{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["INGRESO DE DATOS","Global Ultimate","Global Elite","Global Premier","Global Select","Global Major Medical","Resumen tarifas","Tablas"],"not_rendered":{"charts":0,"images":19,"macros":1,"external_links":0,"defined_names":6,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[17,0,17,9],[47,3,47,4],[47,6,47,7],[24,5,24,6],[20,1,20,2],[22,1,22,2],[20,3,20,7],[22,5,22,6],[24,1,24,2]]}
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[" Tarifas efectivas a partir del 1ro de enero de 2021 — Para renovaciones de pólizas emitidas antes del 1 de abril de 2018"]
["1.   LLENE LA INFORMACIÓN DEL ASEGURADO PROPUESTO:"]
[]
[null,"Nombre del Asegurado Titular",null,"NOMBRE COMPLETO"]
[]
[null,"Número de adultos en la póliza",null,2,null,"Número de niños en la póliza",null,2]
[]
[null,"Edad del Asegurado Titular",null,32,null,"Edad del/la cónyuge ",null,46]
[]
[null,null,null,null,null,null,"Variante con coaseguro fuera del país de residencia",false]
[]
["2.   SELECCIONE EL PRODUCTO PARA VER LA COTIZACIÓN CORRESPONDIENTE: "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,1,null,1]

{"sheet":"Global Ultimate","index":1,"n_rows":84,"n_cols":10,"rows_kept":84,"cut":false,"hidden":false,"merged":[[48,0,49,0],[48,1,49,1],[56,4,56,5],[62,4,62,5],[24,0,24,1],[24,3,24,4],[24,5,24,8],[26,3,26,4],[28,3,28,4],[30,3,31,4],[83,4,85,7],[82,4,82,7],[68,4,68,5],[44,4,44,5],[63,4,63,5],[81,4,81,7],[74,4,74,5],[75,4,75,5],[80,4,80,5]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL ULTIMATE HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$23","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$25","v":32}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$23","v":2},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$25","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,"Número de niños menores de 16 años",null,{"$f":"+'INGRESO DE DATOS'!$B$50","v":1},"Fecha de la cotización:",{"$f":"NOW()","v":"2021-03-03T12:19:30.890"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2"]
[null,null,null,null,"En el país de residencia",null,0,1000]
[null,null,null,null,"Fuera del país de residencia",null,0,1000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$27,Tablas!$A$905:$G$971,3,TRUE)","v":19193},{"$f":"VLOOKUP($I$27,Tablas!$A$905:$G$971,4,TRUE)","v":12384}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$27=1,0,(VLOOKUP($I$29,Tablas!$A$905:$G$971,3,TRUE)))","v":26942},{"$f":"IF($F$27=1,0,(VLOOKUP($I$29,Tablas!$A$905:$G$971,4,TRUE)))","v":17383}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=1,\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$29>4,(IF($F$31=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$31=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$31=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$29=4,(IF(4-$F$31=0,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$31=1,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$29=3,(IF(3-$F$31=0,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$29=4,(IF(4-$F$31=0, 0,\n(IF(4-$F$31=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$31=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$31=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n0)))))))))),\n(IF($F$29=5,(IF(5-$F$31=0, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$31=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$31=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$31=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$29=6,(IF(6-$F$31=0, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$31=1, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$31=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$31=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$29>6,(IF(7-$F$31=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$31=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$31=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$31=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$31=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n\n(IF($F$29=3,(IF(3-$F$31=0,0,\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))))))))","v":6746},{"$f":"IF($F$27=1,\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$29>4,(IF($F$31=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$31=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$31=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$29=4,(IF(4-$F$31=0,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$31=1,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$29=3,(IF(3-$F$31=0,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$29=4,(IF(4-$F$31=0, 0,\n(IF(4-$F$31=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$31=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$31=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n0)))))))))),\n(IF($F$29=5,(IF(5-$F$31=0, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$31=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$31=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$31=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$29=6,(IF(6-$F$31=0, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$31=1, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$31=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$31=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$29>6,(IF(7-$F$31=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$31=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$31=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$31=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$31=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n\n(IF($F$29=3,(IF(3-$F$31=0,0,\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))))))))","v":4352}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G38:G40)","v":52881},{"$f":"SUM(H38:H40)","v":34119}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G42+G41)*0%","v":0},{"$f":"(H42+H41)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G41:G43)","v":52956},{"$f":"SUM(H41:H43)","v":34194}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$27=1,IF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE))))),\nIF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),IF($F$31=2,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))","v":6746},{"$f":"IF($F$27=1,IF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE))))),\nIF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),IF($F$31=2,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))","v":4352}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$27,Tablas!$A$1428:$G$1494,3,TRUE)","v":10172.290000000001},{"$f":"VLOOKUP($I$27,Tablas!$A$1428:$G$1494,4,TRUE)","v":6563.52}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$27=1,0,(VLOOKUP($I$29,Tablas!$A$1428:$G$1494,3,TRUE)))","v":14279.26},{"$f":"IF($F$27=1,0,(VLOOKUP($I$29,Tablas!$A$1428:$G$1494,4,TRUE)))","v":9212.99}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=1,\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$29>4,(IF($F$31=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$31=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$31=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$29=4,(IF(4-$F$31=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$31=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$29=3,(IF(3-$F$31=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$29=4,(IF(4-$F$31=0, 0,\n(IF(4-$F$31=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$31=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$31=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n0)))))))))),\n(IF($F$29=5,(IF(5-$F$31=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$31=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$31=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$31=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$29=6,(IF(6-$F$31=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$31=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$31=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$31=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$29>6,(IF(7-$F$31=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$31=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$31=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$31=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$31=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n\n(IF($F$29=3,(IF(3-$F$31=0,0,\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))))))))","v":3575.38},{"$f":"IF($F$27=1,\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$29>4,(IF($F$31=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$31=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$31=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$29=4,(IF(4-$F$31=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$31=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$29=3,(IF(3-$F$31=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$29=4,(IF(4-$F$31=0, 0,\n(IF(4-$F$31=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$31=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$31=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n0)))))))))),\n(IF($F$29=5,(IF(5-$F$31=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$31=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$31=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$31=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$29=6,(IF(6-$F$31=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$31=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$31=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$31=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$29>6,(IF(7-$F$31=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$31=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$31=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$31=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$31=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n\n(IF($F$29=3,(IF(3-$F$31=0,0,\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))))))))","v":2306.56}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G48:G50)","v":28026.930000000004},{"$f":"SUM(H48:H50)","v":18083.07}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G51+G52)*0%","v":0},{"$f":"(H51+H52)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G51:G53)","v":28101.930000000004},{"$f":"SUM(H51:H53)","v":18158.07}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G51","v":28026.930000000004},{"$f":"H51","v":18083.07}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G54+G55","v":56128.860000000008},{"$f":"H54+H55","v":36241.14}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$27=1,IF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE))))),\nIF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),IF($F$31=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))","v":3575.38},{"$f":"IF($F$27=1,IF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE))))),\nIF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),IF($F$31=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))","v":2306.56}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$27,Tablas!$A$1054:$G$1120,3,TRUE)","v":5278.0750000000007},{"$f":"VLOOKUP($I$27,Tablas!$A$1054:$G$1120,4,TRUE)","v":3405.6000000000004}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$27=1,0,(VLOOKUP($I$29,Tablas!$A$1054:$G$1120,3,TRUE)))","v":7409.05},{"$f":"IF($F$27=1,0,(VLOOKUP($I$29,Tablas!$A$1054:$G$1120,4,TRUE)))","v":4780.3250000000007}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=1,\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$29>4,(IF($F$31=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$31=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$31=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$29=4,(IF(4-$F$31=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$31=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$29=3,(IF(3-$F$31=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$29=4,(IF(4-$F$31=0, 0,\n(IF(4-$F$31=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$31=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$31=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n0)))))))))),\n(IF($F$29=5,(IF(5-$F$31=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$31=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$31=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$31=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$29=6,(IF(6-$F$31=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$31=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$31=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$31=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$29>6,(IF(7-$F$31=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$31=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$31=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$31=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$31=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n\n(IF($F$29=3,(IF(3-$F$31=0,0,\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))))))))","v":1855.15},{"$f":"IF($F$27=1,\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$29>4,(IF($F$31=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$31=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$31=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$29=4,(IF(4-$F$31=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$31=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$29=3,(IF(3-$F$31=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$29=4,(IF(4-$F$31=0, 0,\n(IF(4-$F$31=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$31=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$31=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n0)))))))))),\n(IF($F$29=5,(IF(5-$F$31=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$31=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$31=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$31=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$29=6,(IF(6-$F$31=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$31=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$31=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$31=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$29>6,(IF(7-$F$31=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$31=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$31=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$31=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$31=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n\n(IF($F$29=3,(IF(3-$F$31=0,0,\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))))))))","v":1196.8000000000002}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G60:G62)","v":14542.275},{"$f":"SUM(H60:H62)","v":9382.7250000000022}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G63+G64)*0%","v":0},{"$f":"(H63+H64)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G63:G65)","v":14617.275},{"$f":"SUM(H63:H65)","v":9457.7250000000022}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G63","v":14542.275},{"$f":"H63","v":9382.7250000000022}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G66+(G67*3)","v":58244.1},{"$f":"H66+(H67*3)","v":37605.900000000009}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$27=1,IF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE))))),\nIF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),IF($F$31=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))","v":1855.15},{"$f":"IF($F$27=1,IF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE))))),\nIF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),IF($F$31=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))","v":1196.8000000000002}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$27,Tablas!$A$979:$G$1045,3,TRUE)","v":1791.3466666666668},{"$f":"VLOOKUP($I$27,Tablas!$A$979:$G$1045,4,TRUE)","v":1155.8400000000001}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$27=1,0,(VLOOKUP($I$29,Tablas!$A$979:$G$1045,3,TRUE)))","v":2514.5866666666666},{"$f":"IF($F$27=1,0,(VLOOKUP($I$29,Tablas!$A$979:$G$1045,4,TRUE)))","v":1622.4133333333334}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=1,\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$29>4,(IF($F$31=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$31=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$31=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n(IF($F$29=4,(IF(4-$F$31=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$31=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n(IF($F$29=3,(IF(3-$F$31=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$29=4,(IF(4-$F$31=0, 0,\n(IF(4-$F$31=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$31=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$31=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n0)))))))))),\n(IF($F$29=5,(IF(5-$F$31=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$31=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$31=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$31=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n(IF($F$29=6,(IF(6-$F$31=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$31=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$31=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$31=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n(IF($F$29>6,(IF(7-$F$31=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$31=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$31=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$31=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$31=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n\n(IF($F$29=3,(IF(3-$F$31=0,0,\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),0)))),0)))))))))))))))))))","v":629.62666666666667},{"$f":"IF($F$27=1,\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$29>4,(IF($F$31=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$31=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$31=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n(IF($F$29=4,(IF(4-$F$31=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$31=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n(IF($F$29=3,(IF(3-$F$31=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$29=4,(IF(4-$F$31=0, 0,\n(IF(4-$F$31=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$31=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$31=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n0)))))))))),\n(IF($F$29=5,(IF(5-$F$31=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$31=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$31=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$31=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n(IF($F$29=6,(IF(6-$F$31=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$31=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$31=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$31=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n(IF($F$29>6,(IF(7-$F$31=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$31=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$31=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$31=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$31=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n\n(IF($F$29=3,(IF(3-$F$31=0,0,\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),0)))),0)))))))))))))))))))","v":406.18666666666667}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G72:G74)","v":4935.5600000000004},{"$f":"SUM(H72:H74)","v":3184.44}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G75+G76)*0%","v":0},{"$f":"(H75+H76)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G75:G77)","v":5010.5600000000004},{"$f":"SUM(H75:H77)","v":3259.44}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"G75","v":4935.5600000000004},{"$f":"H75","v":3184.44}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G78+(G79*11)","v":59301.72},{"$f":"H78+(H79*11)","v":38288.280000000006}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$27=1,IF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE))))),\nIF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),IF($F$31=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))","v":629.62666666666667},{"$f":"IF($F$27=1,IF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE))))),\nIF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),IF($F$31=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))","v":406.18666666666667}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2021"]
[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."]

{"sheet":"Global Elite","index":2,"n_rows":97,"n_cols":11,"rows_kept":97,"cut":false,"hidden":false,"merged":[[96,4,97,10],[82,8,82,10],[86,4,86,5],[87,4,87,5],[88,4,88,5],[93,4,93,5],[45,8,45,10],[56,8,56,10],[33,5,33,10],[41,4,41,5],[95,4,95,10],[39,3,40,4],[50,4,50,5],[69,8,69,10],[94,4,94,10],[54,4,54,5],[67,4,67,5],[80,4,80,5],[73,4,73,5],[75,4,75,5],[61,4,61,5],[74,4,74,5],[62,1,63,1],[62,0,63,0],[37,3,37,4],[33,3,33,4],[35,3,35,4],[33,0,33,1]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL ELITE HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$23","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$25","v":32}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$23","v":2},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$25","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,"Número de niños menores de 10 años",null,{"$f":"+'INGRESO DE DATOS'!$D$50","v":1},"Fecha de la cotización:",{"$f":"NOW()","v":"2021-03-03T12:19:30.890"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"DEDUCTIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
[null,null,null,null,"En el país de residencia",null,250,2000,3500,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,3500,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$36,Tablas!$A$6:$G$72,3,TRUE)","v":8166},{"$f":"VLOOKUP($I$36,Tablas!$A$6:$G$72,4,TRUE)","v":7157},{"$f":"VLOOKUP($I$36,Tablas!$A$6:$G$72,5,TRUE)","v":5937},{"$f":"VLOOKUP($I$36,Tablas!$A$6:$G$72,6,TRUE)","v":5147},{"$f":"VLOOKUP($I$36,Tablas!$A$6:$G$72,7,TRUE)","v":3993}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$6:$G$72,3,TRUE)))","v":11429},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$6:$G$72,4,TRUE)))","v":10019},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$6:$G$72,5,TRUE)))","v":8203},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$6:$G$72,6,TRUE)))","v":7113},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$6:$G$72,7,TRUE)))","v":5517}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))))))))","v":2901},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))))))))","v":2544},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))))))))","v":2155},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))))))))","v":1869},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))))))))","v":1450}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G47:G49)","v":22496},{"$f":"SUM(H47:H49)","v":19720},16295,{"$f":"SUM(J47:J49)","v":14129},10960]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G50*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,H50*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,I50*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,J50*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,K50*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G50+G52)*0%","v":0},{"$f":"(H50+H52)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G50:G53)","v":22571},{"$f":"SUM(H50:H53)","v":19795},{"$f":"SUM(I50:I53)","v":16370},{"$f":"SUM(J50:J53)","v":14204},{"$f":"SUM(K50:K53)","v":11035}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":2901},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))","v":2544},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))","v":2155},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))","v":1869},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))","v":1450}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$36,Tablas!$A$455:$G$521,3,TRUE)","v":4327.9800000000005},{"$f":"VLOOKUP($I$36,Tablas!$A$455:$G$521,4,TRUE)","v":3793.21},{"$f":"VLOOKUP($I$36,Tablas!$A$455:$G$521,5,TRUE)","v":3146.61},{"$f":"VLOOKUP($I$36,Tablas!$A$455:$G$521,6,TRUE)","v":2727.9100000000003},{"$f":"VLOOKUP($I$36,Tablas!$A$455:$G$521,7,TRUE)","v":2116.29}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$455:$G$521,3,TRUE)))","v":6057.37},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$455:$G$521,4,TRUE)))","v":5310.0700000000006},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$455:$G$521,5,TRUE)))","v":4347.59},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$455:$G$521,6,TRUE)))","v":3769.8900000000003},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$455:$G$521,7,TRUE)))","v":2924.01}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))))))))","v":1537.53},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))))))))","v":1348.3200000000002},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))))))))","v":1142.1500000000001},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))))))))","v":990.57},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))))))))","v":768.5}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G58:G60)","v":11922.880000000001},{"$f":"SUM(H58:H60)","v":10451.6},{"$f":"SUM(I58:I60)","v":8636.35},{"$f":"SUM(J58:J60)","v":7488.3700000000008},{"$f":"SUM(K58:K60)","v":5808.8}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G61*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,H61*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,I61*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,J61*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,K61*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G61+G63)*0%","v":0},{"$f":"(H61+H63)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G61:G64)","v":11997.880000000001},{"$f":"SUM(H61:H64)","v":10526.6},8711.35,7563.3700000000008,5883.8]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G61:G62)","v":11922.880000000001},{"$f":"SUM(H61:H62)","v":10451.6},8636.35,7488.3700000000008,5808.8]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G65+G66","v":23920.760000000002},{"$f":"H65+H66","v":20978.2},17347.7,{"$f":"J65+J66","v":15051.740000000002},11692.6]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))","v":1537.53},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))","v":1348.3200000000002},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))","v":1142.1500000000001},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))","v":990.57},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))","v":768.5}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$36,Tablas!$A$680:$G$746,3,TRUE)","v":2245.65},{"$f":"VLOOKUP($I$36,Tablas!$A$680:$G$746,4,TRUE)","v":1968.1750000000002},{"$f":"VLOOKUP($I$36,Tablas!$A$680:$G$746,5,TRUE)","v":1632.6750000000002},{"$f":"VLOOKUP($I$36,Tablas!$A$680:$G$746,6,TRUE)","v":1415.4250000000002},{"$f":"VLOOKUP($I$36,Tablas!$A$680:$G$746,7,TRUE)","v":1098.075}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$680:$G$746,3,TRUE)))","v":3142.9750000000004},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$680:$G$746,4,TRUE)))","v":2755.2250000000004},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$680:$G$746,5,TRUE)))","v":2255.8250000000003},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$680:$G$746,6,TRUE)))","v":1956.075},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$680:$G$746,7,TRUE)))","v":1517.1750000000002}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))))))))","v":797.77500000000009},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))))))))","v":699.6},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))))))))","v":592.625},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))))))))","v":513.97500000000002},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))))))))","v":398.75000000000006}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G71:G73)","v":6186.4},{"$f":"SUM(H71:H73)","v":5423.0000000000009},{"$f":"SUM(I71:I73)","v":4481.125},{"$f":"SUM(J71:J73)","v":3885.4749999999999},{"$f":"SUM(K71:K73)","v":3014}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G74*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,H74*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,I74*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,J74*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,K74*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G74+G76)*0%","v":0},{"$f":"(H74+H76)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G74:G77)","v":6261.4},{"$f":"SUM(H74:H77)","v":5498.0000000000009},4556.125,3960.4749999999999,3089]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G74:G75)","v":6186.4},{"$f":"SUM(H74:H75)","v":5423.0000000000009},4481.125,3885.4749999999999,3014]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G78+(G79*3)","v":24820.6},{"$f":"H78+(H79*3)","v":21767.000000000004},17999.5,{"$f":"J78+(J79*3)","v":15616.9},12131]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))","v":797.77500000000009},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))","v":699.6},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))","v":592.625},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))","v":513.97500000000002},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))","v":398.75000000000006}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$36,Tablas!$A$80:$G$146,3,TRUE)","v":762.16000000000008},{"$f":"VLOOKUP($I$36,Tablas!$A$80:$G$146,4,TRUE)","v":667.98666666666668},{"$f":"VLOOKUP($I$36,Tablas!$A$80:$G$146,5,TRUE)","v":554.12},{"$f":"VLOOKUP($I$36,Tablas!$A$80:$G$146,6,TRUE)","v":480.38666666666671},{"$f":"VLOOKUP($I$36,Tablas!$A$80:$G$146,7,TRUE)","v":372.68}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$80:$G$146,3,TRUE)))","v":1066.7066666666667},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$80:$G$146,4,TRUE)))","v":935.10666666666668},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$80:$G$146,5,TRUE)))","v":765.61333333333334},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$80:$G$146,6,TRUE)))","v":663.88},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$80:$G$146,7,TRUE)))","v":514.92000000000007}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))))))))","v":270.76},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))))))))","v":237.44},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))))))))","v":201.13333333333335},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))))))))","v":174.44},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),a\n                                                                                                                                                                                                                                                                (IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))))))))","v":135.33333333333334}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G84:G86)","v":2099.626666666667},{"$f":"SUM(H84:H86)","v":1840.5333333333333},{"$f":"SUM(I84:I86)","v":1520.8666666666668},{"$f":"SUM(J84:J86)","v":1318.7066666666667},{"$f":"SUM(K84:K86)","v":1022.9333333333335}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G87*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,H87*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,I87*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,J87*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,K87*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G87+G89)*0%","v":0},{"$f":"(H87+H89)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G87:G90)","v":2174.626666666667},{"$f":"SUM(H87:H90)","v":1915.5333333333333},{"$f":"SUM(I87:I90)","v":1595.8666666666668},{"$f":"SUM(J87:J90)","v":1393.7066666666667},{"$f":"SUM(K87:K90)","v":1097.9333333333334}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G87:G88)","v":2099.626666666667},{"$f":"SUM(H87:H88)","v":1840.5333333333333},1520.8666666666668,1318.7066666666667,1022.9333333333335]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G91+(G92*11)","v":25270.520000000004},{"$f":"H91+(H92*11)","v":22161.399999999998},{"$f":"I91+(I92*11)","v":18325.400000000001},{"$f":"J91+(J92*11)","v":15899.480000000001},{"$f":"K91+(K92*11)","v":12350.2}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))","v":270.76},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))","v":237.44},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))","v":201.13333333333335},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))","v":174.44},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))","v":135.33333333333334}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2021\t"]
[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."]

