,29,1],[29,2,29,3],[22,0,22,1],[22,2,22,3],[23,0,24,1],[23,2,23,3],[24,2,24,3],[25,0,27,1],[25,2,25,3],[27,2,27,3],[28,0,28,1],[28,2,28,3],[18,9,18,10],[19,0,19,1],[19,2,19,3],[20,0,21,1],[20,2,21,3],[20,9,21,9],[56,5,59,11],[0,26,0,37],[13,0,13,1],[13,2,13,3],[4,0,10,10],[4,11,5,11],[6,11,10,11],[12,0,12,5],[12,6,12,11],[0,13,0,24],[20,10,21,11],[14,0,14,5],[14,6,14,11],[16,1,16,5],[16,9,16,10],[18,1,18,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,null,null,null,null,null,true,false," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Complete Care (Mundial)\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"BOLIVIA\",\"BOLIVIA\",'INGRESO DE DATOS'!W14)","v":"BOLIVIA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal:",null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
[null,"Número de Adultos en la Póliza",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,null,"Dependientes (menores de 24 años)",null,{"$f":"+'INGRESO DE DATOS'!$G$38","v":2}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[null,"Edad del Titular",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,null,"Edad del Cónyuge",null,{"$f":"+'INGRESO DE DATOS'!$G$40","v":46}]
[]
[null,null,null,null,null,null,null,null,null," Fecha de Cotización:",{"$f":"NOW()","v":"2024-03-04T10:52:31.900"}]
[null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null,"DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
[null,null,null,null,null,"Dentro del pais de residencia","n/a",1000,2000,5000,10000,20000]
[null,null,null,null,null,"Fuera del pais de residencia","n/a",2000,3000,5000,10000,20000]
[]
[]
[null,null,null,null,null,"TARIFAS ANUALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$225:$H$248,4,TRUE)","v":14346.810799999999},{"$f":"VLOOKUP($G$19,Tablas!$A$225:$H$248,5,TRUE)","v":10858.381799999999},{"$f":"VLOOKUP($G$19,Tablas!$A$225:$H$248,6,TRUE)","v":8084.8796000000002},{"$f":"VLOOKUP($G$19,Tablas!$A$225:$H$248,7,TRUE)","v":6013.6607999999997},{"$f":"VLOOKUP($G$19,Tablas!$A$225:$H$248,8,TRUE)","v":4598.7493999999997}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$225:$H$248,4,TRUE)))","v":21460.447400000001},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$225:$H$248,5,TRUE)))","v":15388.1672},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$225:$H$248,6,TRUE)))","v":11620.433999999999},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$225:$H$248,7,TRUE)))","v":8587.1674000000003},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$225:$H$248,8,TRUE)))","v":6565.3728000000001}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$249:$H$251,4,TRUE)))","v":7218.232},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$249:$H$251,5,TRUE)))","v":5371.1462000000001},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$249:$H$251,6,TRUE)))","v":4197.6088},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$249:$H$251,7,TRUE)))","v":3445.9011999999998},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$249:$H$251,8,TRUE)))","v":2558.5643999999998}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D$252)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!E$252)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!F$252)","v":258.61500000000001},{"$f":"+IF($G$2=FALSE,0,Tablas!G$252)","v":258.61500000000001},{"$f":"+IF($G$2=FALSE,0,Tablas!H$252)","v":258.61500000000001}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H35:H38)","v":43025.4902},{"$f":"SUM(I35:I38)","v":31617.695199999998},{"$f":"SUM(J35:J38)","v":24161.537400000005},{"$f":"SUM(K35:K38)","v":18305.344400000002},{"$f":"SUM(L35:L38)","v":13981.301599999999}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
[null,null,null,null,null,"GRAN TOTAL:","n/a",{"$f":"SUM(H39:H40)","v":43111.4902},{"$f":"SUM(I39:I40)","v":31703.695199999998},{"$f":"SUM(J39:J40)","v":24247.537400000005},{"$f":"SUM(K39:K40)","v":18391.344400000002},{"$f":"SUM(L39:L40)","v":14067.301599999999}]
[]
[]
[null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$260:$H$283,4,TRUE)","v":7603.8097239999997},{"$f":"VLOOKUP($G$19,Tablas!$A$260:$H$283,5,TRUE)","v":5754.9423539999998},{"$f":"VLOOKUP($G$19,Tablas!$A$260:$H$283,6,TRUE)","v":4284.9861880000008},{"$f":"VLOOKUP($G$19,Tablas!$A$260:$H$283,7,TRUE)","v":3187.2402240000001},{"$f":"VLOOKUP($G$19,Tablas!$A$260:$H$283,8,TRUE)","v":2437.3371819999998}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$260:$H$283,4,TRUE)))","v":11374.037122000002},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$260:$H$283,5,TRUE)))","v":8155.7286160000003},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$260:$H$283,6,TRUE)))","v":6158.8300200000003},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$260:$H$283,7,TRUE)))","v":4551.1987220000001},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$260:$H$283,8,TRUE)))","v":3479.6475840000003}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$284:$H$286,4,TRUE)))","v":3825.6629600000001},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$284:$H$286,5,TRUE)))","v":2846.7074860000002},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$284:$H$286,6,TRUE)))","v":2224.7326640000001},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$284:$H$286,7,TRUE)))","v":1826.327636},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$284:$H$286,8,TRUE)))","v":1356.0391319999999}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D$287)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!E$287)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!F$287)","v":137.06595000000002},{"$f":"+IF($G$2=FALSE,0,Tablas!G$287)","v":137.06595000000002},{"$f":"+IF($G$2=FALSE,0,Tablas!H$287)","v":137.06595000000002}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H45:H48)","v":22803.509806000002},{"$f":"SUM(I45:I48)","v":16757.378455999999},{"$f":"SUM(J45:J48)","v":12805.614822},{"$f":"SUM(K45:K48)","v":9701.8325320000004},{"$f":"SUM(L45:L48)","v":7410.0898479999996}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
[null,null,null,null,null,"TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(H49:H50)","v":22889.509806000002},{"$f":"SUM(I49:I50)","v":16843.378455999999},{"$f":"SUM(J49:J50)","v":12891.614822},{"$f":"SUM(K49:K50)","v":9787.8325320000004},{"$f":"SUM(L49:L50)","v":7496.0898479999996}]
[null,null,null,null,null,"TOTAL  (2da Cuota)","n/a",{"$f":"H49","v":22803.509806000002},{"$f":"I49","v":16757.378455999999},12805.614822,9701.8325320000004,7410.0898479999996]
[null,null,null,null,null," GRAN TOTAL","n/a",{"$f":"SUM(H51:H52)","v":45693.019612000004},{"$f":"SUM(I51:I52)","v":33600.756911999997},25697.229643999999,19489.665064000001,14906.179695999999]
[]
[]
[]
[null,null,null,null,null,"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."]
[null," "]

{"sheet":"Bupa Complete Care (LA)","index":4,"n_rows":58,"n_cols":27,"rows_kept":58,"cut":false,"hidden":false,"merged":[[0,13,0,24],[4,11,5,11],[56,0,56,1],[56,2,56,3],[55,0,55,1],[55,2,55,3],[38,0,38,1],[31,0,31,1],[23,0,24,1],[32,0,32,1],[35,2,35,3],[31,2,31,3],[33,0,33,1],[34,0,35,1],[32,2,32,3],[12,6,12,11],[14,6,14,11],[22,0,22,1],[53,0,54,1],[53,2,54,3],[36,0,36,1],[37,0,37,1],[36,2,36,3],[49,2,49,3],[44,0,44,1],[38,2,38,3],[37,2,37,3],[46,2,46,3],[47,2,47,3],[44,2,44,3],[48,2,48,3],[45,2,45,3],[13,0,13,1],[20,0,21,1],[19,0,19,1],[12,0,12,5],[14,0,14,5],[13,2,13,3],[19,2,19,3],[51,2,51,3],[20,2,21,3],[33,2,33,3],[28,2,28,3],[22,2,22,3],[23,2,23,3],[25,2,25,3],[39,2,39,3],[27,2,27,3],[34,2,34,3],[33,5,33,11],[43,5,43,11],[20,9,21,9],[20,10,21,11],[16,9,16,10],[18,9,18,10],[17,9,17,10],[48,0,48,1],[49,0,49,1],[47,0,47,1],[30,0,30,1],[24,2,24,3],[25,0,27,1],[28,0,28,1],[29,2,29,3],[29,0,29,1],[30,2,30,3],[55,5,58,11],[0,26,0,37],[4,0,10,10],[6,11,10,11],[18,1,18,5],[16,1,16,5],[52,0,52,1],[52,2,52,3],[39,0,39,1],[40,0,43,1],[40,2,43,3],[51,0,51,1],[50,0,50,1],[45,0,45,1],[46,0,46,1],[50,2,50,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,null,null,null,null,null,true,false," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Complete Care (Latinoamérica)\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"BOLIVIA\",\"BOLIVIA\",'INGRESO DE DATOS'!W14)","v":"BOLIVIA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal:",null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
[null,"Número de Adultos en la Póliza",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,null,"Dependientes (menores de 24 años)",null,{"$f":"+'INGRESO DE DATOS'!$G$38","v":2}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[null,"Edad del Titular",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,null,"Edad del Cónyuge",null,{"$f":"+'INGRESO DE DATOS'!$G$40","v":46}]
[]
[null,null,null,null,null,null,null,null,null," Fecha de Cotización:",{"$f":"NOW()","v":"2024-03-04T10:52:31.900"}]
[null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null,"DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
[null,null,null,null,null,"Dentro del pais de residencia","n/a",1000,2000,5000,10000,20000]
[null,null,null,null,null,"Fuera del pais de residencia","n/a",2000,3000,5000,10000,20000]
[]
[]
[null,null,null,null,null,"TARIFAS ANUALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$296:$H$319,4,TRUE)","v":10556.089599999999},{"$f":"VLOOKUP($G$19,Tablas!$A$296:$H$319,5,TRUE)","v":7981.4336000000003},{"$f":"VLOOKUP($G$19,Tablas!$A$296:$H$319,6,TRUE)","v":5946.9956000000002},{"$f":"VLOOKUP($G$19,Tablas!$A$296:$H$319,7,TRUE)","v":4428.6382000000003},{"$f":"VLOOKUP($G$19,Tablas!$A$296:$H$319,8,TRUE)","v":3367.7419999999997}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$296:$H$319,4,TRUE)))","v":15800.801799999999},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$296:$H$319,5,TRUE)))","v":11314.693600000001},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$296:$H$319,6,TRUE)))","v":8558.4323999999997},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$296:$H$319,7,TRUE)))","v":6312.5047999999997},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$296:$H$319,8,TRUE)))","v":4817.1354000000001}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$320:$H$322,4,TRUE)))","v":5321.7219999999998},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$320:$H$322,5,TRUE)))","v":3963.1311999999998},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$320:$H$322,6,TRUE)))","v":3099.9317999999998},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$320:$H$322,7,TRUE)))","v":2542.4728},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$320:$H$322,8,TRUE)))","v":1887.3147999999999}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D$323)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!E$323)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!F$323)","v":258.61500000000001},{"$f":"+IF($G$2=FALSE,0,Tablas!G$323)","v":258.61500000000001},{"$f":"+IF($G$2=FALSE,0,Tablas!H$323)","v":258.61500000000001}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H35:H38)","v":31678.613400000002},{"$f":"SUM(I35:I38)","v":23259.258400000002},{"$f":"SUM(J35:J38)","v":17863.9748},{"$f":"SUM(K35:K38)","v":13542.230799999999},{"$f":"SUM(L35:L38)","v":10330.807199999999}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
[null,null,null,null,null,"GRAN TOTAL:","n/a",{"$f":"SUM(H39:H40)","v":31764.613400000002},{"$f":"SUM(I39:I40)","v":23345.258400000002},{"$f":"SUM(J39:J40)","v":17949.9748},{"$f":"SUM(K39:K40)","v":13628.230799999999},{"$f":"SUM(L39:L40)","v":10416.807199999999}]
[]
[]
[null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$331:$H$354,4,TRUE)","v":5594.7274879999995},{"$f":"VLOOKUP($G$19,Tablas!$A$331:$H$354,5,TRUE)","v":4230.1598080000003},{"$f":"VLOOKUP($G$19,Tablas!$A$331:$H$354,6,TRUE)","v":3151.9076680000003},{"$f":"VLOOKUP($G$19,Tablas!$A$331:$H$354,7,TRUE)","v":2347.1782460000004},{"$f":"VLOOKUP($G$19,Tablas!$A$331:$H$354,8,TRUE)","v":1784.90326}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$331:$H$354,4,TRUE)))","v":8374.4249540000001},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$331:$H$354,5,TRUE)))","v":5996.7876080000005},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$331:$H$354,6,TRUE)))","v":4535.9691720000001},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$331:$H$354,7,TRUE)))","v":3345.6275439999999},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$331:$H$354,8,TRUE)))","v":2553.0817620000003}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$355:$H$357,4,TRUE)))","v":2820.5126599999999},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$355:$H$357,5,TRUE)))","v":2100.4595359999998},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$355:$H$357,6,TRUE)))","v":1642.9638540000001},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$355:$H$357,7,TRUE)))","v":1347.5105840000001},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$355:$H$357,8,TRUE)))","v":1000.276844}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D$358)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!E$358)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!F$358)","v":137.06595000000002},{"$f":"+IF($G$2=FALSE,0,Tablas!G$358)","v":137.06595000000002},{"$f":"+IF($G$2=FALSE,0,Tablas!H$358)","v":137.06595000000002}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H45:H48)","v":16789.665101999999},{"$f":"SUM(I45:I48)","v":12327.406952000001},{"$f":"SUM(J45:J48)","v":9467.9066440000006},{"$f":"SUM(K45:K48)","v":7177.3823240000002},{"$f":"SUM(L45:L48)","v":5475.3278160000009}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
[null,null,null,null,null,"TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(H49:H50)","v":16875.665101999999},{"$f":"SUM(I49:I50)","v":12413.406952000001},{"$f":"SUM(J49:J50)","v":9553.9066440000006},{"$f":"SUM(K49:K50)","v":7263.3823240000002},{"$f":"SUM(L49:L50)","v":5561.3278160000009}]
[null,null,null,null,null,"TOTAL  (2da Cuota)","n/a",{"$f":"H49","v":16789.665101999999},{"$f":"I49","v":12327.406952000001},9467.9066440000006,7177.3823240000002,5475.3278160000009]
[null,null,null,null,null," GRAN TOTAL","n/a",{"$f":"SUM(H51:H52)","v":33665.330203999998},{"$f":"SUM(I51:I52)","v":24740.813904000002},19021.813288000001,14440.764648,11036.655632000002]
[]
[]
[null,null,null,null,null,"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."]
[]
[null," "]

{"sheet":"Bupa Advantage Care (Mundial)","index":5,"n_rows":54,"n_cols":22,"rows_kept":54,"cut":false,"hidden":false,"merged":[[53,0,57,6],[0,21,0,32],[0,8,0,19],[20,3,21,4],[16,3,16,5],[18,3,18,5],[4,0,10,5],[4,6,5,6],[6,6,10,6],[20,5,21,6],[29,0,29,6],[40,0,40,6],[12,1,12,6],[14,1,14,6],[17,3,17,4]]}
[" ",null,true,true,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Advantage Care (Mundial)\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"BOLIVIA\",\"BOLIVIA\",'INGRESO DE DATOS'!W14)","v":"BOLIVIA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal",{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
["Número de Adultos en la Póliza",{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,"Dependientes (menores de 24 años)",null,null,{"$f":"+'INGRESO DE DATOS'!$G$38","v":2}]
[null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
["Edad del Titular",{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,"Edad del Cónyuge",null,null,{"$f":"+'INGRESO DE DATOS'!$G$40","v":46}]
[]
[null,null,null," Fecha de Cotización:",null,{"$f":"NOW()","v":"2024-03-04T10:52:31.900"}]
[]
[]
[]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia","n/a",1000,2000,5000,10000,20000]
["Fuera del pais de residencia","n/a",2000,3000,5000,10000,20000]
[]
[]
["TARIFAS ANUALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$440:$H$463,4,TRUE)","v":11008.9532},{"$f":"VLOOKUP($B$19,Tablas!$A$440:$H$463,5,TRUE)","v":8588.3168000000005},{"$f":"VLOOKUP($B$19,Tablas!$A$440:$H$463,6,TRUE)","v":6582.6138000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$440:$H$463,7,TRUE)","v":4910.2367999999997},{"$f":"VLOOKUP($B$19,Tablas!$A$440:$H$463,8,TRUE)","v":3790.7212}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$440:$H$463,4,TRUE)))","v":16526.073199999999},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$440:$H$463,5,TRUE)))","v":12890.521000000001},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$440:$H$463,6,TRUE)))","v":9666.4539999999997},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$440:$H$463,7,TRUE)))","v":7353.8612000000003},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$440:$H$463,8,TRUE)))","v":5711.3685999999998}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$464:$H$466,4,TRUE)))","v":6192.9672},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$464:$H$466,5,TRUE)))","v":4357.3753999999999},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$464:$H$466,6,TRUE)))","v":3413.7179999999998},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$464:$H$466,7,TRUE)))","v":2950.5097999999998},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$464:$H$466,8,TRUE)))","v":1987.3126}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($C$1=FALSE,0,Tablas!D$467)","v":258.61500000000001},{"$f":"+IF($C$1=FALSE,0,Tablas!E$467)","v":258.61500000000001},{"$f":"+IF($C$1=FALSE,0,Tablas!F$467)","v":258.61500000000001},{"$f":"+IF($C$1=FALSE,0,Tablas!G$467)","v":258.61500000000001},{"$f":"+IF($C$1=FALSE,0,Tablas!H$467)","v":258.61500000000001}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($D$1=FALSE,0,Tablas!D$468)","v":344.82},{"$f":"IF($D$1=FALSE,0,Tablas!E$468)","v":344.82},{"$f":"IF($D$1=FALSE,0,Tablas!F$468)","v":344.82},{"$f":"IF($D$1=FALSE,0,Tablas!G$468)","v":344.82},{"$f":"IF($D$1=FALSE,0,Tablas!H$468)","v":344.82}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C31:C35)","v":34331.428599999999},26439.648200000003,20266.220800000003,15818.042799999999,12092.837399999999]
["Costo Administrativo Annual","n/a",{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
["GRAN TOTAL :","n/a",{"$f":"SUM(C36:C37)","v":34417.428599999999},{"$f":"SUM(D36:D37)","v":26525.648200000003},{"$f":"SUM(E36:E37)","v":20352.220800000003},{"$f":"SUM(F36:F37)","v":15904.042799999999},{"$f":"SUM(G36:G37)","v":12178.837399999999}]
[]
[]
["TARIFAS SEMESTRALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$475:$H$498,4,TRUE)","v":5834.7451959999999},{"$f":"VLOOKUP($B$19,Tablas!$A$475:$H$498,5,TRUE)","v":4551.8079040000002},{"$f":"VLOOKUP($B$19,Tablas!$A$475:$H$498,6,TRUE)","v":3488.7853140000002},{"$f":"VLOOKUP($B$19,Tablas!$A$475:$H$498,7,TRUE)","v":2602.4255039999998},{"$f":"VLOOKUP($B$19,Tablas!$A$475:$H$498,8,TRUE)","v":2009.082236}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$475:$H$498,4,TRUE)))","v":8758.8187959999996},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$475:$H$498,5,TRUE)))","v":6831.9761300000009},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$475:$H$498,6,TRUE)))","v":5123.2206200000001},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$475:$H$498,7,TRUE)))","v":3897.5464360000005},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$475:$H$498,8,TRUE)))","v":3027.0253579999999}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$499:$H$501,4,TRUE)))","v":3282.2726160000002},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$499:$H$501,5,TRUE)))","v":2309.408962},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$499:$H$501,6,TRUE)))","v":1809.27054},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$499:$H$501,7,TRUE)))","v":1563.7701939999999},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$499:$H$501,8,TRUE)))","v":1053.275678}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($C$1=FALSE,0,Tablas!D$502)","v":137.06595000000002},{"$f":"+IF($C$1=FALSE,0,Tablas!E$502)","v":137.06595000000002},{"$f":"+IF($C$1=FALSE,0,Tablas!F$502)","v":137.06595000000002},{"$f":"+IF($C$1=FALSE,0,Tablas!G$502)","v":137.06595000000002},{"$f":"+IF($C$1=FALSE,0,Tablas!H$502)","v":137.06595000000002}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($D$1=FALSE,0,Tablas!D$503)","v":182.75460000000001},{"$f":"IF($D$1=FALSE,0,Tablas!E$503)","v":182.75460000000001},{"$f":"IF($D$1=FALSE,0,Tablas!F$503)","v":182.75460000000001},{"$f":"IF($D$1=FALSE,0,Tablas!G$503)","v":182.75460000000001},{"$f":"IF($D$1=FALSE,0,Tablas!H$503)","v":182.75460000000001}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C42:C46)","v":18195.657157999998},14013.013546,10741.097024000001,8383.5626840000004,6409.2038220000004]
["Costo Administrativo Anual ","n/a",{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
["TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(C47:C48)","v":18281.657157999998},{"$f":"SUM(D47:D48)","v":14099.013546},{"$f":"SUM(E47:E48)","v":10827.097024000001},{"$f":"SUM(F47:F48)","v":8469.5626840000004},{"$f":"SUM(G47:G48)","v":6495.2038220000004}]
["TOTAL  (2da Cuota)","n/a",{"$f":"C47","v":18195.657157999998},{"$f":"D47","v":14013.013546},10741.097024000001,8383.5626840000004,6409.2038220000004]
[" GRAN TOTAL","n/a",{"$f":"SUM(C49:C50)","v":36477.314315999996},{"$f":"SUM(D49:D50)","v":28112.027092},21568.194048000001,16853.125368000001,12904.407644000001]
[]
[]
["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":"Advantage (LA)","index":6,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[45,0,46,1],[42,0,42,1],[41,2,41,3],[42,2,42,3],[43,0,43,1],[43,2,43,3],[44,0,44,1],[44,2,44,3],[39,0,39,1],[40,0,40,1],[39,2,39,3],[41,0,41,1],[40,2,40,3],[22,0,23,1],[24,0,24,1],[33,0,33,1],[34,0,34,1],[38,2,38,3],[38,0,38,1],[35,0,35,1],[35,2,35,3],[36,0,36,1],[36,2,36,3],[34,2,34,3],[19,0,19,1],[28,0,28,1],[28,2,28,3],[32,0,32,1],[25,2,25,3],[25,0,25,1],[26,0,26,1],[26,2,26,3],[32,2,32,3],[21,2,21,3],[22,2,22,3],[31,2,31,3],[27,0,27,1],[29,0,29,1],[30,0,31,1],[20,0,21,1],[49,5,49,12],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[27,2,27,3],[16,2,16,3],[20,2,20,3],[17,2,18,3],[29,2,29,3],[30,2,30,3],[23,2,23,3],[24,2,24,3],[19,2,19,3],[33,2,33,3],[45,2,46,3],[9,0,9,12],[11,7,11,12],[13,7,13,12],[17,5,17,6],[16,5,16,6],[11,0,11,3],[17,0,18,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1]]}
[]
[null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "," "," "," "]
[]
[]
[]
["Cotización de Seguro Médico Internacional - Bupa ADVANTAGE Care (cobertura solo Latinoamérica)"]
[]
["Bupa Advantage Care (cobertura solo en Latinoamérica)",null,null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
["Cobertura Máxima anual",null,"US $ 3,500,000"]
["Cobertura Geografica",null,"Limitada a Latinoamérica excluyendo México",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
["Condiciones médicas cubiertas",null,"Todas las condiciones médicas"]
["Redes de proveedores",null,"Red de Proveedores \"Bupa Advantage\"",null,null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,null,{"$f":"+'INGRESO DE DATOS'!$C$40","v":32}]
["Opciones fuera de la Red",null,"NO, solo en casos de emergencia",null,null,"FECHA DE COTIZACION :"]
["Requiere preautorización",null,"SI, 30% de penalización por omitir prenotificación",null,null,{"$f":"NOW()","v":"2024-03-04T10:52:31.900"},null,null,null,{"$f":"+'INGRESO DE DATOS'!$G$38","v":2},null,null,{"$f":"+'INGRESO DE DATOS'!$G$40","v":46}]
[null,null,null,null,null,null,null,null,null," "," "," "]
["Número máximo de días de hospitalización",null,"Ilimitado",null,null,null,null,null,true,null,"COMPLICACIONES DE MATERNIDAD"]
["Habitación y alimentación",null,"100% dentro de Red Bupa"]
[null,null,"\"UCR\" para L.A. en emergencias fuera de  Red Bupa",null,null,null,null,null,true,null,"TRASPLANTE DE ORGANOS"]
["Cuidados Intensivos",null,"100% dentro de Red Bupa"]
[null,null,"\"UCR\" para L.A. en emergencias fuera de  Red Bupa",null,null,null," "]
["Cobertura de Maternidad",null,"$5,000 (Excepto planes 4,5, y 6)",null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Cobertura Provisional de Recién Nacido",null,"$30,000 por los primeros 90 días",null,null,"Dentro del pais de residencia",null,"n/a",1000,2000,5000,10000,20000]
["Cuidado del Recién Nacido saludable",null,"Ya incluída dentro del beneficio de Maternidad",null,null,"Fuera del pais de residencia",null,"n/a",2000,3000,5000,10000,20000]
["Cobertura de Complicaciones de Maternidad",null,"Disponible a través de cobertura opcional adicional"]
["Trasplante de Organos",null,"$1,000,000 de por vida, por diagnóstico"]
["Condiciones congénitas y hereditarias",null,"<18 años $300,000 de por vida; >=18 al 100%",null,null,"Tarifas Anuales"]
["Coberturas opcionales (Riders)",null,"Complicaciones de Maternidad por $500,000",null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!$A$582:$H$605,4,TRUE)","v":14491},{"$f":"VLOOKUP($M$16,Tablas!$A$582:$H$605,5,TRUE)","v":11087},{"$f":"VLOOKUP($M$16,Tablas!$A$582:$H$605,6,TRUE)","v":7953},{"$f":"VLOOKUP($M$16,Tablas!$A$582:$H$605,7,TRUE)","v":5984},{"$f":"VLOOKUP($M$16,Tablas!$A$582:$H$605,8,TRUE)","v":4611}]
[null,null,"Trasplante de órganos por $ 300,000 adicionales",null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$582:$H$605,4,TRUE)))","v":21074},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$582:$H$605,5,TRUE)))","v":16127},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$582:$H$605,6,TRUE)))","v":11319},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$582:$H$605,7,TRUE)))","v":8682},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$582:$H$605,8,TRUE)))","v":6734}]
["Acompañamiento de menores hospitalizados",null,"$300 por día",null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$606:$H$608,4,TRUE)))","v":8181},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$606:$H$608,5,TRUE)))","v":5634},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$606:$H$608,6,TRUE)))","v":4146},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$606:$H$608,7,TRUE)))","v":3620},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$606:$H$608,8,TRUE)))","v":2438}]
["Ambulancia aérea",null,"$100,000 por año y ticket aéreo de retorno",null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$20=FALSE,0,Tablas!D$609)","v":0},{"$f":"+IF($I$20=FALSE,0,Tablas!E$609)","v":0},{"$f":"+IF($I$20=FALSE,0,Tablas!F$609)","v":0},{"$f":"+IF($I$20=FALSE,0,Tablas!G$609)","v":0},{"$f":"+IF($I$20=FALSE,0,Tablas!H$609)","v":0}]
["Repatriación restos mortales",null,1,null,null,"Prima Rider Trasplante Organos",null,"n/a",{"$f":"IF($I$22=FALSE,0,Tablas!D$610)","v":0},{"$f":"IF($I$22=FALSE,0,Tablas!E$610)","v":0},{"$f":"IF($I$22=FALSE,0,Tablas!F$610)","v":0},{"$f":"IF($I$22=FALSE,0,Tablas!G$610)","v":0},{"$f":"IF($I$22=FALSE,0,Tablas!H$610)","v":0}]
["Medicamentos por receta",null,"$6,000 por Asegurado, por año póliza",null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I31:I35)","v":43746},32848,23418,18286,13783]
["Almacenamiento de sangre de cordon umbilical",null,"$500  (Excepto planes 4,5, y 6)",null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL :",null,"n/a",{"$f":"SUM(I36:I37)","v":43821},{"$f":"SUM(J36:J37)","v":32923},{"$f":"SUM(K36:K37)","v":23493},{"$f":"SUM(L36:L37)","v":18361},{"$f":"SUM(M36:M37)","v":13858}]
["Atención médica en el hogar",null,"100% de usual/acostumbrado y razonable"]
["Rehabilitación",null,"100% de usual/acostumbrado y razonable",null,null,"Tarifas Semestrales"]
["Residencia y cuidados paliativos",null,"100% de usual/acostumbrado y razonable",null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!$A$615:$H$638,4,TRUE)","v":7680.2300000000005},{"$f":"VLOOKUP($M$16,Tablas!$A$615:$H$638,5,TRUE)","v":5876.1100000000006},{"$f":"VLOOKUP($M$16,Tablas!$A$615:$H$638,6,TRUE)","v":4215.09},{"$f":"VLOOKUP($M$16,Tablas!$A$615:$H$638,7,TRUE)","v":3171.52},{"$f":"VLOOKUP($M$16,Tablas!$A$615:$H$638,8,TRUE)","v":2443.83}]
["Cobertura de actividades peligrosas",null,1,null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$615:$H$638,4,TRUE)))","v":11169.220000000001},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$615:$H$638,5,TRUE)))","v":8547.3100000000013},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$615:$H$638,6,TRUE)))","v":5999.0700000000006},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$615:$H$638,7,TRUE)))","v":4601.46},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$615:$H$638,8,TRUE)))","v":3569.02}]