{"sheet":"Global Premier","index":3,"n_rows":91,"n_cols":10,"rows_kept":91,"cut":false,"hidden":false,"merged":[[90,4,91,9],[89,4,89,9],[88,4,88,9],[77,8,77,9],[83,4,83,5],[81,4,81,5],[82,4,82,5],[53,8,53,9],[65,8,65,9],[63,4,63,5],[58,4,58,5],[70,4,70,5],[60,1,61,1],[60,0,61,0],[31,0,31,1],[69,4,69,5],[71,4,71,5],[37,5,37,6],[48,4,48,5],[37,7,37,8],[31,3,31,4],[33,3,33,4],[35,3,35,4],[31,5,31,8]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL PREMIER HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$23","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$25","v":32}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$23","v":2},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$25","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,"Fecha de la cotización:",null,{"$f":"NOW()","v":"2021-03-03T12:19:30.890"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[null,null,null,null,"En el país de residencia",null,250,2000,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$34,Tablas!$A$155:$G$221,3,TRUE)","v":5338},{"$f":"VLOOKUP($I$34,Tablas!$A$155:$G$221,4,TRUE)","v":4843},{"$f":"VLOOKUP($I$34,Tablas!$A$155:$G$221,5,TRUE)","v":3589},{"$f":"VLOOKUP($I$34,Tablas!$A$155:$G$221,6,TRUE)","v":2670}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$155:$G$221,3,TRUE)))","v":7472},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$155:$G$221,4,TRUE)))","v":6782},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$155:$G$221,5,TRUE)))","v":4910},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$155:$G$221,6,TRUE)))","v":3652}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$222:$G$224,3,TRUE)))","v":3225},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$222:$G$224,4,TRUE)))","v":2926},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$222:$G$224,5,TRUE)))","v":2246},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$222:$G$224,6,TRUE)))","v":1671}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G45:G47)","v":16035},{"$f":"SUM(H45:H47)","v":14551},10745,{"$f":"SUM(J45:J47)","v":7993}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G48*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,H48*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,I48*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,J48*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G48+G50)*0%","v":0},{"$f":"(H48+H50)*0%","v":0},0,0]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G48:G51)","v":16110},{"$f":"SUM(H48:H51)","v":14626},{"$f":"SUM(I48:I51)","v":10820},{"$f":"SUM(J48:J51)","v":8068}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$34,Tablas!$A$530:$G$596,3,TRUE)","v":2829.1400000000003},{"$f":"VLOOKUP($I$34,Tablas!$A$530:$G$596,4,TRUE)","v":2566.79},{"$f":"VLOOKUP($I$34,Tablas!$A$530:$G$596,5,TRUE)","v":1902.17},{"$f":"VLOOKUP($I$34,Tablas!$A$530:$G$596,6,TRUE)","v":1415.1000000000001}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$530:$G$596,3,TRUE)))","v":3960.1600000000003},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$530:$G$596,4,TRUE)))","v":3594.46},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$530:$G$596,5,TRUE)))","v":2602.3000000000002},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$530:$G$596,6,TRUE)))","v":1935.5600000000002}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$597:$G$599,3,TRUE)))","v":1709.25},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$597:$G$599,4,TRUE)))","v":1550.78},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$597:$G$599,5,TRUE)))","v":1190.3800000000001},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$597:$G$599,6,TRUE)))","v":885.63}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G55:G57)","v":8498.5500000000011},{"$f":"SUM(H55:H57)","v":7712.03},{"$f":"SUM(I55:I57)","v":5694.85},{"$f":"SUM(J55:J57)","v":4236.29}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G58*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,H58*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,I58*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,J58*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G58+G60)*0%","v":0},{"$f":"(H58+H60)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G58:G61)","v":8573.5500000000011},{"$f":"SUM(H58:H61)","v":7787.03},{"$f":"SUM(I58:I61)","v":5769.85},{"$f":"SUM(J58:J61)","v":4311.29}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G58:G59)","v":8498.5500000000011},{"$f":"SUM(H58:H59)","v":7712.03},5694.85,4236.29]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G62+G63","v":17072.100000000002},{"$f":"H62+H63","v":15499.06},11464.7,{"$f":"J62+J63","v":8547.58}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$34,Tablas!$A$755:$G$821,3,TRUE)","v":1467.95},{"$f":"VLOOKUP($I$34,Tablas!$A$755:$G$821,4,TRUE)","v":1331.825},{"$f":"VLOOKUP($I$34,Tablas!$A$755:$G$821,5,TRUE)","v":986.97500000000014},{"$f":"VLOOKUP($I$34,Tablas!$A$755:$G$821,6,TRUE)","v":734.25000000000011}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$755:$G$821,3,TRUE)))","v":2054.8000000000002},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$755:$G$821,4,TRUE)))","v":1865.0500000000002},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$755:$G$821,5,TRUE)))","v":1350.25},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$755:$G$821,6,TRUE)))","v":1004.3000000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$822:$G$824,3,TRUE)))","v":886.87500000000011},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$822:$G$824,4,TRUE)))","v":804.65000000000009},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$822:$G$824,5,TRUE)))","v":617.65000000000009},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$822:$G$824,6,TRUE)))","v":459.52500000000003}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G67:G69)","v":4409.625},{"$f":"SUM(H67:H69)","v":4001.5250000000001},{"$f":"SUM(I67:I69)","v":2954.8750000000005},{"$f":"SUM(J67:J69)","v":2198.0750000000003}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G70*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,H70*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,I70*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,J70*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G70+G72)*0%","v":0},{"$f":"(H70+H72)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G70:G73)","v":4484.625},{"$f":"SUM(H70:H73)","v":4076.5250000000001},3029.8750000000005,2273.0750000000003]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G70:G71)","v":4409.625},{"$f":"SUM(H70:H71)","v":4001.5250000000001},2954.8750000000005,2198.0750000000003]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G74+(G75*3)","v":17713.5},{"$f":"H74+(H75*3)","v":16081.1},11894.500000000002,{"$f":"J74+(J75*3)","v":8867.3000000000011}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$34,Tablas!$A$229:$G$295,3,TRUE)","v":498.21333333333337},{"$f":"VLOOKUP($I$34,Tablas!$A$229:$G$295,4,TRUE)","v":452.01333333333338},{"$f":"VLOOKUP($I$34,Tablas!$A$229:$G$295,5,TRUE)","v":334.97333333333336},{"$f":"VLOOKUP($I$34,Tablas!$A$229:$G$295,6,TRUE)","v":249.20000000000002}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$229:$G$295,3,TRUE)))","v":697.38666666666666},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$229:$G$295,4,TRUE)))","v":632.98666666666668},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$229:$G$295,5,TRUE)))","v":458.26666666666671},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$229:$G$295,6,TRUE)))","v":340.85333333333335}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$296:$G$298,3,TRUE)))","v":301},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$296:$G$298,4,TRUE)))","v":273.09333333333336},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$296:$G$298,5,TRUE)))","v":209.62666666666667},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$296:$G$298,6,TRUE)))","v":155.96}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G79:G81)","v":1496.6},{"$f":"SUM(H79:H81)","v":1358.0933333333332},{"$f":"SUM(I79:I81)","v":1002.8666666666667},{"$f":"SUM(J79:J81)","v":746.01333333333343}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G82*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,H82*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,I82*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,J82*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G82+G84)*0%","v":0},{"$f":"(H82+H84)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G82:G85)","v":1571.6},{"$f":"SUM(H82:H85)","v":1433.0933333333332},{"$f":"SUM(I82:I85)","v":1077.8666666666668},{"$f":"SUM(J82:J85)","v":821.01333333333343}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G82:G83)","v":1496.6},{"$f":"SUM(H82:H83)","v":1358.0933333333332},1002.8666666666667,746.01333333333343]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G86+(G87*11)","v":18034.199999999997},{"$f":"H86+(H87*11)","v":16372.119999999999},{"$f":"I86+(I87*11)","v":12109.4},{"$f":"J86+(J87*11)","v":9027.1600000000017}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2021"]
[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."]

{"sheet":"Global Select","index":4,"n_rows":88,"n_cols":12,"rows_kept":88,"cut":false,"hidden":false,"merged":[[87,4,88,9],[40,8,40,9],[50,8,50,9],[62,8,62,9],[86,4,86,9],[85,4,85,9],[45,4,45,5],[55,4,55,5],[67,4,67,5],[74,8,74,9],[78,4,78,5],[79,4,79,5],[80,4,80,5],[84,4,84,5],[57,0,58,0],[33,3,33,4],[66,4,66,5],[68,4,68,5],[57,1,58,1],[34,5,34,6],[34,7,34,8],[28,3,28,4],[30,3,30,4],[28,5,28,8],[28,0,28,1]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL SELECT HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$23","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$25","v":32}]
[]
[null,null,null,null,null,null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$25","v":46}]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$23","v":2},null," "," "]
[null,null,null,null,null,"Fecha de la cotización:",null,{"$f":"NOW()","v":"2021-03-03T12:19:30.890"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[null,null,null,null,"En el país de residencia",null,250,2000,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$31,Tablas!$A$305:$G$371,3,TRUE)","v":3721},{"$f":"VLOOKUP($I$31,Tablas!$A$305:$G$371,4,TRUE)","v":3571},{"$f":"VLOOKUP($I$31,Tablas!$A$305:$G$371,5,TRUE)","v":2653},{"$f":"VLOOKUP($I$31,Tablas!$A$305:$G$371,6,TRUE)","v":1974}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$305:$G$371,3,TRUE)))","v":5409},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$305:$G$371,4,TRUE)))","v":5190},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$305:$G$371,5,TRUE)))","v":3764},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$305:$G$371,6,TRUE)))","v":2801}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$372:$G$374,3,TRUE)))","v":2428},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$372:$G$374,4,TRUE)))","v":2330},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$372:$G$374,5,TRUE)))","v":1802},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$372:$G$374,6,TRUE)))","v":1341}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G42:G44)","v":11558},{"$f":"SUM(H42:H44)","v":11091},{"$f":"SUM(I42:I44)","v":8219},{"$f":"SUM(J42:J44)","v":6116}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G45*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,H45*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,I45*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,J45*-25%,0)","v":0},null,"s"]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G45+G47)*0%","v":0},{"$f":"(H45+H47)*0%","v":0},{"$f":"(I45+I47)*0%","v":0},{"$f":"(J45+J47)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G45:G48)","v":11633},{"$f":"SUM(H45:H48)","v":11166},{"$f":"SUM(I45:I48)","v":8294},{"$f":"SUM(J45:J48)","v":6191}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$31,Tablas!$A$605:$G$671,3,TRUE)","v":1972.13},{"$f":"VLOOKUP($I$31,Tablas!$A$605:$G$671,4,TRUE)","v":1892.63},{"$f":"VLOOKUP($I$31,Tablas!$A$605:$G$671,5,TRUE)","v":1406.0900000000001},{"$f":"VLOOKUP($I$31,Tablas!$A$605:$G$671,6,TRUE)","v":1046.22}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$605:$G$671,3,TRUE)))","v":2866.77},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$605:$G$671,4,TRUE)))","v":2750.7000000000003},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$605:$G$671,5,TRUE)))","v":1994.92},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$605:$G$671,6,TRUE)))","v":1484.53}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$672:$G$674,3,TRUE)))","v":1286.8400000000001},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$672:$G$674,4,TRUE)))","v":1234.9000000000001},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$672:$G$674,5,TRUE)))","v":955.06000000000006},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$672:$G$674,6,TRUE)))","v":710.73}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G52:G54)","v":6125.74},{"$f":"SUM(H52:H54)","v":5878.23},{"$f":"SUM(I52:I54)","v":4356.0700000000006},{"$f":"SUM(J52:J54)","v":3241.48}]
[null,null,null,null,"Low options",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G55*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,H55*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,I55*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,J55*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G55+G57)*0%","v":0},{"$f":"(H55+H57)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G55:G58)","v":6200.74},{"$f":"SUM(H55:H58)","v":5953.23},{"$f":"SUM(I55:I58)","v":4431.0700000000006},{"$f":"SUM(J55:J58)","v":3316.48}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G55:G56)","v":6125.74},{"$f":"SUM(H55:H56)","v":5878.23},4356.0700000000006,3241.48]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G59+G60","v":12326.48},{"$f":"H59+H60","v":11831.46},8787.1400000000012,{"$f":"J59+J60","v":6557.96}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$31,Tablas!$A$830:$G$896,3,TRUE)","v":1023.2750000000001},{"$f":"VLOOKUP($I$31,Tablas!$A$830:$G$896,4,TRUE)","v":982.02500000000009},{"$f":"VLOOKUP($I$31,Tablas!$A$830:$G$896,5,TRUE)","v":729.57500000000005},{"$f":"VLOOKUP($I$31,Tablas!$A$830:$G$896,6,TRUE)","v":542.85}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$830:$G$896,3,TRUE)))","v":1487.4750000000001},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$830:$G$896,4,TRUE)))","v":1427.2500000000002},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$830:$G$896,5,TRUE)))","v":1035.1000000000001},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$830:$G$896,6,TRUE)))","v":770.27500000000009}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$897:$G$899,3,TRUE)))","v":667.7},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$897:$G$899,4,TRUE)))","v":640.75},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$897:$G$899,5,TRUE)))","v":495.55000000000007},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$897:$G$899,6,TRUE)))","v":368.77500000000003}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G64:G66)","v":3178.45},{"$f":"SUM(H64:H66)","v":3050.0250000000005},{"$f":"SUM(I64:I66)","v":2260.2250000000004},{"$f":"SUM(J64:J66)","v":1681.9}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G67*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,H67*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,I67*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,J67*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G67+G69)*0%","v":0},{"$f":"(H67+H69)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G67:G70)","v":3253.45},{"$f":"SUM(H67:H70)","v":3125.0250000000005},2335.2250000000004,1756.9]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G67:G68)","v":3178.45},{"$f":"SUM(H67:H68)","v":3050.0250000000005},2260.2250000000004,1681.9]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G71+(G72*3)","v":12788.8},{"$f":"H71+(H72*3)","v":12275.100000000002},9115.9000000000015,{"$f":"J71+(J72*3)","v":6802.6}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$31,Tablas!$A$379:$G$445,3,TRUE)","v":347.29333333333335},{"$f":"VLOOKUP($I$31,Tablas!$A$379:$G$445,4,TRUE)","v":333.29333333333335},{"$f":"VLOOKUP($I$31,Tablas!$A$379:$G$445,5,TRUE)","v":247.61333333333334},{"$f":"VLOOKUP($I$31,Tablas!$A$379:$G$445,6,TRUE)","v":184.24}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$379:$G$445,3,TRUE)))","v":504.84000000000003},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$379:$G$445,4,TRUE)))","v":484.40000000000003},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$379:$G$445,5,TRUE)))","v":351.30666666666667},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$379:$G$445,6,TRUE)))","v":261.42666666666668}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$446:$G$448,3,TRUE)))","v":226.61333333333334},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$446:$G$448,4,TRUE)))","v":217.46666666666667},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$446:$G$448,5,TRUE)))","v":168.18666666666667},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$446:$G$448,6,TRUE)))","v":125.16000000000001}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G76:G78)","v":1078.7466666666669},{"$f":"SUM(H76:H78)","v":1035.1600000000001},{"$f":"SUM(I76:I78)","v":767.1066666666668},{"$f":"SUM(J76:J78)","v":570.82666666666671}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G79*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,H79*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,I79*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$27,J79*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G79+G81)*0%","v":0},{"$f":"(H79+H81)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G79:G82)","v":1153.7466666666669},{"$f":"SUM(H79:H82)","v":1110.1600000000001},{"$f":"SUM(I79:I82)","v":842.1066666666668},{"$f":"SUM(J79:J82)","v":645.82666666666671}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G79:G80)","v":1078.7466666666669},{"$f":"SUM(H79:H80)","v":1035.1600000000001},767.1066666666668,570.82666666666671]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G83+(G84*11)","v":13019.960000000003},{"$f":"H83+(H84*11)","v":12496.92},{"$f":"I83+(I84*11)","v":9280.2800000000007},{"$f":"J83+(J84*11)","v":6924.920000000001}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2021"]
[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."]

{"sheet":"Global Major Medical","index":5,"n_rows":86,"n_cols":10,"rows_kept":86,"cut":false,"hidden":false,"merged":[[34,3,34,4],[30,3,30,4],[30,5,30,8],[32,3,32,4],[30,0,30,1],[57,0,58,0],[57,1,58,1],[85,4,87,7],[36,5,36,6],[36,7,36,8],[84,4,84,7],[66,4,66,5],[67,4,67,5],[83,4,83,7],[77,4,77,5],[78,4,78,5]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL MAJOR MEDICAL HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$23","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$25","v":32}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$23","v":2},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$25","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,"Fecha de la cotización:",null,{"$f":"NOW()","v":"2021-03-03T12:19:30.890"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3"]
[null,null,null,null,"En el país de residencia",null,7500,10000,20000]
[null,null,null,null,"Fuera del país de residencia",null,10000,20000,20000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$33,Tablas!$A$1129:$G$1195,3,TRUE)","v":2651},{"$f":"VLOOKUP($I$33,Tablas!$A$1129:$G$1195,4,TRUE)","v":2289},{"$f":"VLOOKUP($I$33,Tablas!$A$1129:$G$1195,5,TRUE)","v":1742}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1129:$G$1195,3,TRUE)))","v":3662},{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1129:$G$1195,4,TRUE)))","v":3213},{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1129:$G$1195,5,TRUE)))","v":2437}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1196:$G$1198,3,TRUE)))","v":1633},{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1196:$G$1198,4,TRUE)))","v":1375},{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1196:$G$1198,5,TRUE)))","v":1078}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G44:G46)","v":7946},{"$f":"SUM(H44:H46)","v":6877},5257]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G47+G48)*0%","v":0},{"$f":"(H47+H48)*0%","v":0},{"$f":"(I47+I48)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G47:G49)","v":8021},{"$f":"SUM(H47:H49)","v":6952},{"$f":"SUM(I47:I49)","v":5332}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$33,Tablas!$A$1353:$G$1419,3,TRUE)","v":1405.03},{"$f":"VLOOKUP($I$33,Tablas!$A$1353:$G$1419,4,TRUE)","v":1213.17},{"$f":"VLOOKUP($I$33,Tablas!$A$1353:$G$1419,5,TRUE)","v":923.26}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1353:$G$1419,3,TRUE)))","v":1940.8600000000001},{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1353:$G$1419,4,TRUE)))","v":1702.89},{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1353:$G$1419,5,TRUE)))","v":1291.6100000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1420:$G$1422,3,TRUE)))","v":865.49},{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1420:$G$1422,4,TRUE)))","v":728.75},{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1420:$G$1422,5,TRUE)))","v":571.34}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G53:G55)","v":4211.38},{"$f":"SUM(H53:H55)","v":3644.8100000000004},{"$f":"SUM(I53:I55)","v":2786.21}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G56+G57)*0%","v":0},{"$f":"(H56+H57)*0%","v":0},{"$f":"(I56+I57)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G56:G58)","v":4286.38},{"$f":"SUM(H56:H58)","v":3719.8100000000004},{"$f":"SUM(I56:I58)","v":2862.21}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G56+G58","v":4211.38},{"$f":"H56+H58","v":3644.8100000000004},{"$f":"I56+I58","v":2786.21}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G59+G60","v":8497.76},{"$f":"H59+H60","v":7364.6200000000008},5648.42]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$33,Tablas!$A$1278:$G$1344,3,TRUE)","v":729.02500000000009},{"$f":"VLOOKUP($I$33,Tablas!$A$1278:$G$1344,4,TRUE)","v":629.47500000000002},{"$f":"VLOOKUP($I$33,Tablas!$A$1278:$G$1344,5,TRUE)","v":479.05}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1278:$G$1344,3,TRUE)))","v":1007.0500000000001},{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1278:$G$1344,4,TRUE)))","v":883.57500000000005},{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1278:$G$1344,5,TRUE)))","v":670.17500000000007}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1345:$G$1347,3,TRUE)))","v":449.07500000000005},{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1345:$G$1347,4,TRUE)))","v":378.12500000000006},{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1345:$G$1347,5,TRUE)))","v":296.45000000000005}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G64:G66)","v":2185.1500000000005},{"$f":"SUM(H64:H66)","v":1891.1750000000002},{"$f":"SUM(I64:I66)","v":1445.6750000000002}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G67+G68)*0%","v":0},{"$f":"(H67+H68)*0%","v":0},{"$f":"(I67+I68)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G67:G69)","v":2260.1500000000005},{"$f":"SUM(H67:H69)","v":1966.1750000000002},{"$f":"SUM(I67:I69)","v":1521.6750000000002}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G67+G69","v":2185.1500000000005},{"$f":"H67+H69","v":1891.1750000000002},{"$f":"I67+I69","v":1445.6750000000002}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G70+(G71*3)","v":8815.6000000000022},{"$f":"H70+(H71*3)","v":7639.7000000000007},5858.7000000000007]
[]
[null,null,null,null,"Tarifas mensual"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$33,Tablas!$A$1203:$G$1269,3,TRUE)","v":247.42666666666668},{"$f":"VLOOKUP($I$33,Tablas!$A$1203:$G$1269,4,TRUE)","v":213.64000000000001},{"$f":"VLOOKUP($I$33,Tablas!$A$1203:$G$1269,5,TRUE)","v":162.58666666666667}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1203:$G$1269,3,TRUE)))","v":341.78666666666669},{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1203:$G$1269,4,TRUE)))","v":299.88},{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1203:$G$1269,5,TRUE)))","v":227.45333333333335}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1270:$G$1272,3,TRUE)))","v":152.41333333333333},{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1270:$G$1272,4,TRUE)))","v":128.33333333333334},{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1270:$G$1272,5,TRUE)))","v":100.61333333333334}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G75:G77)","v":741.62666666666667},{"$f":"SUM(H75:H77)","v":641.85333333333335},{"$f":"SUM(I75:I77)","v":490.65333333333336}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G78+G79)*0%","v":0},{"$f":"(H78+H79)*0%","v":0},{"$f":"(I78+I79)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G78:G80)","v":816.62666666666667},{"$f":"SUM(H78:H80)","v":716.85333333333335},{"$f":"SUM(I78:I80)","v":566.65333333333342}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"G78+G80","v":741.62666666666667},{"$f":"H78+H80","v":641.85333333333335},{"$f":"I78+I80","v":490.65333333333336}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G81+(G82*11)","v":8974.52},{"$f":"H81+(H82*11)","v":7777.2400000000007},{"$f":"I81+(I82*11)","v":5963.8400000000011}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2021\t"]
[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."]

{"sheet":"Resumen tarifas","index":6,"n_rows":127,"n_cols":8,"rows_kept":127,"cut":false,"hidden":false,"merged":[[52,2,52,3],[69,3,69,7],[85,4,85,7],[101,4,101,7],[117,2,117,3],[98,4,98,7],[95,4,95,7],[109,2,109,3],[28,0,28,1],[31,0,31,1],[34,0,34,1],[57,0,57,1],[60,0,60,1],[26,0,26,6],[56,0,56,1],[28,2,28,6],[31,4,31,5],[34,4,34,5],[39,0,39,1],[40,0,40,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[48,0,48,1],[51,0,51,1],[43,2,43,3],[49,0,49,1],[45,2,45,3],[94,0,94,1],[60,3,60,7],[62,3,62,7],[65,3,65,7],[77,4,77,7],[79,4,79,7],[82,4,82,7],[93,4,93,7],[68,0,68,2],[82,0,82,1],[90,0,90,1],[61,0,61,1],[48,2,48,3],[114,2,114,3],[114,0,114,1],[93,0,93,1],[62,0,62,1],[83,0,83,1],[77,0,77,1],[78,0,78,1],[79,0,79,1],[80,0,80,1],[63,0,63,1],[65,0,65,1],[66,0,66,1],[74,0,74,1],[95,0,95,1],[105,0,105,2],[99,0,99,1],[96,0,96,1],[98,0,98,1],[124,0,124,7],[125,0,125,7],[126,0,128,7],[106,0,106,1],[109,0,109,1],[112,0,112,1],[122,0,122,1],[111,2,111,3],[115,0,115,1],[111,0,111,1],[110,0,110,1]]}
[]
[null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cotizador de Seguro Médico - Bupa Global Health Plans"]
[]
["Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE COMPLETO"}]
[]
[]
["Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$23","v":2},null,"Edad del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$25","v":32}]
[]
[]
["Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$23","v":2},null,"Edad del/la cónyuge ",null,{"$f":"+'INGRESO DE DATOS'!$H$25","v":46}]
[]
[]
[null,null,null,"FECHA DE LA COTIZACIÓN:",{"$f":"NOW()","v":"2021-03-03T12:19:30.890"}]
[]
["Global Ultimate Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2"]
["En el país de residencia",null,0,1000]
["Fuera del país de residencia",null,0,1000]
[null,null,"Tarifas anuales"]
[null,null,{"$f":"'Global Ultimate'!G44","v":52956},{"$f":"'Global Ultimate'!H44","v":34194}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Ultimate'!G54","v":28101.930000000004},{"$f":"'Global Ultimate'!H54","v":18158.07}]
[null,null,{"$f":"'Global Ultimate'!G55","v":28026.930000000004},{"$f":"'Global Ultimate'!H55","v":18083.07}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Ultimate'!G66","v":14617.275},{"$f":"'Global Ultimate'!H66","v":9457.7250000000022}]
[null,null,{"$f":"'Global Ultimate'!G67","v":14542.275},{"$f":"'Global Ultimate'!H67","v":9382.7250000000022}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,{"$f":"'Global Ultimate'!G45","v":6746},{"$f":"'Global Ultimate'!H45","v":4352}]
[null,null,"Tarifas mensuales"]
[null,null,{"$f":"'Global Ultimate'!G78","v":5010.5600000000004},{"$f":"'Global Ultimate'!H78","v":3259.44}]
[null,null,{"$f":"'Global Ultimate'!G79","v":4935.5600000000004},{"$f":"'Global Ultimate'!H79","v":3184.44}]
[]
["Global Elite Health Plan"]
["Deducibles",null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,null,250,2000,3500,5000,10000]
["Fuera del país de residencia",null,null,5000,2000,3500,5000,10000]
[null,null,null,"Tarifas anuales"]
[null,null,null,{"$f":"+'Global Elite'!G54","v":22571},{"$f":"+'Global Elite'!H54","v":19795},{"$f":"+'Global Elite'!I54","v":16370},{"$f":"+'Global Elite'!J54","v":14204},{"$f":"+'Global Elite'!K54","v":11035}]
[null,null,null,"Tarifas semi anuales"]
[null,null,null,{"$f":"+'Global Elite'!G65","v":11997.880000000001},{"$f":"+'Global Elite'!H65","v":10526.6},{"$f":"+'Global Elite'!I65","v":8711.35},{"$f":"+'Global Elite'!J65","v":7563.3700000000008},{"$f":"+'Global Elite'!K65","v":5883.8}]
[null,null,null,{"$f":"+'Global Elite'!G66","v":11922.880000000001},{"$f":"+'Global Elite'!H66","v":10451.6},{"$f":"+'Global Elite'!I66","v":8636.35},{"$f":"+'Global Elite'!J66","v":7488.3700000000008},{"$f":"+'Global Elite'!K66","v":5808.8}]
[null,null,null,"Tarifas trimestrales"]
[null,null,null,{"$f":"+'Global Elite'!G78","v":6261.4},{"$f":"+'Global Elite'!H78","v":5498.0000000000009},{"$f":"+'Global Elite'!I78","v":4556.125},{"$f":"+'Global Elite'!J78","v":3960.4749999999999},{"$f":"+'Global Elite'!K78","v":3089}]
[null,null,null,{"$f":"+'Global Elite'!G79","v":6186.4},{"$f":"+'Global Elite'!H79","v":5423.0000000000009},{"$f":"+'Global Elite'!I79","v":4481.125},{"$f":"+'Global Elite'!J79","v":3885.4749999999999},{"$f":"+'Global Elite'!K79","v":3014}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,null,{"$f":"+'Global Elite'!G55","v":2901},{"$f":"+'Global Elite'!H55","v":2544},{"$f":"+'Global Elite'!I55","v":2155},{"$f":"+'Global Elite'!J55","v":1869},{"$f":"+'Global Elite'!K55","v":1450}]
[null,null,null,"Tarifas mensuales"]
[null,null,null,{"$f":"'Global Elite'!G91","v":2174.626666666667},{"$f":"'Global Elite'!H91","v":1915.5333333333333},{"$f":"'Global Elite'!I91","v":1595.8666666666668},{"$f":"'Global Elite'!J91","v":1393.7066666666667},{"$f":"'Global Elite'!K91","v":1097.9333333333334}]
[null,null,null,{"$f":"'Global Elite'!G92","v":2099.626666666667},{"$f":"'Global Elite'!H92","v":1840.5333333333333},{"$f":"'Global Elite'!I92","v":1520.8666666666668},{"$f":"'Global Elite'!J92","v":1318.7066666666667},{"$f":"'Global Elite'!K92","v":1022.9333333333335}]
[]
["Global Premier Health Plan"]
["Deducibles",null,null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 3"]
["En el país de residencia",null,null,null,250,2000,5000,10000]
["Fuera del país de residencia",null,null,null,5000,2000,5000,10000]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,{"$f":"+'Global Premier'!G52","v":16110},{"$f":"+'Global Premier'!H52","v":14626},{"$f":"+'Global Premier'!I52","v":10820},{"$f":"+'Global Premier'!J52","v":8068}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Premier'!G62","v":8573.5500000000011},{"$f":"+'Global Premier'!H62","v":7787.03},{"$f":"+'Global Premier'!I62","v":5769.85},{"$f":"+'Global Premier'!J62","v":4311.29}]
[null,null,null,null,{"$f":"+'Global Premier'!G63","v":8498.5500000000011},{"$f":"+'Global Premier'!H63","v":7712.03},{"$f":"+'Global Premier'!I63","v":5694.85},{"$f":"+'Global Premier'!J63","v":4236.29}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Premier'!G74","v":4484.625},{"$f":"+'Global Premier'!H74","v":4076.5250000000001},{"$f":"+'Global Premier'!I74","v":3029.8750000000005},{"$f":"+'Global Premier'!J74","v":2273.0750000000003}]
[null,null,null,null,{"$f":"+'Global Premier'!G75","v":4409.625},{"$f":"+'Global Premier'!H75","v":4001.5250000000001},{"$f":"+'Global Premier'!I75","v":2954.8750000000005},{"$f":"+'Global Premier'!J75","v":2198.0750000000003}]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,{"$f":"'Global Premier'!G86","v":1571.6},{"$f":"'Global Premier'!H86","v":1433.0933333333332},{"$f":"'Global Premier'!I86","v":1077.8666666666668},{"$f":"'Global Premier'!J86","v":821.01333333333343}]
[null,null,null,null,{"$f":"'Global Premier'!G87","v":1496.6},{"$f":"'Global Premier'!H87","v":1358.0933333333332},{"$f":"'Global Premier'!I87","v":1002.8666666666667},{"$f":"'Global Premier'!J87","v":746.01333333333343}]
[]
["Global Select Health Plan"]
["Deducibles",null,null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[" En el país de residencia ",null,null,null,250,2000,5000,10000]
[" Fuera del país de residencia ",null,null,null,5000,2000,5000,10000]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,{"$f":"+'Global Select'!G49","v":11633},{"$f":"+'Global Select'!H49","v":11166},{"$f":"+'Global Select'!I49","v":8294},{"$f":"+'Global Select'!J49","v":6191}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Select'!G59","v":6200.74},{"$f":"+'Global Select'!H59","v":5953.23},{"$f":"+'Global Select'!I59","v":4431.0700000000006},{"$f":"+'Global Select'!J59","v":3316.48}]
[null,null,null,null,{"$f":"+'Global Select'!G60","v":6125.74},{"$f":"+'Global Select'!H60","v":5878.23},{"$f":"+'Global Select'!I60","v":4356.0700000000006},{"$f":"+'Global Select'!J60","v":3241.48}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Select'!G71","v":3253.45},{"$f":"+'Global Select'!H71","v":3125.0250000000005},{"$f":"+'Global Select'!I71","v":2335.2250000000004},{"$f":"+'Global Select'!J71","v":1756.9}]
[null,null,null,null,{"$f":"+'Global Select'!G72","v":3178.45},{"$f":"+'Global Select'!H72","v":3050.0250000000005},{"$f":"+'Global Select'!I72","v":2260.2250000000004},{"$f":"+'Global Select'!J72","v":1681.9}]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,{"$f":"'Global Select'!G83","v":1153.7466666666669},{"$f":"'Global Select'!H83","v":1110.1600000000001},{"$f":"'Global Select'!I83","v":842.1066666666668},{"$f":"'Global Select'!J83","v":645.82666666666671}]
[null,null,null,null,{"$f":"'Global Select'!G84","v":1078.7466666666669},{"$f":"'Global Select'!H84","v":1035.1600000000001},{"$f":"'Global Select'!I84","v":767.1066666666668},{"$f":"'Global Select'!J84","v":570.82666666666671}]
[]
["Global Major Medical Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2"]
[" En el país de residencia ",null,10000,20000]
[" Fuera del país de residencia ",null,10000,20000]
[null,null,"Tarifas anuales"]
[null,null,{"$f":"'Global Major Medical'!G50","v":8021},{"$f":"'Global Major Medical'!H50","v":6952}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Major Medical'!G59","v":4286.38},{"$f":"'Global Major Medical'!H59","v":3719.8100000000004}]
[null,null,{"$f":"'Global Major Medical'!G60","v":4211.38},{"$f":"'Global Major Medical'!H60","v":3644.8100000000004}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Major Medical'!G70","v":2260.1500000000005},{"$f":"'Global Major Medical'!H70","v":1966.1750000000002}]
[null,null,{"$f":"'Global Major Medical'!G71","v":2185.1500000000005},{"$f":"'Global Major Medical'!H71","v":1891.1750000000002}]
[null,null,"Tarifas mensuales"]
[null,null,{"$f":"'Global Major Medical'!G81","v":816.62666666666667},{"$f":"'Global Major Medical'!H81","v":716.85333333333335}]
[null,null,{"$f":"'Global Major Medical'!G82","v":741.62666666666667},{"$f":"'Global Major Medical'!H82","v":641.85333333333335}]
[]
["Una tarifa administrativa de US$75 se carga automáticamente al primer pago"]
["*Basado en un modo de pago anual"]
[]
[]
["Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2020\t\t"]
["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":"Tablas","index":7,"n_rows":1497,"n_cols":13,"rows_kept":1497,"cut":false,"hidden":false,"merged":[[752,0,752,1],[752,2,752,6],[825,0,825,6],[826,0,826,6],[827,0,827,1],[827,2,827,6],[751,0,751,6],[675,0,675,6],[676,0,676,6],[677,0,677,1],[677,2,677,6],[750,0,750,6],[527,0,527,1],[527,2,527,6],[600,0,600,6],[601,0,601,6],[602,0,602,1],[602,2,602,6],[526,0,526,6],[450,0,450,6],[451,0,451,6],[452,0,452,1],[452,2,452,6],[525,0,525,6],[376,0,376,1],[376,2,376,6],[150,0,150,6],[151,0,151,6],[152,0,152,1],[152,2,152,6],[225,0,225,6],[226,0,226,1],[375,0,375,6],[226,2,226,6],[300,0,300,6],[301,0,301,6],[302,0,302,1],[302,2,302,6],[1,0,1,6],[2,0,2,6],[77,0,77,1],[77,2,77,6],[76,0,76,6],[3,0,3,1],[3,2,3,6],[900,0,900,6],[901,0,901,6],[902,0,902,1],[902,2,902,6],[975,0,975,6],[976,0,976,1],[976,2,976,6],[1049,0,1049,6],[1050,0,1050,6],[1051,0,1051,1],[1051,2,1051,6],[1124,0,1124,6],[1125,0,1125,6],[1126,0,1126,1],[1126,2,1126,6],[1199,0,1199,6],[1200,0,1200,1],[1200,2,1200,6],[1273,0,1273,6],[1274,0,1274,6],[1275,0,1275,1],[1275,2,1275,6],[1424,0,1424,6],[1425,0,1425,1],[1425,2,1425,6],[1348,0,1348,6],[1349,0,1349,6],[1350,0,1350,1],[1350,2,1350,6],[1423,0,1423,6]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,{"$f":"1.12/12","v":9.3333333333333338E-2},null,{"$f":"1.12/12","v":9.3333333333333338E-2}]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,{"$f":"1.1/4","v":0.27500000000000002},null,{"$f":"1.1/4","v":0.27500000000000002}]
["EDAD",null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,{"$f":"1.06/2","v":0.53},null,{"$f":"1.06/2","v":0.53}]
[" "," ",250,2000,3500,5000,10000]
[18,null,6869,6019,5063,4390,3405,null,"Descuento (0%):",null,1,null,1]
[19,null,6869,6019,5063,4390,3405]
[20,null,6869,6019,5063,4390,3405]
[21,null,6869,6019,5063,4390,3405]
[22,null,6869,6019,5063,4390,3405]
[23,null,6869,6019,5063,4390,3405]
[24,null,6869,6019,5063,4390,3405]
[25,null,7341,6434,5379,4665,3618]
[26,null,7341,6434,5379,4665,3618]
[27,null,7341,6434,5379,4665,3618]
[28,null,7341,6434,5379,4665,3618]
[29,null,7341,6434,5379,4665,3618]
[30,null,8166,7157,5937,5147,3993]
[31,null,8166,7157,5937,5147,3993]
[32,null,8166,7157,5937,5147,3993]
[33,null,8166,7157,5937,5147,3993]
[34,null,8166,7157,5937,5147,3993]
[35,null,9116,7990,6591,5714,4432]
[36,null,9116,7990,6591,5714,4432]
[37,null,9116,7990,6591,5714,4432]
[38,null,9116,7990,6591,5714,4432]
[39,null,9116,7990,6591,5714,4432]
[40,null,10214,8951,7351,6374,4944]
[41,null,10214,8951,7351,6374,4944]
[42,null,10214,8951,7351,6374,4944]
[43,null,10214,8951,7351,6374,4944]
[44,null,10214,8951,7351,6374,4944]
[45,null,11429,10019,8203,7113,5517]
[46,null,11429,10019,8203,7113,5517]
[47,null,11429,10019,8203,7113,5517]
[48,null,11429,10019,8203,7113,5517]
[49,null,11429,10019,8203,7113,5517]
[50,null,12802,11222,9165,7946,6164]
[51,null,12802,11222,9165,7946,6164]
[52,null,12802,11222,9165,7946,6164]
[53,null,12802,11222,9165,7946,6164]
[54,null,12802,11222,9165,7946,6164]
[55,null,14313,12546,10233,8873,6882]
[56,null,14313,12546,10233,8873,6882]
[57,null,14313,12546,10233,8873,6882]
[58,null,14313,12546,10233,8873,6882]
[59,null,14313,12546,10233,8873,6882]
[60,null,15320,13427,10943,9490,7360]
[61,null,17072,14964,12188,10568,8197]
[62,null,18967,16626,13537,11738,9103]
[63,null,21007,18413,14992,13000,10083]
[64,null,23190,20325,16552,14353,11132]
[65,null,25514,22363,18218,15797,12252]
[66,null,27982,24526,19991,17334,13443]
[67,null,30594,26815,21868,18962,14706]
[68,null,33347,29229,23850,20680,16038]
[69,null,36245,31769,25938,22492,17443]
[70,null,39284,34433,28131,24392,18918]
[71,null,42469,37224,30430,26387,20463]
[72,null,45793,40139,32836,28472,22081]
[73,null,49264,43181,35344,30646,23767]
[74,null,52877,46348,37959,32914,25526]
[75,null,56632,49639,40680,35274,27356]
[76,null,56632,49639,40680,35274,27356]
[77,null,56632,49639,40680,35274,27356]
[78,null,56632,49639,40680,35274,27356]
[79,null,56632,49639,40680,35274,27356]
[80,null,56632,49639,40680,35274,27356]
[81,null,56632,49639,40680,35274,27356]
[82,null,56632,49639,40680,35274,27356]
[83,null,56632,49639,40680,35274,27356]
[84,"o más",56632,49639,40680,35274,27356]
[1,"Hijo",2901,2544,2155,1869,1450]
[2,"Hijos",4934,4325,3663,3176,2464]
[3,"Hijos o más",6964,6105,5171,4484,3477]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"+C6*$K$2","v":641.10666666666668},{"$f":"+D6*$K$2","v":561.77333333333331},472.54666666666668,409.73333333333335,317.8]
[19,null,{"$f":"+C7*$K$2","v":641.10666666666668},561.77333333333331,472.54666666666668,409.73333333333335,317.8]
[20,null,{"$f":"+C8*$K$2","v":641.10666666666668},561.77333333333331,472.54666666666668,409.73333333333335,317.8]
[21,null,{"$f":"+C9*$K$2","v":641.10666666666668},561.77333333333331,472.54666666666668,409.73333333333335,317.8]
[22,null,{"$f":"+C10*$K$2","v":641.10666666666668},561.77333333333331,472.54666666666668,409.73333333333335,317.8]
[23,null,{"$f":"+C11*$K$2","v":641.10666666666668},561.77333333333331,472.54666666666668,409.73333333333335,317.8]
[24,null,{"$f":"+C12*$K$2","v":641.10666666666668},561.77333333333331,472.54666666666668,409.73333333333335,317.8]
[25,null,{"$f":"+C13*$K$2","v":685.16000000000008},600.50666666666666,502.04,435.40000000000003,337.68]
[26,null,{"$f":"+C14*$K$2","v":685.16000000000008},600.50666666666666,502.04,435.40000000000003,337.68]
[27,null,{"$f":"+C15*$K$2","v":685.16000000000008},600.50666666666666,502.04,435.40000000000003,337.68]
[28,null,{"$f":"+C16*$K$2","v":685.16000000000008},600.50666666666666,502.04,435.40000000000003,337.68]
[29,null,{"$f":"+C17*$K$2","v":685.16000000000008},600.50666666666666,502.04,435.40000000000003,337.68]
[30,null,{"$f":"+C18*$K$2","v":762.16000000000008},667.98666666666668,554.12,480.38666666666671,372.68]
[31,null,{"$f":"+C19*$K$2","v":762.16000000000008},667.98666666666668,554.12,480.38666666666671,372.68]
[32,null,{"$f":"+C20*$K$2","v":762.16000000000008},667.98666666666668,554.12,480.38666666666671,372.68]
[33,null,{"$f":"+C21*$K$2","v":762.16000000000008},667.98666666666668,554.12,480.38666666666671,372.68]
[34,null,{"$f":"+C22*$K$2","v":762.16000000000008},667.98666666666668,554.12,480.38666666666671,372.68]
[35,null,{"$f":"+C23*$K$2","v":850.82666666666671},745.73333333333335,615.16000000000008,533.30666666666673,413.65333333333336]
[36,null,{"$f":"+C24*$K$2","v":850.82666666666671},745.73333333333335,615.16000000000008,533.30666666666673,413.65333333333336]
[37,null,{"$f":"+C25*$K$2","v":850.82666666666671},745.73333333333335,615.16000000000008,533.30666666666673,413.65333333333336]
[38,null,{"$f":"+C26*$K$2","v":850.82666666666671},745.73333333333335,615.16000000000008,533.30666666666673,413.65333333333336]
[39,null,{"$f":"+C27*$K$2","v":850.82666666666671},745.73333333333335,615.16000000000008,533.30666666666673,413.65333333333336]
[40,null,{"$f":"+C28*$K$2","v":953.30666666666673},835.42666666666673,686.09333333333336,594.90666666666664,461.44]
[41,null,{"$f":"+C29*$K$2","v":953.30666666666673},835.42666666666673,686.09333333333336,594.90666666666664,461.44]
[42,null,{"$f":"+C30*$K$2","v":953.30666666666673},835.42666666666673,686.09333333333336,594.90666666666664,461.44]
[43,null,{"$f":"+C31*$K$2","v":953.30666666666673},835.42666666666673,686.09333333333336,594.90666666666664,461.44]
[44,null,{"$f":"+C32*$K$2","v":953.30666666666673},835.42666666666673,686.09333333333336,594.90666666666664,461.44]
[45,null,{"$f":"+C33*$K$2","v":1066.7066666666667},935.10666666666668,765.61333333333334,663.88,514.92000000000007]
[46,null,{"$f":"+C34*$K$2","v":1066.7066666666667},935.10666666666668,765.61333333333334,663.88,514.92000000000007]
[47,null,{"$f":"+C35*$K$2","v":1066.7066666666667},935.10666666666668,765.61333333333334,663.88,514.92000000000007]
[48,null,{"$f":"+C36*$K$2","v":1066.7066666666667},935.10666666666668,765.61333333333334,663.88,514.92000000000007]
[49,null,{"$f":"+C37*$K$2","v":1066.7066666666667},935.10666666666668,765.61333333333334,663.88,514.92000000000007]
[50,null,{"$f":"+C38*$K$2","v":1194.8533333333335},1047.3866666666668,855.40000000000009,741.62666666666667,575.30666666666673]
[51,null,{"$f":"+C39*$K$2","v":1194.8533333333335},1047.3866666666668,855.40000000000009,741.62666666666667,575.30666666666673]
[52,null,{"$f":"+C40*$K$2","v":1194.8533333333335},1047.3866666666668,855.40000000000009,741.62666666666667,575.30666666666673]
[53,null,{"$f":"+C41*$K$2","v":1194.8533333333335},1047.3866666666668,855.40000000000009,741.62666666666667,575.30666666666673]
[54,null,{"$f":"+C42*$K$2","v":1194.8533333333335},1047.3866666666668,855.40000000000009,741.62666666666667,575.30666666666673]
[55,null,{"$f":"+C43*$K$2","v":1335.88},1170.96,955.08,828.14666666666676,642.32000000000005]
[56,null,{"$f":"+C44*$K$2","v":1335.88},1170.96,955.08,828.14666666666676,642.32000000000005]
[57,null,{"$f":"+C45*$K$2","v":1335.88},1170.96,955.08,828.14666666666676,642.32000000000005]
[58,null,{"$f":"+C46*$K$2","v":1335.88},1170.96,955.08,828.14666666666676,642.32000000000005]
[59,null,{"$f":"+C47*$K$2","v":1335.88},1170.96,955.08,828.14666666666676,642.32000000000005]
[60,null,{"$f":"+C48*$K$2","v":1429.8666666666668},1253.1866666666667,1021.3466666666667,885.73333333333335,686.93333333333339]
[61,null,{"$f":"+C49*$K$2","v":1593.3866666666668},1396.64,1137.5466666666666,986.34666666666669,765.0533333333334]
[62,null,{"$f":"+C50*$K$2","v":1770.2533333333333},1551.76,1263.4533333333334,1095.5466666666666,849.61333333333334]