["Chequeos generales de rutina",null,"Hasta US$150 por año póliza.Sin deducible",null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$639:$H$641,4,TRUE)))","v":4335.93},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$639:$H$641,5,TRUE)))","v":2986.02},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$639:$H$641,6,TRUE)))","v":2197.38},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$639:$H$641,7,TRUE)))","v":1918.6000000000001},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$639:$H$641,8,TRUE)))","v":1292.1400000000001}]
["Cobertura de VIH, SIDA, CAS",null,"Solo como efecto de transfusión de sangre",null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$20=FALSE,0,Tablas!D$642)","v":0},{"$f":"+IF($I$20=FALSE,0,Tablas!E$642)","v":0},{"$f":"+IF($I$20=FALSE,0,Tablas!F$642)","v":0},{"$f":"+IF($I$20=FALSE,0,Tablas!G$642)","v":0},{"$f":"+IF($I$20=FALSE,0,Tablas!H$642)","v":0}]
["Cobertura de brazos y piernas artificiales",null,"$30,000 por año y hasta $120,000 de por vida",null,null,"Prima Rider Trasplante Organos",null,"n/a",{"$f":"IF($I$22=FALSE,0,Tablas!D$643)","v":0},{"$f":"IF($I$22=FALSE,0,Tablas!E$643)","v":0},{"$f":"IF($I$22=FALSE,0,Tablas!F$643)","v":0},{"$f":"IF($I$22=FALSE,0,Tablas!G$643)","v":0},{"$f":"IF($I$22=FALSE,0,Tablas!H$643)","v":0}]
["Cobertura extendida para dependientes en caso de muerte de asegurado principal",null,"2 años sin costo",null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I41:I45)","v":23185.38},17409.440000000002,12411.54,9691.58,7304.9900000000007]
[null,null,null,null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL  (1ra Cuota) :",null,"n/a",{"$f":"SUM(I46:I47)","v":23260.38},{"$f":"SUM(J46:J47)","v":17484.440000000002},{"$f":"SUM(K46:K47)","v":12486.54},{"$f":"SUM(L46:L47)","v":9766.58},{"$f":"SUM(M46:M47)","v":7379.9900000000007}]
[null," ",null,null,null,"GRAN TOTAL  (2da Cuota) :",null,"n/a",{"$f":"I46","v":23185.38},{"$f":"J46","v":17409.440000000002},12411.54,9691.58,7304.9900000000007]
[null," ",null,null,null,"Tarifas en US $ -  Válidas desde 01 Ene 2013"]

{"sheet":"Bupa Advantage Care (LA)","index":7,"n_rows":54,"n_cols":22,"rows_kept":54,"cut":false,"hidden":false,"merged":[[53,0,57,6],[0,8,0,19],[0,21,0,32],[16,3,16,5],[4,0,10,5],[4,6,5,6],[6,6,10,6],[12,1,12,6],[14,1,14,6],[17,3,17,4],[18,3,18,5],[20,3,21,4],[20,5,21,6],[29,0,29,6],[40,0,40,6]]}
[" ",null,false,false,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Advantage Care (Latinoamérica)\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"BOLIVIA\",\"BOLIVIA\",'INGRESO DE DATOS'!W14)","v":"BOLIVIA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal",{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
["Número de Adultos en la Póliza",{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,"Dependientes (menores de 24 años)",null,null,{"$f":"+'INGRESO DE DATOS'!$G$38","v":2}]
[null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
["Edad del Titular",{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,"Edad del Cónyuge",null,null,{"$f":"+'INGRESO DE DATOS'!$G$40","v":46}]
[]
[null,null,null," Fecha de Cotización:",null,{"$f":"NOW()","v":"2024-03-04T10:52:31.900"}]
[]
[]
[]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia","n/a",1000,2000,5000,10000,20000]
["Fuera del pais de residencia","n/a",2000,3000,5000,10000,20000]
[]
[]
["TARIFAS ANUALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$510:$H$533,4,TRUE)","v":8169.9351999999999},{"$f":"VLOOKUP($B$19,Tablas!$A$510:$H$533,5,TRUE)","v":6359.6301999999996},{"$f":"VLOOKUP($B$19,Tablas!$A$510:$H$533,6,TRUE)","v":4878.0536000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$510:$H$533,7,TRUE)","v":3637.8510000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$510:$H$533,8,TRUE)","v":2806.8348000000001}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$510:$H$533,4,TRUE)))","v":12258.351000000001},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$510:$H$533,5,TRUE)))","v":9552.6633999999995},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$510:$H$533,6,TRUE)))","v":7167.6584000000003},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$510:$H$533,7,TRUE)))","v":5448.1559999999999},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$510:$H$533,8,TRUE)))","v":4228.6426000000001}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$534:$H$536,4,TRUE)))","v":4605.6458000000002},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$534:$H$536,5,TRUE)))","v":3241.308},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$534:$H$536,6,TRUE)))","v":2551.6680000000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$534:$H$536,7,TRUE)))","v":2204.5491999999999},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$534:$H$536,8,TRUE)))","v":1473.5308}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($C$1=FALSE,0,Tablas!D$537)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!E$537)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!F$537)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!G$537)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!H$537)","v":0}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($D$1=FALSE,0,Tablas!D$538)","v":0},{"$f":"IF($D$1=FALSE,0,Tablas!E$538)","v":0},{"$f":"IF($D$1=FALSE,0,Tablas!F$538)","v":0},{"$f":"IF($D$1=FALSE,0,Tablas!G$538)","v":0},{"$f":"IF($D$1=FALSE,0,Tablas!H$538)","v":0}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C31:C35)","v":25033.932000000001},19153.601599999998,14597.38,11290.556199999999,8509.0082000000002]
["Costo Administrativo Annual","n/a",{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
["GRAN TOTAL :","n/a",{"$f":"SUM(C36:C37)","v":25119.932000000001},{"$f":"SUM(D36:D37)","v":19239.601599999998},{"$f":"SUM(E36:E37)","v":14683.38},{"$f":"SUM(F36:F37)","v":11376.556199999999},{"$f":"SUM(G36:G37)","v":8595.0082000000002}]
[]
[]
["TARIFAS SEMESTRALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$545:$H$568,4,TRUE)","v":4330.0656559999998},{"$f":"VLOOKUP($B$19,Tablas!$A$545:$H$568,5,TRUE)","v":3370.604006},{"$f":"VLOOKUP($B$19,Tablas!$A$545:$H$568,6,TRUE)","v":2585.3684080000003},{"$f":"VLOOKUP($B$19,Tablas!$A$545:$H$568,7,TRUE)","v":1928.0610300000001},{"$f":"VLOOKUP($B$19,Tablas!$A$545:$H$568,8,TRUE)","v":1487.6224440000001}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$545:$H$568,4,TRUE)))","v":6496.9260300000005},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$545:$H$568,5,TRUE)))","v":5062.9116020000001},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$545:$H$568,6,TRUE)))","v":3798.8589520000005},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$545:$H$568,7,TRUE)))","v":2887.52268},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$545:$H$568,8,TRUE)))","v":2241.180578}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$569:$H$571,4,TRUE)))","v":2440.9922740000002},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$569:$H$571,5,TRUE)))","v":1717.8932400000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$569:$H$571,6,TRUE)))","v":1352.3840400000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$569:$H$571,7,TRUE)))","v":1168.4110760000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$569:$H$571,8,TRUE)))","v":780.9713240000001}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($C$1=FALSE,0,Tablas!D$572)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!E$572)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!F$572)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!G$572)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!H$572)","v":0}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($D$1=FALSE,0,Tablas!D$573)","v":0},{"$f":"IF($D$1=FALSE,0,Tablas!E$573)","v":0},{"$f":"IF($D$1=FALSE,0,Tablas!F$573)","v":0},{"$f":"IF($D$1=FALSE,0,Tablas!G$573)","v":0},{"$f":"IF($D$1=FALSE,0,Tablas!H$573)","v":0}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C42:C46)","v":13267.983960000001},10151.408847999999,7736.6114000000007,5983.9947860000002,4509.7743460000002]
["Costo Administrativo Anual ","n/a",{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
["TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(C47:C48)","v":13353.983960000001},{"$f":"SUM(D47:D48)","v":10237.408847999999},{"$f":"SUM(E47:E48)","v":7822.6114000000007},{"$f":"SUM(F47:F48)","v":6069.9947860000002},{"$f":"SUM(G47:G48)","v":4595.7743460000002}]
["TOTAL  (2da Cuota)","n/a",{"$f":"C47","v":13267.983960000001},{"$f":"D47","v":10151.408847999999},7736.6114000000007,5983.9947860000002,4509.7743460000002]
[" GRAN TOTAL","n/a",{"$f":"SUM(C49:C50)","v":26621.967920000003},{"$f":"SUM(D49:D50)","v":20388.817695999998},15559.222800000001,12053.989572,9105.5486920000003]
[]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Bupa Secure Care","index":8,"n_rows":53,"n_cols":22,"rows_kept":53,"cut":false,"hidden":false,"merged":[[52,0,56,6],[0,8,0,19],[0,21,0,32],[4,0,10,5],[4,6,5,6],[6,6,10,6],[12,1,12,6],[14,1,14,6],[39,0,39,6],[16,3,16,5],[18,3,18,5],[20,5,21,6],[20,3,21,4],[29,0,29,6],[17,3,17,4]]}
[null,true,true,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,null,null," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Secure Care\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null," REGIÓN"]
[]
[null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"BOLIVIA\",\"BOLIVIA\",'INGRESO DE DATOS'!W14)","v":"BOLIVIA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal",{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
["Número de Adultos en la Póliza",{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,"Dependientes (menores de 24 años)",null,null,{"$f":"+'INGRESO DE DATOS'!$G$38","v":2}]
[null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
["Edad del Titular",{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,"Edad del Cónyuge",null,null,{"$f":"+'INGRESO DE DATOS'!$G$40","v":46}]
[]
[null,null,null,"Fecha de Cotización:",null,{"$f":"NOW()","v":"2024-03-04T10:52:31.900"}]
[]
[]
[]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia","n/a",1000,2000,5000,10000,20000]
["Fuera del pais de residencia","n/a",2000,3000,5000,10000,20000]
[]
[]
["TARIFAS ANUALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$652:$H$675,4,TRUE)","v":8188.3256000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$652:$H$675,5,TRUE)","v":6859.6192000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$652:$H$675,6,TRUE)","v":5113.6805999999997},{"$f":"VLOOKUP($B$19,Tablas!$A$652:$H$675,7,TRUE)","v":4310.25},{"$f":"VLOOKUP($B$19,Tablas!$A$652:$H$675,8,TRUE)","v":3260.8478}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$652:$H$675,4,TRUE)))","v":12033.068600000001},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$652:$H$675,5,TRUE)))","v":10594.0198},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$652:$H$675,6,TRUE)))","v":7718.2209999999995},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$652:$H$675,7,TRUE)))","v":6501.0064000000002},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$652:$H$675,8,TRUE)))","v":4887.2488000000003}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$676:$H$678,4,TRUE)))","v":5264.2519999999995},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$676:$H$678,5,TRUE)))","v":2788.4443999999999},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$676:$H$678,6,TRUE)))","v":2497.6462000000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$676:$H$678,7,TRUE)))","v":2094.2067999999999},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$676:$H$678,8,TRUE)))","v":1559.7357999999999}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($B$1=FALSE,0,Tablas!D$679)","v":258.61500000000001},{"$f":"+IF($B$1=FALSE,0,Tablas!E$679)","v":258.61500000000001},{"$f":"+IF($B$1=FALSE,0,Tablas!F$679)","v":258.61500000000001},{"$f":"+IF($B$1=FALSE,0,Tablas!G$679)","v":258.61500000000001},{"$f":"+IF($B$1=FALSE,0,Tablas!H$679)","v":258.61500000000001}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($C$1=FALSE,0,Tablas!D$680)","v":344.82},{"$f":"IF($C$1=FALSE,0,Tablas!E$680)","v":344.82},{"$f":"IF($C$1=FALSE,0,Tablas!F$680)","v":344.82},{"$f":"IF($C$1=FALSE,0,Tablas!G$680)","v":344.82},{"$f":"IF($C$1=FALSE,0,Tablas!H$680)","v":344.82}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C31:C35)","v":26089.081200000004},20845.518400000001,15932.9828,13508.8982,10311.267400000001]
["Costo Administrativo Annual","n/a",{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
["GRAN TOTAL :","n/a",{"$f":"SUM(C36:C37)","v":26175.081200000004},{"$f":"SUM(D36:D37)","v":20931.518400000001},{"$f":"SUM(E36:E37)","v":16018.9828},{"$f":"SUM(F36:F37)","v":13594.8982},{"$f":"SUM(G36:G37)","v":10397.267400000001}]
[]
["TARIFAS SEMESTRALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$688:$H$711,4,TRUE)","v":4339.8125680000003},{"$f":"VLOOKUP($B$19,Tablas!$A$688:$H$711,5,TRUE)","v":3635.5981760000004},{"$f":"VLOOKUP($B$19,Tablas!$A$688:$H$711,6,TRUE)","v":2710.2507179999998},{"$f":"VLOOKUP($B$19,Tablas!$A$688:$H$711,7,TRUE)","v":2284.4324999999999},{"$f":"VLOOKUP($B$19,Tablas!$A$688:$H$711,8,TRUE)","v":1728.2493340000001}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$688:$H$711,4,TRUE)))","v":6377.526358000001},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$688:$H$711,5,TRUE)))","v":5614.8304940000007},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$688:$H$711,6,TRUE)))","v":4090.6571300000001},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$688:$H$711,7,TRUE)))","v":3445.5333920000003},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$688:$H$711,8,TRUE)))","v":2590.2418640000001}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$712:$H$714,4,TRUE)))","v":2790.0535599999998},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$712:$H$714,5,TRUE)))","v":1477.875532},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$712:$H$714,6,TRUE)))","v":1323.7524860000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$712:$H$714,7,TRUE)))","v":1109.9296039999999},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$712:$H$714,8,TRUE)))","v":826.65997400000003}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($B$1=FALSE,0,Tablas!D$715)","v":137.06595000000002},{"$f":"+IF($B$1=FALSE,0,Tablas!E$715)","v":137.06595000000002},{"$f":"+IF($B$1=FALSE,0,Tablas!F$715)","v":137.06595000000002},{"$f":"+IF($B$1=FALSE,0,Tablas!G$715)","v":137.06595000000002},{"$f":"+IF($B$1=FALSE,0,Tablas!H$715)","v":137.06595000000002}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($C$1=FALSE,0,Tablas!D$716)","v":182.75460000000001},{"$f":"IF($C$1=FALSE,0,Tablas!E$716)","v":182.75460000000001},{"$f":"IF($C$1=FALSE,0,Tablas!F$716)","v":182.75460000000001},{"$f":"IF($C$1=FALSE,0,Tablas!G$716)","v":182.75460000000001},{"$f":"IF($C$1=FALSE,0,Tablas!H$716)","v":182.75460000000001}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C41:C45)","v":13827.213036000001},11048.124752000002,8444.4808840000005,7159.7160460000005,5464.9717220000002]
["Costo Administrativo Anual ","n/a",{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
["TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(C46:C47)","v":13913.213036000001},{"$f":"SUM(D46:D47)","v":11134.124752000002},{"$f":"SUM(E46:E47)","v":8530.4808840000005},{"$f":"SUM(F46:F47)","v":7245.7160460000005},{"$f":"SUM(G46:G47)","v":5550.9717220000002}]
["TOTAL  (2da Cuota)","n/a",{"$f":"C46","v":13827.213036000001},{"$f":"D46","v":11048.124752000002},8444.4808840000005,7159.7160460000005,5464.9717220000002]
[" GRAN TOTAL","n/a",{"$f":"SUM(C48:C49)","v":27740.426072000002},{"$f":"SUM(D48:D49)","v":22182.249504000003},16974.961768000001,14405.432092000001,11015.943444]
[]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Bupa Essential Care","index":9,"n_rows":55,"n_cols":22,"rows_kept":55,"cut":false,"hidden":false,"merged":[[54,0,58,6],[0,8,0,19],[0,21,0,32],[4,0,10,5],[4,6,5,6],[6,6,10,6],[40,0,40,6],[12,1,12,6],[14,1,14,6],[16,3,16,5],[18,3,18,5],[20,5,21,6],[20,3,21,4],[29,0,29,6],[17,3,17,4]]}
[null,false,false,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,null,null," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Essential Care\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"BOLIVIA\",\"BOLIVIA\",'INGRESO DE DATOS'!W14)","v":"BOLIVIA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal",{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
["Número de Adultos en la Póliza",{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,"Dependientes (menores de 24 años)",null,null,{"$f":"+'INGRESO DE DATOS'!$G$38","v":2}]
[null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
["Edad del Titular",{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,"Edad del Cónyuge",null,null,{"$f":"+'INGRESO DE DATOS'!$G$40","v":46}]
[]
[null,null,null,"Fecha de Cotización:",null,{"$f":"NOW()","v":"2024-03-04T10:52:31.900"}]
[]
[]
[]
["DEdUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia","n/a",1000,2000,5000,10000,20000]
["Fuera del pais de residencia","n/a",2000,3000,5000,10000,20000]
[]
[]
["TARIFAS ANUALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$725:$H$748,4,TRUE)","v":6819.3901999999998},{"$f":"VLOOKUP($B$19,Tablas!$A$725:$H$748,5,TRUE)","v":5467.6957999999995},{"$f":"VLOOKUP($B$19,Tablas!$A$725:$H$748,6,TRUE)","v":4258.527},{"$f":"VLOOKUP($B$19,Tablas!$A$725:$H$748,7,TRUE)","v":3586.1279999999997},{"$f":"VLOOKUP($B$19,Tablas!$A$725:$H$748,8,TRUE)","v":2704.5382}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$725:$H$748,4,TRUE)))","v":10023.9174},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$725:$H$748,5,TRUE)))","v":8582.5697999999993},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$725:$H$748,6,TRUE)))","v":6428.5941999999995},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$725:$H$748,7,TRUE)))","v":5413.674},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$725:$H$748,8,TRUE)))","v":4071.1747999999998}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$749:$H$751,4,TRUE)))","v":4390.7079999999996},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$749:$H$751,5,TRUE)))","v":2327.5349999999999},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$749:$H$751,6,TRUE)))","v":2089.6091999999999},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$749:$H$751,7,TRUE)))","v":1743.6397999999999},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$749:$H$751,8,TRUE)))","v":1310.316}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($B$1=FALSE,0,Tablas!D$752)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!E$752)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!F$752)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!G$752)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!H$752)","v":0}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($C$1=FALSE,0,Tablas!D$753)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!E$753)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!F$753)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!G$753)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!H$753)","v":0}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C31:C35)","v":21234.015599999999},16377.800599999999,12776.7304,10743.441800000001,8086.0289999999995]
["Costo Administrativo Annual","n/a",{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
["GRAN TOTAL :","n/a",{"$f":"SUM(C36:C37)","v":21320.015599999999},{"$f":"SUM(D36:D37)","v":16463.800599999999},{"$f":"SUM(E36:E37)","v":12862.7304},{"$f":"SUM(F36:F37)","v":10829.441800000001},{"$f":"SUM(G36:G37)","v":8172.0289999999995}]
[]
[]
["TARIFAS SEMESTRALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$760:$H$783,4,TRUE)","v":3614.2768060000003},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$H$783,5,TRUE)","v":2897.8787739999998},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$H$783,6,TRUE)","v":2257.0193100000001},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$H$783,7,TRUE)","v":1900.6478399999999},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$H$783,8,TRUE)","v":1433.405246}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$760:$H$783,4,TRUE)))","v":5312.6762220000001},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$760:$H$783,5,TRUE)))","v":4548.7619939999995},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$760:$H$783,6,TRUE)))","v":3407.1549259999997},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$760:$H$783,7,TRUE)))","v":2869.2472200000002},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$760:$H$783,8,TRUE)))","v":2157.7226439999999}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$784:$H$786,4,TRUE)))","v":2327.0752400000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$784:$H$786,5,TRUE)))","v":1233.5935500000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$784:$H$786,6,TRUE)))","v":1107.492876},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$784:$H$786,7,TRUE)))","v":924.12909400000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$784:$H$786,8,TRUE)))","v":694.46748000000002}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($B$1=FALSE,0,Tablas!D$787)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!E$787)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!F$787)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!G$787)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!H$787)","v":0}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($C$1=FALSE,0,Tablas!D$788)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!E$788)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!F$788)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!G$788)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!H$788)","v":0}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C42:C46)","v":11254.028268},8680.2343179999989,6771.6671120000001,5694.0241539999997,4285.59537]
["Costo Administrativo Anual ","n/a",{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
["TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(C47:C48)","v":11340.028268},{"$f":"SUM(D47:D48)","v":8766.2343179999989},{"$f":"SUM(E47:E48)","v":6857.6671120000001},{"$f":"SUM(F47:F48)","v":5780.0241539999997},{"$f":"SUM(G47:G48)","v":4371.59537}]
["TOTAL  (2da Cuota)","n/a",{"$f":"C47","v":11254.028268},{"$f":"D47","v":8680.2343179999989},6771.6671120000001,5694.0241539999997,4285.59537]
[" GRAN TOTAL","n/a",{"$f":"SUM(C49:C50)","v":22594.056536},{"$f":"SUM(D49:D50)","v":17446.468635999998},13629.334224,11474.048307999999,8657.19074]
[]
[]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Bupa Crititcal","index":10,"n_rows":53,"n_cols":36,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,35,0,46],[50,0,50,1],[52,0,56,7],[44,0,44,7],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[45,0,45,1],[36,5,37,7],[36,0,36,2],[37,0,37,2],[25,5,27,6],[25,7,27,7],[29,5,29,6],[30,5,30,6],[32,0,33,2],[32,3,33,4],[4,0,10,6],[28,5,28,6],[28,0,29,2],[28,3,29,4],[30,0,31,2],[30,3,31,4],[17,3,17,4],[6,7,10,7],[12,1,12,7],[14,1,14,7],[0,9,0,20],[23,0,25,2],[23,3,25,4],[0,22,0,33],[41,0,41,1],[42,0,42,1],[36,3,36,4],[23,5,24,7],[37,3,37,4],[26,3,27,4],[34,0,35,2],[34,3,35,4],[32,5,32,6],[31,5,31,6],[16,3,16,6],[18,3,18,6],[20,3,20,6],[26,0,27,2],[4,7,5,7]]}
[null,true,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,null,null,null," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Critical Care\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"BOLIVIA\",\"BOLIVIA\",'INGRESO DE DATOS'!W14)","v":"BOLIVIA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal",{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
["Número de Adultos en la Póliza",{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,"Dependientes (menores de 24 años)",null,null,null,{"$f":"+'INGRESO DE DATOS'!$G$38","v":2}]
[null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
["Edad del Titular",{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,"Edad del Cónyuge",null,null,null,{"$f":"+'INGRESO DE DATOS'!$G$40","v":46}]
[]
[null,null,null,"Edad del adulto mayor en la pareja",null,null,null,{"$f":"IF(B19>=H19,B19,H19)","v":46}]
[]
[]
["CONDICION CRÍTICA CUBIERTA",null,null,"MÁXIMO \n(Por asegurado,\npor año Póliza)",null,"TRASPLANTE DE ÓRGANOS"]
[]
[null,null,null,null,null,"Tipo de trasplante",null,"Máximo\nVitalicio por persona"]
["Enfermedades neurológicas y\naccidentes cerebro-vasculares",null,null,150000]
[]
["Cirugías cardíacas y angioplastías",null,null,150000,null,"Corazón",null,300000]
[null,null,null,null,null,"Corazón y Pulmón\n(simultáneamente)",null,300000]
["Tratamiento de cáncer",null,null,200000,null,"Pulmón",null,250000]
[null,null,null,null,null,"Pancreas",null,250000]
["Trauma grave (Politraumatismos)",null,null,150000,null,"Pancreas y Riñón\n(simultáneamente)",null,300000]
[null,null,null,null,null,"Riñón",null,200000]
["Insuficiencia renal crónica (Diálisis)",null,null,100000,null,"Hígado",null,200000]
[null,null,null,null,null,"Médula ósea",null,250000]
["Quemaduras graves ",null,null,300000,null,"La cobertura de trasplante de órganos está limitada a la Red de Proveedores para Procedimiento de Trasplante de la Compañía y no se proporcionará cobertura en proveedores fuera de esta Red especializada."]
["Desorden infeccioso grave (Septicemia)",null,null,150000]
[]
[]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia",null,2000,3500,5000,10000,20000,50000]
["Fuera del pais de residencia",null,2000,3500,5000,10000,20000,50000]
[]
["TARIFAS ANUALES"]
["Prima por plan individual",null,{"$f":"IF((($B$17+$H$17)=1),(VLOOKUP($H$21,Tablas!$A$799:$T$800,3,TRUE)),0)","v":0},{"$f":"IF((($B$17+$H$17)=1),(VLOOKUP($H$21,Tablas!$A$799:$T$800,6,TRUE)),0)","v":0},{"$f":"IF((($B$17+$H$17)=1),(VLOOKUP($H$21,Tablas!$A$799:$T$800,9,TRUE)),0)","v":0},{"$f":"IF((($B$17+$H$17)=1),(VLOOKUP($H$21,Tablas!$A$799:$T$800,12,TRUE)),0)","v":0},{"$f":"IF((($B$17+$H$17)=1),(VLOOKUP($H$21,Tablas!$A$799:$T$800,15,TRUE)),0)","v":0},{"$f":"IF((($B$17+$H$17)=1),(VLOOKUP($H$21,Tablas!$A$799:$T$800,18,TRUE)),0)","v":0}]
["Prima por plan para 2 personas",null,{"$f":"IF((($B$17+$H$17)=2),(VLOOKUP($H$21,Tablas!$A$799:$T$800,4,TRUE)),0)","v":0},{"$f":"IF((($B$17+$H$17)=2),(VLOOKUP($H$21,Tablas!$A$799:$T$800,7,TRUE)),0)","v":0},{"$f":"IF((($B$17+$H$17)=2),(VLOOKUP($H$21,Tablas!$A$799:$T$800,10,TRUE)),0)","v":0},{"$f":"IF((($B$17+$H$17)=2),(VLOOKUP($H$21,Tablas!$A$799:$T$800,13,TRUE)),0)","v":0},{"$f":"IF((($B$17+$H$17)=2),(VLOOKUP($H$21,Tablas!$A$799:$T$800,16,TRUE)),0)","v":0},{"$f":"IF((($B$17+$H$17)=2),(VLOOKUP($H$21,Tablas!$A$799:$T$800,19,TRUE)),0)","v":0}]
["Prima por plan familiar",null,{"$f":"IF((($B$17+$H$17)>=3),(VLOOKUP($H$21,Tablas!$A$799:$T$800,5,TRUE)),0)","v":9499.7909999999993},{"$f":"IF((($B$17+$H$17)>=3),(VLOOKUP($H$21,Tablas!$A$799:$T$800,8,TRUE)),0)","v":7876.8382000000001},{"$f":"IF((($B$17+$H$17)>=3),(VLOOKUP($H$21,Tablas!$A$799:$T$800,11,TRUE)),0)","v":6897.5493999999999},{"$f":"IF((($B$17+$H$17)>=3),(VLOOKUP($H$21,Tablas!$A$799:$T$800,14,TRUE)),0)","v":5129.7722000000003},{"$f":"IF((($B$17+$H$17)>=3),(VLOOKUP($H$21,Tablas!$A$799:$T$800,17,TRUE)),0)","v":3552.7954},{"$f":"IF((($B$17+$H$17)>=3),(VLOOKUP($H$21,Tablas!$A$799:$T$800,20,TRUE)),0)","v":1866.6255999999998}]
["TOTAL PRIMA NETA",null,{"$f":"SUM(C46:C48)","v":9499.7909999999993},{"$f":"SUM(D46:D48)","v":7876.8382000000001},6897.5493999999999,5129.7722000000003,3552.7954,1866.6255999999998]
["Costo Administrativo Anual",null,{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86},{"$f":"Tablas!$W$2","v":86}]
["GRAN TOTAL",null,{"$f":"SUM(C49:C50)","v":9585.7909999999993},7962.8382000000001,6983.5493999999999,5215.7722000000003,3638.7954,1952.6255999999998]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro.\nLa emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos\nde prima requeridos."]