[63,null,{"$f":"+C51*$K$2","v":1960.6533333333334},1718.5466666666669,1399.2533333333333,1213.3333333333335,941.08]
[64,null,{"$f":"+C52*$K$2","v":2164.4},1897,1544.8533333333335,1339.6133333333335,1038.9866666666667]
[65,null,{"$f":"+C53*$K$2","v":2381.3066666666668},2087.2133333333336,1700.3466666666668,1474.3866666666668,1143.52]
[66,null,{"$f":"+C54*$K$2","v":2611.6533333333336},2289.0933333333332,1865.8266666666668,1617.8400000000001,1254.68]
[67,null,{"$f":"+C55*$K$2","v":2855.44},2502.7333333333336,2041.0133333333333,1769.7866666666669,1372.5600000000002]
[68,null,{"$f":"+C56*$K$2","v":3112.3866666666668},2728.04,2226,1930.1333333333334,1496.88]
[69,null,{"$f":"+C57*$K$2","v":3382.8666666666668},2965.106666666667,2420.88,2099.2533333333336,1628.0133333333333]
[70,null,{"$f":"+C58*$K$2","v":3666.5066666666667},3213.7466666666669,2625.56,2276.5866666666666,1765.68]
[71,null,{"$f":"+C59*$K$2","v":3963.7733333333335},3474.2400000000002,2840.1333333333337,2462.7866666666669,1909.88]
[72,null,{"$f":"+C60*$K$2","v":4274.0133333333333},3746.3066666666668,3064.6933333333336,2657.3866666666668,2060.8933333333334]
[73,null,{"$f":"+C61*$K$2","v":4597.9733333333334},4030.2266666666669,3298.7733333333335,2860.2933333333335,2218.2533333333336]
[74,null,{"$f":"+C62*$K$2","v":4935.1866666666665},4325.8133333333335,3542.84,3071.9733333333334,2382.4266666666667]
[75,null,{"$f":"+C63*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[76,null,{"$f":"+C64*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[77,null,{"$f":"+C65*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[78,null,{"$f":"+C66*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[79,null,{"$f":"+C67*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[80,null,{"$f":"+C68*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[81,null,{"$f":"+C69*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[82,null,{"$f":"+C70*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[83,null,{"$f":"+C71*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[84,"o más",{"$f":"+C72*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[1,"Hijo",{"$f":"+C73*$K$2","v":270.76},237.44,201.13333333333335,174.44,135.33333333333334]
[2,"Hijos",{"$f":"+C74*$K$2","v":460.50666666666666},403.66666666666669,341.88,296.42666666666668,229.97333333333336]
[3,"Hijos o más",{"$f":"+C75*$K$2","v":649.97333333333336},569.80000000000007,482.62666666666667,418.50666666666666,324.52000000000004]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,4490,4074,3091,2299]
[19,null,4490,4074,3091,2299]
[20,null,4490,4074,3091,2299]
[21,null,4490,4074,3091,2299]
[22,null,4490,4074,3091,2299]
[23,null,4490,4074,3091,2299]
[24,null,4490,4074,3091,2299]
[25,null,4798,4354,3269,2433]
[26,null,4798,4354,3269,2433]
[27,null,4798,4354,3269,2433]
[28,null,4798,4354,3269,2433]
[29,null,4798,4354,3269,2433]
[30,null,5338,4843,3589,2670]
[31,null,5338,4843,3589,2670]
[32,null,5338,4843,3589,2670]
[33,null,5338,4843,3589,2670]
[34,null,5338,4843,3589,2670]
[35,null,5957,5408,3967,2950]
[36,null,5957,5408,3967,2950]
[37,null,5957,5408,3967,2950]
[38,null,5957,5408,3967,2950]
[39,null,5957,5408,3967,2950]
[40,null,6676,6059,4411,3281]
[41,null,6676,6059,4411,3281]
[42,null,6676,6059,4411,3281]
[43,null,6676,6059,4411,3281]
[44,null,6676,6059,4411,3281]
[45,null,7472,6782,4910,3652]
[46,null,7472,6782,4910,3652]
[47,null,7472,6782,4910,3652]
[48,null,7472,6782,4910,3652]
[49,null,7472,6782,4910,3652]
[50,null,8368,7594,5477,4074]
[51,null,8368,7594,5477,4074]
[52,null,8368,7594,5477,4074]
[53,null,8368,7594,5477,4074]
[54,null,8368,7594,5477,4074]
[55,null,9356,8491,6107,4544]
[56,null,9356,8491,6107,4544]
[57,null,9356,8491,6107,4544]
[58,null,9356,8491,6107,4544]
[59,null,9356,8491,6107,4544]
[60,null,10014,9087,6529,4856]
[61,null,11160,10127,7266,5405]
[62,null,12396,11252,8068,6002]
[63,null,13730,12460,8937,6647]
[64,null,15156,13754,9869,7342]
[65,null,16676,15132,10865,8082]
[66,null,18290,16597,11926,8872]
[67,null,19996,18146,13050,9709]
[68,null,21795,19781,14240,10592]
[69,null,23689,21499,15492,11524]
[70,null,25675,23302,16811,12506]
[71,null,27757,25192,18192,13533]
[72,null,29932,27162,19639,14609]
[73,null,32199,29221,21151,15733]
[74,null,34560,31363,22727,16905]
[75,null,37016,33592,24367,18125]
[76,null,37016,33592,24367,18125]
[77,null,37016,33592,24367,18125]
[78,null,37016,33592,24367,18125]
[79,null,37016,33592,24367,18125]
[80,null,37016,33592,24367,18125]
[81,null,37016,33592,24367,18125]
[82,null,37016,33592,24367,18125]
[83,null,37016,33592,24367,18125]
[84,"o más",37016,33592,24367,18125]
[1,"Hijo",1898,1722,1322,984]
[2,"Hijos",3225,2926,2246,1671]
[3,"Hijos o más",4552,4132,3172,2360]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$K$2","v":419.06666666666666},380.24,288.49333333333334,214.57333333333335,0]
[19,null,{"$f":"+C156*$K$2","v":419.06666666666666},380.24,288.49333333333334,214.57333333333335,0]
[20,null,{"$f":"+C157*$K$2","v":419.06666666666666},380.24,288.49333333333334,214.57333333333335,0]
[21,null,{"$f":"+C158*$K$2","v":419.06666666666666},380.24,288.49333333333334,214.57333333333335,0]
[22,null,{"$f":"+C159*$K$2","v":419.06666666666666},380.24,288.49333333333334,214.57333333333335,0]
[23,null,{"$f":"+C160*$K$2","v":419.06666666666666},380.24,288.49333333333334,214.57333333333335,0]
[24,null,{"$f":"+C161*$K$2","v":419.06666666666666},380.24,288.49333333333334,214.57333333333335,0]
[25,null,{"$f":"+C162*$K$2","v":447.81333333333333},406.37333333333333,305.10666666666668,227.08,0]
[26,null,{"$f":"+C163*$K$2","v":447.81333333333333},406.37333333333333,305.10666666666668,227.08,0]
[27,null,{"$f":"+C164*$K$2","v":447.81333333333333},406.37333333333333,305.10666666666668,227.08,0]
[28,null,{"$f":"+C165*$K$2","v":447.81333333333333},406.37333333333333,305.10666666666668,227.08,0]
[29,null,{"$f":"+C166*$K$2","v":447.81333333333333},406.37333333333333,305.10666666666668,227.08,0]
[30,null,{"$f":"+C167*$K$2","v":498.21333333333337},452.01333333333338,334.97333333333336,249.20000000000002,0]
[31,null,{"$f":"+C168*$K$2","v":498.21333333333337},452.01333333333338,334.97333333333336,249.20000000000002,0]
[32,null,{"$f":"+C169*$K$2","v":498.21333333333337},452.01333333333338,334.97333333333336,249.20000000000002,0]
[33,null,{"$f":"+C170*$K$2","v":498.21333333333337},452.01333333333338,334.97333333333336,249.20000000000002,0]
[34,null,{"$f":"+C171*$K$2","v":498.21333333333337},452.01333333333338,334.97333333333336,249.20000000000002,0]
[35,null,{"$f":"+C172*$K$2","v":555.98666666666668},504.74666666666667,370.25333333333333,275.33333333333337,0]
[36,null,{"$f":"+C173*$K$2","v":555.98666666666668},504.74666666666667,370.25333333333333,275.33333333333337,0]
[37,null,{"$f":"+C174*$K$2","v":555.98666666666668},504.74666666666667,370.25333333333333,275.33333333333337,0]
[38,null,{"$f":"+C175*$K$2","v":555.98666666666668},504.74666666666667,370.25333333333333,275.33333333333337,0]
[39,null,{"$f":"+C176*$K$2","v":555.98666666666668},504.74666666666667,370.25333333333333,275.33333333333337,0]
[40,null,{"$f":"+C177*$K$2","v":623.09333333333336},565.50666666666666,411.69333333333333,306.22666666666669,0]
[41,null,{"$f":"+C178*$K$2","v":623.09333333333336},565.50666666666666,411.69333333333333,306.22666666666669,0]
[42,null,{"$f":"+C179*$K$2","v":623.09333333333336},565.50666666666666,411.69333333333333,306.22666666666669,0]
[43,null,{"$f":"+C180*$K$2","v":623.09333333333336},565.50666666666666,411.69333333333333,306.22666666666669,0]
[44,null,{"$f":"+C181*$K$2","v":623.09333333333336},565.50666666666666,411.69333333333333,306.22666666666669,0]
[45,null,{"$f":"+C182*$K$2","v":697.38666666666666},632.98666666666668,458.26666666666671,340.85333333333335,0]
[46,null,{"$f":"+C183*$K$2","v":697.38666666666666},632.98666666666668,458.26666666666671,340.85333333333335,0]
[47,null,{"$f":"+C184*$K$2","v":697.38666666666666},632.98666666666668,458.26666666666671,340.85333333333335,0]
[48,null,{"$f":"+C185*$K$2","v":697.38666666666666},632.98666666666668,458.26666666666671,340.85333333333335,0]
[49,null,{"$f":"+C186*$K$2","v":697.38666666666666},632.98666666666668,458.26666666666671,340.85333333333335,0]
[50,null,{"$f":"+C187*$K$2","v":781.01333333333332},708.77333333333331,511.18666666666667,380.24,0]
[51,null,{"$f":"+C188*$K$2","v":781.01333333333332},708.77333333333331,511.18666666666667,380.24,0]
[52,null,{"$f":"+C189*$K$2","v":781.01333333333332},708.77333333333331,511.18666666666667,380.24,0]
[53,null,{"$f":"+C190*$K$2","v":781.01333333333332},708.77333333333331,511.18666666666667,380.24,0]
[54,null,{"$f":"+C191*$K$2","v":781.01333333333332},708.77333333333331,511.18666666666667,380.24,0]
[55,null,{"$f":"+C192*$K$2","v":873.22666666666669},792.49333333333334,569.98666666666668,424.10666666666668,0]
[56,null,{"$f":"+C193*$K$2","v":873.22666666666669},792.49333333333334,569.98666666666668,424.10666666666668,0]
[57,null,{"$f":"+C194*$K$2","v":873.22666666666669},792.49333333333334,569.98666666666668,424.10666666666668,0]
[58,null,{"$f":"+C195*$K$2","v":873.22666666666669},792.49333333333334,569.98666666666668,424.10666666666668,0]
[59,null,{"$f":"+C196*$K$2","v":873.22666666666669},792.49333333333334,569.98666666666668,424.10666666666668,0]
[60,null,{"$f":"+C197*$K$2","v":934.64},848.12,609.37333333333333,453.22666666666669,0]
[61,null,{"$f":"+C198*$K$2","v":1041.6000000000001},945.18666666666672,678.16000000000008,504.4666666666667,0]
[62,null,{"$f":"+C199*$K$2","v":1156.96},1050.1866666666667,753.01333333333332,560.18666666666672,0]
[63,null,{"$f":"+C200*$K$2","v":1281.4666666666667},1162.9333333333334,834.12,620.38666666666666,0]
[64,null,{"$f":"+C201*$K$2","v":1414.5600000000002},1283.7066666666667,921.10666666666668,685.25333333333333,0]
[65,null,{"$f":"+C202*$K$2","v":1556.4266666666667},1412.3200000000002,1014.0666666666667,754.32,0]
[66,null,{"$f":"+C203*$K$2","v":1707.0666666666668},1549.0533333333335,1113.0933333333335,828.0533333333334,0]
[67,null,{"$f":"+C204*$K$2","v":1866.2933333333335},1693.6266666666668,1218,906.1733333333334,0]
[68,null,{"$f":"+C205*$K$2","v":2034.2},1846.2266666666667,1329.0666666666668,988.5866666666667,0]
[69,null,{"$f":"+C206*$K$2","v":2210.9733333333334},2006.5733333333335,1445.92,1075.5733333333335,0]
[70,null,{"$f":"+C207*$K$2","v":2396.3333333333335},2174.8533333333335,1569.0266666666666,1167.2266666666667,0]
[71,null,{"$f":"+C208*$K$2","v":2590.6533333333336},2351.2533333333336,1697.92,1263.0800000000002,0]
[72,null,{"$f":"+C209*$K$2","v":2793.6533333333336},2535.12,1832.9733333333334,1363.5066666666667,0]
[73,null,{"$f":"+C210*$K$2","v":3005.2400000000002},2727.2933333333335,1974.0933333333335,1468.4133333333334,0]
[74,null,{"$f":"+C211*$K$2","v":3225.6000000000004},2927.2133333333336,2121.186666666667,1577.8000000000002,0]
[75,null,{"$f":"+C212*$K$2","v":3454.8266666666668},3135.2533333333336,2274.2533333333336,1691.6666666666667,0]
[76,null,{"$f":"+C213*$K$2","v":3454.8266666666668},3135.2533333333336,2274.2533333333336,1691.6666666666667,0]
[77,null,{"$f":"+C214*$K$2","v":3454.8266666666668},3135.2533333333336,2274.2533333333336,1691.6666666666667,0]
[78,null,{"$f":"+C215*$K$2","v":3454.8266666666668},3135.2533333333336,2274.2533333333336,1691.6666666666667,0]
[79,null,{"$f":"+C216*$K$2","v":3454.8266666666668},3135.2533333333336,2274.2533333333336,1691.6666666666667,0]
[80,null,{"$f":"+C217*$K$2","v":3454.8266666666668},3135.2533333333336,2274.2533333333336,1691.6666666666667,0]
[81,null,{"$f":"+C218*$K$2","v":3454.8266666666668},3135.2533333333336,2274.2533333333336,1691.6666666666667,0]
[82,null,{"$f":"+C219*$K$2","v":3454.8266666666668},3135.2533333333336,2274.2533333333336,1691.6666666666667,0]
[83,null,{"$f":"+C220*$K$2","v":3454.8266666666668},3135.2533333333336,2274.2533333333336,1691.6666666666667,0]
[84,"o más",{"$f":"+C221*$K$2","v":3454.8266666666668},3135.2533333333336,2274.2533333333336,1691.6666666666667,0]
[1,"Hijo",{"$f":"+C222*$K$2","v":177.14666666666668},160.72,123.38666666666667,91.84,0]
[2,"Hijos",{"$f":"+C223*$K$2","v":301},273.09333333333336,209.62666666666667,155.96,0]
[3,"Hijos o más",{"$f":"+C224*$K$2","v":424.85333333333335},385.65333333333336,296.05333333333334,220.26666666666668,0]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,3056,2932,2236,1663]
[19,null,3056,2932,2236,1663]
[20,null,3056,2932,2236,1663]
[21,null,3056,2932,2236,1663]
[22,null,3056,2932,2236,1663]
[23,null,3056,2932,2236,1663]
[24,null,3056,2932,2236,1663]
[25,null,3297,3164,2386,1775]
[26,null,3297,3164,2386,1775]
[27,null,3297,3164,2386,1775]
[28,null,3297,3164,2386,1775]
[29,null,3297,3164,2386,1775]
[30,null,3721,3571,2653,1974]
[31,null,3721,3571,2653,1974]
[32,null,3721,3571,2653,1974]
[33,null,3721,3571,2653,1974]
[34,null,3721,3571,2653,1974]
[35,null,4212,4042,2971,2210]
[36,null,4212,4042,2971,2210]
[37,null,4212,4042,2971,2210]
[38,null,4212,4042,2971,2210]
[39,null,4212,4042,2971,2210]
[40,null,4779,4585,3343,2487]
[41,null,4779,4585,3343,2487]
[42,null,4779,4585,3343,2487]
[43,null,4779,4585,3343,2487]
[44,null,4779,4585,3343,2487]
[45,null,5409,5190,3764,2801]
[46,null,5409,5190,3764,2801]
[47,null,5409,5190,3764,2801]
[48,null,5409,5190,3764,2801]
[49,null,5409,5190,3764,2801]
[50,null,6120,5872,4241,3156]
[51,null,6120,5872,4241,3156]
[52,null,6120,5872,4241,3156]
[53,null,6120,5872,4241,3156]
[54,null,6120,5872,4241,3156]
[55,null,6903,6624,4772,3550]
[56,null,6903,6624,4772,3550]
[57,null,6903,6624,4772,3550]
[58,null,6903,6624,4772,3550]
[59,null,6903,6624,4772,3550]
[60,null,7426,7125,5129,3815]
[61,null,8336,7998,5751,4277]
[62,null,9322,8945,6428,4781]
[63,null,10382,9961,7160,5327]
[64,null,11517,11051,7948,5912]
[65,null,12728,12211,8788,6538]
[66,null,14013,13444,9684,7204]
[67,null,15373,14748,10634,7910]
[68,null,16807,16126,11639,8658]
[69,null,18319,17576,12698,9446]
[70,null,19904,19097,13813,10275]
[71,null,21563,20690,14980,11142]
[72,null,23298,22354,16204,12053]
[73,null,25109,24090,17481,13003]
[74,null,26994,25900,18814,13995]
[75,null,28955,27780,20200,15025]
[76,null,28955,27780,20200,15025]
[77,null,28955,27780,20200,15025]
[78,null,28955,27780,20200,15025]
[79,null,28955,27780,20200,15025]
[80,null,28955,27780,20200,15025]
[81,null,28955,27780,20200,15025]
[82,null,28955,27780,20200,15025]
[83,null,28955,27780,20200,15025]
[84,"o más",28955,27780,20200,15025]
[1,"Hijo",1428,1372,1060,789]
[2,"Hijos",2428,2330,1802,1341]
[3,"Hijos o más",3427,3290,2542,1890]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$2","v":285.22666666666669},273.65333333333336,208.69333333333336,155.21333333333334,0]
[19,null,{"$f":"+C306*$K$2","v":285.22666666666669},273.65333333333336,208.69333333333336,155.21333333333334,0]
[20,null,{"$f":"+C307*$K$2","v":285.22666666666669},273.65333333333336,208.69333333333336,155.21333333333334,0]
[21,null,{"$f":"+C308*$K$2","v":285.22666666666669},273.65333333333336,208.69333333333336,155.21333333333334,0]
[22,null,{"$f":"+C309*$K$2","v":285.22666666666669},273.65333333333336,208.69333333333336,155.21333333333334,0]
[23,null,{"$f":"+C310*$K$2","v":285.22666666666669},273.65333333333336,208.69333333333336,155.21333333333334,0]
[24,null,{"$f":"+C311*$K$2","v":285.22666666666669},273.65333333333336,208.69333333333336,155.21333333333334,0]
[25,null,{"$f":"+C312*$K$2","v":307.72000000000003},295.30666666666667,222.69333333333336,165.66666666666669,0]
[26,null,{"$f":"+C313*$K$2","v":307.72000000000003},295.30666666666667,222.69333333333336,165.66666666666669,0]
[27,null,{"$f":"+C314*$K$2","v":307.72000000000003},295.30666666666667,222.69333333333336,165.66666666666669,0]
[28,null,{"$f":"+C315*$K$2","v":307.72000000000003},295.30666666666667,222.69333333333336,165.66666666666669,0]
[29,null,{"$f":"+C316*$K$2","v":307.72000000000003},295.30666666666667,222.69333333333336,165.66666666666669,0]
[30,null,{"$f":"+C317*$K$2","v":347.29333333333335},333.29333333333335,247.61333333333334,184.24,0]
[31,null,{"$f":"+C318*$K$2","v":347.29333333333335},333.29333333333335,247.61333333333334,184.24,0]
[32,null,{"$f":"+C319*$K$2","v":347.29333333333335},333.29333333333335,247.61333333333334,184.24,0]
[33,null,{"$f":"+C320*$K$2","v":347.29333333333335},333.29333333333335,247.61333333333334,184.24,0]
[34,null,{"$f":"+C321*$K$2","v":347.29333333333335},333.29333333333335,247.61333333333334,184.24,0]
[35,null,{"$f":"+C322*$K$2","v":393.12},377.25333333333333,277.29333333333335,206.26666666666668,0]
[36,null,{"$f":"+C323*$K$2","v":393.12},377.25333333333333,277.29333333333335,206.26666666666668,0]
[37,null,{"$f":"+C324*$K$2","v":393.12},377.25333333333333,277.29333333333335,206.26666666666668,0]
[38,null,{"$f":"+C325*$K$2","v":393.12},377.25333333333333,277.29333333333335,206.26666666666668,0]
[39,null,{"$f":"+C326*$K$2","v":393.12},377.25333333333333,277.29333333333335,206.26666666666668,0]
[40,null,{"$f":"+C327*$K$2","v":446.04},427.93333333333334,312.01333333333332,232.12,0]
[41,null,{"$f":"+C328*$K$2","v":446.04},427.93333333333334,312.01333333333332,232.12,0]
[42,null,{"$f":"+C329*$K$2","v":446.04},427.93333333333334,312.01333333333332,232.12,0]
[43,null,{"$f":"+C330*$K$2","v":446.04},427.93333333333334,312.01333333333332,232.12,0]
[44,null,{"$f":"+C331*$K$2","v":446.04},427.93333333333334,312.01333333333332,232.12,0]
[45,null,{"$f":"+C332*$K$2","v":504.84000000000003},484.40000000000003,351.30666666666667,261.42666666666668,0]
[46,null,{"$f":"+C333*$K$2","v":504.84000000000003},484.40000000000003,351.30666666666667,261.42666666666668,0]
[47,null,{"$f":"+C334*$K$2","v":504.84000000000003},484.40000000000003,351.30666666666667,261.42666666666668,0]
[48,null,{"$f":"+C335*$K$2","v":504.84000000000003},484.40000000000003,351.30666666666667,261.42666666666668,0]
[49,null,{"$f":"+C336*$K$2","v":504.84000000000003},484.40000000000003,351.30666666666667,261.42666666666668,0]
[50,null,{"$f":"+C337*$K$2","v":571.20000000000005},548.0533333333334,395.82666666666671,294.56,0]
[51,null,{"$f":"+C338*$K$2","v":571.20000000000005},548.0533333333334,395.82666666666671,294.56,0]
[52,null,{"$f":"+C339*$K$2","v":571.20000000000005},548.0533333333334,395.82666666666671,294.56,0]
[53,null,{"$f":"+C340*$K$2","v":571.20000000000005},548.0533333333334,395.82666666666671,294.56,0]
[54,null,{"$f":"+C341*$K$2","v":571.20000000000005},548.0533333333334,395.82666666666671,294.56,0]
[55,null,{"$f":"+C342*$K$2","v":644.28},618.24,445.38666666666671,331.33333333333337,0]
[56,null,{"$f":"+C343*$K$2","v":644.28},618.24,445.38666666666671,331.33333333333337,0]
[57,null,{"$f":"+C344*$K$2","v":644.28},618.24,445.38666666666671,331.33333333333337,0]
[58,null,{"$f":"+C345*$K$2","v":644.28},618.24,445.38666666666671,331.33333333333337,0]
[59,null,{"$f":"+C346*$K$2","v":644.28},618.24,445.38666666666671,331.33333333333337,0]
[60,null,{"$f":"+C347*$K$2","v":693.09333333333336},665,478.70666666666671,356.06666666666666,0]
[61,null,{"$f":"+C348*$K$2","v":778.02666666666676},746.48,536.76,399.18666666666667,0]
[62,null,{"$f":"+C349*$K$2","v":870.0533333333334},834.86666666666667,599.94666666666672,446.22666666666669,0]
[63,null,{"$f":"+C350*$K$2","v":968.98666666666668},929.69333333333338,668.26666666666665,497.18666666666667,0]
[64,null,{"$f":"+C351*$K$2","v":1074.92},1031.4266666666667,741.81333333333339,551.78666666666675,0]
[65,null,{"$f":"+C352*$K$2","v":1187.9466666666667},1139.6933333333334,820.21333333333337,610.21333333333337,0]
[66,null,{"$f":"+C353*$K$2","v":1307.8800000000001},1254.7733333333333,903.84,672.37333333333333,0]
[67,null,{"$f":"+C354*$K$2","v":1434.8133333333335},1376.48,992.50666666666666,738.26666666666665,0]
[68,null,{"$f":"+C355*$K$2","v":1568.6533333333334},1505.0933333333335,1086.3066666666666,808.08,0]
[69,null,{"$f":"+C356*$K$2","v":1709.7733333333333},1640.4266666666667,1185.1466666666668,881.62666666666667,0]
[70,null,{"$f":"+C357*$K$2","v":1857.7066666666667},1782.3866666666668,1289.2133333333334,959,0]
[71,null,{"$f":"+C358*$K$2","v":2012.5466666666669},1931.0666666666668,1398.1333333333334,1039.92,0]
[72,null,{"$f":"+C359*$K$2","v":2174.48},2086.3733333333334,1512.3733333333334,1124.9466666666667,0]
[73,null,{"$f":"+C360*$K$2","v":2343.5066666666667},2248.4,1631.5600000000002,1213.6133333333335,0]
[74,null,{"$f":"+C361*$K$2","v":2519.44},2417.3333333333335,1755.9733333333334,1306.2,0]
[75,null,{"$f":"+C362*$K$2","v":2702.4666666666667},2592.8000000000002,1885.3333333333335,1402.3333333333335,0]
[76,null,{"$f":"+C363*$K$2","v":2702.4666666666667},2592.8000000000002,1885.3333333333335,1402.3333333333335,0]
[77,null,{"$f":"+C364*$K$2","v":2702.4666666666667},2592.8000000000002,1885.3333333333335,1402.3333333333335,0]
[78,null,{"$f":"+C365*$K$2","v":2702.4666666666667},2592.8000000000002,1885.3333333333335,1402.3333333333335,0]
[79,null,{"$f":"+C366*$K$2","v":2702.4666666666667},2592.8000000000002,1885.3333333333335,1402.3333333333335,0]
[80,null,{"$f":"+C367*$K$2","v":2702.4666666666667},2592.8000000000002,1885.3333333333335,1402.3333333333335]
[81,null,{"$f":"+C368*$K$2","v":2702.4666666666667},2592.8000000000002,1885.3333333333335,1402.3333333333335]
[82,null,{"$f":"+C369*$K$2","v":2702.4666666666667},2592.8000000000002,1885.3333333333335,1402.3333333333335]
[83,null,{"$f":"+C370*$K$2","v":2702.4666666666667},2592.8000000000002,1885.3333333333335,1402.3333333333335]
[84,"o más",{"$f":"+C371*$K$2","v":2702.4666666666667},2592.8000000000002,1885.3333333333335,1402.3333333333335,0]
[1,"Hijo",{"$f":"+C372*$K$2","v":133.28},128.05333333333334,98.933333333333337,{"$f":"+F372*$K$2","v":73.64}]
[2,"Hijos",{"$f":"+C373*$K$2","v":226.61333333333334},217.46666666666667,168.18666666666667,{"$f":"+F373*$K$2","v":125.16000000000001}]
[3,"Hijos o más",{"$f":"+C374*$K$2","v":319.85333333333335},307.06666666666666,237.25333333333333,{"$f":"+F374*$K$2","v":176.4}]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"+C6*$K$4","v":3640.57},{"$f":"+D6*$K$4","v":3190.07},2683.3900000000003,2326.7000000000003,1804.65]
[19,null,{"$f":"+C7*$K$4","v":3640.57},{"$f":"+D7*$K$4","v":3190.07},2683.3900000000003,2326.7000000000003,1804.65]
[20,null,{"$f":"+C8*$K$4","v":3640.57},3190.07,2683.3900000000003,2326.7000000000003,1804.65]
[21,null,3640.57,3190.07,2683.3900000000003,2326.7000000000003,1804.65]
[22,null,3640.57,3190.07,2683.3900000000003,2326.7000000000003,1804.65]
[23,null,3640.57,3190.07,2683.3900000000003,2326.7000000000003,1804.65]
[24,null,3640.57,3190.07,2683.3900000000003,2326.7000000000003,1804.65]
[25,null,3890.73,3410.02,2850.8700000000003,2472.4500000000003,1917.5400000000002]
[26,null,3890.73,3410.02,2850.8700000000003,2472.4500000000003,1917.5400000000002]
[27,null,3890.73,3410.02,2850.8700000000003,2472.4500000000003,1917.5400000000002]
[28,null,3890.73,3410.02,2850.8700000000003,2472.4500000000003,1917.5400000000002]
[29,null,3890.73,3410.02,2850.8700000000003,2472.4500000000003,1917.5400000000002]
[30,null,4327.9800000000005,3793.21,3146.61,2727.9100000000003,2116.29]
[31,null,4327.9800000000005,3793.21,3146.61,2727.9100000000003,2116.29]
[32,null,4327.9800000000005,3793.21,3146.61,2727.9100000000003,2116.29]
[33,null,4327.9800000000005,3793.21,3146.61,2727.9100000000003,2116.29]
[34,null,4327.9800000000005,3793.21,3146.61,2727.9100000000003,2116.29]
[35,null,4831.4800000000005,4234.7,3493.23,3028.42,2348.96]
[36,null,4831.4800000000005,4234.7,3493.23,3028.42,2348.96]
[37,null,4831.4800000000005,4234.7,3493.23,3028.42,2348.96]
[38,null,4831.4800000000005,4234.7,3493.23,3028.42,2348.96]
[39,null,4831.4800000000005,4234.7,3493.23,3028.42,2348.96]
[40,null,5413.42,4744.0300000000007,3896.03,3378.2200000000003,2620.3200000000002]
[41,null,5413.42,4744.0300000000007,3896.03,3378.2200000000003,2620.3200000000002]
[42,null,5413.42,4744.0300000000007,3896.03,3378.2200000000003,2620.3200000000002]
[43,null,5413.42,4744.0300000000007,3896.03,3378.2200000000003,2620.3200000000002]
[44,null,5413.42,4744.0300000000007,3896.03,3378.2200000000003,2620.3200000000002]
[45,null,6057.37,5310.0700000000006,4347.59,3769.8900000000003,2924.01]
[46,null,6057.37,5310.0700000000006,4347.59,3769.8900000000003,2924.01]
[47,null,6057.37,5310.0700000000006,4347.59,3769.8900000000003,2924.01]
[48,null,6057.37,5310.0700000000006,4347.59,3769.8900000000003,2924.01]
[49,null,6057.37,5310.0700000000006,4347.59,3769.8900000000003,2924.01]
[50,null,6785.06,5947.66,4857.45,4211.38,3266.92]
[51,null,6785.06,5947.66,4857.45,4211.38,3266.92]
[52,null,6785.06,5947.66,4857.45,4211.38,3266.92]
[53,null,6785.06,5947.66,4857.45,4211.38,3266.92]
[54,null,6785.06,5947.66,4857.45,4211.38,3266.92]
[55,null,7585.89,6649.38,5423.4900000000007,4702.6900000000005,3647.46]
[56,null,7585.89,6649.38,5423.4900000000007,4702.6900000000005,3647.46]
[57,null,7585.89,6649.38,5423.4900000000007,4702.6900000000005,3647.46]
[58,null,7585.89,6649.38,5423.4900000000007,4702.6900000000005,3647.46]
[59,null,7585.89,6649.38,5423.4900000000007,4702.6900000000005,3647.46]
[60,null,8119.6,7116.31,5799.79,5029.7,3900.8]
[61,null,9048.16,7930.92,6459.64,5601.04,4344.41]
[62,null,10052.51,8811.7800000000007,7174.6100000000006,6221.14,4824.59]
[63,null,11133.710000000001,9758.8900000000012,7945.76,6890,5343.9900000000007]
[64,null,12290.7,10772.25,8772.5600000000013,7607.09,5899.96]
[65,null,13522.42,11852.390000000001,9655.5400000000009,8372.41,6493.56]
[66,null,14830.460000000001,12998.78,10595.230000000001,9187.02,7124.79]
[67,null,16214.820000000002,14211.95,11590.04,{"$f":"+F55*$K$4","v":10049.86},7794.18]
[68,null,17673.91,15491.37,12640.5,10960.400000000001,8500.1400000000012]
[69,null,19209.850000000002,16837.57,13747.140000000001,11920.76,9244.7900000000009]
[70,null,20820.52,18249.490000000002,14909.43,12927.76,10026.540000000001]
[71,null,22508.57,19728.72,16127.900000000001,13985.11,10845.390000000001]
[72,null,24270.29,21273.670000000002,17403.080000000002,15090.16,11702.93]
[73,null,26109.920000000002,22885.93,18732.32,16242.380000000001,12596.51]
[74,null,28024.81,24564.440000000002,20118.27,17444.420000000002,13528.78]
[75,null,30014.960000000003,26308.670000000002,21560.400000000001,18695.22,14498.68]
[76,null,30014.960000000003,26308.670000000002,21560.400000000001,18695.22,14498.68]
[77,null,30014.960000000003,26308.670000000002,21560.400000000001,18695.22,14498.68]
[78,null,30014.960000000003,26308.670000000002,21560.400000000001,18695.22,14498.68]
[79,null,30014.960000000003,26308.670000000002,21560.400000000001,18695.22,14498.68]
[80,null,30014.960000000003,26308.670000000002,21560.400000000001,18695.22,14498.68]
[81,null,30014.960000000003,26308.670000000002,21560.400000000001,18695.22,14498.68]
[82,null,30014.960000000003,26308.670000000002,21560.400000000001,18695.22,14498.68]
[83,null,30014.960000000003,{"$f":"+D71*$K$4","v":26308.670000000002},21560.400000000001,18695.22,14498.68]
[84,"o más",30014.960000000003,26308.670000000002,21560.400000000001,18695.22,14498.68]
[1,"Hijo",{"$f":"+C73*$K$4","v":1537.53},1348.3200000000002,1142.1500000000001,990.57,768.5]
[2,"Hijos",2615.02,2292.25,1941.39,1683.28,1305.92]
[3,"Hijos o más",3690.92,3235.65,2740.63,2376.52,1842.8100000000002]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$K$4","v":2379.7000000000003},{"$f":"+D155*$K$4","v":2159.2200000000003},1638.23,1218.47,0]
[19,null,{"$f":"+C156*$K$4","v":2379.7000000000003},2159.2200000000003,1638.23,1218.47,0]
[20,null,{"$f":"+C157*$K$4","v":2379.7000000000003},2159.2200000000003,1638.23,1218.47,0]
[21,null,{"$f":"+C158*$K$4","v":2379.7000000000003},2159.2200000000003,1638.23,1218.47,0]
[22,null,{"$f":"+C159*$K$4","v":2379.7000000000003},2159.2200000000003,1638.23,1218.47,0]
[23,null,{"$f":"+C160*$K$4","v":2379.7000000000003},2159.2200000000003,1638.23,1218.47,0]
[24,null,{"$f":"+C161*$K$4","v":2379.7000000000003},2159.2200000000003,1638.23,1218.47,0]
[25,null,{"$f":"+C162*$K$4","v":2542.94},2307.62,1732.5700000000002,1289.49,0]
[26,null,{"$f":"+C163*$K$4","v":2542.94},2307.62,1732.5700000000002,1289.49,0]
[27,null,{"$f":"+C164*$K$4","v":2542.94},2307.62,1732.5700000000002,1289.49,0]
[28,null,{"$f":"+C165*$K$4","v":2542.94},2307.62,1732.5700000000002,1289.49,0]
[29,null,{"$f":"+C166*$K$4","v":2542.94},2307.62,1732.5700000000002,1289.49,0]
[30,null,{"$f":"+C167*$K$4","v":2829.1400000000003},2566.79,1902.17,1415.1000000000001,0]
[31,null,{"$f":"+C168*$K$4","v":2829.1400000000003},2566.79,1902.17,1415.1000000000001,0]
[32,null,{"$f":"+C169*$K$4","v":2829.1400000000003},2566.79,1902.17,1415.1000000000001,0]
[33,null,{"$f":"+C170*$K$4","v":2829.1400000000003},2566.79,1902.17,1415.1000000000001,0]
[34,null,{"$f":"+C171*$K$4","v":2829.1400000000003},2566.79,1902.17,1415.1000000000001,0]
[35,null,{"$f":"+C172*$K$4","v":3157.21},2866.2400000000002,2102.5100000000002,1563.5,0]
[36,null,{"$f":"+C173*$K$4","v":3157.21},2866.2400000000002,2102.5100000000002,1563.5,0]
[37,null,{"$f":"+C174*$K$4","v":3157.21},2866.2400000000002,2102.5100000000002,1563.5,0]
[38,null,{"$f":"+C175*$K$4","v":3157.21},2866.2400000000002,2102.5100000000002,1563.5,0]
[39,null,{"$f":"+C176*$K$4","v":3157.21},2866.2400000000002,2102.5100000000002,1563.5,0]
[40,null,{"$f":"+C177*$K$4","v":3538.28},3211.27,2337.83,1738.93,0]
[41,null,{"$f":"+C178*$K$4","v":3538.28},3211.27,2337.83,1738.93,0]
[42,null,{"$f":"+C179*$K$4","v":3538.28},3211.27,2337.83,1738.93,0]
[43,null,{"$f":"+C180*$K$4","v":3538.28},3211.27,2337.83,1738.93,0]
[44,null,{"$f":"+C181*$K$4","v":3538.28},3211.27,2337.83,1738.93,0]
[45,null,{"$f":"+C182*$K$4","v":3960.1600000000003},3594.46,2602.3000000000002,1935.5600000000002,0]
[46,null,{"$f":"+C183*$K$4","v":3960.1600000000003},3594.46,2602.3000000000002,1935.5600000000002,0]
[47,null,{"$f":"+C184*$K$4","v":3960.1600000000003},3594.46,2602.3000000000002,1935.5600000000002,0]
[48,null,{"$f":"+C185*$K$4","v":3960.1600000000003},3594.46,2602.3000000000002,1935.5600000000002,0]
[49,null,{"$f":"+C186*$K$4","v":3960.1600000000003},3594.46,2602.3000000000002,1935.5600000000002,0]
[50,null,{"$f":"+C187*$K$4","v":4435.04},4024.82,2902.81,2159.2200000000003,0]
[51,null,{"$f":"+C188*$K$4","v":4435.04},4024.82,2902.81,2159.2200000000003,0]
[52,null,{"$f":"+C189*$K$4","v":4435.04},4024.82,2902.81,2159.2200000000003,0]
[53,null,{"$f":"+C190*$K$4","v":4435.04},4024.82,2902.81,2159.2200000000003,0]
[54,null,{"$f":"+C191*$K$4","v":4435.04},4024.82,2902.81,2159.2200000000003,0]
[55,null,{"$f":"+C192*$K$4","v":4958.68},4500.2300000000005,3236.71,2408.3200000000002,0]
[56,null,{"$f":"+C193*$K$4","v":4958.68},4500.2300000000005,3236.71,2408.3200000000002,0]
[57,null,{"$f":"+C194*$K$4","v":4958.68},4500.2300000000005,3236.71,2408.3200000000002,0]
[58,null,{"$f":"+C195*$K$4","v":4958.68},4500.2300000000005,3236.71,2408.3200000000002,0]
[59,null,{"$f":"+C196*$K$4","v":4958.68},4500.2300000000005,3236.71,2408.3200000000002,0]
[60,null,{"$f":"+C197*$K$4","v":5307.42},4816.1100000000006,3460.3700000000003,2573.6800000000003,0]
[61,null,{"$f":"+C198*$K$4","v":5914.8},5367.31,3850.98,2864.65,0]
[62,null,{"$f":"+C199*$K$4","v":6569.88},5963.56,4276.04,3181.06,0]
[63,null,{"$f":"+C200*$K$4","v":7276.9000000000005},6603.8,4736.6100000000006,3522.9100000000003,0]
[64,null,{"$f":"+C201*$K$4","v":8032.68},7289.6200000000008,5230.5700000000006,3891.26,0]
[65,null,{"$f":"+C202*$K$4","v":8838.2800000000007},8019.96,5758.4500000000007,4283.46,0]
[66,null,{"$f":"+C203*$K$4","v":9693.7000000000007},8796.41,6320.7800000000007,4702.16,0]
[67,null,{"$f":"+C204*$K$4","v":10597.880000000001},9617.380000000001,6916.5,5145.7700000000004,0]
[68,null,{"$f":"+C205*$K$4","v":11551.35},10483.93,7547.2000000000007,5613.76,0]
[69,null,{"$f":"+C206*$K$4","v":12555.17},11394.470000000001,8210.76,6107.72,0]
[70,null,{"$f":"+C207*$K$4","v":13607.75},12350.060000000001,8909.83,6628.18,0]
[71,null,{"$f":"+C208*$K$4","v":14711.210000000001},13351.76,9641.76,7172.4900000000007,0]
[72,null,{"$f":"+C209*$K$4","v":15863.960000000001},14395.86,10408.67,7742.77,0]
[73,null,{"$f":"+C210*$K$4","v":17065.47},15487.130000000001,11210.03,8338.49,0]
[74,null,{"$f":"+C211*$K$4","v":18316.8},16622.39,12045.310000000001,8959.65,0]
[75,null,{"$f":"+C212*$K$4","v":19618.48},17803.760000000002,12914.51,9606.25,0]
[76,null,{"$f":"+C213*$K$4","v":19618.48},17803.760000000002,12914.51,9606.25,0]
[77,null,{"$f":"+C214*$K$4","v":19618.48},17803.760000000002,12914.51,9606.25,0]
[78,null,{"$f":"+C215*$K$4","v":19618.48},17803.760000000002,12914.51,9606.25,0]
[79,null,{"$f":"+C216*$K$4","v":19618.48},17803.760000000002,12914.51,9606.25,0]
[80,null,{"$f":"+C217*$K$4","v":19618.48},17803.760000000002,12914.51,9606.25,0]
[81,null,{"$f":"+C218*$K$4","v":19618.48},17803.760000000002,12914.51,9606.25,0]
[82,null,{"$f":"+C219*$K$4","v":19618.48},17803.760000000002,12914.51,9606.25,0]
[83,null,{"$f":"+C220*$K$4","v":19618.48},17803.760000000002,12914.51,9606.25,0]
[84,"o más",{"$f":"+C221*$K$4","v":19618.48},17803.760000000002,12914.51,9606.25,0]
[1,"Hijo",{"$f":"+C222*$K$4","v":1005.94},912.66000000000008,700.66000000000008,521.52,0]
[2,"Hijos",{"$f":"+C223*$K$4","v":1709.25},1550.78,1190.3800000000001,885.63,0]
[3,"Hijos o más",{"$f":"+C224*$K$4","v":2412.56},2189.96,1681.16,1250.8,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$4","v":1619.68},{"$f":"+D305*$K$4","v":1553.96},1185.0800000000002,881.3900000000001,0]
[19,null,{"$f":"+C306*$K$4","v":1619.68},1553.96,1185.0800000000002,881.3900000000001,0]
[20,null,{"$f":"+C307*$K$4","v":1619.68},1553.96,1185.0800000000002,881.3900000000001,0]
[21,null,{"$f":"+C308*$K$4","v":1619.68},1553.96,1185.0800000000002,881.3900000000001,0]
[22,null,{"$f":"+C309*$K$4","v":1619.68},1553.96,1185.0800000000002,881.3900000000001,0]
[23,null,{"$f":"+C310*$K$4","v":1619.68},1553.96,1185.0800000000002,881.3900000000001,0]
[24,null,{"$f":"+C311*$K$4","v":1619.68},1553.96,1185.0800000000002,881.3900000000001,0]
[25,null,{"$f":"+C312*$K$4","v":1747.41},1676.92,1264.5800000000002,940.75,0]
[26,null,{"$f":"+C313*$K$4","v":1747.41},1676.92,1264.5800000000002,940.75,0]
[27,null,{"$f":"+C314*$K$4","v":1747.41},1676.92,1264.5800000000002,940.75,0]
[28,null,{"$f":"+C315*$K$4","v":1747.41},1676.92,1264.5800000000002,940.75,0]
[29,null,{"$f":"+C316*$K$4","v":1747.41},1676.92,1264.5800000000002,940.75,0]
[30,null,{"$f":"+C317*$K$4","v":1972.13},1892.63,1406.0900000000001,1046.22,0]
[31,null,{"$f":"+C318*$K$4","v":1972.13},1892.63,1406.0900000000001,1046.22,0]
[32,null,{"$f":"+C319*$K$4","v":1972.13},1892.63,1406.0900000000001,1046.22,0]
[33,null,{"$f":"+C320*$K$4","v":1972.13},1892.63,1406.0900000000001,1046.22,0]
[34,null,{"$f":"+C321*$K$4","v":1972.13},1892.63,1406.0900000000001,1046.22,0]
[35,null,{"$f":"+C322*$K$4","v":2232.36},2142.2600000000002,1574.63,1171.3,0]
[36,null,{"$f":"+C323*$K$4","v":2232.36},2142.2600000000002,1574.63,1171.3,0]
[37,null,{"$f":"+C324*$K$4","v":2232.36},2142.2600000000002,1574.63,1171.3,0]
[38,null,{"$f":"+C325*$K$4","v":2232.36},2142.2600000000002,1574.63,1171.3,0]
[39,null,{"$f":"+C326*$K$4","v":2232.36},2142.2600000000002,1574.63,1171.3,0]
[40,null,{"$f":"+C327*$K$4","v":2532.8700000000003},2430.0500000000002,1771.7900000000002,1318.1100000000001,0]
[41,null,{"$f":"+C328*$K$4","v":2532.8700000000003},2430.0500000000002,1771.7900000000002,1318.1100000000001,0]
[42,null,{"$f":"+C329*$K$4","v":2532.8700000000003},2430.0500000000002,1771.7900000000002,1318.1100000000001,0]
[43,null,{"$f":"+C330*$K$4","v":2532.8700000000003},2430.0500000000002,1771.7900000000002,1318.1100000000001,0]
[44,null,{"$f":"+C331*$K$4","v":2532.8700000000003},2430.0500000000002,1771.7900000000002,1318.1100000000001,0]
[45,null,{"$f":"+C332*$K$4","v":2866.77},2750.7000000000003,1994.92,1484.53,0]
[46,null,{"$f":"+C333*$K$4","v":2866.77},2750.7000000000003,1994.92,1484.53,0]
[47,null,{"$f":"+C334*$K$4","v":2866.77},2750.7000000000003,1994.92,1484.53,0]
[48,null,{"$f":"+C335*$K$4","v":2866.77},2750.7000000000003,1994.92,1484.53,0]
[49,null,{"$f":"+C336*$K$4","v":2866.77},2750.7000000000003,1994.92,1484.53,0]
[50,null,{"$f":"+C337*$K$4","v":3243.6000000000004},3112.1600000000003,2247.73,1672.68,0]
[51,null,{"$f":"+C338*$K$4","v":3243.6000000000004},3112.1600000000003,2247.73,1672.68,0]
[52,null,{"$f":"+C339*$K$4","v":3243.6000000000004},3112.1600000000003,2247.73,1672.68,0]
[53,null,{"$f":"+C340*$K$4","v":3243.6000000000004},3112.1600000000003,2247.73,1672.68,0]
[54,null,{"$f":"+C341*$K$4","v":3243.6000000000004},3112.1600000000003,2247.73,1672.68,0]
[55,null,{"$f":"+C342*$K$4","v":3658.59},3510.7200000000003,2529.1600000000003,1881.5,0]
[56,null,{"$f":"+C343*$K$4","v":3658.59},3510.7200000000003,2529.1600000000003,1881.5,0]
[57,null,{"$f":"+C344*$K$4","v":3658.59},3510.7200000000003,2529.1600000000003,1881.5,0]
[58,null,{"$f":"+C345*$K$4","v":3658.59},3510.7200000000003,2529.1600000000003,1881.5,0]
[59,null,{"$f":"+C346*$K$4","v":3658.59},3510.7200000000003,2529.1600000000003,1881.5,0]
[60,null,{"$f":"+C347*$K$4","v":3935.78},3776.25,2718.3700000000003,2021.95,0]
[61,null,{"$f":"+C348*$K$4","v":4418.08},4238.9400000000005,3048.03,2266.81,0]
[62,null,{"$f":"+C349*$K$4","v":4940.66},4740.8500000000004,3406.84,2533.9300000000003,0]
[63,null,{"$f":"+C350*$K$4","v":5502.46},5279.33,3794.8,2823.31,0]
[64,null,{"$f":"+C351*$K$4","v":6104.01},5857.0300000000007,4212.4400000000005,3133.36,0]
[65,null,{"$f":"+C352*$K$4","v":6745.84},6471.83,4657.6400000000003,3465.1400000000003,0]
[66,null,{"$f":"+C353*$K$4","v":7426.89},7125.3200000000006,5132.5200000000004,3818.1200000000003,0]
[67,null,{"$f":"+C354*$K$4","v":8147.6900000000005},7816.4400000000005,5636.02,4192.3,0]
[68,null,{"$f":"+C355*$K$4","v":8907.7100000000009},8546.7800000000007,6168.67,4588.74,0]
[69,null,{"$f":"+C356*$K$4","v":9709.07},9315.2800000000007,6729.9400000000005,5006.38,0]
[70,null,{"$f":"+C357*$K$4","v":10549.12},10121.41,7320.89,5445.75,0]
[71,null,{"$f":"+C358*$K$4","v":11428.390000000001},10965.7,7939.4000000000005,5905.26,0]
[72,null,{"$f":"+C359*$K$4","v":12347.94},11847.62,8588.1200000000008,6388.09,0]
[73,null,{"$f":"+C360*$K$4","v":13307.77},12767.7,9264.93,6891.59,0]
[74,null,{"$f":"+C361*$K$4","v":14306.820000000002},13727,9971.42,7417.35,0]
[75,null,{"$f":"+C362*$K$4","v":15346.150000000001},14723.400000000001,10706,7963.25,0]
[76,null,{"$f":"+C363*$K$4","v":15346.150000000001},14723.400000000001,10706,7963.25,0]
[77,null,{"$f":"+C364*$K$4","v":15346.150000000001},14723.400000000001,10706,7963.25,0]
[78,null,{"$f":"+C365*$K$4","v":15346.150000000001},14723.400000000001,10706,7963.25,0]
[79,null,{"$f":"+C366*$K$4","v":15346.150000000001},14723.400000000001,10706,7963.25,0]
[80,null,{"$f":"+C367*$K$4","v":15346.150000000001},14723.400000000001,10706,7963.25,0]
[81,null,{"$f":"+C368*$K$4","v":15346.150000000001},14723.400000000001,10706,7963.25,0]
[82,null,{"$f":"+C369*$K$4","v":15346.150000000001},14723.400000000001,10706,7963.25,0]
[83,null,{"$f":"+C370*$K$4","v":15346.150000000001},14723.400000000001,10706,7963.25,0]
[84,"o más",{"$f":"+C371*$K$4","v":15346.150000000001},14723.400000000001,10706,7963.25,0]
[1,"Hijo",{"$f":"+C372*$K$4","v":756.84},727.16000000000008,561.80000000000007,418.17,0]
[2,"Hijos",{"$f":"+C373*$K$4","v":1286.8400000000001},1234.9000000000001,955.06000000000006,710.73,0]