{"sheet":"Resumen tarifas anuales","index":11,"n_rows":43,"n_cols":8,"rows_kept":43,"cut":false,"hidden":false,"merged":[[27,0,27,1],[29,0,29,1],[31,0,31,1],[4,0,10,6],[4,7,5,7],[6,7,10,7],[12,1,12,7],[14,1,14,7],[16,5,16,6],[18,5,18,6],[17,5,17,6],[43,0,45,7],[12,12,12,17],[14,12,14,17],[35,0,35,7],[11,2,11,7],[30,0,30,1],[21,0,21,1],[26,0,26,1],[32,0,32,1],[33,0,33,1],[42,0,42,1],[28,0,28,1],[25,0,25,1],[25,2,25,7],[36,0,36,1],[41,2,41,7]]}
[]
[null,null,null,null," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Critical Care\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"PERU2020\",\"Perú\",'INGRESO DE DATOS'!W14)","v":"Bolivia"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal",{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
["Número de Adultos en la Póliza",{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,null,null,"Dependientes (menores de 24 años)",null,{"$f":"+'INGRESO DE DATOS'!$G$38","v":2}]
[null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
["Edad del Titular",{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,null,null,"Edad del Cónyuge",null,{"$f":"+'INGRESO DE DATOS'!$G$40","v":46}]
[]
[null,null,null,null," "," "," "]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia",null,"n/a",1000,2000,5000,10000,20000]
["Fuera del pais de residencia",null,"n/a",2000,3000,5000,10000,20000]
[]
["PRODUCTOS",null,"TARIFAS ANUALES"]
["Bupa Diamond Care (Mundial)",null,"n/a",{"$f":"'Bupa Diamond Care (Mundial)'!H41","v":50925.111399999994},{"$f":"'Bupa Diamond Care (Mundial)'!I41","v":36382.902600000001},{"$f":"'Bupa Diamond Care (Mundial)'!J41","v":28144.003399999998},{"$f":"'Bupa Diamond Care (Mundial)'!K41","v":21236.109400000001},{"$f":"'Bupa Diamond Care (Mundial)'!L41","v":16768.391600000003}]
["Bupa Diamond Care (Latino América)",null,"n/a",{"$f":"'Bupa Diamond Care (LA)'!H41","v":37187.482599999996},{"$f":"'Bupa Diamond Care (LA)'!I41","v":26534.843399999998},{"$f":"'Bupa Diamond Care (LA)'!J41","v":20611.985199999999},{"$f":"'Bupa Diamond Care (LA)'!K41","v":15576.463799999998},{"$f":"'Bupa Diamond Care (LA)'!L41","v":12307.5702}]
["Bupa Complete Care (Mundial)",null,"n/a",{"$f":"'Bupa Complete Care (Mundial)'!H41","v":43111.4902},{"$f":"'Bupa Complete Care (Mundial)'!I41","v":31703.695199999998},{"$f":"'Bupa Complete Care (Mundial)'!J41","v":24247.537400000005},{"$f":"'Bupa Complete Care (Mundial)'!K41","v":18391.344400000002},{"$f":"'Bupa Complete Care (Mundial)'!L41","v":14067.301599999999}]
["Bupa Complete Care (Latino América)",null,"n/a",{"$f":"'Bupa Complete Care (LA)'!H41","v":31764.613400000002},{"$f":"'Bupa Complete Care (LA)'!I41","v":23345.258400000002},{"$f":"'Bupa Complete Care (LA)'!J41","v":17949.9748},{"$f":"'Bupa Complete Care (LA)'!K41","v":13628.230799999999},{"$f":"'Bupa Complete Care (LA)'!L41","v":10416.807199999999}]
["Bupa Advantage Care (Mundial)",null,"n/a",{"$f":"'Bupa Advantage Care (Mundial)'!C38","v":34417.428599999999},{"$f":"'Bupa Advantage Care (Mundial)'!D38","v":26525.648200000003},{"$f":"'Bupa Advantage Care (Mundial)'!E38","v":20352.220800000003},{"$f":"'Bupa Advantage Care (Mundial)'!F38","v":15904.042799999999},{"$f":"'Bupa Advantage Care (Mundial)'!G38","v":12178.837399999999}]
["Bupa Advantage Care (Latino América)",null,"n/a",{"$f":"'Bupa Advantage Care (LA)'!C38","v":25119.932000000001},{"$f":"'Bupa Advantage Care (LA)'!D38","v":19239.601599999998},{"$f":"'Bupa Advantage Care (LA)'!E38","v":14683.38},{"$f":"'Bupa Advantage Care (LA)'!F38","v":11376.556199999999},{"$f":"'Bupa Advantage Care (LA)'!G38","v":8595.0082000000002}]
["Bupa Secure Care",null,"n/a",{"$f":"'Bupa Secure Care'!C38","v":26175.081200000004},{"$f":"'Bupa Secure Care'!D38","v":20931.518400000001},{"$f":"'Bupa Secure Care'!E38","v":16018.9828},{"$f":"'Bupa Secure Care'!F38","v":13594.8982},{"$f":"'Bupa Secure Care'!G38","v":10397.267400000001}]
["Bupa Essential Care",null,"n/a",{"$f":"'Bupa Essential Care'!C38","v":21320.015599999999},{"$f":"'Bupa Essential Care'!D38","v":16463.800599999999},{"$f":"'Bupa Essential Care'!E38","v":12862.7304},{"$f":"'Bupa Essential Care'!F38","v":10829.441800000001},{"$f":"'Bupa Essential Care'!G38","v":8172.0289999999995}]
[]
["BUPA CRITICAL CARE"]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia",null,2000,3500,5000,10000,20000,50000]
["Fuera del pais de residencia",null,2000,3500,5000,10000,20000,50000]
[]
[]
[null,null,"TARIFAS ANUALES"]
["Bupa Critical Care",null,{"$f":"'Bupa Crititcal'!C51","v":9585.7909999999993},{"$f":"'Bupa Crititcal'!D51","v":7962.8382000000001},{"$f":"'Bupa Crititcal'!E51","v":6983.5493999999999},{"$f":"'Bupa Crititcal'!F51","v":5215.7722000000003},{"$f":"'Bupa Crititcal'!G51","v":3638.7954},{"$f":"'Bupa Crititcal'!H51","v":1952.6255999999998}]

{"sheet":"Comparacion de Beneficios","index":12,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[[31,7,33,7],[39,5,41,5],[39,6,41,6],[38,7,41,7],[17,0,19,0],[32,6,33,6],[25,2,26,2],[25,3,26,3],[25,4,26,4],[31,2,33,2],[31,3,33,3],[32,4,33,4],[32,5,33,5],[86,0,87,0],[89,0,91,0],[9,0,11,0],[13,0,14,0],[15,0,16,0],[37,0,41,0],[24,0,26,0],[31,0,33,0],[0,0,4,7],[25,5,26,5],[25,6,26,6],[27,0,28,0],[29,0,30,0],[10,4,11,4],[10,5,11,5],[10,6,11,6],[10,7,11,7]]}
["2023 BUPA CARE COMPARACION DE BENEFICIOS"]

{"sheet":"Tablas","index":13,"n_rows":807,"n_cols":62,"rows_kept":807,"cut":false,"hidden":true,"merged":[[4,0,4,7],[5,0,5,7],[41,0,41,1],[41,2,41,6],[40,0,40,7],[6,0,6,1],[6,2,6,6],[794,42,794,44],[152,2,152,6],[221,0,221,7],[222,0,222,1],[222,2,222,6],[794,21,794,22],[256,0,256,7],[257,0,257,1],[257,2,257,6],[362,0,362,7],[396,0,396,7],[397,0,397,1],[397,2,397,6],[364,0,364,1],[364,2,364,6],[363,0,363,7],[720,0,720,7],[647,0,647,7],[648,0,648,7],[649,0,649,1],[649,2,649,6],[471,0,471,7],[435,0,435,7],[436,0,436,7],[437,0,437,1],[437,2,437,6],[541,0,541,7],[542,0,542,1],[542,2,542,6],[721,0,721,7],[722,0,722,1],[722,2,722,6],[756,0,756,7],[757,0,757,1],[757,2,757,6],[795,2,795,6],[793,0,793,19],[472,2,472,6],[577,0,577,7],[684,0,684,7],[685,0,685,1],[685,2,685,6],[472,0,472,1],[611,0,611,7],[612,0,612,1],[612,2,612,6],[578,0,578,7],[579,0,579,1],[579,2,579,6],[505,0,505,7],[506,0,506,7],[507,0,507,1],[507,2,507,6],[796,2,796,4],[803,2,803,4],[803,5,803,7],[803,8,803,10],[802,0,802,1],[802,2,802,6],[796,5,796,7],[796,8,796,10],[795,0,795,1],[803,47,803,49],[803,50,803,52],[802,21,802,22],[1,8,1,9],[4,10,4,11],[4,16,4,17],[796,14,796,16],[803,14,803,16],[803,11,803,13],[796,11,796,13],[1,19,1,20],[77,0,77,7],[77,10,77,11],[77,16,77,17],[78,0,78,7],[79,0,79,1],[79,2,79,6],[796,59,796,61],[801,42,801,61],[803,59,803,61],[796,17,796,19],[794,0,794,19],[801,0,801,19],[803,17,803,19],[801,21,801,40],[803,53,803,55],[803,56,803,58],[796,53,796,55],[796,56,796,58],[802,42,802,43],[802,44,802,48],[796,44,796,46],[796,47,796,49],[796,50,796,52],[803,44,803,46],[293,0,293,1],[293,2,293,6],[327,0,327,7],[328,0,328,1],[328,2,328,6],[113,0,113,7],[114,0,114,1],[114,2,114,6],[291,0,291,7],[292,0,292,7],[150,0,150,7],[184,0,184,7],[185,0,185,1],[185,2,185,6],[220,0,220,7],[151,0,151,7],[152,0,152,1]]}
[null,null,null,null,null,null,null,null,null,null,"Critical","Diamond","Complete","Advantage","Secure","Essential"]
[null,"REGIÓN",{"$f":"'INGRESO DE DATOS'!W14","v":"Bolivia"},null,"FACTOR SEMESTRAL :",null,0.53,null,"TOTAL DISCOUNT",null,{"$f":"'INGRESO DE DATOS'!O42","v":1},{"$f":"'INGRESO DE DATOS'!P42","v":1},{"$f":"'INGRESO DE DATOS'!Q42","v":1},{"$f":"'INGRESO DE DATOS'!R42","v":1},{"$f":"'INGRESO DE DATOS'!S42","v":1},{"$f":"'INGRESO DE DATOS'!T42","v":1},null,null,null,"Impuesto (14.94%)",null,{"$f":"14.94/100+1","v":1.1494},{"$f":"ROUND(V2*75,0)","v":86}]
[]
[]
["BUPA DIAMOND CARE (MUNDIAL)",null,null,null,null,null,null,null,null,null,"ORIGINAL RATES",null,null,null,null,null,"DISCOUNTS APPLIED"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ","DW1","DW2","DW3","DW4","DW5","DW6"]
[18,"18-24",null,{"$f":"Q9*$V$2","v":15506.555399999999},{"$f":"R9*$V$2","v":10434.253199999999},7446.9625999999998,5148.1625999999997,4052.7844,null,null,{"$f":"Bolivia!D9","v":13491},{"$f":"Bolivia!E9","v":9078},{"$f":"Bolivia!F9","v":6479},{"$f":"Bolivia!G9","v":4479},{"$f":"Bolivia!H9","v":3526},null,{"$f":"(K9-50)*$L$2+50","v":13491},{"$f":"(L9-50)*$L$2+50","v":9078},6479,4479,3526]
[25,"25-29",null,{"$f":"Q10*$V$2","v":16264.01},{"$f":"R10*$V$2","v":11531.930199999999},{"$f":"S10*$V$2","v":8256.1401999999998},{"$f":"T10*$V$2","v":5705.6215999999995},{"$f":"U10*$V$2","v":4490.7057999999997},null,null,{"$f":"Bolivia!D10","v":14150},{"$f":"Bolivia!E10","v":10033},{"$f":"Bolivia!F10","v":7183},{"$f":"Bolivia!G10","v":4964},{"$f":"Bolivia!H10","v":3907},null,{"$f":"(K10-50)*$L$2+50","v":14150},{"$f":"(L10-50)*$L$2+50","v":10033},{"$f":"(M10-50)*$L$2+50","v":7183},{"$f":"(N10-50)*$L$2+50","v":4964},{"$f":"(O10-50)*$L$2+50","v":3907}]
[30,"30-34",null,16909.9728,12369.8428,9234.2795999999998,6836.6311999999998,5387.2377999999999,null,null,{"$f":"Bolivia!D11","v":14712},{"$f":"Bolivia!E11","v":10762},{"$f":"Bolivia!F11","v":8034},{"$f":"Bolivia!G11","v":5948},{"$f":"Bolivia!H11","v":4687},null,14712,10762,8034,5948,4687]
[35,"35-39",null,18943.261399999999,13844.522999999999,10341.1518,7664.1992,6040.0969999999998,null,null,{"$f":"Bolivia!D12","v":16481},{"$f":"Bolivia!E12","v":12045},{"$f":"Bolivia!F12","v":8997},{"$f":"Bolivia!G12","v":6668},{"$f":"Bolivia!H12","v":5255},null,16481,12045,8997,6668,5255]
[40,"40-44",null,22692.604199999998,15653.678599999999,11867.555,8700.9580000000005,6852.7227999999996,null,null,{"$f":"Bolivia!D13","v":19743},{"$f":"Bolivia!E13","v":13619},{"$f":"Bolivia!F13","v":10325},{"$f":"Bolivia!G13","v":7570},{"$f":"Bolivia!H13","v":5962},null,19743,13619,10325,7570,5962]
[45,"45-49",null,25362.660400000001,17492.7186,13269.823,9722.7746000000006,7663.0497999999998,null,null,{"$f":"Bolivia!D14","v":22066},{"$f":"Bolivia!E14","v":15219},{"$f":"Bolivia!F14","v":11545},{"$f":"Bolivia!G14","v":8459},{"$f":"Bolivia!H14","v":6667},null,22066,15219,11545,8459,6667]
[50,"50-54",null,33502.711199999998,23685.685799999999,17867.422999999999,14182.446599999999,11183.662,null,null,{"$f":"Bolivia!D15","v":29148},{"$f":"Bolivia!E15","v":20607},{"$f":"Bolivia!F15","v":15545},{"$f":"Bolivia!G15","v":12339},{"$f":"Bolivia!H15","v":9730},null,29148,20607,15545,12339,9730]
[55,"55-59",null,35644.043400000002,25213.238399999998,19016.823,15088.1738,11903.186400000001,null,null,{"$f":"Bolivia!D16","v":31011},{"$f":"Bolivia!E16","v":21936},{"$f":"Bolivia!F16","v":16545},{"$f":"Bolivia!G16","v":13127},{"$f":"Bolivia!H16","v":10356},null,31011,21936,16545,13127,10356]
[60,"60",null,38831.329599999997,27506.291399999998,21874.231400000001,18172.013999999999,14785.881600000001,null,null,{"$f":"Bolivia!D17","v":33784},{"$f":"Bolivia!E17","v":23931},{"$f":"Bolivia!F17","v":19031},{"$f":"Bolivia!G17","v":15810},{"$f":"Bolivia!H17","v":12864},null,33784,23931,19031,15810,12864]
[61,"61",null,42377.228600000002,30010.833999999999,23862.6934,19846.6898,16141.0242,null,null,{"$f":"Bolivia!D18","v":36869},{"$f":"Bolivia!E18","v":26110},{"$f":"Bolivia!F18","v":20761},{"$f":"Bolivia!G18","v":17267},{"$f":"Bolivia!H18","v":14043},null,36869,26110,20761,17267,14043]
[62,"62",null,46390.933400000002,32875.138800000001,26127.011399999999,21717.913,17673.1744,null,null,{"$f":"Bolivia!D19","v":40361},{"$f":"Bolivia!E19","v":28602},{"$f":"Bolivia!F19","v":22731},{"$f":"Bolivia!G19","v":18895},{"$f":"Bolivia!H19","v":15376},null,40361,28602,22731,18895,15376]
[63,"63",null,49329.949199999995,34952.104599999999,27777.549800000001,23101.7906,18790.391199999998,null,null,{"$f":"Bolivia!D20","v":42918},{"$f":"Bolivia!E20","v":30409},{"$f":"Bolivia!F20","v":24167},{"$f":"Bolivia!G20","v":20099},{"$f":"Bolivia!H20","v":16348},null,42918,30409,24167,20099,16348]
[64,"64",null,53360.894999999997,37829.052799999998,30061.407599999999,24989.1054,20331.7366,null,null,{"$f":"Bolivia!D21","v":46425},{"$f":"Bolivia!E21","v":32912},{"$f":"Bolivia!F21","v":26154},{"$f":"Bolivia!G21","v":21741},{"$f":"Bolivia!H21","v":17689},null,46425,32912,26154,21741,17689]
[65,"65",null,69760.534199999995,49329.949199999995,38007.209799999997,33334.898800000003,28669.484199999999,null,null,{"$f":"Bolivia!D22","v":60693},{"$f":"Bolivia!E22","v":42918},{"$f":"Bolivia!F22","v":33067},{"$f":"Bolivia!G22","v":29002},{"$f":"Bolivia!H22","v":24943},null,60693,42918,33067,29002,24943]
[66,"66",null,81033.849399999992,57312.532200000001,44163.396199999996,38740.527000000002,33305.0144,null,null,{"$f":"Bolivia!D23","v":70501},{"$f":"Bolivia!E23","v":49863},{"$f":"Bolivia!F23","v":38423},{"$f":"Bolivia!G23","v":33705},{"$f":"Bolivia!H23","v":28976},null,70501,49863,38423,33705,28976]
[67,"67",null,88511.845799999996,62602.070999999996,48235.720399999998,42300.218800000002,36384.256999999998,null,null,{"$f":"Bolivia!D24","v":77007},{"$f":"Bolivia!E24","v":54465},{"$f":"Bolivia!F24","v":41966},{"$f":"Bolivia!G24","v":36802},{"$f":"Bolivia!H24","v":31655},null,77007,54465,41966,36802,31655]
[68,"68",null,98003.591,69312.268200000006,53413.767399999997,46847.245199999998,40281.8724,null,null,{"$f":"Bolivia!D25","v":85265},{"$f":"Bolivia!E25","v":60303},{"$f":"Bolivia!F25","v":46471},{"$f":"Bolivia!G25","v":40758},{"$f":"Bolivia!H25","v":35046},null,85265,60303,46471,40758,35046]
[69,"69",null,107830.961,76254.644199999995,58772.270199999999,47147.238599999997,44327.760399999999,null,null,{"$f":"Bolivia!D26","v":93815},{"$f":"Bolivia!E26","v":66343},{"$f":"Bolivia!F26","v":51133},{"$f":"Bolivia!G26","v":41019},{"$f":"Bolivia!H26","v":38566},null,93815,66343,51133,41019,38566]
[70,"70",null,132703.97699999998,92849.681400000001,69182.385999999999,60061.896999999997,52147.128599999996,null,null,{"$f":"Bolivia!D27","v":115455},{"$f":"Bolivia!E27","v":80781},{"$f":"Bolivia!F27","v":60190},{"$f":"Bolivia!G27","v":52255},{"$f":"Bolivia!H27","v":45369},null,115455,80781,60190,52255,45369]
[71,"71",null,137919.95420000001,96503.623999999996,71896.119399999996,62423.913999999997,54199.957000000002,null,null,{"$f":"Bolivia!D28","v":119993},{"$f":"Bolivia!E28","v":83960},{"$f":"Bolivia!F28","v":62551},{"$f":"Bolivia!G28","v":54310},{"$f":"Bolivia!H28","v":47155},null,119993,83960,62551,54310,47155]
[72,"72",null,141827.9142,99227.702000000005,73927.109199999992,64191.691200000001,55728.659,null,null,{"$f":"Bolivia!D29","v":123393},{"$f":"Bolivia!E29","v":86330},{"$f":"Bolivia!F29","v":64318},{"$f":"Bolivia!G29","v":55848},{"$f":"Bolivia!H29","v":48485},null,123393,86330,64318,55848,48485]
[73,"73",null,147034.69620000001,102879.3458,76641.991999999998,66551.409400000004,57779.188600000001,null,null,{"$f":"Bolivia!D30","v":127923},{"$f":"Bolivia!E30","v":89507},{"$f":"Bolivia!F30","v":66680},{"$f":"Bolivia!G30","v":57901},{"$f":"Bolivia!H30","v":50269},null,127923,89507,66680,57901,50269]
[74,"74",null,149638.08720000001,104694.2484,78010.9274,67730.693799999994,58801.0052,null,null,{"$f":"Bolivia!D31","v":130188},{"$f":"Bolivia!E31","v":91086},{"$f":"Bolivia!F31","v":67871},{"$f":"Bolivia!G31","v":58927},{"$f":"Bolivia!H31","v":51158},null,130188,91086,67871,58927,51158]
[75,"75+",null,156151.73699999999,109251.6194,81392.462199999994,70680.054199999999,61368.764799999997,null,null,{"$f":"Bolivia!D32","v":135855},{"$f":"Bolivia!E32","v":95051},{"$f":"Bolivia!F32","v":70813},{"$f":"Bolivia!G32","v":61493},{"$f":"Bolivia!H32","v":53392},null,135855,95051,70813,61493,53392]
[1,"1 Child",null,5382.6401999999998,4035.5434,3326.3636000000001,2737.8708000000001,2134.4357999999997,null,null,{"$f":"Bolivia!D33","v":4683},{"$f":"Bolivia!E33","v":3511},{"$f":"Bolivia!F33","v":2894},{"$f":"Bolivia!G33","v":2382},{"$f":"Bolivia!H33","v":1857},null,{"$f":"(K33)*$L$2","v":4683},{"$f":"(L33)*$L$2","v":3511},2894,2382,1857]
[2,"2 Children",null,8566.4781999999996,6434.3411999999998,5295.2857999999997,4332.0886,3373.489,null,null,{"$f":"Bolivia!D34","v":7453},{"$f":"Bolivia!E34","v":5598},{"$f":"Bolivia!F34","v":4607},{"$f":"Bolivia!G34","v":3769},{"$f":"Bolivia!H34","v":2935},null,{"$f":"(K34)*$L$2","v":7453},{"$f":"(L34)*$L$2","v":5598},{"$f":"(M34)*$L$2","v":4607},{"$f":"(N34)*$L$2","v":3769},{"$f":"(O34)*$L$2","v":2935}]
[3,"3+ Children",null,{"$f":"Q35*$V$2","v":12546.850399999999},9426.2294000000002,7749.2547999999997,6356.1819999999998,4951.6152000000002,null,null,{"$f":"Bolivia!D35","v":10916},{"$f":"Bolivia!E35","v":8201},{"$f":"Bolivia!F35","v":6742},{"$f":"Bolivia!G35","v":5530},{"$f":"Bolivia!H35","v":4308},null,10916,8201,6742,5530,4308]
[1,"Rider Comp. Maternidad",null,{"$f":"K36*$V$2","v":0},{"$f":"L36*$V$2","v":0},258.61500000000001,258.61500000000001,258.61500000000001,null,null,0,0,225,225,225]
[1,"Transplante de organos",null,{"$f":"K37*$V$2","v":0},{"$f":"L37*$V$2","v":0},{"$f":"M37*$V$2","v":0},{"$f":"N37*$V$2","v":0},{"$f":"O37*$V$2","v":0},null,null,0,0,0,0,0]
[null,null,null,0,0,0,0,0]
[]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"DW2","DW3","DW4","DW5","DW6"]
[18,"18-24",null,{"$f":"$G$2*D9","v":8218.4743620000008},5530.1541959999995,3946.8901780000001,2728.5261780000001,2147.9757320000003]
[25,"25-29",null,8619.9253000000008,6111.923006,4375.7543059999998,3023.979448,2380.0740740000001]
[30,"30-34",null,8962.2855840000011,6556.0166840000002,4894.1681880000006,3623.4145360000002,2855.236034]
[35,"35-39",null,10039.928542,7337.5971900000004,5480.8104540000004,4062.025576,3201.2514099999999]
[40,"40-44",null,12027.080226,8296.4496579999995,6289.8041500000008,4611.5077400000009,3631.943084]
[45,"45-49",null,13442.210012000001,9271.1408580000007,7033.006190000001,5153.0705380000009,4061.4163940000003]
[50,"50-54",null,17756.436935999998,12553.413474000001,9469.7341899999992,7516.6966979999997,5927.3408600000002]
[55,"55-59",null,18891.343002000001,13363.016352000001,10078.91619,7996.7321140000004,6308.6887920000008]
[60,"60",null,20580.604687999999,14578.334441999999,11593.342642000001,9631.1674199999998,7836.517248000001]
[61,"61",null,22459.931158000003,15905.74202,12647.227502000002,10518.745594,8554.7428259999997]
[62,"62",null,{"$f":"$G$2*D19","v":24587.194702000001},17423.823564000002,13847.316042,11510.493890000002,9366.782432]
[63,"63",null,26144.873076,18524.615438000001,14722.101394000001,12243.949018000001,9958.9073360000002]
[64,"64",null,28281.27435,20049.397983999999,15932.546028000001,13244.225862000001,10775.820398]
[65,"65",null,36973.083125999998,26144.873076,20143.821194,17667.496364000002,15194.826626]
[66,"66",null,42947.940181999998,30375.642066000004,23406.599985999997,20532.479310000002,17651.657632000002]
[67,"67",null,46911.278273999997,33179.097629999997,25564.931811999999,22419.115964000004,19283.656210000001]
[68,"68",null,51941.903230000004,36735.502146000006,28309.296721999999,24829.039956000001,21349.392372000002]
[69,"69",null,57150.409330000002,40414.961426000002,31149.303206000001,24988.036457999999,23493.713012]
[70,"70",null,70333.107810000001,49210.331142000003,36666.664580000004,31832.805410000001,27637.978157999998]
[71,"71",null,73097.57572600001,51146.920720000002,38104.943282,33084.674420000003,28725.977210000001]
[72,"72",null,{"$f":"$G$2*D29","v":75168.794525999998},52590.682060000006,39181.367875999997,34021.596336000002,29536.189270000003]
[73,"73",null,77928.388986000005,54526.053273999998,40620.25576,35272.246982000004,30622.969958000001]
[74,"74",null,79308.186216000002,55487.951652000003,41345.791522,35897.267714000001,31164.532756000001]
[75,"75+",null,82760.420610000001,57903.358282000001,43138.004966,37460.428725999998,32525.445344]
[1,"1 Child",null,2852.7993059999999,2138.838002,1762.9727080000002,1451.0715240000002,1131.2509739999998]
[2,"2 Children",null,4540.2334460000002,3410.200836,2806.5014740000001,2296.0069579999999,1787.9491700000001]
[3,"3+ Children",null,6649.8307119999999,4995.9015820000004,4107.1050439999999,3368.77646,2624.3560560000001]
[1,"Rider Comp. Maternidad",null,{"$f":"+D36*$G$2","v":0},0,137.06595000000002,137.06595000000002,137.06595000000002]
[1,"Transplante de organos",null,0,0,0,0,0]
[]
[]
[]
[]
[]
["BUPA DIAMOND CARE (LATIN AMERICA)",null,null,null,null,null,null,null,null,null,"ORIGINAL RATES",null,null,null,null,null,"DISCOUNTS APPLIED"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ","DW1","DW2","DW3","DW4","DW5","DW6"]
[18,"18-24",null,{"$f":"Q82*$V$2","v":11291.705599999999},{"$f":"R82*$V$2","v":7582.5918000000001},5409.0763999999999,3725.2053999999998,2921.7748000000001,null,null,{"$f":"Bolivia!D79","v":9824},{"$f":"Bolivia!E79","v":6597},{"$f":"Bolivia!F79","v":4706},{"$f":"Bolivia!G79","v":3241},{"$f":"Bolivia!H79","v":2542},null,{"$f":"(K82-50)*$L$2+50","v":9824},{"$f":"(L82-50)*$L$2+50","v":6597},{"$f":"(M82-50)*$L$2+50","v":4706},{"$f":"(N82-50)*$L$2+50","v":3241},{"$f":"(O82-50)*$L$2+50","v":2542}]
[25,"25-29",null,{"$f":"Q83*$V$2","v":11845.716399999999},{"$f":"R83*$V$2","v":8400.9645999999993},{"$f":"S83*$V$2","v":5992.9715999999999},{"$f":"T83*$V$2","v":4143.5869999999995},{"$f":"U83*$V$2","v":3248.2044000000001},null,null,{"$f":"Bolivia!D80","v":10306},{"$f":"Bolivia!E80","v":7309},{"$f":"Bolivia!F80","v":5214},{"$f":"Bolivia!G80","v":3605},{"$f":"Bolivia!H80","v":2826},null,{"$f":"(K83-50)*$L$2+50","v":10306},7309,5214,3605,2826]
[30,"30-34",null,12329.613799999999,8997.5031999999992,6723.99,4970.0055999999995,3911.4081999999999,null,null,{"$f":"Bolivia!D81","v":10727},{"$f":"Bolivia!E81","v":7828},{"$f":"Bolivia!F81","v":5850},{"$f":"Bolivia!G81","v":4324},{"$f":"Bolivia!H81","v":3403},null,10727,7828,5850,4324,3403]
[35,"35-39",null,13806.5928,10094.0308,7535.4664000000002,5574.59,4386.1103999999996,null,null,{"$f":"Bolivia!D82","v":12012},{"$f":"Bolivia!E82","v":8782},{"$f":"Bolivia!F82","v":6556},{"$f":"Bolivia!G82","v":4850},{"$f":"Bolivia!H82","v":3816},null,12012,8782,6556,4850,3816]
[40,"40-44",null,16549.0612,11398.5998,8644.6373999999996,6333.1939999999995,4978.0514000000003,null,null,{"$f":"Bolivia!D83","v":14398},{"$f":"Bolivia!E83","v":9917},{"$f":"Bolivia!F83","v":7521},{"$f":"Bolivia!G83","v":5510},{"$f":"Bolivia!H83","v":4331},null,14398,9917,7521,5510,4331]
[45,"45-49",null,18506.489399999999,12753.742399999999,9672.2009999999991,7087.2003999999997,5575.7393999999995,null,null,{"$f":"Bolivia!D84","v":16101},{"$f":"Bolivia!E84","v":11096},{"$f":"Bolivia!F84","v":8415},{"$f":"Bolivia!G84","v":6166},{"$f":"Bolivia!H84","v":4851},null,16101,11096,8415,6166,4851]
[50,"50-54",null,24462.680199999999,17285.8266,13041.0924,10343.4506,8149.2460000000001,null,null,{"$f":"Bolivia!D85","v":21283},{"$f":"Bolivia!E85","v":15039},{"$f":"Bolivia!F85","v":11346},{"$f":"Bolivia!G85","v":8999},{"$f":"Bolivia!H85","v":7090},null,21283,15039,11346,8999,7090]
[55,"55-59",null,26017.8184,18401.894,13876.706200000001,11012.401400000001,8674.5218000000004,null,null,{"$f":"Bolivia!D86","v":22636},{"$f":"Bolivia!E86","v":16010},{"$f":"Bolivia!F86","v":12073},{"$f":"Bolivia!G86","v":9581},{"$f":"Bolivia!H86","v":7547},null,22636,16010,12073,9581,7547]
[60,"60",null,28354.548599999998,20076.569800000001,15967.4648,13268.6736,10782.5214,null,null,{"$f":"Bolivia!D87","v":24669},{"$f":"Bolivia!E87","v":17467},{"$f":"Bolivia!F87","v":13892},{"$f":"Bolivia!G87","v":11544},{"$f":"Bolivia!H87","v":9381},null,24669,17467,13892,11544,9381]
[61,"61",null,30942.9974,21905.265199999998,17420.306400000001,14482.44,11765.258400000001,null,null,{"$f":"Bolivia!D88","v":26921},{"$f":"Bolivia!E88","v":19058},{"$f":"Bolivia!F88","v":15156},{"$f":"Bolivia!G88","v":12600},{"$f":"Bolivia!H88","v":10236},null,26921,19058,15156,12600,10236]
[62,"62",null,33880.863799999999,23996.023799999999,19082.338800000001,15861.72,12895.1186,null,null,{"$f":"Bolivia!D89","v":29477},{"$f":"Bolivia!E89","v":20877},{"$f":"Bolivia!F89","v":16602},{"$f":"Bolivia!G89","v":13800},{"$f":"Bolivia!H89","v":11219},null,29477,20877,16602,13800,11219]
[63,"63",null,36029.092400000001,25510.933000000001,20301.852200000001,16875.4908,13703.1468,null,null,{"$f":"Bolivia!D90","v":31346},{"$f":"Bolivia!E90","v":22195},{"$f":"Bolivia!F90","v":17663},{"$f":"Bolivia!G90","v":14682},{"$f":"Bolivia!H90","v":11922},null,31346,22195,17663,14682,11922]
[64,"64",null,38973.855199999998,27610.8868,21958.137599999998,18246.724999999999,14836.4552,null,null,{"$f":"Bolivia!D91","v":33908},{"$f":"Bolivia!E91","v":24022},{"$f":"Bolivia!F91","v":19104},{"$f":"Bolivia!G91","v":15875},{"$f":"Bolivia!H91","v":12908},null,33908,24022,19104,15875,12908]
[65,"65",null,50960.947800000002,36031.391199999998,27777.549800000001,24350.039000000001,20950.113799999999,null,null,{"$f":"Bolivia!D92","v":44337},{"$f":"Bolivia!E92","v":31348},{"$f":"Bolivia!F92","v":24167},{"$f":"Bolivia!G92","v":21185},{"$f":"Bolivia!H92","v":18227},null,44337,31348,24167,21185,18227]
[66,"66",null,59207.892800000001,41865.745600000002,32280.898999999998,28310.8714,24332.797999999999,null,null,{"$f":"Bolivia!D93","v":51512},{"$f":"Bolivia!E93","v":36424},{"$f":"Bolivia!F93","v":28085},{"$f":"Bolivia!G93","v":24631},{"$f":"Bolivia!H93","v":21170},null,51512,36424,28085,24631,21170]
[67,"67",null,64685.933199999999,45738.074199999995,35268.189599999998,30916.5612,26589.070199999998,null,null,{"$f":"Bolivia!D94","v":56278},{"$f":"Bolivia!E94","v":39793},{"$f":"Bolivia!F94","v":30684},{"$f":"Bolivia!G94","v":26898},{"$f":"Bolivia!H94","v":23133},null,56278,39793,30684,26898,23133]
[68,"68",null,71628.309200000003,50642.563999999998,39052.0144,34248.671799999996,29444.179799999998,null,null,{"$f":"Bolivia!D95","v":62318},{"$f":"Bolivia!E95","v":44060},{"$f":"Bolivia!F95","v":33976},{"$f":"Bolivia!G95","v":29797},{"$f":"Bolivia!H95","v":25617},null,62318,44060,33976,29797,25617]
[69,"69",null,78804.013399999996,55720.6132,42973.767200000002,37694.572999999997,32403.8848,null,null,{"$f":"Bolivia!D96","v":68561},{"$f":"Bolivia!E96","v":48478},{"$f":"Bolivia!F96","v":37388},{"$f":"Bolivia!G96","v":32795},{"$f":"Bolivia!H96","v":28192},null,68561,48478,37388,32795,28192]
[70,"70",null,96990.969599999997,67869.771200000003,50587.392800000001,43920.872799999997,38117.552199999998,null,null,{"$f":"Bolivia!D97","v":84384},{"$f":"Bolivia!E97","v":59048},{"$f":"Bolivia!F97","v":44012},{"$f":"Bolivia!G97","v":38212},{"$f":"Bolivia!H97","v":33163},null,84384,59048,44012,38212,33163]
[71,"71",null,100804.67879999999,70515.69,52574.705399999999,45643.823400000001,39626.714399999997,null,null,{"$f":"Bolivia!D98","v":87702},{"$f":"Bolivia!E98","v":61350},{"$f":"Bolivia!F98","v":45741},{"$f":"Bolivia!G98","v":39711},{"$f":"Bolivia!H98","v":34476},null,87702,61350,45741,39711,34476]
[72,"72",null,103656.34019999999,72520.243600000002,54063.178399999997,46943.794799999996,40733.586600000002,null,null,{"$f":"Bolivia!D99","v":90183},{"$f":"Bolivia!E99","v":63094},{"$f":"Bolivia!F99","v":47036},{"$f":"Bolivia!G99","v":40842},{"$f":"Bolivia!H99","v":35439},null,90183,63094,47036,40842,35439]
[73,"73",null,107473.4976,75186.851599999995,56055.088599999995,48663.297200000001,42247.346400000002,null,null,{"$f":"Bolivia!D100","v":93504},{"$f":"Bolivia!E100","v":65414},{"$f":"Bolivia!F100","v":48769},{"$f":"Bolivia!G100","v":42338},{"$f":"Bolivia!H100","v":36756},null,93504,65414,48769,42338,36756]
[74,"74",null,109382.651,76527.051999999996,57042.423199999997,49529.944799999997,42993.307000000001,null,null,{"$f":"Bolivia!D101","v":95165},{"$f":"Bolivia!E101","v":66580},{"$f":"Bolivia!F101","v":49628},{"$f":"Bolivia!G101","v":43092},{"$f":"Bolivia!H101","v":37405},null,95165,66580,49628,43092,37405]
[75,"75+",null,114142.3164,79845.3698,59528.575400000002,51685.069799999997,44871.426599999999,null,null,{"$f":"Bolivia!D102","v":99306},{"$f":"Bolivia!E102","v":69467},{"$f":"Bolivia!F102","v":51791},{"$f":"Bolivia!G102","v":44967},{"$f":"Bolivia!H102","v":39039},null,99306,69467,51791,44967,39039]
[1,"1 Child",null,3940.1432,2949.3604,2436.7280000000001,1991.9102,1558.5863999999999,null,null,{"$f":"Bolivia!D103","v":3428},{"$f":"Bolivia!E103","v":2566},{"$f":"Bolivia!F103","v":2120},{"$f":"Bolivia!G103","v":1733},{"$f":"Bolivia!H103","v":1356},null,{"$f":"(K106)*$L$2","v":3428},{"$f":"(L106)*$L$2","v":2566},{"$f":"(M106)*$L$2","v":2120},{"$f":"(N106)*$L$2","v":1733},{"$f":"(O106)*$L$2","v":1356}]
[2,"2 Children",null,6265.3793999999998,4697.5977999999996,3871.1792,3174.6428000000001,2475.8076000000001,null,null,{"$f":"Bolivia!D104","v":5451},{"$f":"Bolivia!E104","v":4087},{"$f":"Bolivia!F104","v":3368},{"$f":"Bolivia!G104","v":2762},{"$f":"Bolivia!H104","v":2154},null,{"$f":"(K107)*$L$2","v":5451},4087,3368,2762,2154]
[3,"3+ Children",null,9179.1083999999992,6890.6530000000002,5672.2889999999998,4650.4723999999997,3627.5063999999998,null,null,{"$f":"Bolivia!D105","v":7986},{"$f":"Bolivia!E105","v":5995},{"$f":"Bolivia!F105","v":4935},{"$f":"Bolivia!G105","v":4046},{"$f":"Bolivia!H105","v":3156},null,7986,5995,4935,4046,3156]
[1,"Rider Comp. Maternidad",null,{"$f":"K109*$V$2","v":0},{"$f":"L109*$V$2","v":0},258.61500000000001,258.61500000000001,258.61500000000001,null,null,0,0,225,225,225]
[1,"Transplante de organos",null,{"$f":"K110*$V$2","v":0},{"$f":"L110*$V$2","v":0},{"$f":"M110*$V$2","v":0},{"$f":"N110*$V$2","v":0},{"$f":"O110*$V$2","v":0},null,null,0,0,0,0,0]
[null,null,null,0,0,0,0,0]
[]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"DW2","DW3","DW4","DW5","DW6"]
[18,"18-24",null,{"$f":"$G$2*D82","v":5984.6039680000004},4018.7736540000001,2866.8104920000001,1974.358862,1548.5406440000002]
[25,"25-29",null,{"$f":"$G$2*D83","v":6278.2296919999999},4452.511238,3176.2749480000002,2196.1011100000001,1721.5483320000001]
[30,"30-34",null,{"$f":"$G$2*D84","v":6534.6953139999996},4768.6766959999995,3563.7147,2634.1029679999997,2073.0463460000001]
[35,"35-39",null,{"$f":"$G$2*D85","v":7317.4941840000001},5349.8363240000008,3993.7971920000005,2954.5327000000002,2324.638512]
[40,"40-44",null,{"$f":"$G$2*D86","v":8771.0024360000007},6041.2578940000003,4581.6578220000001,3356.5928199999998,2638.3672420000003]
[45,"45-49",null,{"$f":"$G$2*D87","v":9808.4393820000005},6759.4834719999999,5126.2665299999999,3756.2162119999998,2955.1418819999999]
[50,"50-54",null,{"$f":"$G$2*D88","v":12965.220506},9161.4880979999998,6911.7789720000001,5482.0288180000007,4319.1003799999999]
[55,"55-59",null,{"$f":"$G$2*D89","v":13789.443752000001},9753.0038199999999,7354.6542860000009,5836.5727420000003,4597.4965540000003]
[60,"60",null,{"$f":"$G$2*D90","v":15027.910758},10640.581994000002,8462.7563439999994,7032.3970080000008,5714.7363420000001]
[61,"61",null,{"$f":"$G$2*D91","v":16399.788622},11609.790556,9232.7623920000005,7675.6932000000006,6235.5869520000006]
[62,"62",null,{"$f":"$G$2*D92","v":17956.857813999999},12717.892614,10113.639564000001,8406.7116000000005,6834.4128580000006]
[63,"63",null,{"$f":"$G$2*D93","v":19095.418972000003},13520.794490000002,10759.981666000001,8944.0101240000004,7262.6678040000006]
[64,"64",null,{"$f":"$G$2*D94","v":20656.143255999999},14633.770004,11637.812927999999,9670.7642500000002,7863.3212560000002]
[65,"65",null,{"$f":"$G$2*D95","v":27009.302334000004},19096.637336,14722.101394000001,12905.520670000002,11103.560314]
[66,"66",null,{"$f":"$G$2*D96","v":31380.183184000001},22188.845168000003,17108.876469999999,15004.761842,12896.38294]
[67,"67",null,{"$f":"$G$2*D97","v":34283.544596},24241.179325999998,18692.140488000001,16385.777436,14092.207205999999]
[68,"68",null,{"$f":"$G$2*D98","v":37963.003876000002},26840.558919999999,20697.567632000002,18151.796053999999,15605.415294]
[69,"69",null,{"$f":"$G$2*D99","v":41766.127101999999},29531.924996000002,22776.096616000003,19978.12369,17174.058944]
[70,"70",null,{"$f":"$G$2*D100","v":51405.213887999998},35970.978736000005,26811.318184000003,23278.062583999999,20202.302666]
[71,"71",null,{"$f":"$G$2*D101","v":53426.479763999996},37373.315700000006,27864.593862000002,24191.226402,21002.158631999999]
[72,"72",null,{"$f":"$G$2*D102","v":54937.860305999995},38435.729108,28653.484551999998,24880.211243999998,21588.800898000001]
[73,"73",null,{"$f":"$G$2*D103","v":56960.953728000008},39849.031347999997,29709.196958,25791.547516000002,22391.093592000001]
[74,"74",null,{"$f":"$G$2*D104","v":57972.805030000003},40559.33756,30232.484295999999,26250.870744,22786.452710000001]
[75,"75+",null,{"$f":"$G$2*D105","v":60495.427691999997},42318.045994,31550.144962000002,27393.086994000001,23781.856098]
[1,"1 Child",null,{"$f":"$G$2*D106","v":2088.2758960000001},1563.161012,1291.4658400000001,1055.7124060000001,826.050792]
[2,"2 Children",null,{"$f":"$G$2*D107","v":3320.6510819999999},2489.7268340000001,2051.724976,1682.560684,1312.178028]
[3,"3+ Children",null,{"$f":"$G$2*D108","v":4864.9274519999999},3652.0460900000003,3006.3131699999999,2464.750372,1922.5783919999999]
[1,"Rider Comp. Maternidad",null,{"$f":"+D109*$G$2","v":0},0,137.06595000000002,137.06595000000002,137.06595000000002]
[1,"Transplante de organos",null,{"$f":"+D110*$G$2","v":0},0,0,0,0]
[]
[]
[]
[]
[]
["DIAMOND (LATINAMERICA ONLY)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ","DL1","DL2","DL3","DL4","DL5","DL6"]
[18,"-  24"]
[25,"-  29"]
[30,"-  34"]
[35,"-  39"]
[40,"-  44"]
[45,"-  49"]
[50,"-  54"]
[55,"-  59"]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[1,"Rider Comp. Maternidad"]
[1,"Transplante de organos",0,0,0,0,0,0]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ","DL1","DL2","DL3","DL4","DL5","DL6"]
[18,"-  24",{"$f":"+C155*$G$2","v":0},0,0,0,0,0]
[25,"-  29",0,0,0,0,0,0]
[30,"-  34",0,0,0,0,0,0]
[35,"-  39",0,0,0,0,0,0]
[40,"-  44",0,0,0,0,0,0]
[45,"-  49",0,0,0,0,0,0]
[50,"-  54",0,0,0,0,0,0]
[55,"-  59",0,0,0,0,0,0]
[60,null,0,0,0,0,0,0]
[61,null,0,0,0,0,0,0]
[62,null,{"$f":"+C165*$G$2","v":0},0,0,0,0,0]
[63,null,0,0,0,0,0,0]
[64,null,0,0,0,0,0,0]
[65,null,0,0,0,0,0,0]
[66,null,0,0,0,0,0,0]
[67,null,0,0,0,0,0,0]
[68,null,0,0,0,0,0,0]
[69,null,0,0,0,0,0,0]
[70,null,0,0,0,0,0,0]
[71,null,0,0,0,0,0,0]
[72,null,{"$f":"+C175*$G$2","v":0},0,0,0,0,0]
[73,null,0,0,0,0,0,0]
[74,null,0,0,0,0,0,0]
[75,"o más",0,0,0,0,0,0]
[1,"Hijo",0,0,0,0,0,0]
[2,"Hijos",0,0,0,0,0,0]
[3,"Hijos o más",0,0,0,0,0,0]
[1,"Rider Comp. Maternidad",0,0,0,0,0,0]
[1,"Transplante de organos",0,0,0,0,0,0]
[]
[]
[]
[]
["BUPA COMPLETE CARE (MUNDIAL)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ","CW1","CW2","CW3","CW4","CW5","CW6"]
[18,"18-24",null,{"$f":"Q225*$V$2","v":13099.711799999999},{"$f":"R225*$V$2","v":9173.3613999999998},6505.6040000000003,4497.6022000000003,3435.5565999999999,null,null,{"$f":"Bolivia!D188","v":11397},{"$f":"Bolivia!E188","v":7981},{"$f":"Bolivia!F188","v":5660},{"$f":"Bolivia!G188","v":3913},{"$f":"Bolivia!H188","v":2989},null,{"$f":"(K225-50)*$M$2+50","v":11397},{"$f":"(L225-50)*$M$2+50","v":7981},5660,3913,2989]
[25,"25-29",null,{"$f":"Q226*$V$2","v":13746.824000000001},{"$f":"R226*$V$2","v":10150.3514},{"$f":"S226*$V$2","v":7195.2439999999997},{"$f":"T226*$V$2","v":4980.3501999999999},{"$f":"U226*$V$2","v":3803.3645999999999},null,null,{"$f":"Bolivia!D189","v":11960},{"$f":"Bolivia!E189","v":8831},{"$f":"Bolivia!F189","v":6260},{"$f":"Bolivia!G189","v":4333},{"$f":"Bolivia!H189","v":3309},null,{"$f":"(K226-50)*$M$2+50","v":11960},{"$f":"(L226-50)*$M$2+50","v":8831},{"$f":"(M226-50)*$M$2+50","v":6260},{"$f":"(N226-50)*$M$2+50","v":4333},{"$f":"(O226-50)*$M$2+50","v":3309}]
[30,"30-34",null,14346.810799999999,10858.381799999999,8084.8796000000002,6013.6607999999997,4598.7493999999997,null,null,{"$f":"Bolivia!D190","v":12482},{"$f":"Bolivia!E190","v":9447},{"$f":"Bolivia!F190","v":7034},{"$f":"Bolivia!G190","v":5232},{"$f":"Bolivia!H190","v":4001},null,12482,9447,7034,5232,4001]
[35,"35-39",null,16067.462599999999,12152.6062,9054.9732000000004,6741.2309999999998,5152.7601999999997,null,null,{"$f":"Bolivia!D191","v":13979},{"$f":"Bolivia!E191","v":10573},{"$f":"Bolivia!F191","v":7878},{"$f":"Bolivia!G191","v":5865},{"$f":"Bolivia!H191","v":4483},null,13979,10573,7878,5865,4483]
[40,"40-44",null,19208.772799999999,13765.214399999999,10397.472400000001,7689.4859999999999,5868.8364000000001,null,null,{"$f":"Bolivia!D192","v":16712},{"$f":"Bolivia!E192","v":11976},{"$f":"Bolivia!F192","v":9046},{"$f":"Bolivia!G192","v":6690},{"$f":"Bolivia!H192","v":5106},null,16712,11976,9046,6690,5106]
[45,"45-49",null,21460.447400000001,15388.1672,11620.433999999999,8587.1674000000003,6565.3728000000001,null,null,{"$f":"Bolivia!D193","v":18671},{"$f":"Bolivia!E193","v":13388},{"$f":"Bolivia!F193","v":10110},{"$f":"Bolivia!G193","v":7471},{"$f":"Bolivia!H193","v":5712},null,18671,13388,10110,7471,5712]
[50,"50-54",null,28954.535400000001,20937.470399999998,15747.929399999999,12635.3542,9669.9022000000004,null,null,{"$f":"Bolivia!D194","v":25191},{"$f":"Bolivia!E194","v":18216},{"$f":"Bolivia!F194","v":13701},{"$f":"Bolivia!G194","v":10993},{"$f":"Bolivia!H194","v":8413},null,25191,18216,13701,10993,8413]
[55,"55-59",null,30808.517599999999,22269.625,16755.9532,13449.1294,10281.383,null,null,{"$f":"Bolivia!D195","v":26804},{"$f":"Bolivia!E195","v":19375},{"$f":"Bolivia!F195","v":14578},{"$f":"Bolivia!G195","v":11701},{"$f":"Bolivia!H195","v":8945},null,26804,19375,14578,11701,8945]
[60,"60",null,33531.446199999998,24193.720600000001,19067.3966,15993.901,12836.4992,null,null,{"$f":"Bolivia!D196","v":29173},{"$f":"Bolivia!E196","v":21049},{"$f":"Bolivia!F196","v":16589},{"$f":"Bolivia!G196","v":13915},{"$f":"Bolivia!H196","v":11168},null,29173,21049,16589,13915,11168]
[61,"61",null,36603.792399999998,26377.580600000001,20807.588199999998,17451.340199999999,14007.737799999999,null,null,{"$f":"Bolivia!D197","v":31846},{"$f":"Bolivia!E197","v":22949},{"$f":"Bolivia!F197","v":18103},{"$f":"Bolivia!G197","v":15183},{"$f":"Bolivia!H197","v":12187},null,31846,22949,18103,15183,12187]
[62,"62",null,40061.187599999997,28893.617200000001,22777.659800000001,19104.1774,15344.49,null,null,{"$f":"Bolivia!D198","v":34854},{"$f":"Bolivia!E198","v":25138},{"$f":"Bolivia!F198","v":19817},{"$f":"Bolivia!G198","v":16621},{"$f":"Bolivia!H198","v":13350},null,34854,25138,19817,16621,13350]
[63,"63",null,42588.718199999996,30716.565599999998,24213.260399999999,20312.196799999998,16323.7788,null,null,{"$f":"Bolivia!D199","v":37053},{"$f":"Bolivia!E199","v":26724},{"$f":"Bolivia!F199","v":21066},{"$f":"Bolivia!G199","v":17672},{"$f":"Bolivia!H199","v":14202},null,37053,26724,21066,17672,14202]
[64,"64",null,46066.802600000003,33234.900999999998,26195.975399999999,21968.482199999999,17657.0828,null,null,{"$f":"Bolivia!D200","v":40079},{"$f":"Bolivia!E200","v":28915},{"$f":"Bolivia!F200","v":22791},{"$f":"Bolivia!G200","v":19113},{"$f":"Bolivia!H200","v":15362},null,40079,28915,22791,19113,15362]
[65,"65",null,60207.870799999997,43334.678800000002,33114.214,29289.0108,24878.762999999999,null,null,{"$f":"Bolivia!D201","v":52382},{"$f":"Bolivia!E201","v":37702},{"$f":"Bolivia!F201","v":28810},{"$f":"Bolivia!G201","v":25482},{"$f":"Bolivia!H201","v":21645},null,52382,37702,28810,25482,21645]
[66,"66",null,69954.782800000001,50344.869399999996,38469.268599999996,34031.4352,28905.111199999999,null,null,{"$f":"Bolivia!D202","v":60862},{"$f":"Bolivia!E202","v":43801},{"$f":"Bolivia!F202","v":33469},{"$f":"Bolivia!G202","v":29608},{"$f":"Bolivia!H202","v":25148},null,60862,43801,33469,29608,25148]
[67,"67",null,76394.870999999999,54980.399599999997,42016.317000000003,37175.044199999997,31570.569800000001,null,null,{"$f":"Bolivia!D203","v":66465},{"$f":"Bolivia!E203","v":47834},{"$f":"Bolivia!F203","v":36555},{"$f":"Bolivia!G203","v":32343},{"$f":"Bolivia!H203","v":27467},null,66465,47834,36555,32343,27467]
[68,"68",null,84588.943599999999,60882.568599999999,46530.010799999996,41168.059800000003,34950.955199999997,null,null,{"$f":"Bolivia!D204","v":73594},{"$f":"Bolivia!E204","v":52969},{"$f":"Bolivia!F204","v":40482},{"$f":"Bolivia!G204","v":35817},{"$f":"Bolivia!H204","v":30408},null,73594,52969,40482,35817,30408]
[69,"69",null,93060.021599999993,66975.538,51191.977200000001,45284.061199999996,38462.372199999998,null,null,{"$f":"Bolivia!D205","v":80964},{"$f":"Bolivia!E205","v":58270},{"$f":"Bolivia!F205","v":44538},{"$f":"Bolivia!G205","v":39398},{"$f":"Bolivia!H205","v":33463},null,80964,58270,44538,39398,33463]
[70,"70",null,114523.9172,81547.631200000003,60242.352800000001,52766.655200000001,45226.591200000003,null,null,{"$f":"Bolivia!D206","v":99638},{"$f":"Bolivia!E206","v":70948},{"$f":"Bolivia!F206","v":52412},{"$f":"Bolivia!G206","v":45908},{"$f":"Bolivia!H206","v":39348},null,99638,70948,52412,45908,39348]
[71,"71",null,119011.17479999999,84746.411399999997,62604.3698,54833.276400000002,46998.966,null,null,{"$f":"Bolivia!D207","v":103542},{"$f":"Bolivia!E207","v":73731},{"$f":"Bolivia!F207","v":54467},{"$f":"Bolivia!G207","v":47706},{"$f":"Bolivia!H207","v":40890},null,103542,73731,54467,47706,40890]
[72,"72",null,122382.36499999999,87147.508000000002,64384.790399999998,56382.667600000001,48332.27,null,null,{"$f":"Bolivia!D208","v":106475},{"$f":"Bolivia!E208","v":75820},{"$f":"Bolivia!F208","v":56016},{"$f":"Bolivia!G208","v":49054},{"$f":"Bolivia!H208","v":42050},null,106475,75820,56016,49054,42050]
[73,"73",null,126885.7142,90348.587,66752.554399999994,58450.438199999997,50112.690600000002,null,null,{"$f":"Bolivia!D209","v":110393},{"$f":"Bolivia!E209","v":78605},{"$f":"Bolivia!F209","v":58076},{"$f":"Bolivia!G209","v":50853},{"$f":"Bolivia!H209","v":43599},null,110393,78605,58076,50853,43599]
[74,"74",null,129127.0442,91938.207200000004,67932.988199999993,59489.495799999997,50997.728600000002,null,null,{"$f":"Bolivia!D210","v":112343},{"$f":"Bolivia!E210","v":79988},{"$f":"Bolivia!F210","v":59103},{"$f":"Bolivia!G210","v":51757},{"$f":"Bolivia!H210","v":44369},null,112343,79988,59103,51757,44369]
[75,"75+",null,134739.5644,95941.5674,70880.049799999993,62075.645799999998,53214.921199999997,null,null,{"$f":"Bolivia!D211","v":117226},{"$f":"Bolivia!E211","v":83471},{"$f":"Bolivia!F211","v":61667},{"$f":"Bolivia!G211","v":54007},{"$f":"Bolivia!H211","v":46298},null,117226,83471,61667,54007,46298]
[1,"1 Child",null,4537.8311999999996,3383.8335999999999,2648.2175999999999,2165.4695999999999,1611.4587999999999,null,null,{"$f":"Bolivia!D212","v":3948},{"$f":"Bolivia!E212","v":2944},{"$f":"Bolivia!F212","v":2304},{"$f":"Bolivia!G212","v":1884},{"$f":"Bolivia!H212","v":1402},null,{"$f":"(K249)*$M$2","v":3948},{"$f":"(L249)*$M$2","v":2944},2304,1884,1402]
[2,"2 Children",null,7218.232,5371.1462000000001,4197.6088,3445.9011999999998,2558.5643999999998,null,null,{"$f":"Bolivia!D213","v":6280},{"$f":"Bolivia!E213","v":4673},{"$f":"Bolivia!F213","v":3652},{"$f":"Bolivia!G213","v":2998},{"$f":"Bolivia!H213","v":2226},null,{"$f":"(K250)*$M$2","v":6280},{"$f":"(L250)*$M$2","v":4673},{"$f":"(M250)*$M$2","v":3652},{"$f":"(N250)*$M$2","v":2998},{"$f":"(O250)*$M$2","v":2226}]
[3,"3+ Children",null,10569.8824,7864.1948000000002,6148.1405999999997,5047.0154000000002,3741.297,null,null,{"$f":"Bolivia!D214","v":9196},{"$f":"Bolivia!E214","v":6842},{"$f":"Bolivia!F214","v":5349},{"$f":"Bolivia!G214","v":4391},{"$f":"Bolivia!H214","v":3255},null,9196,6842,5349,4391,3255]
[1,"Rider Comp. Maternidad",null,{"$f":"K252*$V$2","v":0},{"$f":"L252*$V$2","v":0},258.61500000000001,258.61500000000001,258.61500000000001,null,null,0,0,225,225,225]
[1,"Transplante de organos",null,{"$f":"K253*$V$2","v":0},{"$f":"L253*$V$2","v":0},{"$f":"M253*$V$2","v":0},{"$f":"N253*$V$2","v":0},{"$f":"O253*$V$2","v":0},null,null,0,0,0,0,0]
[null,null,null,0,0,0,0,0]
[]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"CW2","CW3","CW4","CW5","CW6"]
[18,"18-24",null,{"$f":"$G$2*D225","v":6942.8472540000002},4861.8815420000001,3447.9701200000004,2383.7291660000001,1820.844998]
[25,"25-29",null,7285.8167200000007,5379.6862419999998,3813.4793199999999,2639.5856060000001,2015.783238]
[30,"30-34",null,7603.8097239999997,5754.9423539999998,4284.9861880000008,3187.2402240000001,2437.3371819999998]
[35,"35-39",null,8515.7551779999994,6440.8812860000007,4799.1357960000005,3572.8524299999999,2730.9629060000002]
[40,"40-44",null,10180.649584000001,7295.5636319999994,5510.6603720000003,4075.42758,3110.4832920000003]
[45,"45-49",null,11374.037122000002,8155.7286160000003,6158.8300200000003,4551.1987220000001,3479.6475840000003]
[50,"50-54",null,15345.903762000002,11096.859312000001,8346.4025820000006,6696.7377260000003,5125.0481660000005]
[55,"55-59",null,16328.514328000001,11802.901250000001,8880.6551959999997,7128.0385820000001,5449.1329900000001]
[60,"60",null,17771.666486000002,12822.671918000002,10105.720198000001,8476.767530000001,6803.3445760000004]
[61,"61",null,19400.009972,13980.117718000001,11028.021746,9249.210305999999,7424.1010340000003]
[62,"62",null,{"$f":"$G$2*D235","v":21232.429427999999},15313.617116000001,12072.159694000002,10125.214022,8132.5797000000002]
[63,"63",null,22572.020645999997,16279.779768,12833.028012000001,10765.464303999999,8651.6027640000011]
[64,"64",null,24415.405378000003,17614.497530000001,13883.866962,11643.295566000001,9358.2538839999997]
[65,"65",null,31910.171524000001,22967.379764000001,17550.53342,15523.175724000001,13185.74439]
[66,"66",null,37076.034884000001,26682.780781999998,20388.712357999997,18036.660656,15319.708936000001]
[67,"67",null,40489.281630000005,29139.611787999998,22268.648010000001,19702.773426,16732.401994]
[68,"68",null,44832.140108,32267.761358,24660.905724,21819.071694000002,18524.006256000001]
[69,"69",null,49321.811448,35497.03514,27131.747916,24000.552435999998,20385.057266]
[70,"70",null,60697.676116000002,43220.244536000006,31928.446984000002,27966.327256,23970.093336000002]
[71,"71",null,63075.922643999998,44915.598041999998,33180.315994000004,29061.636492000001,24909.451980000002]
[72,"72",null,{"$f":"$G$2*D245","v":64862.653449999998},46188.179240000005,34123.938911999998,29882.813828000002,25616.1031]
[73,"73",null,67249.428526000003,47884.751110000005,35378.853832000001,30978.732246,26559.726018000001]
[74,"74",null,68437.333426000012,48727.249816000003,36004.483745999998,31529.432774000001,27028.796158000001]
[75,"75+",null,71411.969131999998,50849.030722000003,37566.426394000002,32900.092274000002,28203.908235999999]
[1,"1 Child",null,2405.0505359999997,1793.431808,1403.5553280000001,1147.6988879999999,854.07316400000002]
[2,"2 Children",null,3825.6629600000001,2846.7074860000002,2224.7326640000001,1826.327636,1356.0391319999999]
[3,"3+ Children",null,5602.0376720000004,4168.023244,3258.514518,2674.9181620000004,1982.88741]
[1,"Rider Comp. Maternidad",null,{"$f":"+D252*$G$2","v":0},0,137.06595000000002,137.06595000000002,137.06595000000002]
[1,"Transplante de organos",null,0,0,0,0,0]
[]
[]
[]
["BUPA COMPLETE CARE (LATIN AMERICA)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ","CW1","CW2","CW3","CW4","CW5","CW6"]
[18,"18-24",null,{"$f":"Q296*$V$2","v":9626.2250000000004},{"$f":"R296*$V$2","v":6744.6791999999996},4779.2052000000003,3294.1803999999997,2511.4389999999999,null,null,{"$f":"Bolivia!D257","v":8375},{"$f":"Bolivia!E257","v":5868},{"$f":"Bolivia!F257","v":4158},{"$f":"Bolivia!G257","v":2866},{"$f":"Bolivia!H257","v":2185},null,{"$f":"(K296-50)*$M$2+50","v":8375},{"$f":"(L296-50)*$M$2+50","v":5868},{"$f":"(M296-50)*$M$2+50","v":4158},{"$f":"(N296-50)*$M$2+50","v":2866},{"$f":"(O296-50)*$M$2+50","v":2185}]
[25,"25-29",null,{"$f":"Q297*$V$2","v":10102.0766},{"$f":"R297*$V$2","v":7455.0083999999997},{"$f":"S297*$V$2","v":5290.6881999999996},{"$f":"T297*$V$2","v":3650.4944},{"$f":"U297*$V$2","v":2780.3986},null,null,{"$f":"Bolivia!D258","v":8789},{"$f":"Bolivia!E258","v":6486},{"$f":"Bolivia!F258","v":4603},{"$f":"Bolivia!G258","v":3176},{"$f":"Bolivia!H258","v":2419},null,{"$f":"(K297-50)*$M$2+50","v":8789},6486,4603,3176,2419]
[30,"30-34",null,10556.089599999999,7981.4336000000003,5946.9956000000002,4428.6382000000003,3367.7419999999997,null,null,{"$f":"Bolivia!D259","v":9184},{"$f":"Bolivia!E259","v":6944},{"$f":"Bolivia!F259","v":5174},{"$f":"Bolivia!G259","v":3853},{"$f":"Bolivia!H259","v":2930},null,9184,6944,5174,3853,2930]
[35,"35-39",null,11816.981400000001,8935.4356000000007,6657.3248000000003,4952.7645999999995,3774.6295999999998,null,null,{"$f":"Bolivia!D260","v":10281},{"$f":"Bolivia!E260","v":7774},{"$f":"Bolivia!F260","v":5792},{"$f":"Bolivia!G260","v":4309},{"$f":"Bolivia!H260","v":3284},null,10281,7774,5792,4309,3284]
[40,"40-44",null,14144.5164,10129.662200000001,7658.4521999999997,5641.2551999999996,4310.25,null,null,{"$f":"Bolivia!D261","v":12306},{"$f":"Bolivia!E261","v":8813},{"$f":"Bolivia!F261","v":6663},{"$f":"Bolivia!G261","v":4908},{"$f":"Bolivia!H261","v":3750},null,12306,8813,6663,4908,3750]
[45,"45-49",null,15800.801799999999,11314.693600000001,8558.4323999999997,6312.5047999999997,4817.1354000000001,null,null,{"$f":"Bolivia!D262","v":13747},{"$f":"Bolivia!E262","v":9844},{"$f":"Bolivia!F262","v":7446},{"$f":"Bolivia!G262","v":5492},{"$f":"Bolivia!H262","v":4191},null,13747,9844,7446,5492,4191]
[50,"50-54",null,21322.519400000001,15414.6034,11604.3424,9302.0941999999995,7104.4413999999997,null,null,{"$f":"Bolivia!D263","v":18551},{"$f":"Bolivia!E263","v":13411},{"$f":"Bolivia!F263","v":10096},{"$f":"Bolivia!G263","v":8093},{"$f":"Bolivia!H263","v":6181},null,18551,13411,10096,8093,6181]
[55,"55-59",null,22693.7536,16400.7886,12342.2572,9895.1846000000005,7563.0519999999997,null,null,{"$f":"Bolivia!D264","v":19744},{"$f":"Bolivia!E264","v":14269},{"$f":"Bolivia!F264","v":10738},{"$f":"Bolivia!G264","v":8609},{"$f":"Bolivia!H264","v":6580},null,19744,14269,10738,8609,6580]
[60,"60",null,24700.606,17811.1024,14046.8174,11777.9018,9460.7114000000001,null,null,{"$f":"Bolivia!D265","v":21490},{"$f":"Bolivia!E265","v":15496},{"$f":"Bolivia!F265","v":12221},{"$f":"Bolivia!G265","v":10247},{"$f":"Bolivia!H265","v":8231},null,21490,15496,12221,10247,8231]
[61,"61",null,26956.878199999999,19431.756399999998,15330.697200000001,12849.142599999999,10318.1638,null,null,{"$f":"Bolivia!D266","v":23453},{"$f":"Bolivia!E266","v":16906},{"$f":"Bolivia!F266","v":13338},{"$f":"Bolivia!G266","v":11179},{"$f":"Bolivia!H266","v":8977},null,23453,16906,13338,11179,8977]
[62,"62",null,29516.592000000001,21274.244599999998,16786.987000000001,14076.701799999999,11305.4984,null,null,{"$f":"Bolivia!D267","v":25680},{"$f":"Bolivia!E267","v":18509},{"$f":"Bolivia!F267","v":14605},{"$f":"Bolivia!G267","v":12247},{"$f":"Bolivia!H267","v":9836},null,25680,18509,14605,12247,9836]
[63,"63",null,31377.470600000001,22628.237799999999,17844.435000000001,14965.188,12016.976999999999,null,null,{"$f":"Bolivia!D268","v":27299},{"$f":"Bolivia!E268","v":19687},{"$f":"Bolivia!F268","v":15525},{"$f":"Bolivia!G268","v":13020},{"$f":"Bolivia!H268","v":10455},null,27299,19687,15525,13020,10455]
[64,"64",null,33940.632599999997,24483.3694,19314.517599999999,16185.8508,13008.9092,null,null,{"$f":"Bolivia!D269","v":29529},{"$f":"Bolivia!E269","v":21301},{"$f":"Bolivia!F269","v":16804},{"$f":"Bolivia!G269","v":14082},{"$f":"Bolivia!H269","v":11318},null,29529,21301,16804,14082,11318]
[65,"65",null,44370.288200000003,31936.078999999998,24416.7042,21594.927199999998,18339.826399999998,null,null,{"$f":"Bolivia!D270","v":38603},{"$f":"Bolivia!E270","v":27785},{"$f":"Bolivia!F270","v":21243},{"$f":"Bolivia!G270","v":18788},{"$f":"Bolivia!H270","v":15956},null,38603,27785,21243,18788,15956]
[66,"66",null,51551.739399999999,37092.287400000001,28376.387200000001,25099.447799999998,21307.5772,null,null,{"$f":"Bolivia!D271","v":44851},{"$f":"Bolivia!E271","v":32271},{"$f":"Bolivia!F271","v":24688},{"$f":"Bolivia!G271","v":21837},{"$f":"Bolivia!H271","v":18538},null,44851,32271,24688,21837,18538]