[3,"Hijos o más",{"$f":"+C374*$K$4","v":1816.3100000000002},1743.7,1347.26,1001.7,0]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"+C6*$K$3","v":1888.9750000000001},{"$f":"+D6*$K$3","v":1655.2250000000001},1392.325,1207.25,936.37500000000011]
[19,null,{"$f":"+C7*$K$3","v":1888.9750000000001},1655.2250000000001,1392.325,1207.25,936.37500000000011]
[20,null,{"$f":"+C8*$K$3","v":1888.9750000000001},1655.2250000000001,1392.325,1207.25,936.37500000000011]
[21,null,{"$f":"+C9*$K$3","v":1888.9750000000001},1655.2250000000001,1392.325,1207.25,936.37500000000011]
[22,null,{"$f":"+C10*$K$3","v":1888.9750000000001},1655.2250000000001,1392.325,1207.25,936.37500000000011]
[23,null,{"$f":"+C11*$K$3","v":1888.9750000000001},1655.2250000000001,1392.325,1207.25,936.37500000000011]
[24,null,{"$f":"+C12*$K$3","v":1888.9750000000001},1655.2250000000001,1392.325,1207.25,936.37500000000011]
[25,null,{"$f":"+C13*$K$3","v":2018.7750000000001},1769.3500000000001,1479.2250000000001,1282.875,994.95]
[26,null,{"$f":"+C14*$K$3","v":2018.7750000000001},1769.3500000000001,1479.2250000000001,1282.875,994.95]
[27,null,{"$f":"+C15*$K$3","v":2018.7750000000001},1769.3500000000001,1479.2250000000001,1282.875,994.95]
[28,null,{"$f":"+C16*$K$3","v":2018.7750000000001},1769.3500000000001,1479.2250000000001,1282.875,994.95]
[29,null,{"$f":"+C17*$K$3","v":2018.7750000000001},1769.3500000000001,1479.2250000000001,1282.875,994.95]
[30,null,{"$f":"+C18*$K$3","v":2245.65},1968.1750000000002,1632.6750000000002,1415.4250000000002,1098.075]
[31,null,{"$f":"+C19*$K$3","v":2245.65},1968.1750000000002,1632.6750000000002,1415.4250000000002,1098.075]
[32,null,{"$f":"+C20*$K$3","v":2245.65},1968.1750000000002,1632.6750000000002,1415.4250000000002,1098.075]
[33,null,{"$f":"+C21*$K$3","v":2245.65},1968.1750000000002,1632.6750000000002,1415.4250000000002,1098.075]
[34,null,{"$f":"+C22*$K$3","v":2245.65},1968.1750000000002,1632.6750000000002,1415.4250000000002,1098.075]
[35,null,{"$f":"+C23*$K$3","v":2506.9},2197.25,1812.5250000000001,1571.3500000000001,1218.8000000000002]
[36,null,{"$f":"+C24*$K$3","v":2506.9},2197.25,1812.5250000000001,1571.3500000000001,1218.8000000000002]
[37,null,{"$f":"+C25*$K$3","v":2506.9},2197.25,1812.5250000000001,1571.3500000000001,1218.8000000000002]
[38,null,{"$f":"+C26*$K$3","v":2506.9},2197.25,1812.5250000000001,1571.3500000000001,1218.8000000000002]
[39,null,{"$f":"+C27*$K$3","v":2506.9},2197.25,1812.5250000000001,1571.3500000000001,1218.8000000000002]
[40,null,{"$f":"+C28*$K$3","v":2808.8500000000004},2461.5250000000001,2021.5250000000001,1752.8500000000001,1359.6000000000001]
[41,null,{"$f":"+C29*$K$3","v":2808.8500000000004},2461.5250000000001,2021.5250000000001,1752.8500000000001,1359.6000000000001]
[42,null,{"$f":"+C30*$K$3","v":2808.8500000000004},2461.5250000000001,2021.5250000000001,1752.8500000000001,1359.6000000000001]
[43,null,{"$f":"+C31*$K$3","v":2808.8500000000004},2461.5250000000001,2021.5250000000001,1752.8500000000001,1359.6000000000001]
[44,null,{"$f":"+C32*$K$3","v":2808.8500000000004},2461.5250000000001,2021.5250000000001,1752.8500000000001,1359.6000000000001]
[45,null,{"$f":"+C33*$K$3","v":3142.9750000000004},2755.2250000000004,2255.8250000000003,1956.075,1517.1750000000002]
[46,null,{"$f":"+C34*$K$3","v":3142.9750000000004},2755.2250000000004,2255.8250000000003,1956.075,1517.1750000000002]
[47,null,{"$f":"+C35*$K$3","v":3142.9750000000004},2755.2250000000004,2255.8250000000003,1956.075,1517.1750000000002]
[48,null,{"$f":"+C36*$K$3","v":3142.9750000000004},2755.2250000000004,2255.8250000000003,1956.075,1517.1750000000002]
[49,null,{"$f":"+C37*$K$3","v":3142.9750000000004},2755.2250000000004,2255.8250000000003,1956.075,1517.1750000000002]
[50,null,{"$f":"+C38*$K$3","v":3520.55},3086.05,2520.375,2185.15,1695.1000000000001]
[51,null,{"$f":"+C39*$K$3","v":3520.55},3086.05,2520.375,2185.15,1695.1000000000001]
[52,null,{"$f":"+C40*$K$3","v":3520.55},3086.05,2520.375,2185.15,1695.1000000000001]
[53,null,{"$f":"+C41*$K$3","v":3520.55},3086.05,2520.375,2185.15,1695.1000000000001]
[54,null,{"$f":"+C42*$K$3","v":3520.55},3086.05,2520.375,2185.15,1695.1000000000001]
[55,null,{"$f":"+C43*$K$3","v":3936.0750000000003},3450.15,2814.0750000000003,2440.0750000000003,1892.5500000000002]
[56,null,{"$f":"+C44*$K$3","v":3936.0750000000003},3450.15,2814.0750000000003,2440.0750000000003,1892.5500000000002]
[57,null,{"$f":"+C45*$K$3","v":3936.0750000000003},3450.15,2814.0750000000003,2440.0750000000003,1892.5500000000002]
[58,null,{"$f":"+C46*$K$3","v":3936.0750000000003},3450.15,2814.0750000000003,2440.0750000000003,1892.5500000000002]
[59,null,{"$f":"+C47*$K$3","v":3936.0750000000003},3450.15,2814.0750000000003,2440.0750000000003,1892.5500000000002]
[60,null,{"$f":"+C48*$K$3","v":4213},3692.4250000000002,3009.3250000000003,2609.75,2024.0000000000002]
[61,null,{"$f":"+C49*$K$3","v":4694.8},4115.1000000000004,3351.7000000000003,2906.2000000000003,2254.1750000000002]
[62,null,{"$f":"+C50*$K$3","v":5215.9250000000002},4572.1500000000005,3722.6750000000002,3227.9500000000003,2503.3250000000003]
[63,null,{"$f":"+C51*$K$3","v":5776.9250000000002},5063.5750000000007,4122.8,3575.0000000000005,2772.8250000000003]
[64,null,{"$f":"+C52*$K$3","v":6377.2500000000009},5589.375,4551.8,3947.0750000000003,3061.3]
[65,null,{"$f":"+C53*$K$3","v":7016.35},6149.8250000000007,5009.9500000000007,4344.1750000000002,3369.3]
[66,null,{"$f":"+C54*$K$3","v":7695.05},6744.6500000000005,5497.5250000000005,4766.8500000000004,3696.8250000000003]
[67,null,{"$f":"+C55*$K$3","v":8413.35},7374.1250000000009,6013.7000000000007,5214.55,4044.1500000000005]
[68,null,{"$f":"+C56*$K$3","v":9170.4250000000011},8037.9750000000004,6558.7500000000009,5687.0000000000009,4410.4500000000007]
[69,null,{"$f":"+C57*$K$3","v":9967.375},8736.4750000000004,7132.9500000000007,6185.3,4796.8250000000007]
[70,null,{"$f":"+C58*$K$3","v":10803.1},9469.0750000000007,7736.0250000000005,6707.8,5202.4500000000007]
[71,null,{"$f":"+C59*$K$3","v":11678.975},10236.6,8368.25,7256.4250000000002,5627.3250000000007]
[72,null,{"$f":"+C60*$K$3","v":12593.075000000001},11038.225,9029.9000000000015,7829.8,6072.2750000000005]
[73,null,{"$f":"+C61*$K$3","v":13547.6},11874.775000000001,9719.6,8427.6500000000015,6535.9250000000002]
[74,null,{"$f":"+C62*$K$3","v":14541.175000000001},12745.7,10438.725,9051.35,7019.6500000000005]
[75,null,{"$f":"+C63*$K$3","v":15573.800000000001},13650.725,11187,9700.35,7522.9000000000005]
[76,null,{"$f":"+C64*$K$3","v":15573.800000000001},13650.725,11187,9700.35,7522.9000000000005]
[77,null,{"$f":"+C65*$K$3","v":15573.800000000001},13650.725,11187,9700.35,7522.9000000000005]
[78,null,{"$f":"+C66*$K$3","v":15573.800000000001},13650.725,11187,9700.35,7522.9000000000005]
[79,null,{"$f":"+C67*$K$3","v":15573.800000000001},13650.725,11187,9700.35,7522.9000000000005]
[80,null,{"$f":"+C68*$K$3","v":15573.800000000001},13650.725,11187,9700.35,7522.9000000000005]
[81,null,{"$f":"+C69*$K$3","v":15573.800000000001},13650.725,11187,9700.35,7522.9000000000005]
[82,null,{"$f":"+C70*$K$3","v":15573.800000000001},13650.725,11187,9700.35,7522.9000000000005]
[83,null,{"$f":"+C71*$K$3","v":15573.800000000001},13650.725,11187,9700.35,7522.9000000000005]
[84,"o más",{"$f":"+C72*$K$3","v":15573.800000000001},13650.725,11187,9700.35,7522.9000000000005]
[1,"Hijo",{"$f":"+C73*$K$3","v":797.77500000000009},699.6,592.625,513.97500000000002,398.75000000000006]
[2,"Hijos",{"$f":"+C74*$K$3","v":1356.8500000000001},1189.375,1007.325,873.40000000000009,677.6]
[3,"Hijos o más",{"$f":"+C75*$K$3","v":1915.1000000000001},1678.8750000000002,1422.0250000000001,1233.1000000000001,956.17500000000007]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$K$3","v":1234.75},{"$f":"+D155*$K$3","v":1120.3500000000001},850.02500000000009,632.22500000000002,0]
[19,null,{"$f":"+C156*$K$3","v":1234.75},1120.3500000000001,850.02500000000009,632.22500000000002,0]
[20,null,{"$f":"+C157*$K$3","v":1234.75},1120.3500000000001,850.02500000000009,632.22500000000002,0]
[21,null,{"$f":"+C158*$K$3","v":1234.75},1120.3500000000001,850.02500000000009,632.22500000000002,0]
[22,null,{"$f":"+C159*$K$3","v":1234.75},1120.3500000000001,850.02500000000009,632.22500000000002,0]
[23,null,{"$f":"+C160*$K$3","v":1234.75},1120.3500000000001,850.02500000000009,632.22500000000002,0]
[24,null,{"$f":"+C161*$K$3","v":1234.75},1120.3500000000001,850.02500000000009,632.22500000000002,0]
[25,null,{"$f":"+C162*$K$3","v":1319.45},1197.3500000000001,898.97500000000002,669.07500000000005,0]
[26,null,{"$f":"+C163*$K$3","v":1319.45},1197.3500000000001,898.97500000000002,669.07500000000005,0]
[27,null,{"$f":"+C164*$K$3","v":1319.45},1197.3500000000001,898.97500000000002,669.07500000000005,0]
[28,null,{"$f":"+C165*$K$3","v":1319.45},1197.3500000000001,898.97500000000002,669.07500000000005,0]
[29,null,{"$f":"+C166*$K$3","v":1319.45},1197.3500000000001,898.97500000000002,669.07500000000005,0]
[30,null,{"$f":"+C167*$K$3","v":1467.95},1331.825,986.97500000000014,734.25000000000011,0]
[31,null,{"$f":"+C168*$K$3","v":1467.95},1331.825,986.97500000000014,734.25000000000011,0]
[32,null,{"$f":"+C169*$K$3","v":1467.95},1331.825,986.97500000000014,734.25000000000011,0]
[33,null,{"$f":"+C170*$K$3","v":1467.95},1331.825,986.97500000000014,734.25000000000011,0]
[34,null,{"$f":"+C171*$K$3","v":1467.95},1331.825,986.97500000000014,734.25000000000011,0]
[35,null,{"$f":"+C172*$K$3","v":1638.1750000000002},1487.2,1090.9250000000002,811.25000000000011,0]
[36,null,{"$f":"+C173*$K$3","v":1638.1750000000002},1487.2,1090.9250000000002,811.25000000000011,0]
[37,null,{"$f":"+C174*$K$3","v":1638.1750000000002},1487.2,1090.9250000000002,811.25000000000011,0]
[38,null,{"$f":"+C175*$K$3","v":1638.1750000000002},1487.2,1090.9250000000002,811.25000000000011,0]
[39,null,{"$f":"+C176*$K$3","v":1638.1750000000002},1487.2,1090.9250000000002,811.25000000000011,0]
[40,null,{"$f":"+C177*$K$3","v":1835.9},1666.2250000000001,1213.0250000000001,902.27500000000009,0]
[41,null,{"$f":"+C178*$K$3","v":1835.9},1666.2250000000001,1213.0250000000001,902.27500000000009,0]
[42,null,{"$f":"+C179*$K$3","v":1835.9},1666.2250000000001,1213.0250000000001,902.27500000000009,0]
[43,null,{"$f":"+C180*$K$3","v":1835.9},1666.2250000000001,1213.0250000000001,902.27500000000009,0]
[44,null,{"$f":"+C181*$K$3","v":1835.9},1666.2250000000001,1213.0250000000001,902.27500000000009,0]
[45,null,{"$f":"+C182*$K$3","v":2054.8000000000002},1865.0500000000002,1350.25,1004.3000000000001,0]
[46,null,{"$f":"+C183*$K$3","v":2054.8000000000002},1865.0500000000002,1350.25,1004.3000000000001,0]
[47,null,{"$f":"+C184*$K$3","v":2054.8000000000002},1865.0500000000002,1350.25,1004.3000000000001,0]
[48,null,{"$f":"+C185*$K$3","v":2054.8000000000002},1865.0500000000002,1350.25,1004.3000000000001,0]
[49,null,{"$f":"+C186*$K$3","v":2054.8000000000002},1865.0500000000002,1350.25,1004.3000000000001,0]
[50,null,{"$f":"+C187*$K$3","v":2301.2000000000003},2088.3500000000004,1506.1750000000002,1120.3500000000001,0]
[51,null,{"$f":"+C188*$K$3","v":2301.2000000000003},2088.3500000000004,1506.1750000000002,1120.3500000000001,0]
[52,null,{"$f":"+C189*$K$3","v":2301.2000000000003},2088.3500000000004,1506.1750000000002,1120.3500000000001,0]
[53,null,{"$f":"+C190*$K$3","v":2301.2000000000003},2088.3500000000004,1506.1750000000002,1120.3500000000001,0]
[54,null,{"$f":"+C191*$K$3","v":2301.2000000000003},2088.3500000000004,1506.1750000000002,1120.3500000000001,0]
[55,null,{"$f":"+C192*$K$3","v":2572.9},2335.0250000000001,1679.4250000000002,1249.6000000000001,0]
[56,null,{"$f":"+C193*$K$3","v":2572.9},2335.0250000000001,1679.4250000000002,1249.6000000000001,0]
[57,null,{"$f":"+C194*$K$3","v":2572.9},2335.0250000000001,1679.4250000000002,1249.6000000000001,0]
[58,null,{"$f":"+C195*$K$3","v":2572.9},2335.0250000000001,1679.4250000000002,1249.6000000000001,0]
[59,null,{"$f":"+C196*$K$3","v":2572.9},2335.0250000000001,1679.4250000000002,1249.6000000000001,0]
[60,null,{"$f":"+C197*$K$3","v":2753.8500000000004},2498.9250000000002,1795.4750000000001,1335.4,0]
[61,null,{"$f":"+C198*$K$3","v":3069.0000000000005},2784.9250000000002,1998.15,1486.3750000000002,0]
[62,null,{"$f":"+C199*$K$3","v":3408.9},3094.3,2218.7000000000003,1650.5500000000002,0]
[63,null,{"$f":"+C200*$K$3","v":3775.7500000000005},3426.5000000000005,2457.6750000000002,1827.9250000000002,0]
[64,null,{"$f":"+C201*$K$3","v":4167.9000000000005},3782.3500000000004,2713.9750000000004,2019.0500000000002,0]
[65,null,{"$f":"+C202*$K$3","v":4585.9000000000005},4161.3,2987.8750000000005,2222.5500000000002,0]
[66,null,{"$f":"+C203*$K$3","v":5029.75},4564.1750000000002,3279.65,2439.8000000000002,0]
[67,null,{"$f":"+C204*$K$3","v":5498.9000000000005},4990.1500000000005,3588.7500000000005,2669.9750000000004,0]
[68,null,{"$f":"+C205*$K$3","v":5993.6250000000009},5439.7750000000005,3916.0000000000005,2912.8,0]
[69,null,{"$f":"+C206*$K$3","v":6514.4750000000004},5912.2250000000004,4260.3,3169.1000000000004,0]
[70,null,{"$f":"+C207*$K$3","v":7060.6250000000009},6408.05,4623.0250000000005,3439.15,0]
[71,null,{"$f":"+C208*$K$3","v":7633.1750000000002},6927.8,5002.8,3721.5750000000003,0]
[72,null,{"$f":"+C209*$K$3","v":8231.3000000000011},7469.55,5400.7250000000004,4017.4750000000004,0]
[73,null,{"$f":"+C210*$K$3","v":8854.7250000000004},8035.7750000000005,5816.5250000000005,4326.5750000000007,0]
[74,null,{"$f":"+C211*$K$3","v":9504},8624.8250000000007,6249.9250000000002,4648.875,0]
[75,null,{"$f":"+C212*$K$3","v":10179.400000000001},9237.8000000000011,6700.9250000000002,4984.375,0]
[76,null,{"$f":"+C213*$K$3","v":10179.400000000001},9237.8000000000011,6700.9250000000002,4984.375,0]
[77,null,{"$f":"+C214*$K$3","v":10179.400000000001},9237.8000000000011,6700.9250000000002,4984.375,0]
[78,null,{"$f":"+C215*$K$3","v":10179.400000000001},9237.8000000000011,6700.9250000000002,4984.375,0]
[79,null,{"$f":"+C216*$K$3","v":10179.400000000001},9237.8000000000011,6700.9250000000002,4984.375,0]
[80,null,{"$f":"+C217*$K$3","v":10179.400000000001},9237.8000000000011,6700.9250000000002,4984.375,0]
[81,null,{"$f":"+C218*$K$3","v":10179.400000000001},9237.8000000000011,6700.9250000000002,4984.375,0]
[82,null,{"$f":"+C219*$K$3","v":10179.400000000001},9237.8000000000011,6700.9250000000002,4984.375,0]
[83,null,{"$f":"+C220*$K$3","v":10179.400000000001},9237.8000000000011,6700.9250000000002,4984.375,0]
[84,"o más",{"$f":"+C221*$K$3","v":10179.400000000001},9237.8000000000011,6700.9250000000002,4984.375,0]
[1,"Hijo",{"$f":"+C222*$K$3","v":521.95000000000005},473.55,363.55,270.60000000000002,0]
[2,"Hijos",{"$f":"+C223*$K$3","v":886.87500000000011},804.65000000000009,617.65000000000009,459.52500000000003,0]
[3,"Hijos o más",{"$f":"+C224*$K$3","v":1251.8000000000002},1136.3000000000002,872.30000000000007,649,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$3","v":840.40000000000009},{"$f":"+D305*$K$3","v":806.30000000000007},614.90000000000009,457.32500000000005,0]
[19,null,{"$f":"+C306*$K$3","v":840.40000000000009},806.30000000000007,614.90000000000009,457.32500000000005,0]
[20,null,{"$f":"+C307*$K$3","v":840.40000000000009},806.30000000000007,614.90000000000009,457.32500000000005,0]
[21,null,{"$f":"+C308*$K$3","v":840.40000000000009},806.30000000000007,614.90000000000009,457.32500000000005,0]
[22,null,{"$f":"+C309*$K$3","v":840.40000000000009},806.30000000000007,614.90000000000009,457.32500000000005,0]
[23,null,{"$f":"+C310*$K$3","v":840.40000000000009},806.30000000000007,614.90000000000009,457.32500000000005,0]
[24,null,{"$f":"+C311*$K$3","v":840.40000000000009},806.30000000000007,614.90000000000009,457.32500000000005,0]
[25,null,{"$f":"+C312*$K$3","v":906.67500000000007},870.1,656.15000000000009,488.12500000000006,0]
[26,null,{"$f":"+C313*$K$3","v":906.67500000000007},870.1,656.15000000000009,488.12500000000006,0]
[27,null,{"$f":"+C314*$K$3","v":906.67500000000007},870.1,656.15000000000009,488.12500000000006,0]
[28,null,{"$f":"+C315*$K$3","v":906.67500000000007},870.1,656.15000000000009,488.12500000000006,0]
[29,null,{"$f":"+C316*$K$3","v":906.67500000000007},870.1,656.15000000000009,488.12500000000006,0]
[30,null,{"$f":"+C317*$K$3","v":1023.2750000000001},982.02500000000009,729.57500000000005,542.85,0]
[31,null,{"$f":"+C318*$K$3","v":1023.2750000000001},982.02500000000009,729.57500000000005,542.85,0]
[32,null,{"$f":"+C319*$K$3","v":1023.2750000000001},982.02500000000009,729.57500000000005,542.85,0]
[33,null,{"$f":"+C320*$K$3","v":1023.2750000000001},982.02500000000009,729.57500000000005,542.85,0]
[34,null,{"$f":"+C321*$K$3","v":1023.2750000000001},982.02500000000009,729.57500000000005,542.85,0]
[35,null,{"$f":"+C322*$K$3","v":1158.3000000000002},1111.5500000000002,817.02500000000009,607.75,0]
[36,null,{"$f":"+C323*$K$3","v":1158.3000000000002},1111.5500000000002,817.02500000000009,607.75,0]
[37,null,{"$f":"+C324*$K$3","v":1158.3000000000002},1111.5500000000002,817.02500000000009,607.75,0]
[38,null,{"$f":"+C325*$K$3","v":1158.3000000000002},1111.5500000000002,817.02500000000009,607.75,0]
[39,null,{"$f":"+C326*$K$3","v":1158.3000000000002},1111.5500000000002,817.02500000000009,607.75,0]
[40,null,{"$f":"+C327*$K$3","v":1314.2250000000001},1260.875,919.32500000000005,683.92500000000007,0]
[41,null,{"$f":"+C328*$K$3","v":1314.2250000000001},1260.875,919.32500000000005,683.92500000000007,0]
[42,null,{"$f":"+C329*$K$3","v":1314.2250000000001},1260.875,919.32500000000005,683.92500000000007,0]
[43,null,{"$f":"+C330*$K$3","v":1314.2250000000001},1260.875,919.32500000000005,683.92500000000007,0]
[44,null,{"$f":"+C331*$K$3","v":1314.2250000000001},1260.875,919.32500000000005,683.92500000000007,0]
[45,null,{"$f":"+C332*$K$3","v":1487.4750000000001},1427.2500000000002,1035.1000000000001,770.27500000000009,0]
[46,null,{"$f":"+C333*$K$3","v":1487.4750000000001},1427.2500000000002,1035.1000000000001,770.27500000000009,0]
[47,null,{"$f":"+C334*$K$3","v":1487.4750000000001},1427.2500000000002,1035.1000000000001,770.27500000000009,0]
[48,null,{"$f":"+C335*$K$3","v":1487.4750000000001},1427.2500000000002,1035.1000000000001,770.27500000000009,0]
[49,null,{"$f":"+C336*$K$3","v":1487.4750000000001},1427.2500000000002,1035.1000000000001,770.27500000000009,0]
[50,null,{"$f":"+C337*$K$3","v":1683.0000000000002},1614.8000000000002,1166.2750000000001,867.90000000000009,0]
[51,null,{"$f":"+C338*$K$3","v":1683.0000000000002},1614.8000000000002,1166.2750000000001,867.90000000000009,0]
[52,null,{"$f":"+C339*$K$3","v":1683.0000000000002},1614.8000000000002,1166.2750000000001,867.90000000000009,0]
[53,null,{"$f":"+C340*$K$3","v":1683.0000000000002},1614.8000000000002,1166.2750000000001,867.90000000000009,0]
[54,null,{"$f":"+C341*$K$3","v":1683.0000000000002},1614.8000000000002,1166.2750000000001,867.90000000000009,0]
[55,null,{"$f":"+C342*$K$3","v":1898.325},1821.6000000000001,1312.3000000000002,976.25000000000011,0]
[56,null,{"$f":"+C343*$K$3","v":1898.325},1821.6000000000001,1312.3000000000002,976.25000000000011,0]
[57,null,{"$f":"+C344*$K$3","v":1898.325},1821.6000000000001,1312.3000000000002,976.25000000000011,0]
[58,null,{"$f":"+C345*$K$3","v":1898.325},1821.6000000000001,1312.3000000000002,976.25000000000011,0]
[59,null,{"$f":"+C346*$K$3","v":1898.325},1821.6000000000001,1312.3000000000002,976.25000000000011,0]
[60,null,{"$f":"+C347*$K$3","v":2042.15},1959.3750000000002,1410.4750000000001,1049.125,0]
[61,null,{"$f":"+C348*$K$3","v":2292.4},2199.4500000000003,1581.5250000000001,1176.1750000000002,0]
[62,null,{"$f":"+C349*$K$3","v":2563.5500000000002},2459.875,1767.7,1314.7750000000001,0]
[63,null,{"$f":"+C350*$K$3","v":2855.05},2739.2750000000001,1969.0000000000002,1464.9250000000002,0]