[67,"67",null,56309.106,40516.35,30983.2264,27409.7418,23275.35,null,null,{"$f":"Bolivia!D272","v":48990},{"$f":"Bolivia!E272","v":35250},{"$f":"Bolivia!F272","v":26956},{"$f":"Bolivia!G272","v":23847},{"$f":"Bolivia!H272","v":20250},null,48990,35250,26956,23847,20250]
[68,"68",null,62351.501799999998,44871.426599999999,34318.785199999998,30363.699799999999,25772.996199999998,null,null,{"$f":"Bolivia!D273","v":54247},{"$f":"Bolivia!E273","v":39039},{"$f":"Bolivia!F273","v":29858},{"$f":"Bolivia!G273","v":26417},{"$f":"Bolivia!H273","v":22423},null,54247,39039,29858,26417,22423]
[69,"69",null,68605.387199999997,49362.132400000002,37752.042999999998,33398.1158,28367.191999999999,null,null,{"$f":"Bolivia!D274","v":59688},{"$f":"Bolivia!E274","v":42946},{"$f":"Bolivia!F274","v":32845},{"$f":"Bolivia!G274","v":29057},{"$f":"Bolivia!H274","v":24680},null,59688,42946,32845,29057,24680]
[70,"70",null,84432.625199999995,60114.769399999997,44449.596799999999,38929.028599999998,33362.484400000001,null,null,{"$f":"Bolivia!D275","v":73458},{"$f":"Bolivia!E275","v":52301},{"$f":"Bolivia!F275","v":38672},{"$f":"Bolivia!G275","v":33869},{"$f":"Bolivia!H275","v":29026},null,73458,52301,38672,33869,29026]
[71,"71",null,87747.4948,62480.234599999996,46186.340199999999,40456.581200000001,34675.099199999997,null,null,{"$f":"Bolivia!D276","v":76342},{"$f":"Bolivia!E276","v":54359},{"$f":"Bolivia!F276","v":40183},{"$f":"Bolivia!G276","v":35198},{"$f":"Bolivia!H276","v":30168},null,76342,54359,40183,35198,30168]
[72,"72",null,90222.152999999991,64241.115399999995,47502.403200000001,41594.487199999996,35654.387999999999,null,null,{"$f":"Bolivia!D277","v":78495},{"$f":"Bolivia!E277","v":55891},{"$f":"Bolivia!F277","v":41328},{"$f":"Bolivia!G277","v":36188},{"$f":"Bolivia!H277","v":31020},null,78495,55891,41328,36188,31020]
[73,"73",null,93546.217799999999,66601.982999999993,49249.491199999997,43120.890399999997,36970.451000000001,null,null,{"$f":"Bolivia!D278","v":81387},{"$f":"Bolivia!E278","v":57945},{"$f":"Bolivia!F278","v":42848},{"$f":"Bolivia!G278","v":37516},{"$f":"Bolivia!H278","v":32165},null,81387,57945,42848,37516,32165]
[74,"74",null,95192.158599999995,67780.118000000002,50119.587,43892.137799999997,37616.413800000002,null,null,{"$f":"Bolivia!D279","v":82819},{"$f":"Bolivia!E279","v":58970},{"$f":"Bolivia!F279","v":43605},{"$f":"Bolivia!G279","v":38187},{"$f":"Bolivia!H279","v":32727},null,82819,58970,43605,38187,32727]
[75,"75+",null,99334.5962,70731.777199999997,52296.550600000002,45802.440600000002,39255.458200000001,null,null,{"$f":"Bolivia!D280","v":86423},{"$f":"Bolivia!E280","v":61538},{"$f":"Bolivia!F280","v":45499},{"$f":"Bolivia!G280","v":39849},{"$f":"Bolivia!H280","v":34153},null,86423,61538,45499,39849,34153]
[1,"1 Child",null,3349.3516,2502.2437999999997,1953.98,1604.5624,1183.8820000000001,null,null,{"$f":"Bolivia!D281","v":2914},{"$f":"Bolivia!E281","v":2177},{"$f":"Bolivia!F281","v":1700},{"$f":"Bolivia!G281","v":1396},{"$f":"Bolivia!H281","v":1030},null,{"$f":"(K320)*$M$2","v":2914},{"$f":"(L320)*$M$2","v":2177},{"$f":"(M320)*$M$2","v":1700},{"$f":"(N320)*$M$2","v":1396},{"$f":"(O320)*$M$2","v":1030}]
[2,"2 Children",null,5321.7219999999998,3963.1311999999998,3099.9317999999998,2542.4728,1887.3147999999999,null,null,{"$f":"Bolivia!D282","v":4630},{"$f":"Bolivia!E282","v":3448},{"$f":"Bolivia!F282","v":2697},{"$f":"Bolivia!G282","v":2212},{"$f":"Bolivia!H282","v":1642},null,{"$f":"(K321)*$M$2","v":4630},3448,2697,2212,1642]
[3,"3+ Children",null,7794.0814,5815.9639999999999,4537.8311999999996,3725.2053999999998,2759.7093999999997,null,null,{"$f":"Bolivia!D283","v":6781},{"$f":"Bolivia!E283","v":5060},{"$f":"Bolivia!F283","v":3948},{"$f":"Bolivia!G283","v":3241},{"$f":"Bolivia!H283","v":2401},null,6781,5060,3948,3241,2401]
[1,"Rider Comp. Maternidad",null,{"$f":"K323*$V$2","v":0},{"$f":"L323*$V$2","v":0},258.61500000000001,258.61500000000001,258.61500000000001,null,null,0,0,225,225,225]
[1,"Transplante de organos",null,{"$f":"K324*$V$2","v":0},{"$f":"L324*$V$2","v":0},{"$f":"M324*$V$2","v":0},{"$f":"N324*$V$2","v":0},{"$f":"O324*$V$2","v":0},null,null,0,0,0,0,0]
[null,null,null,0,0,0,0,0]
[]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"CW2","CW3","CW4","CW5","CW6"]
[18,"18-24",null,{"$f":"$G$2*D296","v":5101.8992500000004},3574.6799759999999,2532.9787560000004,1745.915612,1331.06267]
[25,"25-29",null,{"$f":"$G$2*D297","v":5354.100598},3951.1544520000002,2804.064746,1934.7620320000001,1473.6112580000001]
[30,"30-34",null,{"$f":"$G$2*D298","v":5594.7274879999995},4230.1598080000003,3151.9076680000003,2347.1782460000004,1784.90326]
[35,"35-39",null,{"$f":"$G$2*D299","v":6263.0001420000008},4735.7808680000007,3528.3821440000002,2624.9652379999998,2000.553688]
[40,"40-44",null,{"$f":"$G$2*D300","v":7496.5936920000004},5368.7209660000008,4058.9796660000002,2989.865256,2284.4324999999999]
[45,"45-49",null,{"$f":"$G$2*D301","v":8374.4249540000001},5996.7876080000005,4535.9691720000001,3345.6275439999999,2553.0817620000003]
[50,"50-54",null,{"$f":"$G$2*D302","v":11300.935282},8169.7398020000001,6150.3014720000001,4930.1099260000001,3765.3539420000002]
[55,"55-59",null,{"$f":"$G$2*D303","v":12027.689408},8692.417958,6541.3963160000003,5244.447838000001,4008.4175599999999]
[60,"60",null,{"$f":"$G$2*D304","v":13091.321180000001},9439.8842720000011,7444.8132220000007,6242.2879540000004,5014.1770420000003]
[61,"61",null,{"$f":"$G$2*D305","v":14287.145446},10298.830892,8125.2695160000003,6810.0455780000002,5468.6268140000002]
[62,"62",null,{"$f":"$G$2*D306","v":15643.79376},11275.349638,8897.1031100000018,7460.6519539999999,5991.9141520000003]
[63,"63",null,{"$f":"$G$2*D307","v":16630.059418000001},11992.966034000001,9457.5505500000017,7931.5496400000002,6368.9978099999998]
[64,"64",null,{"$f":"$G$2*D308","v":17988.535277999999},12976.185782,10236.694328,8578.5009239999999,6894.7218760000005]
[65,"65",null,{"$f":"$G$2*D309","v":23516.252746000002},16926.121869999999,12940.853226000001,11445.311416,9720.1079919999993]
[66,"66",null,{"$f":"$G$2*D310","v":27322.421882000002},19658.912322,15039.485216000001,13302.707333999999,11293.015916]
[67,"67",null,{"$f":"$G$2*D311","v":29843.82618},21473.665499999999,16421.109992000002,14527.163154,12335.9355]
[68,"68",null,{"$f":"$G$2*D312","v":33046.295954000001},23781.856098,18188.956156,16092.760894000001,13659.687985999999]
[69,"69",null,{"$f":"$G$2*D313","v":36360.855216000004},26161.930172000004,20008.58279,17701.001373999999,15034.61176]
[70,"70",null,{"$f":"$G$2*D314","v":44749.291356000002},31860.827782,23558.286304000001,20632.385158000001,17682.116732000002]
[71,"71",null,{"$f":"$G$2*D315","v":46506.172244000001},33114.524338000003,24478.760306,21441.988036000002,18377.802575999998]
[72,"72",null,{"$f":"$G$2*D316","v":47817.741089999996},34047.791162000001,25176.273696,22045.078215999998,18896.825639999999]
[73,"73",null,{"$f":"$G$2*D317","v":49579.495434000004},35299.050989999996,26102.230336000001,22854.071911999999,19594.339030000003]
[74,"74",null,{"$f":"$G$2*D318","v":50451.844058000002},35923.46254,26563.381110000002,23262.833033999999,19936.699314000001]
[75,"75+",null,{"$f":"$G$2*D319","v":52647.335986000006},37487.841915999998,27717.171818000003,24275.293518000002,20805.392846000002]
[1,"1 Child",null,{"$f":"$G$2*D320","v":1775.156348},1326.189214,1035.6094000000001,850.41807200000005,627.45746000000008]
[2,"2 Children",null,{"$f":"$G$2*D321","v":2820.5126599999999},2100.4595359999998,1642.9638540000001,1347.5105840000001,1000.276844]
[3,"3+ Children",null,{"$f":"$G$2*D322","v":4130.8631420000002},3082.46092,2405.0505359999997,1974.358862,1462.645982]
[1,"Rider Comp. Maternidad",null,{"$f":"+D323*$G$2","v":0},0,137.06595000000002,137.06595000000002,137.06595000000002]
[1,"Transplante de organos",null,{"$f":"+D324*$G$2","v":0},0,0,0,0]
[]
[]
[]
["COMPLETE (LATINAMERICA ONLY)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ","CL1","CL2","CL3","CL4","CL5","CL6"]
[18,"-  24"]
[25,"-  29"]
[30,"-  34"]
[35,"-  39"]
[40,"-  44"]
[45,"-  49"]
[50,"-  54"]
[55,"-  59"]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[1,"Rider Comp. Maternidad"]
[1,"Transplante de organos",0,0,0,0,0,0]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ","CL1","CL2","CL3","CL4","CL5","CL6"]
[18,"-  24",{"$f":"+C367*$G$2","v":0},0,0,0,0,0]
[25,"-  29",0,0,0,0,0,0]
[30,"-  34",0,0,0,0,0,0]
[35,"-  39",0,0,0,0,0,0]
[40,"-  44",0,0,0,0,0,0]
[45,"-  49",0,0,0,0,0,0]
[50,"-  54",0,0,0,0,0,0]
[55,"-  59",0,0,0,0,0,0]
[60,null,0,0,0,0,0,0]
[61,null,0,0,0,0,0,0]
[62,null,{"$f":"+C377*$G$2","v":0},0,0,0,0,0]
[63,null,0,0,0,0,0,0]
[64,null,0,0,0,0,0,0]
[65,null,0,0,0,0,0,0]
[66,null,0,0,0,0,0,0]
[67,null,0,0,0,0,0,0]
[68,null,0,0,0,0,0,0]
[69,null,0,0,0,0,0,0]
[70,null,0,0,0,0,0,0]
[71,null,0,0,0,0,0,0]
[72,null,{"$f":"+C387*$G$2","v":0},0,0,0,0,0]
[73,null,0,0,0,0,0,0]
[74,null,0,0,0,0,0,0]
[75,"o más",0,0,0,0,0,0]
[1,"Hijo",0,0,0,0,0,0]
[2,"Hijos",0,0,0,0,0,0]
[3,"Hijos o más",0,0,0,0,0,0]
[1,"Rider Comp. Maternidad",0,0,0,0,0,0]
[1,"Transplante de organos",0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
["BUPA ADVANTAGE CARE (MUNDIAL)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",null,"AW2","AW3","AW4","AW5","AW6"]
[18,"18-24",null,{"$f":"Q440*$V$2","v":8556.1335999999992},{"$f":"R440*$V$2","v":6556.1776},4980.3501999999999,3718.3089999999997,2951.6592000000001,null,null,{"$f":"Bolivia!D369","v":7444},{"$f":"Bolivia!E369","v":5704},{"$f":"Bolivia!F369","v":4333},{"$f":"Bolivia!G369","v":3235},{"$f":"Bolivia!H369","v":2568},null,{"$f":"(K440-50)*$N$2+50","v":7444},{"$f":"(L440-50)*$N$2+50","v":5704},4333,3235,2568]
[25,"25-29",null,{"$f":"Q441*$V$2","v":9519.3307999999997},{"$f":"R441*$V$2","v":7310.1840000000002},{"$f":"S441*$V$2","v":5529.7633999999998},{"$f":"T441*$V$2","v":4144.7363999999998},{"$f":"U441*$V$2","v":3273.4911999999999},null,null,{"$f":"Bolivia!D370","v":8282},{"$f":"Bolivia!E370","v":6360},{"$f":"Bolivia!F370","v":4811},{"$f":"Bolivia!G370","v":3606},{"$f":"Bolivia!H370","v":2848},null,{"$f":"(K441-50)*$N$2+50","v":8282},{"$f":"(L441-50)*$N$2+50","v":6360},{"$f":"(M441-50)*$N$2+50","v":4811},{"$f":"(N441-50)*$N$2+50","v":3606},{"$f":"(O441-50)*$N$2+50","v":2848}]
[30,"30-34",null,11008.9532,8588.3168000000005,6582.6138000000001,4910.2367999999997,3790.7212,null,null,{"$f":"Bolivia!D371","v":9578},{"$f":"Bolivia!E371","v":7472},{"$f":"Bolivia!F371","v":5727},{"$f":"Bolivia!G371","v":4272},{"$f":"Bolivia!H371","v":3298},null,9578,7472,5727,4272,3298]
[35,"35-39",null,12213.5244,9556.1116000000002,7319.3791999999994,5603.3249999999998,4209.1027999999997,null,null,{"$f":"Bolivia!D372","v":10626},{"$f":"Bolivia!E372","v":8314},{"$f":"Bolivia!F372","v":6368},{"$f":"Bolivia!G372","v":4875},{"$f":"Bolivia!H372","v":3662},null,10626,8314,6368,4875,3662]
[40,"40-44",null,14235.319,11199.7536,8571.0758000000005,6472.2713999999996,4909.0874000000003,null,null,{"$f":"Bolivia!D373","v":12385},{"$f":"Bolivia!E373","v":9744},{"$f":"Bolivia!F373","v":7457},{"$f":"Bolivia!G373","v":5631},{"$f":"Bolivia!H373","v":4271},null,12385,9744,7457,5631,4271]
[45,"45-49",null,16526.073199999999,12890.521000000001,9666.4539999999997,7353.8612000000003,5711.3685999999998,null,null,{"$f":"Bolivia!D374","v":14378},{"$f":"Bolivia!E374","v":11215},{"$f":"Bolivia!F374","v":8410},{"$f":"Bolivia!G374","v":6398},{"$f":"Bolivia!H374","v":4969},null,14378,11215,8410,6398,4969]
[50,"50-54",null,18688.0946,14945.6482,11616.9858,8528.5480000000007,6471.1220000000003,null,null,{"$f":"Bolivia!D375","v":16259},{"$f":"Bolivia!E375","v":13003},{"$f":"Bolivia!F375","v":10107},{"$f":"Bolivia!G375","v":7420},{"$f":"Bolivia!H375","v":5630},null,16259,13003,10107,7420,5630]
[55,"55-59",null,22085.721000000001,17263.988000000001,12853.7402,9868.7484000000004,7648.1076000000003,null,null,{"$f":"Bolivia!D376","v":19215},{"$f":"Bolivia!E376","v":15020},{"$f":"Bolivia!F376","v":11183},{"$f":"Bolivia!G376","v":8586},{"$f":"Bolivia!H376","v":6654},null,19215,15020,11183,8586,6654]
[60,"60",null,24399.463199999998,19098.430400000001,14129.574199999999,10890.565000000001,8464.1815999999999,null,null,{"$f":"Bolivia!D377","v":21228},{"$f":"Bolivia!E377","v":16616},{"$f":"Bolivia!F377","v":12293},{"$f":"Bolivia!G377","v":9475},{"$f":"Bolivia!H377","v":7364},null,21228,16616,12293,9475,7364]
[61,"61",null,27874.099399999999,21834.002400000001,16154.816999999999,12443.404399999999,9677.9480000000003,null,null,{"$f":"Bolivia!D378","v":24251},{"$f":"Bolivia!E378","v":18996},{"$f":"Bolivia!F378","v":14055},{"$f":"Bolivia!G378","v":10826},{"$f":"Bolivia!H378","v":8420},null,24251,18996,14055,10826,8420]
[62,"62",null,30988.973399999999,24263.833999999999,17958.225599999998,13831.8796,10751.4876,null,null,{"$f":"Bolivia!D379","v":26961},{"$f":"Bolivia!E379","v":21110},{"$f":"Bolivia!F379","v":15624},{"$f":"Bolivia!G379","v":12034},{"$f":"Bolivia!H379","v":9354},null,26961,21110,15624,12034,9354]
[63,"63",null,34092.3534,26699.4126,19752.438999999998,15224.9524,11837.670599999999,null,null,{"$f":"Bolivia!D380","v":29661},{"$f":"Bolivia!E380","v":23229},{"$f":"Bolivia!F380","v":17185},{"$f":"Bolivia!G380","v":13246},{"$f":"Bolivia!H380","v":10299},null,29661,23229,17185,13246,10299]
[64,"64",null,37186.538200000003,29130.393599999999,21552.399399999998,16599.6348,12915.8078,null,null,{"$f":"Bolivia!D381","v":32353},{"$f":"Bolivia!E381","v":25344},{"$f":"Bolivia!F381","v":18751},{"$f":"Bolivia!G381","v":14442},{"$f":"Bolivia!H381","v":11237},null,32353,25344,18751,14442,11237]
[65,"65",null,40200.264999999999,31708.497800000001,23494.885399999999,18092.705399999999,14698.5272,null,null,{"$f":"Bolivia!D382","v":34975},{"$f":"Bolivia!E382","v":27587},{"$f":"Bolivia!F382","v":20441},{"$f":"Bolivia!G382","v":15741},{"$f":"Bolivia!H382","v":12788},null,34975,27587,20441,15741,12788]
[66,"66",null,42566.8796,33559.031799999997,24873.016,19151.302800000001,15561.7266,null,null,{"$f":"Bolivia!D383","v":37034},{"$f":"Bolivia!E383","v":29197},{"$f":"Bolivia!F383","v":21640},{"$f":"Bolivia!G383","v":16662},{"$f":"Bolivia!H383","v":13539},null,37034,29197,21640,16662,13539]
[67,"67",null,47312.752200000003,37308.374600000003,27647.667600000001,21284.589199999999,17297.320599999999,null,null,{"$f":"Bolivia!D384","v":41163},{"$f":"Bolivia!E384","v":32459},{"$f":"Bolivia!F384","v":24054},{"$f":"Bolivia!G384","v":18518},{"$f":"Bolivia!H384","v":15049},null,41163,32459,24054,18518,15049]
[68,"68",null,52040.234400000001,41040.4764,30409.675800000001,23413.277999999998,19034.063999999998,null,null,{"$f":"Bolivia!D385","v":45276},{"$f":"Bolivia!E385","v":35706},{"$f":"Bolivia!F385","v":26457},{"$f":"Bolivia!G385","v":20370},{"$f":"Bolivia!H385","v":16560},null,45276,35706,26457,20370,16560]
[69,"69",null,54412.595999999998,42910.550199999998,31798.150999999998,24485.6682,19897.2634,null,null,{"$f":"Bolivia!D386","v":47340},{"$f":"Bolivia!E386","v":37333},{"$f":"Bolivia!F386","v":27665},{"$f":"Bolivia!G386","v":21303},{"$f":"Bolivia!H386","v":17311},null,47340,37333,27665,21303,17311]
[70,"70",null,55111.431199999999,43588.696199999998,32280.898999999998,24954.6234,20159.3266,null,null,{"$f":"Bolivia!D387","v":47948},{"$f":"Bolivia!E387","v":37923},{"$f":"Bolivia!F387","v":28085},{"$f":"Bolivia!G387","v":21711},{"$f":"Bolivia!H387","v":17539},null,47948,37923,28085,21711,17539]
[71,"71",null,62008.980599999995,49049.495600000002,36334.832799999996,28082.140800000001,22683.409,null,null,{"$f":"Bolivia!D388","v":53949},{"$f":"Bolivia!E388","v":42674},{"$f":"Bolivia!F388","v":31612},{"$f":"Bolivia!G388","v":24432},{"$f":"Bolivia!H388","v":19735},null,53949,42674,31612,24432,19735]
[72,"72",null,68908.828800000003,54496.502199999995,40373.824399999998,31199.313599999998,25210.939599999998,null,null,{"$f":"Bolivia!D389","v":59952},{"$f":"Bolivia!E389","v":47413},{"$f":"Bolivia!F389","v":35126},{"$f":"Bolivia!G389","v":27144},{"$f":"Bolivia!H389","v":21934},null,59952,47413,35126,27144,21934]
[73,"73",null,75805.228799999997,59952.703999999998,44409.3678,34325.681599999996,27737.320799999998,null,null,{"$f":"Bolivia!D390","v":65952},{"$f":"Bolivia!E390","v":52160},{"$f":"Bolivia!F390","v":38637},{"$f":"Bolivia!G390","v":29864},{"$f":"Bolivia!H390","v":24132},null,65952,52160,38637,29864,24132]
[74,"74",null,82695.881800000003,65414.652799999996,48457.554599999996,37441.705000000002,30259.1044,null,null,{"$f":"Bolivia!D391","v":71947},{"$f":"Bolivia!E391","v":56912},{"$f":"Bolivia!F391","v":42159},{"$f":"Bolivia!G391","v":32575},{"$f":"Bolivia!H391","v":26326},null,71947,56912,42159,32575,26326]
[75,"75+",null,90455.481199999995,72953.5674,55568.892399999997,40999.097999999998,34721.075199999999,null,null,{"$f":"Bolivia!D392","v":78698},{"$f":"Bolivia!E392","v":63471},{"$f":"Bolivia!F392","v":48346},{"$f":"Bolivia!G392","v":35670},{"$f":"Bolivia!H392","v":30208},null,78698,63471,48346,35670,30208]
[1,"1 Child",null,3802.2152000000001,2757.4106000000002,2172.366,1865.4762000000001,1345.9474,null,null,{"$f":"Bolivia!D393","v":3308},{"$f":"Bolivia!E393","v":2399},{"$f":"Bolivia!F393","v":1890},{"$f":"Bolivia!G393","v":1623},{"$f":"Bolivia!H393","v":1171},null,{"$f":"(K464)*$N$2","v":3308},{"$f":"(L464)*$N$2","v":2399},1890,1623,1171]
[2,"2 Children",null,6192.9672,4357.3753999999999,3413.7179999999998,2950.5097999999998,1987.3126,null,null,{"$f":"Bolivia!D394","v":5388},{"$f":"Bolivia!E394","v":3791},{"$f":"Bolivia!F394","v":2970},{"$f":"Bolivia!G394","v":2567},{"$f":"Bolivia!H394","v":1729},null,{"$f":"(K465)*$N$2","v":5388},{"$f":"(L465)*$N$2","v":3791},{"$f":"(M465)*$N$2","v":2970},{"$f":"(N465)*$N$2","v":2567},{"$f":"(O465)*$N$2","v":1729}]
[3,"3+ Children",null,9061.8696,6348.1361999999999,4983.7983999999997,4282.6643999999997,3018.3244,null,null,{"$f":"Bolivia!D395","v":7884},{"$f":"Bolivia!E395","v":5523},{"$f":"Bolivia!F395","v":4336},{"$f":"Bolivia!G395","v":3726},{"$f":"Bolivia!H395","v":2626},null,7884,5523,4336,3726,2626]
[1,"Rider Comp. Maternidad",null,{"$f":"K467*$V$2","v":258.61500000000001},{"$f":"L467*$V$2","v":258.61500000000001},258.61500000000001,258.61500000000001,258.61500000000001,null,null,225,225,225,225,225]
[1,"Transplante de organos",null,{"$f":"K468*$V$2","v":344.82},{"$f":"L468*$V$2","v":344.82},{"$f":"M468*$V$2","v":344.82},{"$f":"N468*$V$2","v":344.82},{"$f":"O468*$V$2","v":344.82},null,null,300,300,300,300,300]
[]
[]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"AW2","AW3","AW4","AW5","AW6"]
[18,"18-24",null,{"$f":"+D440*$G$2","v":4534.7508079999998},3474.774128,2639.5856060000001,1970.7037699999998,1564.3793760000001]
[25,"25-29",null,5045.2453240000004,3874.3975200000004,2930.774602,2196.7102920000002,1734.9503360000001]
[30,"30-34",null,5834.7451959999999,4551.8079040000002,3488.7853140000002,2602.4255039999998,2009.082236]
[35,"35-39",null,6473.1679320000003,5064.7391480000006,3879.2709759999998,2969.7622500000002,2230.8244839999998]
[40,"40-44",null,7544.7190700000001,5935.8694080000005,4542.6701740000008,3430.3038419999998,2601.8163220000001]
[45,"45-49",null,8758.8187959999996,6831.9761300000009,5123.2206200000001,3897.5464360000005,3027.0253579999999]
[50,"50-54",null,9904.6901379999999,7921.1935460000004,6157.0024740000008,4520.1304400000008,3429.6946600000001]
[55,"55-59",null,11705.432130000001,9149.9136400000007,6812.4823060000008,5230.4366520000003,4053.4970280000002]
[60,"60",null,12931.715495999999,10122.168112000001,7488.6743260000003,5771.9994500000003,4486.0162479999999]
[61,"61",null,14773.272682000001,11572.021272000002,8562.0530099999996,6595.0043320000004,5129.3124400000006]
[62,"62",null,{"$f":"+D450*$G$2","v":16424.155901999999},12859.83202,9517.8595679999999,7330.8961880000006,5698.2884280000007]
[63,"63",null,18068.947302,14150.688678,10468.792669999999,8069.2247720000005,6273.9654179999998]
[64,"64",null,19708.865246000001,15439.108608,11422.771682000001,8797.8064439999998,6845.3781340000005]
[65,"65",null,21306.140449999999,16805.503834000003,12452.289262,9589.1338620000006,7790.2194160000008]
[66,"66",null,22560.446188000002,17786.286853999998,13182.698480000001,10150.190484000001,8247.7150980000006]
[67,"67",null,25075.758666000002,19773.438538000002,14653.263828000001,11280.832275999999,9167.5799179999995]
[68,"68",null,27581.324232000003,21751.452492,16117.128174000001,12409.037339999999,10088.05392]
[69,"69",null,28838.675879999999,22742.591606000002,16853.02003,12977.404146000001,10545.549602000001]
[70,"70",null,29209.058536,23102.008986000001,17108.876469999999,13225.950402,10684.443098000002]
[71,"71",null,32864.759718000001,25996.232668000001,19257.461383999998,14883.534624000002,12022.206770000001]
[72,"72",null,{"$f":"+D460*$G$2","v":36521.679264000006},28883.146165999999,21398.126931999999,16535.636208,13361.797988]
[73,"73",null,40176.771264000003,31774.933120000002,23536.964934,18192.611247999997,14700.780024]
[74,"74",null,43828.817354000006,34669.765983999998,25682.503937999998,19844.103650000001,16037.325332]
[75,"75+",null,47941.405035999996,38665.390722000004,29451.512972,21729.521939999999,18402.169856]
[1,"1 Child",null,2015.1740560000001,1461.4276180000002,1151.3539800000001,988.70238600000005,713.35212200000001]
[2,"2 Children",null,3282.2726160000002,2309.408962,1809.27054,1563.7701939999999,1053.275678]
[3,"3+ Children",null,4802.7908880000005,3364.5121859999999,2641.4131520000001,2269.812132,1599.7119320000002]
[1,"Rider Comp. Maternidad",null,137.06595000000002,137.06595000000002,137.06595000000002,137.06595000000002,137.06595000000002]
[1,"Transplante de organos",null,182.75460000000001,182.75460000000001,182.75460000000001,182.75460000000001,182.75460000000001]
[]
[]
["BUPA ADVANTAGE CARE (LATIN AMERICA)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",null,"AW2","AW3","AW4","AW5","AW6"]
[18,"18-24",null,{"$f":"Q510*$V$2","v":6336.6422000000002},{"$f":"R510*$V$2","v":4850.4679999999998},3674.6318000000001,2745.9166,2174.6648,null,null,{"$f":"Bolivia!D437","v":5513},{"$f":"Bolivia!E437","v":4220},{"$f":"Bolivia!F437","v":3197},{"$f":"Bolivia!G437","v":2389},{"$f":"Bolivia!H437","v":1892},null,{"$f":"(K510-50)*$N$2+50","v":5513},{"$f":"(L510-50)*$N$2+50","v":4220},3197,2389,1892]
[25,"25-29",null,{"$f":"Q511*$V$2","v":7051.5689999999995},{"$f":"R511*$V$2","v":5411.3751999999995},{"$f":"S511*$V$2","v":4095.3121999999998},{"$f":"T511*$V$2","v":3066.5992000000001},{"$f":"U511*$V$2","v":2414.8894},null,null,{"$f":"Bolivia!D438","v":6135},{"$f":"Bolivia!E438","v":4708},{"$f":"Bolivia!F438","v":3563},{"$f":"Bolivia!G438","v":2668},{"$f":"Bolivia!H438","v":2101},null,{"$f":"(K511-50)*$N$2+50","v":6135},{"$f":"(L511-50)*$N$2+50","v":4708},{"$f":"(M511-50)*$N$2+50","v":3563},{"$f":"(N511-50)*$N$2+50","v":2668},{"$f":"(O511-50)*$N$2+50","v":2101}]
[30,"30-34",null,8169.9351999999999,6359.6301999999996,4878.0536000000002,3637.8510000000001,2806.8348000000001,null,null,{"$f":"Bolivia!D439","v":7108},{"$f":"Bolivia!E439","v":5533},{"$f":"Bolivia!F439","v":4244},{"$f":"Bolivia!G439","v":3165},{"$f":"Bolivia!H439","v":2442},null,7108,5533,4244,3165,2442]
[35,"35-39",null,9057.271999999999,7084.9016000000001,5428.6161999999995,4144.7363999999998,3109.127,null,null,{"$f":"Bolivia!D440","v":7880},{"$f":"Bolivia!E440","v":6164},{"$f":"Bolivia!F440","v":4723},{"$f":"Bolivia!G440","v":3606},{"$f":"Bolivia!H440","v":2705},null,7880,6164,4723,3606,2705]
[40,"40-44",null,10560.6872,8302.1162000000004,6355.0325999999995,4789.5497999999998,3639.0003999999999,null,null,{"$f":"Bolivia!D441","v":9188},{"$f":"Bolivia!E441","v":7223},{"$f":"Bolivia!F441","v":5529},{"$f":"Bolivia!G441","v":4167},{"$f":"Bolivia!H441","v":3166},null,9188,7223,5529,4167,3166]
[45,"45-49",null,12258.351000000001,9552.6633999999995,7167.6584000000003,5448.1559999999999,4228.6426000000001,null,null,{"$f":"Bolivia!D442","v":10665},{"$f":"Bolivia!E442","v":8311},{"$f":"Bolivia!F442","v":6236},{"$f":"Bolivia!G442","v":4740},{"$f":"Bolivia!H442","v":3679},null,10665,8311,6236,4740,3679]
[50,"50-54",null,13877.855599999999,11094.0088,8623.9482000000007,6320.5505999999996,4797.5955999999996,null,null,{"$f":"Bolivia!D443","v":12074},{"$f":"Bolivia!E443","v":9652},{"$f":"Bolivia!F443","v":7503},{"$f":"Bolivia!G443","v":5499},{"$f":"Bolivia!H443","v":4174},null,12074,9652,7503,5499,4174]
[55,"55-59",null,16397.340400000001,12807.7642,9542.3187999999991,7321.6779999999999,5659.6455999999998,null,null,{"$f":"Bolivia!D444","v":14266},{"$f":"Bolivia!E444","v":11143},{"$f":"Bolivia!F444","v":8302},{"$f":"Bolivia!G444","v":6370},{"$f":"Bolivia!H444","v":4924},null,14266,11143,8302,6370,4924]
[60,"60",null,18113.3946,14182.446599999999,10503.217199999999,8088.3278,6273.4251999999997,null,null,{"$f":"Bolivia!D445","v":15759},{"$f":"Bolivia!E445","v":12339},{"$f":"Bolivia!F445","v":9138},{"$f":"Bolivia!G445","v":7037},{"$f":"Bolivia!H445","v":5458},null,15759,12339,9138,7037,5458]
[61,"61",null,20701.843399999998,16209.9882,11996.2878,9234.2795999999998,7180.3018000000002,null,null,{"$f":"Bolivia!D446","v":18011},{"$f":"Bolivia!E446","v":14103},{"$f":"Bolivia!F446","v":10437},{"$f":"Bolivia!G446","v":8034},{"$f":"Bolivia!H446","v":6247},null,18011,14103,10437,8034,6247]
[62,"62",null,23016.735000000001,18027.189599999998,13342.235199999999,10282.5324,7977.9853999999996,null,null,{"$f":"Bolivia!D447","v":20025},{"$f":"Bolivia!E447","v":15684},{"$f":"Bolivia!F447","v":11608},{"$f":"Bolivia!G447","v":8946},{"$f":"Bolivia!H447","v":6941},null,20025,15684,11608,8946,6941]
[63,"63",null,25316.684399999998,19820.2536,14683.584999999999,11304.349,8789.4617999999991,null,null,{"$f":"Bolivia!D448","v":22026},{"$f":"Bolivia!E448","v":17244},{"$f":"Bolivia!F448","v":12775},{"$f":"Bolivia!G448","v":9835},{"$f":"Bolivia!H448","v":7647},null,22026,17244,12775,9835,7647]
[64,"64",null,27632.725399999999,21640.903200000001,16020.3372,12331.9126,9589.4441999999999,null,null,{"$f":"Bolivia!D449","v":24041},{"$f":"Bolivia!E449","v":18828},{"$f":"Bolivia!F449","v":13938},{"$f":"Bolivia!G449","v":10729},{"$f":"Bolivia!H449","v":8343},null,24041,18828,13938,10729,8343]
[65,"65",null,29875.2048,23545.458999999999,17466.2824,13438.784799999999,10920.4494,null,null,{"$f":"Bolivia!D450","v":25992},{"$f":"Bolivia!E450","v":20485},{"$f":"Bolivia!F450","v":15196},{"$f":"Bolivia!G450","v":11692},{"$f":"Bolivia!H450","v":9501},null,25992,20485,15196,11692,9501]
[66,"66",null,31634.9362,24938.531800000001,18491.547200000001,14236.4684,11565.2628,null,null,{"$f":"Bolivia!D451","v":27523},{"$f":"Bolivia!E451","v":21697},{"$f":"Bolivia!F451","v":16088},{"$f":"Bolivia!G451","v":12386},{"$f":"Bolivia!H451","v":10062},null,27523,21697,16088,12386,10062]
[67,"67",null,35158.996599999999,27721.229199999998,20559.317800000001,15815.743999999999,12849.142599999999,null,null,{"$f":"Bolivia!D452","v":30589},{"$f":"Bolivia!E452","v":24118},{"$f":"Bolivia!F452","v":17887},{"$f":"Bolivia!G452","v":13760},{"$f":"Bolivia!H452","v":11179},null,30589,24118,17887,13760,11179]
[68,"68",null,38675.011200000001,30494.731400000001,22613.295600000001,17413.41,14147.964599999999,null,null,{"$f":"Bolivia!D453","v":33648},{"$f":"Bolivia!E453","v":26531},{"$f":"Bolivia!F453","v":19674},{"$f":"Bolivia!G453","v":15150},{"$f":"Bolivia!H453","v":12309},null,33648,26531,19674,15150,12309]
[69,"69",null,40439.340199999999,31886.6548,23652.353199999998,18204.197199999999,14785.881600000001,null,null,{"$f":"Bolivia!D454","v":35183},{"$f":"Bolivia!E454","v":27742},{"$f":"Bolivia!F454","v":20578},{"$f":"Bolivia!G454","v":15838},{"$f":"Bolivia!H454","v":12864},null,35183,27742,20578,15838,12864]
[70,"70",null,40957.719599999997,32391.241399999999,24008.6672,18553.614799999999,14988.175999999999,null,null,{"$f":"Bolivia!D455","v":35634},{"$f":"Bolivia!E455","v":28181},{"$f":"Bolivia!F455","v":20888},{"$f":"Bolivia!G455","v":16142},{"$f":"Bolivia!H455","v":13040},null,35634,28181,20888,16142,13040]
[71,"71",null,46092.089399999997,36452.071599999996,27017.796399999999,20880.000400000001,16866.295600000001,null,null,{"$f":"Bolivia!D456","v":40101},{"$f":"Bolivia!E456","v":31714},{"$f":"Bolivia!F456","v":23506},{"$f":"Bolivia!G456","v":18166},{"$f":"Bolivia!H456","v":14674},null,40101,31714,23506,18166,14674]
[72,"72",null,51223.010999999999,40506.005400000002,30032.672599999998,23200.638999999999,18740.967000000001,null,null,{"$f":"Bolivia!D457","v":44565},{"$f":"Bolivia!E457","v":35241},{"$f":"Bolivia!F457","v":26129},{"$f":"Bolivia!G457","v":20185},{"$f":"Bolivia!H457","v":16305},null,44565,35241,26129,20185,16305]
[73,"73",null,56344.737399999998,44559.939200000001,33040.652399999999,25532.7716,20620.236000000001,null,null,{"$f":"Bolivia!D458","v":49021},{"$f":"Bolivia!E458","v":38768},{"$f":"Bolivia!F458","v":28746},{"$f":"Bolivia!G458","v":22214},{"$f":"Bolivia!H458","v":17940},null,49021,38768,28746,22214,17940]
[74,"74",null,61480.256600000001,48620.769399999997,36045.184000000001,27854.559600000001,22501.803799999998,null,null,{"$f":"Bolivia!D459","v":53489},{"$f":"Bolivia!E459","v":42301},{"$f":"Bolivia!F459","v":31360},{"$f":"Bolivia!G459","v":24234},{"$f":"Bolivia!H459","v":19577},null,53489,42301,31360,24234,19577]
[75,"75+",null,67251.394,54229.841399999998,41355.411999999997,30493.581999999999,25822.420399999999,null,null,{"$f":"Bolivia!D460","v":58510},{"$f":"Bolivia!E460","v":47181},{"$f":"Bolivia!F460","v":35980},{"$f":"Bolivia!G460","v":26530},{"$f":"Bolivia!H460","v":22466},null,58510,47181,35980,26530,22466]
[1,"1 Child",null,2835.5697999999998,2058.5754000000002,1611.4587999999999,1390.7739999999999,1010.3226,null,null,{"$f":"Bolivia!D461","v":2467},{"$f":"Bolivia!E461","v":1791},{"$f":"Bolivia!F461","v":1402},{"$f":"Bolivia!G461","v":1210},{"$f":"Bolivia!H461","v":879},null,{"$f":"(K534)*$N$2","v":2467},{"$f":"(L534)*$N$2","v":1791},1402,1210,879]
[2,"2 Children",null,4605.6458000000002,3241.308,2551.6680000000001,2204.5491999999999,1473.5308,null,null,{"$f":"Bolivia!D462","v":4007},{"$f":"Bolivia!E462","v":2820},{"$f":"Bolivia!F462","v":2220},{"$f":"Bolivia!G462","v":1918},{"$f":"Bolivia!H462","v":1282},null,{"$f":"(K535)*$N$2","v":4007},{"$f":"(L535)*$N$2","v":2820},{"$f":"(M535)*$N$2","v":2220},{"$f":"(N535)*$N$2","v":1918},{"$f":"(O535)*$N$2","v":1282}]
[3,"3+ Children",null,6744.6791999999996,4728.6315999999997,3706.8150000000001,3190.7343999999998,2237.8818000000001,null,null,{"$f":"Bolivia!D463","v":5868},{"$f":"Bolivia!E463","v":4114},{"$f":"Bolivia!F463","v":3225},{"$f":"Bolivia!G463","v":2776},{"$f":"Bolivia!H463","v":1947},null,5868,4114,3225,2776,1947]
[1,"Rider Comp. Maternidad",null,{"$f":"K537*$V$2","v":258.61500000000001},{"$f":"L537*$V$2","v":258.61500000000001},258.61500000000001,258.61500000000001,258.61500000000001,null,null,225,225,225,225,225]
[1,"Transplante de organos",null,{"$f":"K538*$V$2","v":344.82},{"$f":"L538*$V$2","v":344.82},{"$f":"M538*$V$2","v":344.82},{"$f":"N538*$V$2","v":344.82},{"$f":"O538*$V$2","v":344.82},null,null,300,300,300,300,300]
[]
[]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"AW2","AW3","AW4","AW5","AW6"]
[18,"18-24",null,{"$f":"+D510*$G$2","v":3358.4203660000003},2570.7480399999999,1947.5548540000002,1455.3357980000001,1152.5723440000002]
[25,"25-29",null,{"$f":"+D511*$G$2","v":3737.3315699999998},2868.0288559999999,2170.5154659999998,1625.2975760000002,1279.891382]
[30,"30-34",null,{"$f":"+D512*$G$2","v":4330.0656559999998},3370.604006,2585.3684080000003,1928.0610300000001,1487.6224440000001]
[35,"35-39",null,{"$f":"+D513*$G$2","v":4800.3541599999999},3754.9978480000004,2877.1665859999998,2196.7102920000002,1647.8373100000001]
[40,"40-44",null,{"$f":"+D514*$G$2","v":5597.1642160000001},4400.1215860000002,3368.1672779999999,2538.4613939999999,1928.670212]
[45,"45-49",null,{"$f":"+D515*$G$2","v":6496.9260300000005},5062.9116020000001,3798.8589520000005,2887.52268,2241.180578]
[50,"50-54",null,{"$f":"+D516*$G$2","v":7355.2634680000001},5879.8246639999998,4570.6925460000002,3349.8918180000001,2542.725668]
[55,"55-59",null,{"$f":"+D517*$G$2","v":8690.5904120000014},6788.1150260000004,5057.4289639999997,3880.4893400000001,2999.6121680000001]
[60,"60",null,{"$f":"+D518*$G$2","v":9600.0991379999996},7516.6966979999997,5566.7051160000001,4286.8137340000003,3324.915356]
[61,"61",null,{"$f":"+D519*$G$2","v":10971.977002},8591.2937460000012,6358.0325339999999,4894.1681880000006,3805.5599540000003]
[62,"62",null,{"$f":"+D520*$G$2","v":12198.869550000001},9554.4104879999995,7071.3846560000002,5449.7421720000002,4228.3322619999999]
[63,"63",null,{"$f":"+D521*$G$2","v":13417.842731999999},10504.734408,7782.3000499999998,5991.3049700000001,4658.4147539999994]
[64,"64",null,{"$f":"+D522*$G$2","v":14645.344462000001},11469.678696000001,8490.7787160000007,6535.9136779999999,5082.4054260000003]
[65,"65",null,{"$f":"+D523*$G$2","v":15833.858544000001},12479.093269999999,9257.1296720000009,7122.5559439999997,5787.8381820000004]
[66,"66",null,{"$f":"+D524*$G$2","v":16766.516186000001},13217.421854,9800.5200160000004,7545.3282520000002,6129.5892840000006]
[67,"67",null,{"$f":"+D525*$G$2","v":18634.268198000002},14692.251475999999,10896.438434000002,8382.3443200000002,6810.0455780000002]
[68,"68",null,{"$f":"+D526*$G$2","v":20497.755936000001},16162.207642000001,11985.046668000001,9229.1072999999997,7498.4212379999999]
[69,"69",null,{"$f":"+D527*$G$2","v":21432.850306},16899.927044,12535.747196,9648.2245160000002,7836.517248000001]
[70,"70",null,{"$f":"+D528*$G$2","v":21707.591388000001},17167.357941999999,12724.593616,9833.415844000001,7943.7332800000004]
[71,"71",null,{"$f":"+D529*$G$2","v":24428.807381999999},19319.597947999999,14319.432092000001,11066.400212,8939.136668000001]
[72,"72",null,{"$f":"+D530*$G$2","v":27148.195830000001},21468.182862000001,15917.316478000001,12296.338670000001,9932.7125100000012]
[73,"73",null,{"$f":"+D531*$G$2","v":29862.710822000001},23616.767776000001,17511.545772000001,13532.368948000001,10928.72508]
[74,"74",null,{"$f":"+D532*$G$2","v":32584.535998000003},25769.007782000001,19103.947520000002,14762.916588000002,11925.956013999999]
[75,"75+",null,{"$f":"+D533*$G$2","v":35643.238819999999},28741.815942000001,21918.36836,16161.598459999999,13685.882812]
[1,"1 Child",null,{"$f":"+D534*$G$2","v":1502.8519939999999},1091.0449620000002,854.07316400000002,737.11022000000003,535.47097800000006]
[2,"2 Children",null,{"$f":"+D535*$G$2","v":2440.9922740000002},1717.8932400000001,1352.3840400000001,1168.4110760000001,780.9713240000001]
[3,"3+ Children",null,{"$f":"+D536*$G$2","v":3574.6799759999999},2506.1747479999999,1964.6119500000002,1691.089232,1186.077354]
[1,"Rider Comp. Maternidad",null,{"$f":"+D537*$G$2","v":137.06595000000002},137.06595000000002,137.06595000000002,137.06595000000002,137.06595000000002]
[1,"Transplante de organos",null,{"$f":"+D538*$G$2","v":182.75460000000001},182.75460000000001,182.75460000000001,182.75460000000001,182.75460000000001]
[]
[]
[]
[]
["ADVANTAGE (LATINAMERICA ONLY)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",null,"AL2","AL3","AL4","AL5","AL6"]
[18,"18-24",null,11240,8450,6003,4521,3578]
[25,"25-29",null,12522,9432,6676,5046,3960]
[30,"30-34",null,14491,11087,7953,5984,4611]
[35,"35-39",null,16068,12342,8853,6822,5116]
[40,"40-44",null,18135,13999,10040,7628,5791]
[45,"45-49",null,21074,16127,11319,8682,6734]
[50,"50-54",null,23095,18131,13196,9747,7397]
[55,"55-59",null,27290,20932,14596,11305,8747]
[60,"60",null,30152,23179,16056,12465,9685]
[61,"61",null,33942,26076,18072,14038,10913]
[62,"62",null,37722,29010,20091,15611,12132]
[63,"63",null,41505,31913,22117,17178,13360]
[64,"64",null,45292,34829,24140,18760,14569]
[65,"65",null,48973,37903,26303,20431,16582]
[66,"66",null,51857,40135,27861,21635,17581]
[67,"67",null,57634,44613,30968,24062,19536]
[68,"68",null,63406,49074,34077,26482,21499]
[69,"69",null,66294,51314,35619,27680,22488]
[70,"70",null,67143,52135,36169,28205,22786]
[71,"71",null,75557,58666,40705,31745,25636]
[72,"72",null,83973,65215,45242,35276,28498]
[73,"73",null,92378,71746,49775,38821,31358]
[74,"74",null,100789,78269,54304,42358,34218]
[75,"75+",null,110253,87280,62287,46373,39262]
[1,"1 Child",null,5009,3572,2624,2281,1656]
[2,"2 Children",null,8181,5634,4146,3620,2438]
[3,"3+ Children",null,11967,8220,6057,5241,3690]
[1,"Rider Comp. Maternidad"]
[1,"Transplante de organos"]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"AL2","AL3","AL4","AL5","AL6"]
[18,"18-24",null,{"$f":"+D582*$G$2","v":5957.2000000000007},4478.5,3181.59,2396.13,1896.3400000000001]
[25,"25-29",null,6636.6600000000008,4998.96,3538.28,2674.38,2098.8000000000002]
[30,"30-34",null,7680.2300000000005,5876.1100000000006,4215.09,3171.52,2443.83]
[35,"35-39",null,8516.0400000000009,6541.26,4692.09,3615.6600000000003,2711.48]
[40,"40-44",null,9611.5500000000011,7419.47,5321.2,4042.84,3069.23]
[45,"45-49",null,11169.220000000001,8547.3100000000013,5999.0700000000006,4601.46,3569.02]
[50,"50-54",null,12240.35,9609.43,6993.88,5165.91,3920.4100000000003]
[55,"55-59",null,14463.7,11093.960000000001,7735.88,5991.6500000000005,4635.91]
[60,"60",null,15980.560000000001,12284.87,8509.68,6606.4500000000007,5133.05]
[61,"61",null,17989.260000000002,13820.28,9578.16,7440.14,5783.89]
[62,"62",null,{"$f":"+D592*$G$2","v":19992.66},15375.300000000001,10648.230000000001,8273.83,6429.96]
[63,"63",null,21997.65,16913.89,11722.01,9104.34,7080.8]
[64,"64",null,24004.760000000002,18459.370000000003,12794.2,9942.8000000000011,7721.5700000000006]
[65,"65",null,25955.690000000002,20088.59,13940.59,10828.43,8788.4600000000009]
[66,"66",null,27484.210000000003,21271.55,14766.33,11466.550000000001,9317.93]
[67,"67",null,30546.02,23644.89,16413.04,12752.86,10354.08]
[68,"68",null,33605.18,26009.22,18060.810000000001,14035.460000000001,11394.470000000001]
[69,"69",null,35135.82,27196.420000000002,18878.07,14670.400000000001,11918.640000000001]
[70,"70",null,35585.79,27631.550000000003,19169.57,14948.650000000001,12076.58]
[71,"71",null,40045.21,31092.980000000003,21573.65,16824.850000000002,13587.08]
[72,"72",null,{"$f":"+D602*$G$2","v":44505.69},34563.950000000004,23978.260000000002,18696.280000000002,15103.94]
[73,"73",null,48960.340000000004,38025.380000000005,26380.75,20575.13,16619.740000000002]
[74,"74",null,53418.170000000006,41482.57,28781.120000000003,22449.74,18135.54]
[75,"75+",null,58434.090000000004,46258.400000000001,33012.11,24577.690000000002,20808.86]
[1,"1 Child",null,2654.77,1893.16,1390.72,1208.93,877.68000000000006]
[2,"2 Children",null,4335.93,2986.02,2197.38,1918.6000000000001,1292.1400000000001]
[3,"3+ Children",null,6342.51,4356.6000000000004,3210.21,2777.73,1955.7]
[1,"Rider Comp. Maternidad",null,0,0,0,0,0]
[1,"Transplante de organos",null,0,0,0,0,0]
[]
[]
[]
[]
["BUPA SECURE CARE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",null,"SE2","SE3","SE4","SE5","SE6"]
[18,"18-24",null,{"$f":"Q652*$V$2","v":6488.3630000000003},{"$f":"R652*$V$2","v":5189.5410000000002},3949.3384000000001,3337.8575999999998,2540.174,null,null,{"$f":"Bolivia!D545","v":5645},{"$f":"Bolivia!E545","v":4515},{"$f":"Bolivia!F545","v":3436},{"$f":"Bolivia!G545","v":2904},{"$f":"Bolivia!H545","v":2210},null,{"$f":"(K652-50)*$O$2+50","v":5645},{"$f":"(L652-50)*$O$2+50","v":4515},3436,2904,2210]
[25,"25-29",null,{"$f":"Q653*$V$2","v":7146.9691999999995},{"$f":"R653*$V$2","v":5838.9520000000002},{"$f":"S653*$V$2","v":4404.5007999999998},{"$f":"T653*$V$2","v":3720.6077999999998},{"$f":"U653*$V$2","v":2818.3287999999998},null,null,{"$f":"Bolivia!D546","v":6218},{"$f":"Bolivia!E546","v":5080},{"$f":"Bolivia!F546","v":3832},{"$f":"Bolivia!G546","v":3237},{"$f":"Bolivia!H546","v":2452},null,{"$f":"(K653-50)*$O$2+50","v":6218},{"$f":"(L653-50)*$O$2+50","v":5080},{"$f":"(M653-50)*$O$2+50","v":3832},{"$f":"(N653-50)*$O$2+50","v":3237},{"$f":"(O653-50)*$O$2+50","v":2452}]
[30,"30-34",null,8188.3256000000001,6859.6192000000001,5113.6805999999997,4310.25,3260.8478,null,null,{"$f":"Bolivia!D547","v":7124},{"$f":"Bolivia!E547","v":5968},{"$f":"Bolivia!F547","v":4449},{"$f":"Bolivia!G547","v":3750},{"$f":"Bolivia!H547","v":2837},null,7124,5968,4449,3750,2837]
[35,"35-39",null,9025.0887999999995,7676.8425999999999,5686.0817999999999,4786.1016,3613.7136,null,null,{"$f":"Bolivia!D548","v":7852},{"$f":"Bolivia!E548","v":6679},{"$f":"Bolivia!F548","v":4947},{"$f":"Bolivia!G548","v":4164},{"$f":"Bolivia!H548","v":3144},null,7852,6679,4947,4164,3144]
[40,"40-44",null,10448.046,9037.7322000000004,6641.2331999999997,5601.0262000000002,4220.5968000000003,null,null,{"$f":"Bolivia!D549","v":9090},{"$f":"Bolivia!E549","v":7863},{"$f":"Bolivia!F549","v":5778},{"$f":"Bolivia!G549","v":4873},{"$f":"Bolivia!H549","v":3672},null,9090,7863,5778,4873,3672]
[45,"45-49",null,12033.068600000001,10594.0198,7718.2209999999995,6501.0064000000002,4887.2488000000003,null,null,{"$f":"Bolivia!D550","v":10469},{"$f":"Bolivia!E550","v":9217},{"$f":"Bolivia!F550","v":6715},{"$f":"Bolivia!G550","v":5656},{"$f":"Bolivia!H550","v":4252},null,10469,9217,6715,5656,4252]
[50,"50-54",null,13549.127199999999,12039.965,8741.1869999999999,7357.3094000000001,5515.9705999999996,null,null,{"$f":"Bolivia!D551","v":11788},{"$f":"Bolivia!E551","v":10475},{"$f":"Bolivia!F551","v":7605},{"$f":"Bolivia!G551","v":6401},{"$f":"Bolivia!H551","v":4799},null,11788,10475,7605,6401,4799]
[55,"55-59",null,15920.339399999999,14370.948199999999,10357.243399999999,8714.7507999999998,6526.2932000000001,null,null,{"$f":"Bolivia!D552","v":13851},{"$f":"Bolivia!E552","v":12503},{"$f":"Bolivia!F552","v":9011},{"$f":"Bolivia!G552","v":7582},{"$f":"Bolivia!H552","v":5678},null,13851,12503,9011,7582,5678]
[60,"60",null,16646.760200000001,15342.191199999999,10967.5748,9225.0843999999997,6905.5951999999997,null,null,{"$f":"Bolivia!D553","v":14483},{"$f":"Bolivia!E553","v":13348},{"$f":"Bolivia!F553","v":9542},{"$f":"Bolivia!G553","v":8026},{"$f":"Bolivia!H553","v":6008},null,14483,13348,9542,8026,6008]
[61,"61",null,19040.9604,17539.844000000001,12531.9082,10542.2968,7896.3779999999997,null,null,{"$f":"Bolivia!D554","v":16566},{"$f":"Bolivia!E554","v":15260},{"$f":"Bolivia!F554","v":10903},{"$f":"Bolivia!G554","v":9172},{"$f":"Bolivia!H554","v":6870},null,16566,15260,10903,9172,6870]
[62,"62",null,21158.155200000001,19501.8698,13927.2798,11718.133,8779.1172000000006,null,null,{"$f":"Bolivia!D555","v":18408},{"$f":"Bolivia!E555","v":16967},{"$f":"Bolivia!F555","v":12117},{"$f":"Bolivia!G555","v":10195},{"$f":"Bolivia!H555","v":7638},null,18408,16967,12117,10195,7638]
[63,"63",null,23275.35,21450.102800000001,15337.5936,12895.1186,9650.3624,null,null,{"$f":"Bolivia!D556","v":20250},{"$f":"Bolivia!E556","v":18662},{"$f":"Bolivia!F556","v":13344},{"$f":"Bolivia!G556","v":11219},{"$f":"Bolivia!H556","v":8396},null,20250,18662,13344,11219,8396]
[64,"64",null,25406.337599999999,23413.277999999998,16737.5628,14076.701799999999,10544.595600000001,null,null,{"$f":"Bolivia!D557","v":22104},{"$f":"Bolivia!E557","v":20370},{"$f":"Bolivia!F557","v":14562},{"$f":"Bolivia!G557","v":12247},{"$f":"Bolivia!H557","v":9174},null,22104,20370,14562,12247,9174]
[65,"65",null,25432.773799999999,23633.962800000001,16835.2618,14147.964599999999,10583.6752,null,null,{"$f":"Bolivia!D558","v":22127},{"$f":"Bolivia!E558","v":20562},{"$f":"Bolivia!F558","v":14647},{"$f":"Bolivia!G558","v":12309},{"$f":"Bolivia!H558","v":9208},null,22127,20562,14647,12309,9208]
[66,"66",null,25444.267799999998,23840.854800000001,16924.915000000001,14222.6756,10627.3524,null,null,{"$f":"Bolivia!D559","v":22137},{"$f":"Bolivia!E559","v":20742},{"$f":"Bolivia!F559","v":14725},{"$f":"Bolivia!G559","v":12374},{"$f":"Bolivia!H559","v":9246},null,22137,20742,14725,12374,9246]
[67,"67",null,28287.883399999999,26507.462800000001,18815.678,15811.1464,11808.935599999999,null,null,{"$f":"Bolivia!D560","v":24611},{"$f":"Bolivia!E560","v":23062},{"$f":"Bolivia!F560","v":16370},{"$f":"Bolivia!G560","v":13756},{"$f":"Bolivia!H560","v":10274},null,24611,23062,16370,13756,10274]
[68,"68",null,31124.602599999998,29172.921399999999,20702.9928,17384.674999999999,12992.8176,null,null,{"$f":"Bolivia!D561","v":27079},{"$f":"Bolivia!E561","v":25381},{"$f":"Bolivia!F561","v":18012},{"$f":"Bolivia!G561","v":15125},{"$f":"Bolivia!H561","v":11304},null,27079,25381,18012,15125,11304]
[69,"69",null,32547.559799999999,30487.834999999999,21645.500799999998,18186.956200000001,13591.654999999999,null,null,{"$f":"Bolivia!D562","v":28317},{"$f":"Bolivia!E562","v":26525},{"$f":"Bolivia!F562","v":18832},{"$f":"Bolivia!G562","v":15823},{"$f":"Bolivia!H562","v":11825},null,28317,26525,18832,15823,11825]
[70,"70",null,32601.581599999998,30999.317999999999,21873.081999999999,18359.3662,13658.3202,null,null,{"$f":"Bolivia!D563","v":28364},{"$f":"Bolivia!E563","v":26970},{"$f":"Bolivia!F563","v":19030},{"$f":"Bolivia!G563","v":15973},{"$f":"Bolivia!H563","v":11883},null,28364,26970,19030,15973,11883]
[71,"71",null,36684.250399999997,34869.347799999996,24610.952799999999,20667.361399999998,15366.328599999999,null,null,{"$f":"Bolivia!D564","v":31916},{"$f":"Bolivia!E564","v":30337},{"$f":"Bolivia!F564","v":21412},{"$f":"Bolivia!G564","v":17981},{"$f":"Bolivia!H564","v":13369},null,31916,30337,21412,17981,13369]
[72,"72",null,40769.218000000001,38757.767999999996,27349.972999999998,22971.9084,17085.830999999998,null,null,{"$f":"Bolivia!D565","v":35470},{"$f":"Bolivia!E565","v":33720},{"$f":"Bolivia!F565","v":23795},{"$f":"Bolivia!G565","v":19986},{"$f":"Bolivia!H565","v":14865},null,35470,33720,23795,19986,14865]
[73,"73",null,44849.587999999996,42643.8894,30097.039000000001,25273.0072,18798.436999999998,null,null,{"$f":"Bolivia!D566","v":39020},{"$f":"Bolivia!E566","v":37101},{"$f":"Bolivia!F566","v":26185},{"$f":"Bolivia!G566","v":21988},{"$f":"Bolivia!H566","v":16355},null,39020,37101,26185,21988,16355]
[74,"74",null,48949.497799999997,46520.815600000002,32830.3122,27578.703600000001,20509.893599999999,null,null,{"$f":"Bolivia!D567","v":42587},{"$f":"Bolivia!E567","v":40474},{"$f":"Bolivia!F567","v":28563},{"$f":"Bolivia!G567","v":23994},{"$f":"Bolivia!H567","v":17844},null,42587,40474,28563,23994,17844]
[75,"75+",null,53333.309399999998,51032.210599999999,35902.6584,30159.106599999999,22414.449400000001,null,null,{"$f":"Bolivia!D568","v":46401},{"$f":"Bolivia!E568","v":44399},{"$f":"Bolivia!F568","v":31236},{"$f":"Bolivia!G568","v":26239},{"$f":"Bolivia!H568","v":19501},null,46401,44399,31236,26239,19501]
[1,"1 Child",null,3117.1727999999998,1871.2231999999999,1588.4708000000001,1331.0052000000001,985.03579999999999,null,null,{"$f":"Bolivia!D569","v":2712},{"$f":"Bolivia!E569","v":1628},{"$f":"Bolivia!F569","v":1382},{"$f":"Bolivia!G569","v":1158},{"$f":"Bolivia!H569","v":857},null,{"$f":"(K676)*$O$2","v":2712},{"$f":"(L676)*$O$2","v":1628},1382,1158,857]
[2,"2 Children",null,5264.2519999999995,2788.4443999999999,2497.6462000000001,2094.2067999999999,1559.7357999999999,null,null,{"$f":"Bolivia!D570","v":4580},{"$f":"Bolivia!E570","v":2426},{"$f":"Bolivia!F570","v":2173},{"$f":"Bolivia!G570","v":1822},{"$f":"Bolivia!H570","v":1357},null,{"$f":"(K677)*$O$2","v":4580},{"$f":"(L677)*$O$2","v":2426},{"$f":"(M677)*$O$2","v":2173},{"$f":"(N677)*$O$2","v":1822},{"$f":"(O677)*$O$2","v":1357}]
[3,"3+ Children",null,7722.8185999999996,4011.4059999999999,3627.5063999999998,3036.7147999999997,2249.3757999999998,null,null,{"$f":"Bolivia!D571","v":6719},{"$f":"Bolivia!E571","v":3490},{"$f":"Bolivia!F571","v":3156},{"$f":"Bolivia!G571","v":2642},{"$f":"Bolivia!H571","v":1957},null,6719,3490,3156,2642,1957]
[1,"Rider Comp. Maternidad",null,{"$f":"K679*$V$2","v":258.61500000000001},{"$f":"L679*$V$2","v":258.61500000000001},258.61500000000001,258.61500000000001,258.61500000000001,null,null,225,225,225,225,225]
[1,"Transplante de organos",null,{"$f":"K680*$V$2","v":344.82},{"$f":"L680*$V$2","v":344.82},{"$f":"M680*$V$2","v":344.82},{"$f":"N680*$V$2","v":344.82},{"$f":"O680*$V$2","v":344.82},null,null,300,300,300,300,300]
[]
[]
[]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"SE2","SE3","SE4","SE5","SE6"]
[18,"18-24",null,{"$f":"+D652*$G$2","v":3438.8323900000005},2750.4567300000003,2093.1493520000004,1769.0645279999999,1346.29222]
[25,"25-29",null,3787.8936760000001,3094.6445600000002,2334.3854240000001,1971.9221339999999,1493.714264]
[30,"30-34",null,4339.8125680000003,3635.5981760000004,2710.2507179999998,2284.4324999999999,1728.2493340000001]
[35,"35-39",null,4783.2970640000003,4068.7265780000002,3013.6233540000003,2536.6338479999999,1915.2682080000002]
[40,"40-44",null,5537.4643800000003,4789.9980660000001,3519.8535959999999,2968.5438860000004,2236.9163040000003]
[45,"45-49",null,6377.526358000001,5614.8304940000007,4090.6571300000001,3445.5333920000003,2590.2418640000001]
[50,"50-54",null,7181.0374160000001,6381.18145,4632.8291100000006,3899.3739820000001,2923.464418]
[55,"55-59",null,8437.7798820000007,7616.6025460000001,5489.3390019999997,4618.8179239999999,3458.9353960000003]
[60,"60",null,8822.7829060000004,8131.3613359999999,5812.814644,4889.2947320000003,3659.9654559999999]
[61,"61",null,10091.709012000001,9296.1173200000012,6641.9113459999999,5587.4173040000005,4185.0803400000004]
[62,"62",null,{"$f":"+D662*$G$2","v":11213.822256000001},10335.990994000002,7381.4582940000009,6210.61049,4652.9321160000009]
[63,"63",null,12335.9355,11368.554484,8128.9246080000003,6834.4128580000006,5114.6920719999998]
[64,"64",null,13465.358928,12409.037339999999,8870.908284000001,7460.6519539999999,5588.6356680000008]
[65,"65",null,13479.370113999999,12526.000284000002,8922.6887540000007,7498.4212379999999,5609.3478560000003]
[66,"66",null,13485.461933999999,12635.653044000001,8970.2049500000012,7538.0180680000003,5632.4967720000004]
[67,"67",null,14992.578202000001,14048.955284000001,9972.3093399999998,8379.9075919999996,6258.7358679999998]
[68,"68",null,16496.039378000001,15461.648342,10972.586184,9213.8777499999997,6886.1933280000003]
[69,"69",null,17250.206694,16158.55255,11472.115424,9639.0867860000017,7203.5771500000001]
[70,"70",null,17278.838248,16429.63854,11592.733459999999,9730.464086,7238.9097060000004]
[71,"71",null,19442.652711999999,18480.754333999997,13043.804984,10953.701541999999,8144.1541580000003]
[72,"72",null,{"$f":"+D672*$G$2","v":21607.685540000002},20541.617039999997,14495.48569,12175.111452000001,9055.4904299999998]
[73,"73",null,23770.281639999997,22601.261382000001,15951.430670000002,13394.693816000001,9963.1716099999994]
[74,"74",null,25943.233833999999,24656.032268000003,17400.065466,14616.712908000001,10870.243608000001]
[75,"75+",null,28266.653982,27047.071618000002,19028.408952000002,15984.326498,11879.658182000001]
[1,"1 Child",null,1652.101584,991.74829599999998,841.88952400000005,705.43275600000004,522.06897400000003]
[2,"2 Children",null,2790.0535599999998,1477.875532,1323.7524860000001,1109.9296039999999,826.65997400000003]
[3,"3+ Children",null,4093.0938580000002,2126.0451800000001,1922.5783919999999,1609.458844,1192.1691739999999]
[1,"Rider Comp. Maternidad",null,137.06595000000002,137.06595000000002,137.06595000000002,137.06595000000002,137.06595000000002]
[1,"Transplante de organos",null,182.75460000000001,182.75460000000001,182.75460000000001,182.75460000000001,182.75460000000001]
[]
[]
[]
[]
["ESSENTIAL"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",null,"ET2","ET3","ET4","ET5","ET6"]