[64,null,{"$f":"+C351*$K$3","v":3167.1750000000002},3039.0250000000001,2185.7000000000003,1625.8000000000002,0]
[65,null,{"$f":"+C352*$K$3","v":3500.2000000000003},3358.0250000000001,2416.7000000000003,1797.95,0]
[66,null,{"$f":"+C353*$K$3","v":3853.5750000000003},3697.1000000000004,2663.1000000000004,1981.1000000000001,0]
[67,null,{"$f":"+C354*$K$3","v":4227.5750000000007},4055.7000000000003,2924.3500000000004,2175.25,0]
[68,null,{"$f":"+C355*$K$3","v":4621.9250000000002},4434.6500000000005,3200.7250000000004,2380.9500000000003,0]
[69,null,{"$f":"+C356*$K$3","v":5037.7250000000004},4833.4000000000005,3491.9500000000003,2597.65,0]
[70,null,{"$f":"+C357*$K$3","v":5473.6},5251.6750000000002,3798.5750000000003,2825.6250000000005,0]
[71,null,{"$f":"+C358*$K$3","v":5929.8250000000007},5689.7500000000009,4119.5,3064.05,0]
[72,null,{"$f":"+C359*$K$3","v":6406.9500000000007},6147.35,4456.1000000000004,3314.5750000000003,0]
[73,null,{"$f":"+C360*$K$3","v":6904.9750000000004},6624.7500000000009,4807.2750000000005,3575.8250000000003,0]
[74,null,{"$f":"+C361*$K$3","v":7423.35},7122.5000000000009,5173.8500000000004,3848.6250000000005,0]
[75,null,{"$f":"+C362*$K$3","v":7962.6250000000009},7639.5000000000009,5555,4131.875,0]
[76,null,{"$f":"+C363*$K$3","v":7962.6250000000009},7639.5000000000009,5555,4131.875,0]
[77,null,{"$f":"+C364*$K$3","v":7962.6250000000009},7639.5000000000009,5555,4131.875,0]
[78,null,{"$f":"+C365*$K$3","v":7962.6250000000009},7639.5000000000009,5555,4131.875,0]
[79,null,{"$f":"+C366*$K$3","v":7962.6250000000009},7639.5000000000009,5555,4131.875,0]
[80,null,{"$f":"+C367*$K$3","v":7962.6250000000009},7639.5000000000009,5555,4131.875,0]
[81,null,{"$f":"+C368*$K$3","v":7962.6250000000009},7639.5000000000009,5555,4131.875,0]
[82,null,{"$f":"+C369*$K$3","v":7962.6250000000009},7639.5000000000009,5555,4131.875,0]
[83,null,{"$f":"+C370*$K$3","v":7962.6250000000009},7639.5000000000009,5555,4131.875,0]
[84,"o más",{"$f":"+C371*$K$3","v":7962.6250000000009},7639.5000000000009,5555,4131.875,0]
[1,"Hijo",{"$f":"+C372*$K$3","v":392.70000000000005},377.3,291.5,216.97500000000002,0]
[2,"Hijos",{"$f":"+C373*$K$3","v":667.7},640.75,495.55000000000007,368.77500000000003,0]
[3,"Hijos o más",{"$f":"+C374*$K$3","v":942.42500000000007},904.75000000000011,699.05000000000007,519.75,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,16036,10346]
[19,null,16036,10346]
[20,null,16036,10346]
[21,null,16036,10346]
[22,null,16036,10346]
[23,null,16036,10346]
[24,null,16036,10346]
[25,null,17195,11094]
[26,null,17195,11094]
[27,null,17195,11094]
[28,null,17195,11094]
[29,null,17195,11094]
[30,null,19193,12384]
[31,null,19193,12384]
[32,null,19193,12384]
[33,null,19193,12384]
[34,null,19193,12384]
[35,null,21469,13852]
[36,null,21469,13852]
[37,null,21469,13852]
[38,null,21469,13852]
[39,null,21469,13852]
[40,null,24070,15529]
[41,null,24070,15529]
[42,null,24070,15529]
[43,null,24070,15529]
[44,null,24070,15529]
[45,null,26942,17383]
[46,null,26942,17383]
[47,null,26942,17383]
[48,null,26942,17383]
[49,null,26942,17383]
[50,null,30153,19455]
[51,null,30153,19455]
[52,null,30153,19455]
[53,null,30153,19455]
[54,null,30153,19455]
[55,null,33680,21728]
[56,null,33680,21728]
[57,null,33680,21728]
[58,null,33680,21728]
[59,null,33680,21728]
[60,null,36017,23237]
[61,null,40082,25859]
[62,null,44462,28686]
[63,null,49164,31720]
[64,null,54183,34956]
[65,null,59522,38402]
[66,null,65180,42051]
[67,null,71155,45907]
[68,null,77448,49967]
[69,null,84064,54236]
[70,null,90993,58706]
[71,null,98246,63384]
[72,null,105815,68268]
[73,null,113703,73358]
[74,null,121910,78653]
[75,null,130437,84154]
[76,null,130437,84154]
[77,null,130437,84154]
[78,null,130437,84154]
[79,null,130437,84154]
[80,null,130437,84154]
[81,null,130437,84154]
[82,null,130437,84154]
[83,null,130437,84154]
[84,"o más",130437,84154]
[1,"Hijo",6746,4352]
[2,"Hijos",11464,7397]
[3,"Hijos o más",16185,10443]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,{"$f":"+C905*$K$2","v":1496.6933333333334},{"$f":"+D905*$K$2","v":965.62666666666667},0,0,0]
[19,null,{"$f":"+C906*$K$2","v":1496.6933333333334},965.62666666666667,0,0,0]
[20,null,{"$f":"+C907*$K$2","v":1496.6933333333334},965.62666666666667,0,0,0]
[21,null,{"$f":"+C908*$K$2","v":1496.6933333333334},965.62666666666667,0,0,0]
[22,null,{"$f":"+C909*$K$2","v":1496.6933333333334},965.62666666666667,0,0,0]
[23,null,{"$f":"+C910*$K$2","v":1496.6933333333334},965.62666666666667,0,0,0]
[24,null,{"$f":"+C911*$K$2","v":1496.6933333333334},965.62666666666667,0,0,0]
[25,null,{"$f":"+C912*$K$2","v":1604.8666666666668},1035.44,0,0,0]
[26,null,{"$f":"+C913*$K$2","v":1604.8666666666668},1035.44,0,0,0]
[27,null,{"$f":"+C914*$K$2","v":1604.8666666666668},1035.44,0,0,0]
[28,null,{"$f":"+C915*$K$2","v":1604.8666666666668},1035.44,0,0,0]
[29,null,{"$f":"+C916*$K$2","v":1604.8666666666668},1035.44,0,0,0]
[30,null,{"$f":"+C917*$K$2","v":1791.3466666666668},1155.8400000000001,0,0,0]
[31,null,{"$f":"+C918*$K$2","v":1791.3466666666668},1155.8400000000001,0,0,0]
[32,null,{"$f":"+C919*$K$2","v":1791.3466666666668},1155.8400000000001,0,0,0]
[33,null,{"$f":"+C920*$K$2","v":1791.3466666666668},1155.8400000000001,0,0,0]
[34,null,{"$f":"+C921*$K$2","v":1791.3466666666668},1155.8400000000001,0,0,0]
[35,null,{"$f":"+C922*$K$2","v":2003.7733333333333},1292.8533333333335,0,0,0]
[36,null,{"$f":"+C923*$K$2","v":2003.7733333333333},1292.8533333333335,0,0,0]
[37,null,{"$f":"+C924*$K$2","v":2003.7733333333333},1292.8533333333335,0,0,0]
[38,null,{"$f":"+C925*$K$2","v":2003.7733333333333},1292.8533333333335,0,0,0]
[39,null,{"$f":"+C926*$K$2","v":2003.7733333333333},1292.8533333333335,0,0,0]
[40,null,{"$f":"+C927*$K$2","v":2246.5333333333333},1449.3733333333334,0,0,0]
[41,null,{"$f":"+C928*$K$2","v":2246.5333333333333},1449.3733333333334,0,0,0]
[42,null,{"$f":"+C929*$K$2","v":2246.5333333333333},1449.3733333333334,0,0,0]
[43,null,{"$f":"+C930*$K$2","v":2246.5333333333333},1449.3733333333334,0,0,0]
[44,null,{"$f":"+C931*$K$2","v":2246.5333333333333},1449.3733333333334,0,0,0]
[45,null,{"$f":"+C932*$K$2","v":2514.5866666666666},1622.4133333333334,0,0,0]
[46,null,{"$f":"+C933*$K$2","v":2514.5866666666666},1622.4133333333334,0,0,0]
[47,null,{"$f":"+C934*$K$2","v":2514.5866666666666},1622.4133333333334,0,0,0]
[48,null,{"$f":"+C935*$K$2","v":2514.5866666666666},1622.4133333333334,0,0,0]
[49,null,{"$f":"+C936*$K$2","v":2514.5866666666666},1622.4133333333334,0,0,0]
[50,null,{"$f":"+C937*$K$2","v":2814.28},1815.8000000000002,0,0,0]
[51,null,{"$f":"+C938*$K$2","v":2814.28},1815.8000000000002,0,0,0]
[52,null,{"$f":"+C939*$K$2","v":2814.28},1815.8000000000002,0,0,0]
[53,null,{"$f":"+C940*$K$2","v":2814.28},1815.8000000000002,0,0,0]
[54,null,{"$f":"+C941*$K$2","v":2814.28},1815.8000000000002,0,0,0]
[55,null,{"$f":"+C942*$K$2","v":3143.4666666666667},2027.9466666666667,0,0,0]
[56,null,{"$f":"+C943*$K$2","v":3143.4666666666667},2027.9466666666667,0,0,0]
[57,null,{"$f":"+C944*$K$2","v":3143.4666666666667},2027.9466666666667,0,0,0]
[58,null,{"$f":"+C945*$K$2","v":3143.4666666666667},2027.9466666666667,0,0,0]
[59,null,{"$f":"+C946*$K$2","v":3143.4666666666667},2027.9466666666667,0,0,0]
[60,null,{"$f":"+C947*$K$2","v":3361.586666666667},2168.7866666666669,0,0,0]
[61,null,{"$f":"+C948*$K$2","v":3740.9866666666667},2413.5066666666667,0,0,0]
[62,null,{"$f":"+C949*$K$2","v":4149.7866666666669},2677.36,0,0,0]
[63,null,{"$f":"+C950*$K$2","v":4588.6400000000003},2960.5333333333333,0,0,0]
[64,null,{"$f":"+C951*$K$2","v":5057.08},3262.56,0,0,0]
[65,null,{"$f":"+C952*$K$2","v":5555.3866666666672},3584.186666666667,0,0,0]
[66,null,{"$f":"+C953*$K$2","v":6083.4666666666672},3924.76,0,0,0]
[67,null,{"$f":"+C954*$K$2","v":6641.1333333333332},4284.6533333333336,0,0,0]
[68,null,{"$f":"+C955*$K$2","v":7228.4800000000005},4663.586666666667,0,0,0]
[69,null,{"$f":"+C956*$K$2","v":7845.9733333333334},5062.0266666666666,0,0,0]
[70,null,{"$f":"+C957*$K$2","v":8492.68},5479.2266666666674,0,0,0]
[71,null,{"$f":"+C958*$K$2","v":9169.626666666667},5915.84,0,0,0]
[72,null,{"$f":"+C959*$K$2","v":9876.0666666666675},6371.68,0,0,0]
[73,null,{"$f":"+C960*$K$2","v":10612.28},6846.7466666666669,0,0,0]
[74,null,{"$f":"+C961*$K$2","v":11378.266666666666},7340.9466666666667,0,0,0]
[75,null,{"$f":"+C962*$K$2","v":12174.12},7854.3733333333339,0,0,0]
[76,null,{"$f":"+C963*$K$2","v":12174.12},7854.3733333333339,0,0,0]
[77,null,{"$f":"+C964*$K$2","v":12174.12},7854.3733333333339,0,0,0]
[78,null,{"$f":"+C965*$K$2","v":12174.12},7854.3733333333339,0,0,0]
[79,null,{"$f":"+C966*$K$2","v":12174.12},7854.3733333333339,0,0,0]
[80,null,{"$f":"+C967*$K$2","v":12174.12},7854.3733333333339,0]
[81,null,{"$f":"+C968*$K$2","v":12174.12},7854.3733333333339,0]
[82,null,{"$f":"+C969*$K$2","v":12174.12},7854.3733333333339,0]
[83,null,{"$f":"+C970*$K$2","v":12174.12},7854.3733333333339,0]
[84,"o más",{"$f":"+C971*$K$2","v":12174.12},7854.3733333333339,0,0,0]
[1,"Hijo",{"$f":"+C972*$K$2","v":629.62666666666667},406.18666666666667,0,0,0]
[2,"Hijos",{"$f":"+C973*$K$2","v":1069.9733333333334},690.38666666666666,0,0,0]
[3,"Hijos o más",{"$f":"+C974*$K$2","v":1510.6000000000001},974.68000000000006,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,{"$f":"+C905*$K$3","v":4409.9000000000005},{"$f":"+D905*$K$3","v":2845.15}]
[19,null,{"$f":"+C906*$K$3","v":4409.9000000000005},2845.15]
[20,null,{"$f":"+C907*$K$3","v":4409.9000000000005},2845.15]
[21,null,{"$f":"+C908*$K$3","v":4409.9000000000005},2845.15]
[22,null,{"$f":"+C909*$K$3","v":4409.9000000000005},2845.15]
[23,null,{"$f":"+C910*$K$3","v":4409.9000000000005},2845.15]
[24,null,{"$f":"+C911*$K$3","v":4409.9000000000005},2845.15]
[25,null,{"$f":"+C912*$K$3","v":4728.625},3050.8500000000004]
[26,null,{"$f":"+C913*$K$3","v":4728.625},3050.8500000000004]
[27,null,{"$f":"+C914*$K$3","v":4728.625},3050.8500000000004]
[28,null,{"$f":"+C915*$K$3","v":4728.625},3050.8500000000004]
[29,null,{"$f":"+C916*$K$3","v":4728.625},3050.8500000000004]
[30,null,{"$f":"+C917*$K$3","v":5278.0750000000007},3405.6000000000004]
[31,null,{"$f":"+C918*$K$3","v":5278.0750000000007},3405.6000000000004]
[32,null,{"$f":"+C919*$K$3","v":5278.0750000000007},3405.6000000000004]
[33,null,{"$f":"+C920*$K$3","v":5278.0750000000007},3405.6000000000004]
[34,null,{"$f":"+C921*$K$3","v":5278.0750000000007},3405.6000000000004]
[35,null,{"$f":"+C922*$K$3","v":5903.9750000000004},3809.3]
[36,null,{"$f":"+C923*$K$3","v":5903.9750000000004},3809.3]
[37,null,{"$f":"+C924*$K$3","v":5903.9750000000004},3809.3]
[38,null,{"$f":"+C925*$K$3","v":5903.9750000000004},3809.3]
[39,null,{"$f":"+C926*$K$3","v":5903.9750000000004},3809.3]
[40,null,{"$f":"+C927*$K$3","v":6619.2500000000009},4270.4750000000004]
[41,null,{"$f":"+C928*$K$3","v":6619.2500000000009},4270.4750000000004]
[42,null,{"$f":"+C929*$K$3","v":6619.2500000000009},4270.4750000000004]
[43,null,{"$f":"+C930*$K$3","v":6619.2500000000009},4270.4750000000004]
[44,null,{"$f":"+C931*$K$3","v":6619.2500000000009},4270.4750000000004]
[45,null,{"$f":"+C932*$K$3","v":7409.05},4780.3250000000007]
[46,null,{"$f":"+C933*$K$3","v":7409.05},4780.3250000000007]
[47,null,{"$f":"+C934*$K$3","v":7409.05},4780.3250000000007]
[48,null,{"$f":"+C935*$K$3","v":7409.05},4780.3250000000007]
[49,null,{"$f":"+C936*$K$3","v":7409.05},4780.3250000000007]
[50,null,{"$f":"+C937*$K$3","v":8292.0750000000007},5350.125]
[51,null,{"$f":"+C938*$K$3","v":8292.0750000000007},5350.125]
[52,null,{"$f":"+C939*$K$3","v":8292.0750000000007},5350.125]
[53,null,{"$f":"+C940*$K$3","v":8292.0750000000007},5350.125]
[54,null,{"$f":"+C941*$K$3","v":8292.0750000000007},5350.125]
[55,null,{"$f":"+C942*$K$3","v":9262},5975.2000000000007]
[56,null,{"$f":"+C943*$K$3","v":9262},5975.2000000000007]
[57,null,{"$f":"+C944*$K$3","v":9262},5975.2000000000007]
[58,null,{"$f":"+C945*$K$3","v":9262},5975.2000000000007]
[59,null,{"$f":"+C946*$K$3","v":9262},5975.2000000000007]
[60,null,{"$f":"+C947*$K$3","v":9904.6750000000011},6390.1750000000002]
[61,null,{"$f":"+C948*$K$3","v":11022.550000000001},7111.2250000000004]
[62,null,{"$f":"+C949*$K$3","v":12227.050000000001},7888.6500000000005]
[63,null,{"$f":"+C950*$K$3","v":13520.1},8723]
[64,null,{"$f":"+C951*$K$3","v":14900.325000000001},9612.9000000000015]
[65,null,{"$f":"+C952*$K$3","v":16368.550000000001},10560.550000000001]
[66,null,{"$f":"+C953*$K$3","v":17924.5},11564.025000000001]
[67,null,{"$f":"+C954*$K$3","v":19567.625},12624.425000000001]
[68,null,{"$f":"+C955*$K$3","v":21298.2},13740.925000000001]
[69,null,{"$f":"+C956*$K$3","v":23117.600000000002},14914.900000000001]
[70,null,{"$f":"+C957*$K$3","v":25023.075000000001},16144.150000000001]
[71,null,{"$f":"+C958*$K$3","v":27017.65},17430.600000000002]
[72,null,{"$f":"+C959*$K$3","v":29099.125000000004},18773.7]
[73,null,{"$f":"+C960*$K$3","v":31268.325000000001},20173.45]
[74,null,{"$f":"+C961*$K$3","v":33525.25},21629.575000000001]
[75,null,{"$f":"+C962*$K$3","v":35870.175000000003},23142.350000000002]
[76,null,{"$f":"+C963*$K$3","v":35870.175000000003},23142.350000000002]
[77,null,{"$f":"+C964*$K$3","v":35870.175000000003},23142.350000000002]
[78,null,{"$f":"+C965*$K$3","v":35870.175000000003},23142.350000000002]
[79,null,{"$f":"+C966*$K$3","v":35870.175000000003},23142.350000000002]
[80,null,{"$f":"+C967*$K$3","v":35870.175000000003},23142.350000000002]
[81,null,{"$f":"+C968*$K$3","v":35870.175000000003},23142.350000000002]
[82,null,{"$f":"+C969*$K$3","v":35870.175000000003},23142.350000000002]
[83,null,{"$f":"+C970*$K$3","v":35870.175000000003},23142.350000000002]
[84,"o más",{"$f":"+C971*$K$3","v":35870.175000000003},23142.350000000002]
[1,"Hijo",{"$f":"+C972*$K$3","v":1855.15},1196.8000000000002]
[2,"Hijos",{"$f":"+C973*$K$3","v":3152.6000000000004},2034.1750000000002]
[3,"Hijos o más",{"$f":"+C974*$K$3","v":4450.875},2871.8250000000003]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,2257,1919,1487]
[19,null,2257,1919,1487]
[20,null,2257,1919,1487]
[21,null,2257,1919,1487]
[22,null,2257,1919,1487]
[23,null,2257,1919,1487]
[24,null,2257,1919,1487]
[25,null,2399,2053,1576]
[26,null,2399,2053,1576]
[27,null,2399,2053,1576]
[28,null,2399,2053,1576]
[29,null,2399,2053,1576]
[30,null,2651,2289,1742]
[31,null,2651,2289,1742]
[32,null,2651,2289,1742]
[33,null,2651,2289,1742]
[34,null,2651,2289,1742]
[35,null,2941,2559,1940]
[36,null,2941,2559,1940]
[37,null,2941,2559,1940]
[38,null,2941,2559,1940]
[39,null,2941,2559,1940]
[40,null,3281,2870,2174]
[41,null,3281,2870,2174]
[42,null,3281,2870,2174]
[43,null,3281,2870,2174]
[44,null,3281,2870,2174]
[45,null,3662,3213,2437]
[46,null,3662,3213,2437]
[47,null,3662,3213,2437]
[48,null,3662,3213,2437]
[49,null,3662,3213,2437]
[50,null,4092,3598,2739]
[51,null,4092,3598,2739]
[52,null,4092,3598,2739]
[53,null,4092,3598,2739]
[54,null,4092,3598,2739]
[55,null,4565,4023,3074]
[56,null,4565,4023,3074]
[57,null,4565,4023,3074]
[58,null,4565,4023,3074]
[59,null,4565,4023,3074]
[60,null,4884,4304,3298]
[61,null,5436,4795,3692]
[62,null,6039,5326,4123]
[63,null,6687,5896,4588]
[64,null,7379,6505,5087]
[65,null,8123,7152,5624]
[66,null,8910,7840,6194]
[67,null,9745,8568,6799]
[68,null,10627,9335,7440]
[69,null,11555,10141,8119]
[70,null,12531,10986,8830]
[71,null,13553,11872,9576]
[72,null,14620,12797,10358]
[73,null,15736,13760,11176]
[74,null,16899,14764,12028]
[75,null,18108,15805,12915]
[76,null,18108,15805,12915]
[77,null,18108,15805,12915]
[78,null,18108,15805,12915]
[79,null,18108,15805,12915]
[80,null,18108,15805,12915]
[81,null,18108,15805,12915]
[82,null,18108,15805,12915]
[83,null,18108,15805,12915]
[84,"o más",18108,15805,12915]
[1,"Hijo",962,810,633]
[2,"Hijos",1633,1375,1078]
[3,"Hijos o más",2305,1940,1522]
[]
["BUPA GLOBAL MM - MENSUALES"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,{"$f":"+C1129*$K$2","v":210.65333333333334},{"$f":"+D1129*$K$2","v":179.10666666666668},138.78666666666666,0,0]
[19,null,{"$f":"+C1130*$K$2","v":210.65333333333334},179.10666666666668,138.78666666666666,0,0]
[20,null,{"$f":"+C1131*$K$2","v":210.65333333333334},179.10666666666668,138.78666666666666,0,0]
[21,null,{"$f":"+C1132*$K$2","v":210.65333333333334},179.10666666666668,138.78666666666666,0,0]
[22,null,{"$f":"+C1133*$K$2","v":210.65333333333334},179.10666666666668,138.78666666666666,0,0]
[23,null,{"$f":"+C1134*$K$2","v":210.65333333333334},179.10666666666668,138.78666666666666,0,0]
[24,null,{"$f":"+C1135*$K$2","v":210.65333333333334},179.10666666666668,138.78666666666666,0,0]
[25,null,{"$f":"+C1136*$K$2","v":223.90666666666667},191.61333333333334,147.09333333333333,0,0]
[26,null,{"$f":"+C1137*$K$2","v":223.90666666666667},191.61333333333334,147.09333333333333,0,0]
[27,null,{"$f":"+C1138*$K$2","v":223.90666666666667},191.61333333333334,147.09333333333333,0,0]
[28,null,{"$f":"+C1139*$K$2","v":223.90666666666667},191.61333333333334,147.09333333333333,0,0]
[29,null,{"$f":"+C1140*$K$2","v":223.90666666666667},191.61333333333334,147.09333333333333,0,0]
[30,null,{"$f":"+C1141*$K$2","v":247.42666666666668},213.64000000000001,162.58666666666667,0,0]
[31,null,{"$f":"+C1142*$K$2","v":247.42666666666668},213.64000000000001,162.58666666666667,0,0]
[32,null,{"$f":"+C1143*$K$2","v":247.42666666666668},213.64000000000001,162.58666666666667,0,0]
[33,null,{"$f":"+C1144*$K$2","v":247.42666666666668},213.64000000000001,162.58666666666667,0,0]
[34,null,{"$f":"+C1145*$K$2","v":247.42666666666668},213.64000000000001,162.58666666666667,0,0]
[35,null,{"$f":"+C1146*$K$2","v":274.49333333333334},238.84,181.06666666666666,0,0]
[36,null,{"$f":"+C1147*$K$2","v":274.49333333333334},238.84,181.06666666666666,0,0]
[37,null,{"$f":"+C1148*$K$2","v":274.49333333333334},238.84,181.06666666666666,0,0]
[38,null,{"$f":"+C1149*$K$2","v":274.49333333333334},238.84,181.06666666666666,0,0]
[39,null,{"$f":"+C1150*$K$2","v":274.49333333333334},238.84,181.06666666666666,0,0]
[40,null,{"$f":"+C1151*$K$2","v":306.22666666666669},267.86666666666667,202.90666666666667,0,0]
[41,null,{"$f":"+C1152*$K$2","v":306.22666666666669},267.86666666666667,202.90666666666667,0,0]
[42,null,{"$f":"+C1153*$K$2","v":306.22666666666669},267.86666666666667,202.90666666666667,0,0]
[43,null,{"$f":"+C1154*$K$2","v":306.22666666666669},267.86666666666667,202.90666666666667,0,0]
[44,null,{"$f":"+C1155*$K$2","v":306.22666666666669},267.86666666666667,202.90666666666667,0,0]
[45,null,{"$f":"+C1156*$K$2","v":341.78666666666669},299.88,227.45333333333335,0,0]
[46,null,{"$f":"+C1157*$K$2","v":341.78666666666669},299.88,227.45333333333335,0,0]
[47,null,{"$f":"+C1158*$K$2","v":341.78666666666669},299.88,227.45333333333335,0,0]
[48,null,{"$f":"+C1159*$K$2","v":341.78666666666669},299.88,227.45333333333335,0,0]
[49,null,{"$f":"+C1160*$K$2","v":341.78666666666669},299.88,227.45333333333335,0,0]
[50,null,{"$f":"+C1161*$K$2","v":381.92},335.81333333333333,255.64000000000001,0,0]
[51,null,{"$f":"+C1162*$K$2","v":381.92},335.81333333333333,255.64000000000001,0,0]
[52,null,{"$f":"+C1163*$K$2","v":381.92},335.81333333333333,255.64000000000001,0,0]
[53,null,{"$f":"+C1164*$K$2","v":381.92},335.81333333333333,255.64000000000001,0,0]
[54,null,{"$f":"+C1165*$K$2","v":381.92},335.81333333333333,255.64000000000001,0,0]
[55,null,{"$f":"+C1166*$K$2","v":426.06666666666666},375.48,286.90666666666669,0,0]
[56,null,{"$f":"+C1167*$K$2","v":426.06666666666666},375.48,286.90666666666669,0,0]
[57,null,{"$f":"+C1168*$K$2","v":426.06666666666666},375.48,286.90666666666669,0,0]
[58,null,{"$f":"+C1169*$K$2","v":426.06666666666666},375.48,286.90666666666669,0,0]
[59,null,{"$f":"+C1170*$K$2","v":426.06666666666666},375.48,286.90666666666669,0,0]