[18,"18-24",null,{"$f":"Q725*$V$2","v":5397.5824000000002},{"$f":"R725*$V$2","v":4073.4735999999998},3296.4791999999998,2773.5021999999999,2103.402,null,null,{"$f":"Bolivia!D618","v":4696},{"$f":"Bolivia!E618","v":3544},{"$f":"Bolivia!F618","v":2868},{"$f":"Bolivia!G618","v":2413},{"$f":"Bolivia!H618","v":1830},null,{"$f":"(K725-50)*$P$2+50","v":4696},{"$f":"(L725-50)*$P$2+50","v":3544},2868,2413,1830]
[25,"25-29",null,{"$f":"Q726*$V$2","v":5959.6390000000001},{"$f":"R726*$V$2","v":4611.3927999999996},{"$f":"S726*$V$2","v":3672.3330000000001},{"$f":"T726*$V$2","v":3097.6329999999998},{"$f":"U726*$V$2","v":2345.9254000000001},null,null,{"$f":"Bolivia!D619","v":5185},{"$f":"Bolivia!E619","v":4012},{"$f":"Bolivia!F619","v":3195},{"$f":"Bolivia!G619","v":2695},{"$f":"Bolivia!H619","v":2041},null,{"$f":"(K726-50)*$P$2+50","v":5185},{"$f":"(L726-50)*$P$2+50","v":4012},{"$f":"(M726-50)*$P$2+50","v":3195},{"$f":"(N726-50)*$P$2+50","v":2695},{"$f":"(O726-50)*$P$2+50","v":2041}]
[30,"30-34",null,6819.3901999999998,5467.6957999999995,4258.527,3586.1279999999997,2704.5382,null,null,{"$f":"Bolivia!D620","v":5933},{"$f":"Bolivia!E620","v":4757},{"$f":"Bolivia!F620","v":3705},{"$f":"Bolivia!G620","v":3120},{"$f":"Bolivia!H620","v":2353},null,5933,4757,3705,3120,2353]
[35,"35-39",null,7515.9265999999998,6150.4394000000002,4733.2291999999998,3983.8204000000001,3005.681,null,null,{"$f":"Bolivia!D621","v":6539},{"$f":"Bolivia!E621","v":5351},{"$f":"Bolivia!F621","v":4118},{"$f":"Bolivia!G621","v":3466},{"$f":"Bolivia!H621","v":2615},null,6539,5351,4118,3466,2615]
[40,"40-44",null,8705.5555999999997,7286.0465999999997,5526.3152,4655.07,3509.1181999999999,null,null,{"$f":"Bolivia!D622","v":7574},{"$f":"Bolivia!E622","v":6339},{"$f":"Bolivia!F622","v":4808},{"$f":"Bolivia!G622","v":4050},{"$f":"Bolivia!H622","v":3053},null,7574,6339,4808,4050,3053]
[45,"45-49",null,10023.9174,8582.5697999999993,6428.5941999999995,5413.674,4071.1747999999998,null,null,{"$f":"Bolivia!D623","v":8721},{"$f":"Bolivia!E623","v":7467},{"$f":"Bolivia!F623","v":5593},{"$f":"Bolivia!G623","v":4710},{"$f":"Bolivia!H623","v":3542},null,8721,7467,5593,4710,3542]
[50,"50-54",null,11283.659799999999,9771.0493999999999,7282.5983999999999,6132.049,4594.1517999999996,null,null,{"$f":"Bolivia!D624","v":9817},{"$f":"Bolivia!E624","v":8501},{"$f":"Bolivia!F624","v":6336},{"$f":"Bolivia!G624","v":5335},{"$f":"Bolivia!H624","v":3997},null,9817,8501,6336,5335,3997]
[55,"55-59",null,13266.3748,11721.581200000001,8627.3963999999996,7261.9092000000001,5440.1102000000001,null,null,{"$f":"Bolivia!D625","v":11542},{"$f":"Bolivia!E625","v":10198},{"$f":"Bolivia!F625","v":7506},{"$f":"Bolivia!G625","v":6318},{"$f":"Bolivia!H625","v":4733},null,11542,10198,7506,6318,4733]
[60,"60",null,13884.752,12530.7588,9144.6263999999992,7674.5437999999995,5747,null,null,{"$f":"Bolivia!D626","v":12080},{"$f":"Bolivia!E626","v":10902},{"$f":"Bolivia!F626","v":7956},{"$f":"Bolivia!G626","v":6677},{"$f":"Bolivia!H626","v":5000},null,12080,10902,7956,6677,5000]
[61,"61",null,15868.616399999999,14360.6036,10443.448399999999,8779.1172000000006,6574.5680000000002,null,null,{"$f":"Bolivia!D627","v":13806},{"$f":"Bolivia!E627","v":12494},{"$f":"Bolivia!F627","v":9086},{"$f":"Bolivia!G627","v":7638},{"$f":"Bolivia!H627","v":5720},null,13806,12494,9086,7638,5720]
[62,"62",null,17636.393599999999,15997.349200000001,11616.9858,9771.0493999999999,7314.7816000000003,null,null,{"$f":"Bolivia!D628","v":15344},{"$f":"Bolivia!E628","v":13918},{"$f":"Bolivia!F628","v":10107},{"$f":"Bolivia!G628","v":8501},{"$f":"Bolivia!H628","v":6364},null,15344,13918,10107,8501,6364]
[63,"63",null,19415.664799999999,17621.451399999998,12779.029199999999,10750.3382,8044.6505999999999,null,null,{"$f":"Bolivia!D629","v":16892},{"$f":"Bolivia!E629","v":15331},{"$f":"Bolivia!F629","v":11118},{"$f":"Bolivia!G629","v":9353},{"$f":"Bolivia!H629","v":6999},null,16892,15331,11118,9353,6999]
[64,"64",null,21181.143199999999,19251.300599999999,13953.716,11738.822200000001,8789.4617999999991,null,null,{"$f":"Bolivia!D630","v":18428},{"$f":"Bolivia!E630","v":16749},{"$f":"Bolivia!F630","v":12140},{"$f":"Bolivia!G630","v":10213},{"$f":"Bolivia!H630","v":7647},null,18428,16749,12140,10213,7647]
[65,"65",null,21206.43,19440.9516,14027.277599999999,11798.591,8830.8402000000006,null,null,{"$f":"Bolivia!D631","v":18450},{"$f":"Bolivia!E631","v":16914},{"$f":"Bolivia!F631","v":12204},{"$f":"Bolivia!G631","v":10265},{"$f":"Bolivia!H631","v":7683},null,18450,16914,12204,10265,7683]
[66,"66",null,21223.670999999998,19624.855599999999,14110.0344,11856.061,8854.9776000000002,null,null,{"$f":"Bolivia!D632","v":18465},{"$f":"Bolivia!E632","v":17074},{"$f":"Bolivia!F632","v":12276},{"$f":"Bolivia!G632","v":10315},{"$f":"Bolivia!H632","v":7704},null,18465,17074,12276,10315,7704]
[67,"67",null,23594.8832,21846.645799999998,15687.011199999999,13179.020399999999,9843.4616000000005,null,null,{"$f":"Bolivia!D633","v":20528},{"$f":"Bolivia!E633","v":19007},{"$f":"Bolivia!F633","v":13648},{"$f":"Bolivia!G633","v":11466},{"$f":"Bolivia!H633","v":8564},null,20528,19007,13648,11466,8564]
[68,"68",null,25964.946,24055.792600000001,17265.1374,14500.830399999999,10829.6468,null,null,{"$f":"Bolivia!D634","v":22590},{"$f":"Bolivia!E634","v":20929},{"$f":"Bolivia!F634","v":15021},{"$f":"Bolivia!G634","v":12616},{"$f":"Bolivia!H634","v":9422},null,22590,20929,15021,12616,9422]
[69,"69",null,27138.483400000001,25168.411799999998,18054.7752,15165.1836,11329.6358,null,null,{"$f":"Bolivia!D635","v":23611},{"$f":"Bolivia!E635","v":21897},{"$f":"Bolivia!F635","v":15708},{"$f":"Bolivia!G635","v":13194},{"$f":"Bolivia!H635","v":9857},null,23611,21897,15708,13194,9857]
[70,"70",null,27198.252199999999,25583.3452,18239.828600000001,15308.8586,11387.105799999999,null,null,{"$f":"Bolivia!D636","v":23663},{"$f":"Bolivia!E636","v":22258},{"$f":"Bolivia!F636","v":15869},{"$f":"Bolivia!G636","v":13319},{"$f":"Bolivia!H636","v":9907},null,23663,22258,15869,13319,9907]
[71,"71",null,30588.982199999999,28823.503799999999,20523.686399999999,17230.6554,12803.1666,null,null,{"$f":"Bolivia!D637","v":26613},{"$f":"Bolivia!E637","v":25077},{"$f":"Bolivia!F637","v":17856},{"$f":"Bolivia!G637","v":14991},{"$f":"Bolivia!H637","v":11139},null,26613,25077,17856,14991,11139]
[72,"72",null,34000.401400000002,32075.1564,22810.992399999999,19151.302800000001,14238.7672,null,null,{"$f":"Bolivia!D638","v":29581},{"$f":"Bolivia!E638","v":27906},{"$f":"Bolivia!F638","v":19846},{"$f":"Bolivia!G638","v":16662},{"$f":"Bolivia!H638","v":12388},null,29581,27906,19846,16662,12388]
[73,"73",null,37414.119399999996,35302.671600000001,25089.103199999998,21073.099600000001,15670.919599999999,null,null,{"$f":"Bolivia!D639","v":32551},{"$f":"Bolivia!E639","v":30714},{"$f":"Bolivia!F639","v":21828},{"$f":"Bolivia!G639","v":18334},{"$f":"Bolivia!H639","v":13634},null,32551,30714,21828,18334,13634]
[74,"74",null,40820.940999999999,38550.875999999997,27383.3056,22999.493999999999,17098.474399999999,null,null,{"$f":"Bolivia!D640","v":35515},{"$f":"Bolivia!E640","v":33540},{"$f":"Bolivia!F640","v":23824},{"$f":"Bolivia!G640","v":20010},{"$f":"Bolivia!H640","v":14876},null,35515,33540,23824,20010,14876]
[75,"75+",null,44480.630599999997,42299.0694,29938.4218,25144.274399999998,18682.347600000001,null,null,{"$f":"Bolivia!D641","v":38699},{"$f":"Bolivia!E641","v":36801},{"$f":"Bolivia!F641","v":26047},{"$f":"Bolivia!G641","v":21876},{"$f":"Bolivia!H641","v":16254},null,38699,36801,26047,21876,16254]
[1,"1 Child",null,2598.7934,1559.7357999999999,1333.3040000000001,1113.7685999999999,821.82100000000003,null,null,{"$f":"Bolivia!D642","v":2261},{"$f":"Bolivia!E642","v":1357},{"$f":"Bolivia!F642","v":1160},{"$f":"Bolivia!G642","v":969},{"$f":"Bolivia!H642","v":715},null,{"$f":"(K749)*$P$2","v":2261},{"$f":"(L749)*$P$2","v":1357},1160,969,715]
[2,"2 Children",null,4390.7079999999996,2327.5349999999999,2089.6091999999999,1743.6397999999999,1310.316,null,null,{"$f":"Bolivia!D643","v":3820},{"$f":"Bolivia!E643","v":2025},{"$f":"Bolivia!F643","v":1818},{"$f":"Bolivia!G643","v":1517},{"$f":"Bolivia!H643","v":1140},null,{"$f":"(K750)*$P$2","v":3820},{"$f":"(L750)*$P$2","v":2025},{"$f":"(M750)*$P$2","v":1818},{"$f":"(N750)*$P$2","v":1517},{"$f":"(O750)*$P$2","v":1140}]
[3,"3+ Children",null,6440.0882000000001,3345.9034000000001,3026.3701999999998,2535.5763999999999,1882.7172,null,null,{"$f":"Bolivia!D644","v":5603},{"$f":"Bolivia!E644","v":2911},{"$f":"Bolivia!F644","v":2633},{"$f":"Bolivia!G644","v":2206},{"$f":"Bolivia!H644","v":1638},null,5603,2911,2633,2206,1638]
[1,"Rider Comp. Maternidad",null,{"$f":"K752*$V$2","v":258.61500000000001},{"$f":"L752*$V$2","v":258.61500000000001},258.61500000000001,258.61500000000001,258.61500000000001,null,null,225,225,225,225,225]
[1,"Transplante de organos",null,{"$f":"K753*$V$2","v":344.82},{"$f":"L753*$V$2","v":344.82},{"$f":"M753*$V$2","v":344.82},{"$f":"N753*$V$2","v":344.82},{"$f":"O753*$V$2","v":344.82},null,null,300,300,300,300,300]
[]
[]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"ET2","ET3","ET4","ET5","ET6"]
[18,"18-24",null,{"$f":"+D725*$G$2","v":2860.7186720000004},2158.9410079999998,1747.1339760000001,1469.9561659999999,1114.8030600000002]
[25,"25-29",null,3158.6086700000001,2444.038184,1946.3364900000001,1641.74549,1243.3404620000001]
[30,"30-34",null,3614.2768060000003,2897.8787739999998,2257.0193100000001,1900.6478399999999,1433.405246]
[35,"35-39",null,3983.4410980000002,3259.7328820000002,2508.611476,2111.4248120000002,1593.0109300000001]
[40,"40-44",null,4613.9444679999997,3861.6046980000001,2928.947056,2467.1871000000001,1859.8326460000001]
[45,"45-49",null,5312.6762220000001,4548.7619939999995,3407.1549259999997,2869.2472200000002,2157.7226439999999]
[50,"50-54",null,5980.3396940000002,5178.6561820000006,3859.7771520000001,3249.9859700000002,2434.9004540000001]
[55,"55-59",null,7031.1786440000005,6212.4380360000005,4572.5200919999997,3848.8118760000002,2883.2584060000004]
[60,"60",null,7358.918560000001,6641.3021639999997,4846.6519920000001,4067.508214,3045.9100000000003]
[61,"61",null,8410.3666919999996,7611.1199080000006,5535.0276519999998,4652.9321160000009,3484.5210400000001]
[62,"62",null,{"$f":"+D735*$G$2","v":9347.2886080000007},8478.5950760000014,6157.0024740000008,5178.6561820000006,3876.8342480000001]
[63,"63",null,10290.302344,9339.3692419999988,6772.8854759999995,5697.6792460000006,4263.6648180000002]
[64,"64",null,11226.005896000001,10203.189318000001,7395.4694800000007,6221.5757660000008,4658.4147539999994]
[65,"65",null,11239.4079,10303.704348000001,7434.457128,6253.2532300000003,4680.3453060000002]
[66,"66",null,11248.545630000001,10401.173468000001,7478.3182320000005,6283.7123300000003,4693.1381280000005]
[67,"67",null,12505.288096,11578.722274,8314.1159360000001,6984.8808120000003,5217.0346480000007]
[68,"68",null,13761.42138,12749.570078000001,9150.5228220000008,7685.4401120000002,5739.7128040000007]
[69,"69",null,14383.396202000002,13339.258254,9569.0308560000012,8037.5473080000002,6004.7069740000006]
[70,"70",null,14415.073666,13559.172956,9667.1091580000011,8113.6950580000002,6035.1660739999998]
[71,"71",null,16212.160566,15276.457014,10877.553792000001,9132.2473620000001,6785.6782980000007]
[72,"72",null,{"$f":"+D745*$G$2","v":18020.212742000003},16999.832892000002,12089.825972000001,10150.190484000001,7546.5466160000005]
[73,"73",null,19829.483281999997,18710.415948000002,13297.224695999999,11168.742788000001,8305.5873879999999]
[74,"74",null,21635.098730000002,20431.96428,14513.151968,12189.731819999999,9062.1914319999996]
[75,"75+",null,23574.734217999998,22418.506782,15867.363554000001,13326.465431999999,9901.644228000001]
[1,"1 Child",null,1377.360502,826.65997400000003,706.65112000000011,590.29735799999992,435.56513000000001]
[2,"2 Children",null,2327.0752400000001,1233.5935500000001,1107.492876,924.12909400000001,694.46748000000002]
[3,"3+ Children",null,{"$f":"+D751*$G$2","v":3413.2467460000003},1773.3288020000002,1603.976206,1343.8554919999999,997.84011600000008]
[1,"Rider Comp. Maternidad",null,137.06595000000002,137.06595000000002,137.06595000000002,137.06595000000002,137.06595000000002]
[1,"Transplante de organos",null,182.75460000000001,182.75460000000001,182.75460000000001,182.75460000000001,182.75460000000001]
[]
[]
[]
[]
[]
["CRITICAL"]
["TARIFAS ANUALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORIGINAL RATES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DISCOUNTS APPLIED"]
["EDAD"]
[" "," ","CR1",null,null,"CR2",null,null,"CR3",null,null,"CR4",null,null,"CR5",null,null,"CR6",null,null,null," "," ","CR1",null,null,"CR2",null,null,"CR3",null,null,"CR4",null,null,"CR5",null,null,"CR6",null,null,null," "," ","CR1",null,null,"CR2",null,null,"CR3",null,null,"CR4",null,null,"CR5",null,null,"CR6"]
[null,null,"INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR",null,null,null,"INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR",null,null,null,"INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR"]
[18,"-  49",{"$f":"AS799*$V$2","v":3613.7136},{"$f":"AT799*$V$2","v":6551.58},9499.7909999999993,3091.886,5482.6379999999999,7876.8382000000001,2653.9645999999998,4782.6534000000001,6897.5493999999999,2005.703,3565.4387999999999,5129.7722000000003,1419.509,2489.6003999999998,3552.7954,808.02819999999997,1335.6027999999999,1866.6255999999998,null,18,"-  49",{"$f":"Bolivia!C692","v":3144},{"$f":"Bolivia!D692","v":5700},{"$f":"Bolivia!E692","v":8265},{"$f":"Bolivia!F692","v":2690},{"$f":"Bolivia!G692","v":4770},{"$f":"Bolivia!H692","v":6853},{"$f":"Bolivia!I692","v":2309},{"$f":"Bolivia!J692","v":4161},{"$f":"Bolivia!K692","v":6001},{"$f":"Bolivia!L692","v":1745},{"$f":"Bolivia!M692","v":3102},{"$f":"Bolivia!N692","v":4463},{"$f":"Bolivia!O692","v":1235},{"$f":"Bolivia!P692","v":2166},{"$f":"Bolivia!Q692","v":3091},{"$f":"Bolivia!R692","v":703},{"$f":"Bolivia!S692","v":1162},{"$f":"Bolivia!T692","v":1624},null,18,"-  49",{"$f":"X799*$K$2","v":3144},{"$f":"Y799*$K$2","v":5700},8265,2690,4770,6853,2309,4161,6001,1745,3102,4463,1235,2166,3091,703,1162,1624]
[50,"o más",{"$f":"AS800*$V$2","v":4947.0176000000001},{"$f":"AT800*$V$2","v":8083.7302},{"$f":"AU800*$V$2","v":11219.2934},{"$f":"AV800*$V$2","v":4221.7461999999996},{"$f":"AW800*$V$2","v":6778.0118000000002},{"$f":"AX800*$V$2","v":9329.6797999999999},{"$f":"AY800*$V$2","v":3618.3112000000001},{"$f":"AZ800*$V$2","v":5881.4798000000001},{"$f":"BA800*$V$2","v":8154.9929999999995},{"$f":"BB800*$V$2","v":2724.078},{"$f":"BC800*$V$2","v":4390.7079999999996},{"$f":"BD800*$V$2","v":6059.6368000000002},{"$f":"BE800*$V$2","v":1919.498},{"$f":"BF800*$V$2","v":3050.5075999999999},{"$f":"BG800*$V$2","v":4183.8159999999998},{"$f":"BH800*$V$2","v":1056.2986000000001},{"$f":"BI800*$V$2","v":1632.1479999999999},{"$f":"BJ800*$V$2","v":2194.2046},null,50,"o más",{"$f":"Bolivia!C693","v":4304},{"$f":"Bolivia!D693","v":7033},{"$f":"Bolivia!E693","v":9761},{"$f":"Bolivia!F693","v":3673},{"$f":"Bolivia!G693","v":5897},{"$f":"Bolivia!H693","v":8117},{"$f":"Bolivia!I693","v":3148},{"$f":"Bolivia!J693","v":5117},{"$f":"Bolivia!K693","v":7095},{"$f":"Bolivia!L693","v":2370},{"$f":"Bolivia!M693","v":3820},{"$f":"Bolivia!N693","v":5272},{"$f":"Bolivia!O693","v":1670},{"$f":"Bolivia!P693","v":2654},{"$f":"Bolivia!Q693","v":3640},{"$f":"Bolivia!R693","v":919},{"$f":"Bolivia!S693","v":1420},{"$f":"Bolivia!T693","v":1909},null,50,"o más",{"$f":"X800*$K$2","v":4304},{"$f":"Y800*$K$2","v":7033},{"$f":"Z800*$K$2","v":9761},{"$f":"AA800*$K$2","v":3673},{"$f":"AB800*$K$2","v":5897},{"$f":"AC800*$K$2","v":8117},{"$f":"AD800*$K$2","v":3148},{"$f":"AE800*$K$2","v":5117},{"$f":"AF800*$K$2","v":7095},{"$f":"AG800*$K$2","v":2370},{"$f":"AH800*$K$2","v":3820},{"$f":"AI800*$K$2","v":5272},{"$f":"AJ800*$K$2","v":1670},{"$f":"AK800*$K$2","v":2654},{"$f":"AL800*$K$2","v":3640},{"$f":"AM800*$K$2","v":919},{"$f":"AN800*$K$2","v":1420},{"$f":"AO800*$K$2","v":1909}]
[]
["TARIFAS SEMESTRALES ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES "]
["EDAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDAD"]
[" "," ","CR1",null,null,"CR2",null,null,"CR3",null,null,"CR4",null,null,"CR5",null,null,"CR6",null,null,null," "," ","CR1",null,null,"CR2",null,null,"CR3",null,null,"CR4",null,null,"CR5",null,null,"CR6",null,null,null," "," ","CR1",null,null,"CR2",null,null,"CR3",null,null,"CR4",null,null,"CR5",null,null,"CR6"]
[null,null,"INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR",null,null,null,"INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR",null,null,null,"INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR"]
[18,"-  49",{"$f":"C799*$G$2","v":1915.2682080000002},{"$f":"D799*$G$2","v":3472.3374000000003},5034.8892299999998,1638.69958,2905.7981400000003,4174.7242460000007,1406.601238,2534.8063020000004,3655.7011820000002,1063.02259,1889.682564,2718.7792660000005,752.33977000000004,1319.488212,1882.9815620000002,428.25494600000002,707.86948399999994,989.31156799999997,null,18,"-  49",{"$f":"+X799*$G$2","v":1666.3200000000002},3021,4380.45,1425.7,2528.1,3632.09,1223.77,2205.33,3180.53,924.85,1644.0600000000002,2365.3900000000003,654.55000000000007,1147.98,1638.23,372.59000000000003,615.86,860.72,null,18,"-  25",{"$f":"+AS799*$G$2","v":1666.3200000000002},3021,4380.45,1425.7,2528.1,3632.09,1223.77,2205.33,3180.53,924.85,1644.0600000000002,2365.3900000000003,654.55000000000007,1147.98,1638.23,372.59000000000003,615.86,860.72]
[50,"o más",{"$f":"C800*$G$2","v":2621.9193280000004},4284.3770060000006,5946.2255020000002,2237.525486,3592.3462540000005,4944.730294,1917.7049360000001,3117.1842940000001,4322.1462899999997,1443.76134,2327.0752400000001,3211.6075040000001,1017.3339400000001,1616.7690279999999,2217.4224800000002,559.83825800000011,865.03844000000004,1162.9284380000001,null,50,"o más",{"$f":"+X800*$G$2","v":2281.12},3727.4900000000002,5173.33,1946.69,3125.4100000000003,4302.01,1668.44,2712.01,3760.3500000000004,1256.1000000000001,2024.6000000000001,2794.1600000000003,885.1,1406.6200000000001,1929.2,487.07000000000005,752.6,1011.7700000000001,null,75,"o más",{"$f":"+AS800*$G$2","v":2281.12},3727.4900000000002,5173.33,1946.69,3125.4100000000003,4302.01,1668.44,2712.01,3760.3500000000004,1256.1000000000001,2024.6000000000001,2794.1600000000003,885.1,1406.6200000000001,1929.2,487.07000000000005,752.6,1011.7700000000001]

{"sheet":"Bolivia","index":14,"n_rows":701,"n_cols":20,"rows_kept":701,"cut":false,"hidden":true,"merged":[[1,8,1,9],[4,0,4,7],[4,10,4,11],[5,0,5,7],[5,16,5,17],[6,0,6,1],[6,2,6,6],[147,0,147,7],[148,0,148,1],[148,2,148,6],[74,10,74,11],[75,16,75,17],[183,0,183,7],[184,0,184,7],[185,0,185,1],[185,2,185,6],[40,0,40,7],[41,0,41,1],[41,2,41,6],[113,0,113,7],[114,0,114,7],[115,0,115,1],[115,2,115,6],[74,0,74,7],[75,0,75,7],[76,0,76,1],[76,2,76,6],[325,0,325,7],[326,0,326,1],[326,2,326,6],[364,0,364,7],[365,0,365,7],[366,0,366,1],[366,2,366,6],[219,0,219,7],[220,0,220,1],[220,2,220,6],[291,0,291,7],[292,0,292,7],[293,0,293,1],[293,2,293,6],[252,0,252,7],[253,0,253,7],[254,0,254,1],[254,2,254,6],[504,0,504,7],[505,0,505,1],[505,2,505,6],[540,0,540,7],[541,0,541,7],[542,0,542,1],[542,2,542,6],[400,0,400,7],[401,0,401,1],[401,2,401,6],[470,0,470,7],[471,0,471,7],[472,0,472,1],[472,2,472,6],[432,0,432,7],[433,0,433,7],[434,0,434,1],[434,2,434,6],[649,0,649,7],[650,0,650,1],[650,2,650,6],[688,0,688,1],[688,2,688,6],[577,0,577,7],[578,0,578,1],[578,2,578,6],[613,0,613,7],[614,0,614,7],[615,0,615,1],[615,2,615,6],[687,0,687,19],[686,0,686,19],[696,38,696,39],[696,40,696,44],[689,46,689,48],[689,49,689,51],[689,52,689,54],[695,0,695,16],[695,19,695,35],[695,38,695,54],[689,24,689,26],[689,27,689,29],[689,30,689,32],[689,33,689,35],[689,40,689,42],[689,43,689,45],[689,2,689,4],[689,5,689,7],[689,8,689,10],[689,11,689,13],[689,14,689,16],[689,21,689,23],[689,17,689,19],[697,2,697,4],[697,5,697,7],[697,8,697,10],[697,11,697,13],[697,14,697,16],[697,21,697,23],[696,0,696,1],[696,2,696,6],[696,19,696,20],[696,21,696,25],[697,46,697,48],[697,49,697,51],[697,52,697,54],[697,24,697,26],[697,27,697,29],[697,30,697,32],[697,33,697,35],[697,40,697,42],[697,43,697,45]]}
[null,null,null,null,null,null,null,null,null,null,"D1","D2","D3","D4","D5","D6"]
[null,"REGIÓN",{"$f":"'INGRESO DE DATOS'!W14","v":"Bolivia"},null,"FACTOR SEMESTRAL :",null,0.53,null,"NEW BUSINESS DISCUOUNTS",null,{"$f":"'INGRESO DE DATOS'!O42","v":1},{"$f":"'INGRESO DE DATOS'!P42","v":1},{"$f":"'INGRESO DE DATOS'!Q42","v":1},{"$f":"'INGRESO DE DATOS'!R42","v":1},{"$f":"'INGRESO DE DATOS'!S42","v":1},{"$f":"'INGRESO DE DATOS'!T42","v":1}]
[]
[]
["BUPA DIAMOND CARE  (MUNDIAL)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ","DW1","DW2","DW3","DW4","DW5","DW6"]
[18,"18-24",null,13491,9078,6479,4479,3526]
[25,"25-29",null,14150,10033,7183,4964,3907]
[30,"30-34",null,14712,10762,8034,5948,4687]
[35,"35-39",null,16481,12045,8997,6668,5255]
[40,"40-44",null,19743,13619,10325,7570,5962]
[45,"45-49",null,22066,15219,11545,8459,6667]
[50,"50-54",null,29148,20607,15545,12339,9730]
[55,"55-59",null,31011,21936,16545,13127,10356]
[60,"60",null,33784,23931,19031,15810,12864]
[61,"61",null,36869,26110,20761,17267,14043]
[62,"62",null,40361,28602,22731,18895,15376]
[63,"63",null,42918,30409,24167,20099,16348]
[64,"64",null,46425,32912,26154,21741,17689]
[65,"65",null,60693,42918,33067,29002,24943]
[66,"66",null,70501,49863,38423,33705,28976]
[67,"67",null,77007,54465,41966,36802,31655]
[68,"68",null,85265,60303,46471,40758,35046]
[69,"69",null,93815,66343,51133,41019,38566]
[70,"70",null,115455,80781,60190,52255,45369]
[71,"71",null,119993,83960,62551,54310,47155]
[72,"72",null,123393,86330,64318,55848,48485]
[73,"73",null,127923,89507,66680,57901,50269]
[74,"74",null,130188,91086,67871,58927,51158]
[75,"75+",null,135855,95051,70813,61493,53392]
[1,"1 Child",null,4683,3511,2894,2382,1857]
[2,"2 Children",null,7453,5598,4607,3769,2935]
[3,"3+ Children",null,10916,8201,6742,5530,4308]
[1,"Rider Comp. Maternidad",null,0,0,225,225,225]
[1,"Transplante de organos",null,0,0,0,0,0]
[]
[]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"DW2","DW3","DW4","DW5","DW6"]
[18,"18-24",null,{"$f":"$G$2*D9","v":7150.2300000000005},4811.34,3433.8700000000003,2373.8700000000003,1868.7800000000002]
[25,"25-29",null,7499.5,5317.4900000000007,3806.9900000000002,2630.92,2070.71]
[30,"30-34",null,7797.3600000000006,5703.8600000000006,4258.0200000000004,3152.44,2484.11]
[35,"35-39",null,8734.93,6383.85,4768.41,3534.04,2785.15]
[40,"40-44",null,10463.790000000001,7218.0700000000006,5472.25,4012.1000000000004,3159.86]
[45,"45-49",null,11694.980000000001,8066.0700000000006,6118.85,4483.2700000000004,3533.51]
[50,"50-54",null,15448.44,10921.710000000001,8238.85,6539.67,5156.9000000000005]
[55,"55-59",null,16435.830000000002,11626.08,8768.85,6957.31,5488.68]
[60,"60",null,17905.52,12683.43,10086.43,8379.3000000000011,6817.92]
[61,"61",null,19540.57,13838.300000000001,11003.33,9151.51,7442.79]
[62,"62",null,{"$f":"$G$2*D19","v":21391.33},15159.060000000001,12047.43,10014.35,8149.2800000000007]
[63,"63",null,22746.54,16116.77,12808.51,10652.470000000001,8664.44]
[64,"64",null,24605.25,17443.36,13861.62,11522.730000000001,9375.17]
[65,"65",null,32167.29,22746.54,17525.510000000002,15371.060000000001,13219.79]
[66,"66",null,37365.53,26427.390000000003,20364.190000000002,17863.650000000001,15357.28]
[67,"67",null,40813.71,28866.45,22241.98,19505.060000000001,16777.150000000001]
[68,"68",null,45190.450000000004,31960.59,24629.63,21601.74,18574.38]
[69,"69",null,49721.950000000004,35161.79,27100.49,21740.07,20439.98]
[70,"70",null,61191.15,42813.93,31900.7,27695.15,24045.57]
[71,"71",null,63596.29,44498.8,33152.03,28784.300000000003,24992.15]
[72,"72",null,{"$f":"$G$2*D29","v":65398.29},45754.9,34088.54,29599.440000000002,25697.050000000003]
[73,"73",null,67799.19,47438.71,35340.400000000001,30687.530000000002,26642.57]
[74,"74",null,68999.64,48275.58,35971.630000000005,31231.31,27113.74]
[75,"75+",null,72003.150000000009,50377.030000000006,37530.89,32591.29,28297.760000000002]
[1,"1 Child",null,2481.9900000000002,1860.8300000000002,1533.8200000000002,1262.46,984.21]
[2,"2 Children",null,3950.09,2966.94,2441.71,1997.5700000000002,1555.5500000000002]
[3,"3+ Children",null,5785.4800000000005,4346.5300000000007,3573.26,2930.9,2283.2400000000002]
[1,"Rider Comp. Maternidad",null,{"$f":"+D36*$G$2","v":0},0,119.25,119.25,119.25]
[1,"Transplante de organos",null,0,0,0,0,0]
[]
[]
["BUPA DIAMOND CARE  (LATIN AMERICA)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ","DW1","DW2","DW3","DW4","DW5","DW6"]
[18,"18-24",null,9824,6597,4706,3241,2542]
[25,"25-29",null,10306,7309,5214,3605,2826]
[30,"30-34",null,10727,7828,5850,4324,3403]
[35,"35-39",null,12012,8782,6556,4850,3816]
[40,"40-44",null,14398,9917,7521,5510,4331]
[45,"45-49",null,16101,11096,8415,6166,4851]
[50,"50-54",null,21283,15039,11346,8999,7090]
[55,"55-59",null,22636,16010,12073,9581,7547]
[60,"60",null,24669,17467,13892,11544,9381]
[61,"61",null,26921,19058,15156,12600,10236]
[62,"62",null,29477,20877,16602,13800,11219]
[63,"63",null,31346,22195,17663,14682,11922]
[64,"64",null,33908,24022,19104,15875,12908]
[65,"65",null,44337,31348,24167,21185,18227]
[66,"66",null,51512,36424,28085,24631,21170]
[67,"67",null,56278,39793,30684,26898,23133]
[68,"68",null,62318,44060,33976,29797,25617]
[69,"69",null,68561,48478,37388,32795,28192]
[70,"70",null,84384,59048,44012,38212,33163]
[71,"71",null,87702,61350,45741,39711,34476]
[72,"72",null,90183,63094,47036,40842,35439]
[73,"73",null,93504,65414,48769,42338,36756]
[74,"74",null,95165,66580,49628,43092,37405]
[75,"75+",null,99306,69467,51791,44967,39039]
[1,"1 Child",null,3428,2566,2120,1733,1356]
[2,"2 Children",null,5451,4087,3368,2762,2154]
[3,"3+ Children",null,7986,5995,4935,4046,3156]
[1,"Rider Comp. Maternidad",null,0,0,225,225,225]
[1,"Transplante de organos",null,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["DIAMOND (LATINAMERICA ONLY)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ","DL1","DL2","DL3","DL4","DL5","DL6"]
[18,"-  24"]
[25,"-  29"]
[30,"-  34"]
[35,"-  39"]
[40,"-  44"]
[45,"-  49"]
[50,"-  54"]
[55,"-  59"]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[1,"Rider Comp. Maternidad"]
[1,"Transplante de organos",0,0,0,0,0,0]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ","DL1","DL2","DL3","DL4","DL5","DL6"]
[18,"-  24",{"$f":"+C118*$G$2","v":0},0,0,0,0,0]
[25,"-  29",0,0,0,0,0,0]
[30,"-  34",0,0,0,0,0,0]
[35,"-  39",0,0,0,0,0,0]
[40,"-  44",0,0,0,0,0,0]
[45,"-  49",0,0,0,0,0,0]
[50,"-  54",0,0,0,0,0,0]
[55,"-  59",0,0,0,0,0,0]
[60,null,0,0,0,0,0,0]
[61,null,0,0,0,0,0,0]
[62,null,{"$f":"+C128*$G$2","v":0},0,0,0,0,0]
[63,null,0,0,0,0,0,0]
[64,null,0,0,0,0,0,0]
[65,null,0,0,0,0,0,0]
[66,null,0,0,0,0,0,0]
[67,null,0,0,0,0,0,0]
[68,null,0,0,0,0,0,0]
[69,null,0,0,0,0,0,0]
[70,null,0,0,0,0,0,0]
[71,null,0,0,0,0,0,0]
[72,null,{"$f":"+C138*$G$2","v":0},0,0,0,0,0]
[73,null,0,0,0,0,0,0]
[74,null,0,0,0,0,0,0]
[75,"o más",0,0,0,0,0,0]
[1,"Hijo",0,0,0,0,0,0]
[2,"Hijos",0,0,0,0,0,0]
[3,"Hijos o más",0,0,0,0,0,0]
[1,"Rider Comp. Maternidad",0,0,0,0,0,0]
[1,"Transplante de organos",0,0,0,0,0,0]
[]
[]
[]
[]
["BUPA COMPLETE  CARE (MUNDIAL)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ","CW1","CW2","CW3","CW4","CW5","CW6"]
[18,"18-24",null,11397,7981,5660,3913,2989]
[25,"25-29",null,11960,8831,6260,4333,3309]
[30,"30-34",null,12482,9447,7034,5232,4001]
[35,"35-39",null,13979,10573,7878,5865,4483]
[40,"40-44",null,16712,11976,9046,6690,5106]
[45,"45-49",null,18671,13388,10110,7471,5712]
[50,"50-54",null,25191,18216,13701,10993,8413]
[55,"55-59",null,26804,19375,14578,11701,8945]
[60,"60",null,29173,21049,16589,13915,11168]
[61,"61",null,31846,22949,18103,15183,12187]
[62,"62",null,34854,25138,19817,16621,13350]
[63,"63",null,37053,26724,21066,17672,14202]
[64,"64",null,40079,28915,22791,19113,15362]
[65,"65",null,52382,37702,28810,25482,21645]
[66,"66",null,60862,43801,33469,29608,25148]
[67,"67",null,66465,47834,36555,32343,27467]
[68,"68",null,73594,52969,40482,35817,30408]
[69,"69",null,80964,58270,44538,39398,33463]
[70,"70",null,99638,70948,52412,45908,39348]
[71,"71",null,103542,73731,54467,47706,40890]
[72,"72",null,106475,75820,56016,49054,42050]
[73,"73",null,110393,78605,58076,50853,43599]
[74,"74",null,112343,79988,59103,51757,44369]
[75,"75+",null,117226,83471,61667,54007,46298]
[1,"1 Child",null,3948,2944,2304,1884,1402]
[2,"2 Children",null,6280,4673,3652,2998,2226]
[3,"3+ Children",null,9196,6842,5349,4391,3255]
[1,"Rider Comp. Maternidad",null,0,0,225,225,225]
[1,"Transplante de organos",null,0,0,0,0,0]
[]
[]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"CW2","CW3","CW4","CW5","CW6"]
[18,"18-24",null,{"$f":"$G$2*D188","v":6040.41},4229.93,2999.8,2073.8900000000003,1584.17]
[25,"25-29",null,6338.8,4680.43,3317.8,2296.4900000000002,1753.77]
[30,"30-34",null,6615.46,5006.91,3728.02,2772.96,2120.5300000000002]
[35,"35-39",null,7408.8700000000008,5603.6900000000005,4175.34,3108.4500000000003,2375.9900000000002]
[40,"40-44",null,8857.36,6347.2800000000007,4794.38,3545.7000000000003,2706.1800000000003]
[45,"45-49",null,9895.630000000001,7095.64,5358.3,3959.63,3027.36]
[50,"50-54",null,13351.230000000001,9654.4800000000014,7261.5300000000007,5826.29,4458.8900000000003]
[55,"55-59",null,14206.12,10268.75,7726.34,6201.5300000000007,4740.8500000000004]
[60,"60",null,15461.69,11155.970000000001,8792.17,7374.9500000000007,5919.04]
[61,"61",null,16878.38,12162.970000000001,9594.59,8046.9900000000007,6459.1100000000006]
[62,"62",null,{"$f":"$G$2*D198","v":18472.620000000003},13323.140000000001,10503.01,8809.130000000001,7075.5]
[63,"63",null,19638.09,14163.720000000001,11164.980000000001,9366.16,7527.06]
[64,"64",null,21241.870000000003,15324.95,12079.230000000001,10129.890000000001,8141.8600000000006]
[65,"65",null,27762.460000000003,19982.060000000001,15269.300000000001,13505.460000000001,11471.85]
[66,"66",null,32256.86,23214.530000000002,17738.57,15692.240000000002,13328.44]
[67,"67",null,35226.450000000004,25352.02,19374.150000000001,17141.79,14557.51]
[68,"68",null,39004.82,28073.57,21455.460000000003,18983.010000000002,16116.240000000002]
[69,"69",null,42910.920000000006,30883.100000000002,23605.14,20880.940000000002,17735.39]
[70,"70",null,52808.14,37602.44,27778.36,24331.24,20854.440000000002]
[71,"71",null,54877.26,39077.43,28867.510000000002,25284.18,21671.7]
[72,"72",null,{"$f":"$G$2*D208","v":56431.75},40184.6,29688.480000000003,25998.620000000003,22286.5]
[73,"73",null,58508.29,41660.65,30780.280000000002,26952.09,23107.47]
[74,"74",null,59541.79,42393.64,31324.59,27431.210000000003,23515.57]
[75,"75+",null,62129.780000000006,44239.630000000005,32683.510000000002,28623.710000000003,24537.940000000002]
[1,"1 Child",null,2092.44,1560.3200000000002,1221.1200000000001,998.5200000000001,743.06000000000006]
[2,"2 Children",null,3328.4,2476.69,1935.5600000000002,1588.94,1179.78]
[3,"3+ Children",null,4873.88,3626.26,2834.9700000000003,2327.23,1725.15]
[1,"Rider Comp. Maternidad",null,{"$f":"+D215*$G$2","v":0},0,119.25,119.25,119.25]
[1,"Transplante de organos",null,0,0,0,0,0]
[]
["BUPA COMPLETE CARE (LATIN AMERICA)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ","CW1","CW2","CW3","CW4","CW5","CW6"]
[18,"18-24",null,8375,5868,4158,2866,2185]
[25,"25-29",null,8789,6486,4603,3176,2419]
[30,"30-34",null,9184,6944,5174,3853,2930]
[35,"35-39",null,10281,7774,5792,4309,3284]
[40,"40-44",null,12306,8813,6663,4908,3750]
[45,"45-49",null,13747,9844,7446,5492,4191]
[50,"50-54",null,18551,13411,10096,8093,6181]
[55,"55-59",null,19744,14269,10738,8609,6580]
[60,"60",null,21490,15496,12221,10247,8231]
[61,"61",null,23453,16906,13338,11179,8977]
[62,"62",null,25680,18509,14605,12247,9836]
[63,"63",null,27299,19687,15525,13020,10455]
[64,"64",null,29529,21301,16804,14082,11318]
[65,"65",null,38603,27785,21243,18788,15956]
[66,"66",null,44851,32271,24688,21837,18538]
[67,"67",null,48990,35250,26956,23847,20250]
[68,"68",null,54247,39039,29858,26417,22423]
[69,"69",null,59688,42946,32845,29057,24680]
[70,"70",null,73458,52301,38672,33869,29026]
[71,"71",null,76342,54359,40183,35198,30168]
[72,"72",null,78495,55891,41328,36188,31020]
[73,"73",null,81387,57945,42848,37516,32165]
[74,"74",null,82819,58970,43605,38187,32727]
[75,"75+",null,86423,61538,45499,39849,34153]
[1,"1 Child",null,2914,2177,1700,1396,1030]
[2,"2 Children",null,4630,3448,2697,2212,1642]
[3,"3+ Children",null,6781,5060,3948,3241,2401]
[1,"Rider Comp. Maternidad",null,0,0,225,225,225]
[1,"Transplante de organos",null,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["COMPLETE (LATINAMERICA ONLY)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ","CL1","CL2","CL3","CL4","CL5","CL6"]
[18,"-  24"]
[25,"-  29"]
[30,"-  34"]
[35,"-  39"]
[40,"-  44"]
[45,"-  49"]
[50,"-  54"]
[55,"-  59"]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[1,"Rider Comp. Maternidad"]
[1,"Transplante de organos",0,0,0,0,0,0]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ","CL1","CL2","CL3","CL4","CL5","CL6"]
[18,"-  24",{"$f":"+C296*$G$2","v":0},0,0,0,0,0]
[25,"-  29",0,0,0,0,0,0]
[30,"-  34",0,0,0,0,0,0]
[35,"-  39",0,0,0,0,0,0]
[40,"-  44",0,0,0,0,0,0]
[45,"-  49",0,0,0,0,0,0]
[50,"-  54",0,0,0,0,0,0]
[55,"-  59",0,0,0,0,0,0]
[60,null,0,0,0,0,0,0]
[61,null,0,0,0,0,0,0]
[62,null,{"$f":"+C306*$G$2","v":0},0,0,0,0,0]
[63,null,0,0,0,0,0,0]
[64,null,0,0,0,0,0,0]
[65,null,0,0,0,0,0,0]
[66,null,0,0,0,0,0,0]
[67,null,0,0,0,0,0,0]
[68,null,0,0,0,0,0,0]
[69,null,0,0,0,0,0,0]
[70,null,0,0,0,0,0,0]
[71,null,0,0,0,0,0,0]
[72,null,{"$f":"+C316*$G$2","v":0},0,0,0,0,0]
[73,null,0,0,0,0,0,0]
[74,null,0,0,0,0,0,0]
[75,"o más",0,0,0,0,0,0]
[1,"Hijo",0,0,0,0,0,0]
[2,"Hijos",0,0,0,0,0,0]
[3,"Hijos o más",0,0,0,0,0,0]
[1,"Rider Comp. Maternidad",0,0,0,0,0,0]
[1,"Transplante de organos",0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
["BUPA ADVANTAGE CARE (MUNDIAL)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",null,"AW2","AW3","AW4","AW5","AW6"]
[18,"18-24",null,7444,5704,4333,3235,2568]
[25,"25-29",null,8282,6360,4811,3606,2848]
[30,"30-34",null,9578,7472,5727,4272,3298]
[35,"35-39",null,10626,8314,6368,4875,3662]
[40,"40-44",null,12385,9744,7457,5631,4271]
[45,"45-49",null,14378,11215,8410,6398,4969]
[50,"50-54",null,16259,13003,10107,7420,5630]
[55,"55-59",null,19215,15020,11183,8586,6654]
[60,"60",null,21228,16616,12293,9475,7364]
[61,"61",null,24251,18996,14055,10826,8420]
[62,"62",null,26961,21110,15624,12034,9354]
[63,"63",null,29661,23229,17185,13246,10299]
[64,"64",null,32353,25344,18751,14442,11237]
[65,"65",null,34975,27587,20441,15741,12788]
[66,"66",null,37034,29197,21640,16662,13539]
[67,"67",null,41163,32459,24054,18518,15049]
[68,"68",null,45276,35706,26457,20370,16560]
[69,"69",null,47340,37333,27665,21303,17311]
[70,"70",null,47948,37923,28085,21711,17539]
[71,"71",null,53949,42674,31612,24432,19735]
[72,"72",null,59952,47413,35126,27144,21934]
[73,"73",null,65952,52160,38637,29864,24132]
[74,"74",null,71947,56912,42159,32575,26326]
[75,"75+",null,78698,63471,48346,35670,30208]
[1,"1 Child",null,3308,2399,1890,1623,1171]
[2,"2 Children",null,5388,3791,2970,2567,1729]
[3,"3+ Children",null,7884,5523,4336,3726,2626]
[1,"Rider Comp. Maternidad",null,225,225,225,225,225]
[1,"Transplante de organos",null,300,300,300,300,300]
[]
[]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"AW2","AW3","AW4","AW5","AW6"]
[18,"18-24",null,{"$f":"+D369*$G$2","v":3945.32},3023.1200000000003,2296.4900000000002,1714.5500000000002,1361.04]
[25,"25-29",null,4389.46,3370.8,2549.83,1911.18,1509.44]
[30,"30-34",null,5076.34,3960.1600000000003,3035.31,2264.1600000000003,1747.94]
[35,"35-39",null,5631.7800000000007,4406.42,3375.04,2583.75,1940.8600000000001]
[40,"40-44",null,6564.05,5164.3200000000006,3952.21,2984.4300000000003,2263.63]
[45,"45-49",null,7620.34,5943.9500000000007,4457.3,3390.94,2633.57]
[50,"50-54",null,8617.27,6891.59,5356.71,3932.6000000000004,2983.9]
[55,"55-59",null,10183.950000000001,7960.6,5926.9900000000007,4550.58,3526.6200000000003]
[60,"60",null,11250.84,8806.48,6515.29,5021.75,3902.92]
[61,"61",null,12853.03,10067.880000000001,7449.1500000000005,5737.7800000000007,4462.6000000000004]
[62,"62",null,{"$f":"+D379*$G$2","v":14289.33},11188.300000000001,8280.7200000000012,6378.02,4957.62]
[63,"63",null,15720.33,12311.37,9108.0500000000011,7020.38,5458.47]
[64,"64",null,17147.09,13432.320000000002,9938.0300000000007,7654.26,5955.6100000000006]
[65,"65",null,18536.75,14621.11,10833.730000000001,8342.73,6777.64]
[66,"66",null,19628.02,15474.410000000002,11469.2,8830.86,7175.67]
[67,"67",null,21816.39,17203.27,12748.62,9814.5400000000009,7975.97]
[68,"68",null,23996.280000000002,18924.18,14022.210000000001,10796.1,8776.8000000000011]
[69,"69",null,25090.2,19786.490000000002,14662.45,11290.59,9174.83]
[70,"70",null,25412.440000000002,20099.190000000002,14885.050000000001,11506.83,9295.67]
[71,"71",null,28592.97,22617.22,16754.36,12948.960000000001,10459.550000000001]
[72,"72",null,{"$f":"+D389*$G$2","v":31774.560000000001},25128.890000000003,18616.780000000002,14386.320000000002,11625.02]
[73,"73",null,34954.560000000005,27644.800000000003,20477.61,15827.92,12789.960000000001]
[74,"74",null,38131.910000000003,30163.360000000001,22344.27,17264.75,13952.78]
[75,"75+",null,41709.94,33639.630000000005,25623.38,18905.100000000002,16010.240000000002]
[1,"1 Child",null,1753.24,1271.47,1001.7,860.19,620.63]
[2,"2 Children",null,2855.6400000000003,2009.23,1574.1000000000001,1360.51,916.37]
[3,"3+ Children",null,4178.5200000000004,2927.19,2298.08,1974.7800000000002,1391.78]
[1,"Rider Comp. Maternidad",null,119.25,119.25,119.25,119.25,119.25]
[1,"Transplante de organos",null,159,159,159,159,159]
["BUPA ADVANTAGE CARE (LATINAMERICA)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",null,"AW2","AW3","AW4","AW5","AW6"]
[18,"18-24",null,5513,4220,3197,2389,1892]
[25,"25-29",null,6135,4708,3563,2668,2101]
[30,"30-34",null,7108,5533,4244,3165,2442]
[35,"35-39",null,7880,6164,4723,3606,2705]
[40,"40-44",null,9188,7223,5529,4167,3166]
[45,"45-49",null,10665,8311,6236,4740,3679]
[50,"50-54",null,12074,9652,7503,5499,4174]
[55,"55-59",null,14266,11143,8302,6370,4924]
[60,"60",null,15759,12339,9138,7037,5458]
[61,"61",null,18011,14103,10437,8034,6247]
[62,"62",null,20025,15684,11608,8946,6941]
[63,"63",null,22026,17244,12775,9835,7647]
[64,"64",null,24041,18828,13938,10729,8343]
[65,"65",null,25992,20485,15196,11692,9501]
[66,"66",null,27523,21697,16088,12386,10062]
[67,"67",null,30589,24118,17887,13760,11179]
[68,"68",null,33648,26531,19674,15150,12309]
[69,"69",null,35183,27742,20578,15838,12864]
[70,"70",null,35634,28181,20888,16142,13040]
[71,"71",null,40101,31714,23506,18166,14674]
[72,"72",null,44565,35241,26129,20185,16305]
[73,"73",null,49021,38768,28746,22214,17940]
[74,"74",null,53489,42301,31360,24234,19577]
[75,"75+",null,58510,47181,35980,26530,22466]
[1,"1 Child",null,2467,1791,1402,1210,879]
[2,"2 Children",null,4007,2820,2220,1918,1282]
[3,"3+ Children",null,5868,4114,3225,2776,1947]
[1,"Rider Comp. Maternidad",null,225,225,225,225,225]
[1,"Transplante de organos",null,300,300,300,300,300]
[]
[]
[]
[]
[]
["ADVANTAGE (LATINAMERICA ONLY)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",null,"AL2","AL3","AL4","AL5","AL6"]
[18,"18-24",null,11240,8450,6003,4521,3578]
[25,"25-29",null,12522,9432,6676,5046,3960]
[30,"30-34",null,14491,11087,7953,5984,4611]
[35,"35-39",null,16068,12342,8853,6822,5116]
[40,"40-44",null,18135,13999,10040,7628,5791]
[45,"45-49",null,21074,16127,11319,8682,6734]
[50,"50-54",null,23095,18131,13196,9747,7397]
[55,"55-59",null,27290,20932,14596,11305,8747]
[60,"60",null,30152,23179,16056,12465,9685]
[61,"61",null,33942,26076,18072,14038,10913]
[62,"62",null,37722,29010,20091,15611,12132]
[63,"63",null,41505,31913,22117,17178,13360]
[64,"64",null,45292,34829,24140,18760,14569]
[65,"65",null,48973,37903,26303,20431,16582]
[66,"66",null,51857,40135,27861,21635,17581]
[67,"67",null,57634,44613,30968,24062,19536]
[68,"68",null,63406,49074,34077,26482,21499]
[69,"69",null,66294,51314,35619,27680,22488]
[70,"70",null,67143,52135,36169,28205,22786]
[71,"71",null,75557,58666,40705,31745,25636]
[72,"72",null,83973,65215,45242,35276,28498]
[73,"73",null,92378,71746,49775,38821,31358]
[74,"74",null,100789,78269,54304,42358,34218]
[75,"75+",null,110253,87280,62287,46373,39262]
[1,"1 Child",null,5009,3572,2624,2281,1656]
[2,"2 Children",null,8181,5634,4146,3620,2438]
[3,"3+ Children",null,11967,8220,6057,5241,3690]
[1,"Rider Comp. Maternidad"]
[1,"Transplante de organos"]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"AL2","AL3","AL4","AL5","AL6"]
[18,"18-24",null,{"$f":"+D475*$G$2","v":5957.2000000000007},4478.5,3181.59,2396.13,1896.3400000000001]
[25,"25-29",null,6636.6600000000008,4998.96,3538.28,2674.38,2098.8000000000002]
[30,"30-34",null,7680.2300000000005,5876.1100000000006,4215.09,3171.52,2443.83]
[35,"35-39",null,8516.0400000000009,6541.26,4692.09,3615.6600000000003,2711.48]
[40,"40-44",null,9611.5500000000011,7419.47,5321.2,4042.84,3069.23]
[45,"45-49",null,11169.220000000001,8547.3100000000013,5999.0700000000006,4601.46,3569.02]
[50,"50-54",null,12240.35,9609.43,6993.88,5165.91,3920.4100000000003]
[55,"55-59",null,14463.7,11093.960000000001,7735.88,5991.6500000000005,4635.91]
[60,"60",null,15980.560000000001,12284.87,8509.68,6606.4500000000007,5133.05]
[61,"61",null,17989.260000000002,13820.28,9578.16,7440.14,5783.89]
[62,"62",null,{"$f":"+D485*$G$2","v":19992.66},15375.300000000001,10648.230000000001,8273.83,6429.96]
[63,"63",null,21997.65,16913.89,11722.01,9104.34,7080.8]
[64,"64",null,24004.760000000002,18459.370000000003,12794.2,9942.8000000000011,7721.5700000000006]
[65,"65",null,25955.690000000002,20088.59,13940.59,10828.43,8788.4600000000009]
[66,"66",null,27484.210000000003,21271.55,14766.33,11466.550000000001,9317.93]
[67,"67",null,30546.02,23644.89,16413.04,12752.86,10354.08]
[68,"68",null,33605.18,26009.22,18060.810000000001,14035.460000000001,11394.470000000001]
[69,"69",null,35135.82,27196.420000000002,18878.07,14670.400000000001,11918.640000000001]
[70,"70",null,35585.79,27631.550000000003,19169.57,14948.650000000001,12076.58]
[71,"71",null,40045.21,31092.980000000003,21573.65,16824.850000000002,13587.08]
[72,"72",null,{"$f":"+D495*$G$2","v":44505.69},34563.950000000004,23978.260000000002,18696.280000000002,15103.94]
[73,"73",null,48960.340000000004,38025.380000000005,26380.75,20575.13,16619.740000000002]
[74,"74",null,53418.170000000006,41482.57,28781.120000000003,22449.74,18135.54]
[75,"75+",null,58434.090000000004,46258.400000000001,33012.11,24577.690000000002,20808.86]
[1,"1 Child",null,2654.77,1893.16,1390.72,1208.93,877.68000000000006]
[2,"2 Children",null,4335.93,2986.02,2197.38,1918.6000000000001,1292.1400000000001]
[3,"3+ Children",null,6342.51,4356.6000000000004,3210.21,2777.73,1955.7]
[1,"Rider Comp. Maternidad",null,0,0,0,0,0]
[1,"Transplante de organos",null,0,0,0,0,0]
[]
[]
[]
[]
["BUPA SECURE CARE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",null,"SE2","SE3","SE4","SE5","SE6"]
[18,"18-24",null,5645,4515,3436,2904,2210]
[25,"25-29",null,6218,5080,3832,3237,2452]
[30,"30-34",null,7124,5968,4449,3750,2837]
[35,"35-39",null,7852,6679,4947,4164,3144]
[40,"40-44",null,9090,7863,5778,4873,3672]
[45,"45-49",null,10469,9217,6715,5656,4252]
[50,"50-54",null,11788,10475,7605,6401,4799]
[55,"55-59",null,13851,12503,9011,7582,5678]
[60,"60",null,14483,13348,9542,8026,6008]
[61,"61",null,16566,15260,10903,9172,6870]
[62,"62",null,18408,16967,12117,10195,7638]
[63,"63",null,20250,18662,13344,11219,8396]
[64,"64",null,22104,20370,14562,12247,9174]
[65,"65",null,22127,20562,14647,12309,9208]
[66,"66",null,22137,20742,14725,12374,9246]
[67,"67",null,24611,23062,16370,13756,10274]
[68,"68",null,27079,25381,18012,15125,11304]
[69,"69",null,28317,26525,18832,15823,11825]
[70,"70",null,28364,26970,19030,15973,11883]
[71,"71",null,31916,30337,21412,17981,13369]
[72,"72",null,35470,33720,23795,19986,14865]
[73,"73",null,39020,37101,26185,21988,16355]
[74,"74",null,42587,40474,28563,23994,17844]
[75,"75+",null,46401,44399,31236,26239,19501]
[1,"1 Child",null,2712,1628,1382,1158,857]
[2,"2 Children",null,4580,2426,2173,1822,1357]
[3,"3+ Children",null,6719,3490,3156,2642,1957]
[1,"Rider Comp. Maternidad",null,225,225,225,225,225]
[1,"Transplante de organos",null,300,300,300,300,300]
[]
[]
[]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"SE2","SE3","SE4","SE5","SE6"]
[18,"18-24",null,{"$f":"+D545*$G$2","v":2991.8500000000004},2392.9500000000003,1821.0800000000002,1539.1200000000001,1171.3]
[25,"25-29",null,3295.54,2692.4,2030.96,1715.6100000000001,1299.5600000000002]
[30,"30-34",null,3775.7200000000003,3163.04,2357.9700000000003,1987.5,1503.6100000000001]
[35,"35-39",null,4161.5600000000004,3539.8700000000003,2621.9100000000003,2206.92,1666.3200000000002]
[40,"40-44",null,4817.7,4167.3900000000003,3062.34,2582.69,1946.16]
[45,"45-49",null,5548.5700000000006,4885.01,3558.9500000000003,2997.6800000000003,2253.56]
[50,"50-54",null,6247.64,5551.75,4030.65,3392.53,2543.4700000000003]
[55,"55-59",null,7341.0300000000007,6626.59,4775.83,4018.46,3009.34]
[60,"60",null,7675.9900000000007,7074.4400000000005,5057.26,4253.7800000000007,3184.2400000000002]
[61,"61",null,8779.98,8087.8,5778.59,4861.16,3641.1000000000004]
[62,"62",null,{"$f":"+D555*$G$2","v":9756.24},8992.51,6422.01,5403.35,4048.1400000000003]
[63,"63",null,10732.5,9890.86,7072.3200000000006,5946.0700000000006,4449.88]
[64,"64",null,11715.12,10796.1,7717.8600000000006,6490.9100000000008,4862.22]
[65,"65",null,11727.310000000001,10897.86,7762.9100000000008,6523.77,4880.2400000000007]
[66,"66",null,11732.61,10993.26,7804.25,6558.22,4900.38]
[67,"67",null,13043.83,12222.86,8676.1,7290.68,5445.22]
[68,"68",null,14351.87,13451.93,9546.36,8016.25,5991.12]
[69,"69",null,15008.01,14058.25,9980.9600000000009,8386.19,6267.25]
[70,"70",null,15032.92,14294.1,10085.9,8465.69,6297.9900000000007]
[71,"71",null,16915.48,16078.61,11348.36,9529.93,7085.5700000000006]
[72,"72",null,{"$f":"+D565*$G$2","v":18799.100000000002},17871.600000000002,12611.35,10592.58,7878.4500000000007]
[73,"73",null,20680.600000000002,19663.530000000002,13878.050000000001,11653.640000000001,8668.15]
[74,"74",null,22571.11,21451.22,15138.390000000001,12716.820000000002,9457.32]
[75,"75+",null,24592.530000000002,23531.47,16555.080000000002,13906.67,10335.530000000001]
[1,"1 Child",null,1437.3600000000001,862.84,732.46,613.74,454.21000000000004]
[2,"2 Children",null,2427.4,1285.78,1151.69,965.66000000000008,719.21]
[3,"3+ Children",null,3561.07,1849.7,1672.68,1400.26,1037.21]
[1,"Rider Comp. Maternidad",null,119.25,119.25,119.25,119.25,119.25]
[1,"Transplante de organos",null,159,159,159,159,159]
[]
[]
[]
[]
["ESSENTIAL"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",null,"ET2","ET3","ET4","ET5","ET6"]
[18,"18-24",null,4696,3544,2868,2413,1830]
[25,"25-29",null,5185,4012,3195,2695,2041]
[30,"30-34",null,5933,4757,3705,3120,2353]
[35,"35-39",null,6539,5351,4118,3466,2615]
[40,"40-44",null,7574,6339,4808,4050,3053]
[45,"45-49",null,8721,7467,5593,4710,3542]
[50,"50-54",null,9817,8501,6336,5335,3997]
[55,"55-59",null,11542,10198,7506,6318,4733]
[60,"60",null,12080,10902,7956,6677,5000]
[61,"61",null,13806,12494,9086,7638,5720]
[62,"62",null,15344,13918,10107,8501,6364]
[63,"63",null,16892,15331,11118,9353,6999]
[64,"64",null,18428,16749,12140,10213,7647]
[65,"65",null,18450,16914,12204,10265,7683]
[66,"66",null,18465,17074,12276,10315,7704]
[67,"67",null,20528,19007,13648,11466,8564]
[68,"68",null,22590,20929,15021,12616,9422]
[69,"69",null,23611,21897,15708,13194,9857]
[70,"70",null,23663,22258,15869,13319,9907]
[71,"71",null,26613,25077,17856,14991,11139]
[72,"72",null,29581,27906,19846,16662,12388]
[73,"73",null,32551,30714,21828,18334,13634]
[74,"74",null,35515,33540,23824,20010,14876]
[75,"75+",null,38699,36801,26047,21876,16254]
[1,"1 Child",null,2261,1357,1160,969,715]
[2,"2 Children",null,3820,2025,1818,1517,1140]
[3,"3+ Children",null,5603,2911,2633,2206,1638]
[1,"Rider Comp. Maternidad",null,225,225,225,225,225]
[1,"Transplante de organos",null,300,300,300,300,300]
[]
[]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"ET2","ET3","ET4","ET5","ET6"]
[18,"18-24",null,{"$f":"+D618*$G$2","v":2488.88},1878.3200000000002,1520.04,1278.8900000000001,969.90000000000009]
[25,"25-29",null,2748.05,2126.36,1693.3500000000001,1428.3500000000001,1081.73]
[30,"30-34",null,3144.4900000000002,2521.21,1963.65,1653.6000000000001,1247.0900000000001]
[35,"35-39",null,3465.67,2836.03,2182.54,1836.98,1385.95]
[40,"40-44",null,4014.2200000000003,3359.67,2548.2400000000002,2146.5,1618.0900000000001]
[45,"45-49",null,4622.13,3957.51,2964.29,2496.3000000000002,1877.26]
[50,"50-54",null,5203.01,4505.5300000000007,3358.0800000000004,2827.55,2118.4100000000003]
[55,"55-59",null,6117.26,5404.9400000000005,3978.1800000000003,3348.54,2508.4900000000002]
[60,"60",null,6402.4000000000005,5778.06,4216.68,3538.8100000000004,2650]
[61,"61",null,7317.18,6621.8200000000006,4815.58,4048.1400000000003,3031.6000000000004]
[62,"62",null,{"$f":"+D628*$G$2","v":8132.3200000000006},7376.54,5356.71,4505.5300000000007,3372.92]
[63,"63",null,8952.76,8125.43,5892.54,4957.09,3709.4700000000003]
[64,"64",null,9766.84,8876.9700000000012,6434.2000000000007,5412.89,4052.9100000000003]
[65,"65",null,9778.5,8964.42,6468.12,5440.4500000000007,4071.9900000000002]
[66,"66",null,9786.4500000000007,9049.2200000000012,6506.2800000000007,5466.9500000000007,4083.1200000000003]
[67,"67",null,10879.84,10073.710000000001,7233.4400000000005,6076.9800000000005,4538.92]
[68,"68",null,11972.7,11092.37,7961.13,6686.4800000000005,4993.66]
[69,"69",null,12513.83,11605.41,8325.24,6992.8200000000006,5224.21]
[70,"70",null,12541.390000000001,11796.74,8410.57,7059.0700000000006,5250.71]
[71,"71",null,14104.890000000001,13290.810000000001,9463.68,7945.2300000000005,5903.67]
[72,"72",null,{"$f":"+D638*$G$2","v":15677.93},14790.18,10518.380000000001,8830.86,6565.64]
[73,"73",null,17252.030000000002,16278.42,11568.84,9717.02,7226.02]
[74,"74",null,18822.95,17776.2,12626.720000000001,10605.300000000001,7884.2800000000007]
[75,"75+",null,20510.47,19504.530000000002,13804.91,11594.28,8614.6200000000008]
[1,"1 Child",null,1198.3300000000002,719.21,614.80000000000007,513.57000000000005,378.95000000000005]
[2,"2 Children",null,2024.6000000000001,1073.25,963.54000000000008,804.01,604.20000000000005]
[3,"3+ Children",null,2969.59,1542.8300000000002,1395.49,1169.18,868.1400000000001]
[1,"Rider Comp. Maternidad",null,119.25,119.25,119.25,119.25,119.25]
[1,"Transplante de organos",null,159,159,159,159,159]
[]
[]
[]
[]
[]
["CRITICAL"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ","CR1",null,null,"CR2",null,null,"CR3",null,null,"CR4",null,null,"CR5",null,null,"CR6"]
[null,null,"INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR"]
[18,"-  49",3144,5700,8265,2690,4770,6853,2309,4161,6001,1745,3102,4463,1235,2166,3091,703,1162,1624]
[50,"o más",4304,7033,9761,3673,5897,8117,3148,5117,7095,2370,3820,5272,1670,2654,3640,919,1420,1909]
[]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ","CR1",null,null,"CR2",null,null,"CR3",null,null,"CR4",null,null,"CR5"]
[null,null,"INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR"]
[18,"-  25",{"$f":"AO700","v":0},{"$f":"AP700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"o más",{"$f":"AO701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]