[60,null,{"$f":"+C1171*$K$2","v":455.84000000000003},401.70666666666671,307.81333333333333,0,0]
[61,null,{"$f":"+C1172*$K$2","v":507.36},447.53333333333336,344.5866666666667,0,0]
[62,null,{"$f":"+C1173*$K$2","v":563.64},497.09333333333336,384.81333333333333,0,0]
[63,null,{"$f":"+C1174*$K$2","v":624.12},550.29333333333341,428.21333333333337,0,0]
[64,null,{"$f":"+C1175*$K$2","v":688.70666666666671},607.13333333333333,474.78666666666669,0,0]
[65,null,{"$f":"+C1176*$K$2","v":758.14666666666665},667.52,524.90666666666664,0,0]
[66,null,{"$f":"+C1177*$K$2","v":831.6},731.73333333333335,578.10666666666668,0,0]
[67,null,{"$f":"+C1178*$K$2","v":909.53333333333342},799.68000000000006,634.57333333333338,0,0]
[68,null,{"$f":"+C1179*$K$2","v":991.85333333333335},871.26666666666665,694.4,0,0]
[69,null,{"$f":"+C1180*$K$2","v":1078.4666666666667},946.49333333333334,757.77333333333331,0,0]
[70,null,{"$f":"+C1181*$K$2","v":1169.56},1025.3600000000001,824.13333333333333,0,0]
[71,null,{"$f":"+C1182*$K$2","v":1264.9466666666667},1108.0533333333333,893.76,0,0]
[72,null,{"$f":"+C1183*$K$2","v":1364.5333333333333},1194.3866666666668,966.74666666666667,0,0]
[73,null,{"$f":"+C1184*$K$2","v":1468.6933333333334},1284.2666666666667,1043.0933333333335,0,0]
[74,null,{"$f":"+C1185*$K$2","v":1577.24},1377.9733333333334,1122.6133333333335,0,0]
[75,null,{"$f":"+C1186*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001,0,0]
[76,null,{"$f":"+C1187*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001,0,0]
[77,null,{"$f":"+C1188*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001,0,0]
[78,null,{"$f":"+C1189*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001,0,0]
[79,null,{"$f":"+C1190*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001,0,0]
[80,null,{"$f":"+C1191*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001]
[81,null,{"$f":"+C1192*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001]
[82,null,{"$f":"+C1193*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001]
[83,null,{"$f":"+C1194*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001]
[84,"o más",{"$f":"+C1195*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001,0,0]
[1,"Hijo",{"$f":"+C1196*$K$2","v":89.786666666666676},75.600000000000009,59.080000000000005,0,0]
[2,"Hijos",{"$f":"+C1197*$K$2","v":152.41333333333333},128.33333333333334,100.61333333333334,0,0]
[3,"Hijos o más",{"$f":"+C1198*$K$2","v":215.13333333333335},181.06666666666666,142.05333333333334,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,{"$f":"+C1129*$K$3","v":620.67500000000007},{"$f":"+D1129*$K$3","v":527.72500000000002},408.92500000000001,0,{"$f":"+G604*$K$3","v":0}]
[19,null,{"$f":"+C1130*$K$3","v":620.67500000000007},527.72500000000002,408.92500000000001,0,{"$f":"+G605*$K$3","v":0}]
[20,null,{"$f":"+C1131*$K$3","v":620.67500000000007},527.72500000000002,408.92500000000001,0,{"$f":"+G606*$K$3","v":0}]
[21,null,{"$f":"+C1132*$K$3","v":620.67500000000007},527.72500000000002,408.92500000000001,0,{"$f":"+G607*$K$3","v":0}]
[22,null,{"$f":"+C1133*$K$3","v":620.67500000000007},527.72500000000002,408.92500000000001,0,{"$f":"+G608*$K$3","v":0}]
[23,null,{"$f":"+C1134*$K$3","v":620.67500000000007},527.72500000000002,408.92500000000001,0,{"$f":"+G609*$K$3","v":0}]
[24,null,{"$f":"+C1135*$K$3","v":620.67500000000007},527.72500000000002,408.92500000000001,0,{"$f":"+G610*$K$3","v":0}]
[25,null,{"$f":"+C1136*$K$3","v":659.72500000000002},564.57500000000005,433.40000000000003,0,{"$f":"+G611*$K$3","v":0}]
[26,null,{"$f":"+C1137*$K$3","v":659.72500000000002},564.57500000000005,433.40000000000003,0,{"$f":"+G612*$K$3","v":0}]
[27,null,{"$f":"+C1138*$K$3","v":659.72500000000002},564.57500000000005,433.40000000000003,0,{"$f":"+G613*$K$3","v":0}]
[28,null,{"$f":"+C1139*$K$3","v":659.72500000000002},564.57500000000005,433.40000000000003,0,{"$f":"+G614*$K$3","v":0}]
[29,null,{"$f":"+C1140*$K$3","v":659.72500000000002},564.57500000000005,433.40000000000003,0,{"$f":"+G615*$K$3","v":0}]
[30,null,{"$f":"+C1141*$K$3","v":729.02500000000009},629.47500000000002,479.05,0,{"$f":"+G616*$K$3","v":0}]
[31,null,{"$f":"+C1142*$K$3","v":729.02500000000009},629.47500000000002,479.05,0,{"$f":"+G617*$K$3","v":0}]
[32,null,{"$f":"+C1143*$K$3","v":729.02500000000009},629.47500000000002,479.05,0,{"$f":"+G618*$K$3","v":0}]
[33,null,{"$f":"+C1144*$K$3","v":729.02500000000009},629.47500000000002,479.05,0,{"$f":"+G619*$K$3","v":0}]
[34,null,{"$f":"+C1145*$K$3","v":729.02500000000009},629.47500000000002,479.05,0,{"$f":"+G620*$K$3","v":0}]
[35,null,{"$f":"+C1146*$K$3","v":808.77500000000009},703.72500000000002,533.5,0,{"$f":"+G621*$K$3","v":0}]
[36,null,{"$f":"+C1147*$K$3","v":808.77500000000009},703.72500000000002,533.5,0,{"$f":"+G622*$K$3","v":0}]
[37,null,{"$f":"+C1148*$K$3","v":808.77500000000009},703.72500000000002,533.5,0,{"$f":"+G623*$K$3","v":0}]
[38,null,{"$f":"+C1149*$K$3","v":808.77500000000009},703.72500000000002,533.5,0,{"$f":"+G624*$K$3","v":0}]
[39,null,{"$f":"+C1150*$K$3","v":808.77500000000009},703.72500000000002,533.5,0,{"$f":"+G625*$K$3","v":0}]
[40,null,{"$f":"+C1151*$K$3","v":902.27500000000009},789.25000000000011,597.85,0,{"$f":"+G626*$K$3","v":0}]
[41,null,{"$f":"+C1152*$K$3","v":902.27500000000009},789.25000000000011,597.85,0,{"$f":"+G627*$K$3","v":0}]
[42,null,{"$f":"+C1153*$K$3","v":902.27500000000009},789.25000000000011,597.85,0,{"$f":"+G628*$K$3","v":0}]
[43,null,{"$f":"+C1154*$K$3","v":902.27500000000009},789.25000000000011,597.85,0,{"$f":"+G629*$K$3","v":0}]
[44,null,{"$f":"+C1155*$K$3","v":902.27500000000009},789.25000000000011,597.85,0,{"$f":"+G630*$K$3","v":0}]
[45,null,{"$f":"+C1156*$K$3","v":1007.0500000000001},883.57500000000005,670.17500000000007,0,{"$f":"+G631*$K$3","v":0}]
[46,null,{"$f":"+C1157*$K$3","v":1007.0500000000001},883.57500000000005,670.17500000000007,0,{"$f":"+G632*$K$3","v":0}]
[47,null,{"$f":"+C1158*$K$3","v":1007.0500000000001},883.57500000000005,670.17500000000007,0,{"$f":"+G633*$K$3","v":0}]
[48,null,{"$f":"+C1159*$K$3","v":1007.0500000000001},883.57500000000005,670.17500000000007,0,{"$f":"+G634*$K$3","v":0}]
[49,null,{"$f":"+C1160*$K$3","v":1007.0500000000001},883.57500000000005,670.17500000000007,0,{"$f":"+G635*$K$3","v":0}]
[50,null,{"$f":"+C1161*$K$3","v":1125.3000000000002},989.45,753.22500000000002,0,{"$f":"+G636*$K$3","v":0}]
[51,null,{"$f":"+C1162*$K$3","v":1125.3000000000002},989.45,753.22500000000002,0,{"$f":"+G637*$K$3","v":0}]
[52,null,{"$f":"+C1163*$K$3","v":1125.3000000000002},989.45,753.22500000000002,0,{"$f":"+G638*$K$3","v":0}]
[53,null,{"$f":"+C1164*$K$3","v":1125.3000000000002},989.45,753.22500000000002,0,{"$f":"+G639*$K$3","v":0}]
[54,null,{"$f":"+C1165*$K$3","v":1125.3000000000002},989.45,753.22500000000002,0,{"$f":"+G640*$K$3","v":0}]
[55,null,{"$f":"+C1166*$K$3","v":1255.375},1106.325,845.35,0,{"$f":"+G641*$K$3","v":0}]
[56,null,{"$f":"+C1167*$K$3","v":1255.375},1106.325,845.35,0,{"$f":"+G642*$K$3","v":0}]
[57,null,{"$f":"+C1168*$K$3","v":1255.375},1106.325,845.35,0,{"$f":"+G643*$K$3","v":0}]
[58,null,{"$f":"+C1169*$K$3","v":1255.375},1106.325,845.35,0,{"$f":"+G644*$K$3","v":0}]
[59,null,{"$f":"+C1170*$K$3","v":1255.375},1106.325,845.35,0,{"$f":"+G645*$K$3","v":0}]
[60,null,{"$f":"+C1171*$K$3","v":1343.1000000000001},1183.6000000000001,906.95,0,{"$f":"+G646*$K$3","v":0}]
[61,null,{"$f":"+C1172*$K$3","v":1494.9},1318.625,1015.3000000000001,0,{"$f":"+G647*$K$3","v":0}]
[62,null,{"$f":"+C1173*$K$3","v":1660.7250000000001},1464.65,1133.825,0,{"$f":"+G648*$K$3","v":0}]
[63,null,{"$f":"+C1174*$K$3","v":1838.9250000000002},1621.4,1261.7,0,{"$f":"+G649*$K$3","v":0}]
[64,null,{"$f":"+C1175*$K$3","v":2029.2250000000001},1788.8750000000002,1398.9250000000002,0,{"$f":"+G650*$K$3","v":0}]
[65,null,{"$f":"+C1176*$K$3","v":2233.8250000000003},1966.8000000000002,1546.6000000000001,0,{"$f":"+G651*$K$3","v":0}]
[66,null,{"$f":"+C1177*$K$3","v":2450.25},2156,1703.3500000000001,0,{"$f":"+G652*$K$3","v":0}]
[67,null,{"$f":"+C1178*$K$3","v":2679.875},2356.2000000000003,1869.7250000000001,0,{"$f":"+G653*$K$3","v":0}]
[68,null,{"$f":"+C1179*$K$3","v":2922.4250000000002},2567.125,2046.0000000000002,0,{"$f":"+G654*$K$3","v":0}]
[69,null,{"$f":"+C1180*$K$3","v":3177.6250000000005},2788.7750000000001,2232.7250000000004,0,{"$f":"+G655*$K$3","v":0}]
[70,null,{"$f":"+C1181*$K$3","v":3446.0250000000001},3021.15,2428.25,0,{"$f":"+G656*$K$3","v":0}]
[71,null,{"$f":"+C1182*$K$3","v":3727.0750000000003},3264.8,2633.4,0,{"$f":"+G657*$K$3","v":0}]
[72,null,{"$f":"+C1183*$K$3","v":4020.5000000000005},3519.1750000000002,2848.4500000000003,0,{"$f":"+G658*$K$3","v":0}]
[73,null,{"$f":"+C1184*$K$3","v":4327.4000000000005},3784.0000000000005,3073.4,0,{"$f":"+G659*$K$3","v":0}]
[74,null,{"$f":"+C1185*$K$3","v":4647.2250000000004},4060.1000000000004,3307.7000000000003,0,{"$f":"+G660*$K$3","v":0}]
[75,null,{"$f":"+C1186*$K$3","v":4979.7000000000007},4346.375,3551.6250000000005,0,{"$f":"+G661*$K$3","v":0}]
[76,null,{"$f":"+C1187*$K$3","v":4979.7000000000007},4346.375,3551.6250000000005,0,{"$f":"+G662*$K$3","v":0}]
[77,null,{"$f":"+C1188*$K$3","v":4979.7000000000007},4346.375,3551.6250000000005,0,{"$f":"+G663*$K$3","v":0}]
[78,null,{"$f":"+C1189*$K$3","v":4979.7000000000007},4346.375,3551.6250000000005,0,{"$f":"+G664*$K$3","v":0}]
[79,null,{"$f":"+C1190*$K$3","v":4979.7000000000007},4346.375,3551.6250000000005,0,{"$f":"+G665*$K$3","v":0}]
[80,null,{"$f":"+C1191*$K$3","v":4979.7000000000007},4346.375,3551.6250000000005,0,{"$f":"+G666*$K$3","v":0}]
[81,null,{"$f":"+C1192*$K$3","v":4979.7000000000007},4346.375,3551.6250000000005,0,{"$f":"+G667*$K$3","v":0}]
[82,null,{"$f":"+C1193*$K$3","v":4979.7000000000007},4346.375,3551.6250000000005,0,{"$f":"+G668*$K$3","v":0}]
[83,null,{"$f":"+C1194*$K$3","v":4979.7000000000007},4346.375,3551.6250000000005,0,{"$f":"+G669*$K$3","v":0}]
[84,"o más",{"$f":"+C1195*$K$3","v":4979.7000000000007},4346.375,3551.6250000000005,0,{"$f":"+G670*$K$3","v":0}]
[1,"Hijo",{"$f":"+C1196*$K$3","v":264.55},222.75000000000003,174.07500000000002,0,{"$f":"+G671*$K$3","v":0}]
[2,"Hijos",{"$f":"+C1197*$K$3","v":449.07500000000005},378.12500000000006,296.45000000000005,0,{"$f":"+G672*$K$3","v":0}]
[3,"Hijos o más",{"$f":"+C1198*$K$3","v":633.875},533.5,418.55,0,{"$f":"+G673*$K$3","v":0}]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,{"$f":"+C1129*$K$4","v":1196.21},{"$f":"+D1129*$K$4","v":1017.07},{"$f":"+E1129*$K$4","v":788.11},{"$f":"+F1204*$K$3","v":0},0]
[19,null,{"$f":"+C1130*$K$4","v":1196.21},1017.07,788.11,{"$f":"+F1205*$K$3","v":0},0]
[20,null,{"$f":"+C1131*$K$4","v":1196.21},1017.07,788.11,{"$f":"+F1206*$K$3","v":0},0]
[21,null,{"$f":"+C1132*$K$4","v":1196.21},1017.07,788.11,{"$f":"+F1207*$K$3","v":0},0]
[22,null,{"$f":"+C1133*$K$4","v":1196.21},1017.07,788.11,{"$f":"+F1208*$K$3","v":0},0]
[23,null,{"$f":"+C1134*$K$4","v":1196.21},1017.07,788.11,{"$f":"+F1209*$K$3","v":0},0]
[24,null,{"$f":"+C1135*$K$4","v":1196.21},1017.07,788.11,{"$f":"+F1210*$K$3","v":0},0]
[25,null,{"$f":"+C1136*$K$4","v":1271.47},1088.0900000000001,835.28000000000009,{"$f":"+F1211*$K$3","v":0},0]
[26,null,{"$f":"+C1137*$K$4","v":1271.47},1088.0900000000001,835.28000000000009,{"$f":"+F1212*$K$3","v":0},0]
[27,null,{"$f":"+C1138*$K$4","v":1271.47},1088.0900000000001,835.28000000000009,{"$f":"+F1213*$K$3","v":0},0]
[28,null,{"$f":"+C1139*$K$4","v":1271.47},1088.0900000000001,835.28000000000009,{"$f":"+F1214*$K$3","v":0},0]
[29,null,{"$f":"+C1140*$K$4","v":1271.47},1088.0900000000001,835.28000000000009,{"$f":"+F1215*$K$3","v":0},0]
[30,null,{"$f":"+C1141*$K$4","v":1405.03},1213.17,923.26,{"$f":"+F1216*$K$3","v":0},0]
[31,null,{"$f":"+C1142*$K$4","v":1405.03},1213.17,923.26,{"$f":"+F1217*$K$3","v":0},0]
[32,null,{"$f":"+C1143*$K$4","v":1405.03},1213.17,923.26,{"$f":"+F1218*$K$3","v":0},0]
[33,null,{"$f":"+C1144*$K$4","v":1405.03},1213.17,923.26,{"$f":"+F1219*$K$3","v":0},0]
[34,null,{"$f":"+C1145*$K$4","v":1405.03},1213.17,923.26,{"$f":"+F1220*$K$3","v":0},0]
[35,null,{"$f":"+C1146*$K$4","v":1558.73},1356.27,1028.2,{"$f":"+F1221*$K$3","v":0},0]
[36,null,{"$f":"+C1147*$K$4","v":1558.73},1356.27,1028.2,{"$f":"+F1222*$K$3","v":0},0]
[37,null,{"$f":"+C1148*$K$4","v":1558.73},1356.27,1028.2,{"$f":"+F1223*$K$3","v":0},0]
[38,null,{"$f":"+C1149*$K$4","v":1558.73},1356.27,1028.2,{"$f":"+F1224*$K$3","v":0},0]
[39,null,{"$f":"+C1150*$K$4","v":1558.73},1356.27,1028.2,{"$f":"+F1225*$K$3","v":0},0]
[40,null,{"$f":"+C1151*$K$4","v":1738.93},1521.1000000000001,1152.22,{"$f":"+F1226*$K$3","v":0},0]
[41,null,{"$f":"+C1152*$K$4","v":1738.93},1521.1000000000001,1152.22,{"$f":"+F1227*$K$3","v":0},0]
[42,null,{"$f":"+C1153*$K$4","v":1738.93},1521.1000000000001,1152.22,{"$f":"+F1228*$K$3","v":0},0]
[43,null,{"$f":"+C1154*$K$4","v":1738.93},1521.1000000000001,1152.22,{"$f":"+F1229*$K$3","v":0},0]
[44,null,{"$f":"+C1155*$K$4","v":1738.93},1521.1000000000001,1152.22,{"$f":"+F1230*$K$3","v":0},0]
[45,null,{"$f":"+C1156*$K$4","v":1940.8600000000001},1702.89,1291.6100000000001,{"$f":"+F1231*$K$3","v":0},0]
[46,null,{"$f":"+C1157*$K$4","v":1940.8600000000001},1702.89,1291.6100000000001,{"$f":"+F1232*$K$3","v":0},0]
[47,null,{"$f":"+C1158*$K$4","v":1940.8600000000001},1702.89,1291.6100000000001,{"$f":"+F1233*$K$3","v":0},0]
[48,null,{"$f":"+C1159*$K$4","v":1940.8600000000001},1702.89,1291.6100000000001,{"$f":"+F1234*$K$3","v":0},0]
[49,null,{"$f":"+C1160*$K$4","v":1940.8600000000001},1702.89,1291.6100000000001,{"$f":"+F1235*$K$3","v":0},0]
[50,null,{"$f":"+C1161*$K$4","v":2168.7600000000002},1906.94,1451.67,{"$f":"+F1236*$K$3","v":0},0]
[51,null,{"$f":"+C1162*$K$4","v":2168.7600000000002},1906.94,1451.67,{"$f":"+F1237*$K$3","v":0},0]
[52,null,{"$f":"+C1163*$K$4","v":2168.7600000000002},1906.94,1451.67,{"$f":"+F1238*$K$3","v":0},0]
[53,null,{"$f":"+C1164*$K$4","v":2168.7600000000002},1906.94,1451.67,{"$f":"+F1239*$K$3","v":0},0]
[54,null,{"$f":"+C1165*$K$4","v":2168.7600000000002},1906.94,1451.67,{"$f":"+F1240*$K$3","v":0},0]
[55,null,{"$f":"+C1166*$K$4","v":2419.4500000000003},2132.19,1629.22,{"$f":"+F1241*$K$3","v":0},0]
[56,null,{"$f":"+C1167*$K$4","v":2419.4500000000003},2132.19,1629.22,{"$f":"+F1242*$K$3","v":0},0]
[57,null,{"$f":"+C1168*$K$4","v":2419.4500000000003},2132.19,1629.22,{"$f":"+F1243*$K$3","v":0},0]
[58,null,{"$f":"+C1169*$K$4","v":2419.4500000000003},2132.19,1629.22,{"$f":"+F1244*$K$3","v":0},0]
[59,null,{"$f":"+C1170*$K$4","v":2419.4500000000003},2132.19,1629.22,{"$f":"+F1245*$K$3","v":0},0]
[60,null,{"$f":"+C1171*$K$4","v":2588.52},2281.12,1747.94,{"$f":"+F1246*$K$3","v":0},0]
[61,null,{"$f":"+C1172*$K$4","v":2881.08},2541.35,1956.76,{"$f":"+F1247*$K$3","v":0},0]
[62,null,{"$f":"+C1173*$K$4","v":3200.67},2822.78,2185.19,{"$f":"+F1248*$K$3","v":0},0]
[63,null,{"$f":"+C1174*$K$4","v":3544.11},3124.88,2431.6400000000003,{"$f":"+F1249*$K$3","v":0},0]
[64,null,{"$f":"+C1175*$K$4","v":3910.8700000000003},3447.65,2696.11,{"$f":"+F1250*$K$3","v":0},0]
[65,null,{"$f":"+C1176*$K$4","v":4305.1900000000005},3790.5600000000004,2980.7200000000003,{"$f":"+F1251*$K$3","v":0},0]
[66,null,{"$f":"+C1177*$K$4","v":4722.3},4155.2,3282.82,{"$f":"+F1252*$K$3","v":0},0]
[67,null,{"$f":"+C1178*$K$4","v":5164.8500000000004},4541.04,3603.4700000000003,{"$f":"+F1253*$K$3","v":0},0]
[68,null,{"$f":"+C1179*$K$4","v":5632.31},4947.55,3943.2000000000003,{"$f":"+F1254*$K$3","v":0},0]
[69,null,{"$f":"+C1180*$K$4","v":6124.1500000000005},5374.7300000000005,4303.0700000000006,{"$f":"+F1255*$K$3","v":0},0]
[70,null,{"$f":"+C1181*$K$4","v":6641.43},5822.58,4679.9000000000005,{"$f":"+F1256*$K$3","v":0},0]
[71,null,{"$f":"+C1182*$K$4","v":7183.09},6292.1600000000008,5075.2800000000007,{"$f":"+F1257*$K$3","v":0},0]
[72,null,{"$f":"+C1183*$K$4","v":7748.6},6782.4100000000008,5489.7400000000007,{"$f":"+F1258*$K$3","v":0},0]
[73,null,{"$f":"+C1184*$K$4","v":8340.08},7292.8,5923.2800000000007,{"$f":"+F1259*$K$3","v":0},0]
[74,null,{"$f":"+C1185*$K$4","v":8956.4700000000012},7824.92,6374.84,{"$f":"+F1260*$K$3","v":0},0]
[75,null,{"$f":"+C1186*$K$4","v":9597.24},8376.65,6844.9500000000007,{"$f":"+F1261*$K$3","v":0},0]
[76,null,{"$f":"+C1187*$K$4","v":9597.24},8376.65,6844.9500000000007,{"$f":"+F1262*$K$3","v":0},0]
[77,null,{"$f":"+C1188*$K$4","v":9597.24},8376.65,6844.9500000000007,{"$f":"+F1263*$K$3","v":0},0]
[78,null,{"$f":"+C1189*$K$4","v":9597.24},8376.65,6844.9500000000007,{"$f":"+F1264*$K$3","v":0},0]
[79,null,{"$f":"+C1190*$K$4","v":9597.24},8376.65,6844.9500000000007,{"$f":"+F1265*$K$3","v":0},0]
[80,null,{"$f":"+C1191*$K$4","v":9597.24},8376.65,6844.9500000000007,{"$f":"+F1266*$K$3","v":0},0]
[81,null,{"$f":"+C1192*$K$4","v":9597.24},8376.65,6844.9500000000007,{"$f":"+F1267*$K$3","v":0},0]
[82,null,{"$f":"+C1193*$K$4","v":9597.24},8376.65,6844.9500000000007,{"$f":"+F1268*$K$3","v":0},0]
[83,null,{"$f":"+C1194*$K$4","v":9597.24},8376.65,6844.9500000000007,{"$f":"+F1269*$K$3","v":0},0]
[84,"o más",{"$f":"+C1195*$K$4","v":9597.24},8376.65,6844.9500000000007,{"$f":"+F1270*$K$3","v":0},0]
[1,"Hijo",{"$f":"+C1196*$K$4","v":509.86},429.3,335.49,{"$f":"+F1271*$K$3","v":0},0]
[2,"Hijos",{"$f":"+C1197*$K$4","v":865.49},728.75,571.34,{"$f":"+F1272*$K$3","v":0},0]
[3,"Hijos o más",{"$f":"+C1198*$K$4","v":1221.6500000000001},1028.2,806.66000000000008,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,{"$f":"+C905*$K$4","v":8499.08},{"$f":"+D905*$K$4","v":5483.38},{"$f":"+E905*$K$4","v":0},{"$f":"+F905*$K$4","v":0},{"$f":"+G754*$K$3","v":0}]
[19,null,{"$f":"+C906*$K$4","v":8499.08},5483.38,0,0,{"$f":"+G755*$K$3","v":0}]
[20,null,{"$f":"+C907*$K$4","v":8499.08},5483.38,0,0,{"$f":"+G756*$K$3","v":0}]
[21,null,{"$f":"+C908*$K$4","v":8499.08},5483.38,0,0,{"$f":"+G757*$K$3","v":0}]
[22,null,{"$f":"+C909*$K$4","v":8499.08},5483.38,0,0,{"$f":"+G758*$K$3","v":0}]
[23,null,{"$f":"+C910*$K$4","v":8499.08},5483.38,0,0,{"$f":"+G759*$K$3","v":0}]
[24,null,{"$f":"+C911*$K$4","v":8499.08},5483.38,0,0,{"$f":"+G760*$K$3","v":0}]
[25,null,{"$f":"+C912*$K$4","v":9113.35},5879.8200000000006,0,0,{"$f":"+G761*$K$3","v":0}]
[26,null,{"$f":"+C913*$K$4","v":9113.35},5879.8200000000006,0,0,{"$f":"+G762*$K$3","v":0}]
[27,null,{"$f":"+C914*$K$4","v":9113.35},5879.8200000000006,0,0,{"$f":"+G763*$K$3","v":0}]
[28,null,{"$f":"+C915*$K$4","v":9113.35},5879.8200000000006,0,0,{"$f":"+G764*$K$3","v":0}]
[29,null,{"$f":"+C916*$K$4","v":9113.35},5879.8200000000006,0,0,{"$f":"+G765*$K$3","v":0}]
[30,null,{"$f":"+C917*$K$4","v":10172.290000000001},6563.52,0,0,{"$f":"+G766*$K$3","v":0}]
[31,null,{"$f":"+C918*$K$4","v":10172.290000000001},6563.52,0,0,{"$f":"+G767*$K$3","v":0}]
[32,null,{"$f":"+C919*$K$4","v":10172.290000000001},6563.52,0,0,{"$f":"+G768*$K$3","v":0}]
[33,null,{"$f":"+C920*$K$4","v":10172.290000000001},6563.52,0,0,{"$f":"+G769*$K$3","v":0}]
[34,null,{"$f":"+C921*$K$4","v":10172.290000000001},6563.52,0,0,{"$f":"+G770*$K$3","v":0}]
[35,null,{"$f":"+C922*$K$4","v":11378.57},7341.56,0,0,{"$f":"+G771*$K$3","v":0}]
[36,null,{"$f":"+C923*$K$4","v":11378.57},7341.56,0,0,{"$f":"+G772*$K$3","v":0}]
[37,null,{"$f":"+C924*$K$4","v":11378.57},7341.56,0,0,{"$f":"+G773*$K$3","v":0}]
[38,null,{"$f":"+C925*$K$4","v":11378.57},7341.56,0,0,{"$f":"+G774*$K$3","v":0}]
[39,null,{"$f":"+C926*$K$4","v":11378.57},7341.56,0,0,{"$f":"+G775*$K$3","v":0}]
[40,null,{"$f":"+C927*$K$4","v":12757.1},8230.3700000000008,0,0,{"$f":"+G776*$K$3","v":0}]
[41,null,{"$f":"+C928*$K$4","v":12757.1},8230.3700000000008,0,0,{"$f":"+G777*$K$3","v":0}]
[42,null,{"$f":"+C929*$K$4","v":12757.1},8230.3700000000008,0,0,{"$f":"+G778*$K$3","v":0}]
[43,null,{"$f":"+C930*$K$4","v":12757.1},8230.3700000000008,0,0,{"$f":"+G779*$K$3","v":0}]
[44,null,{"$f":"+C931*$K$4","v":12757.1},8230.3700000000008,0,0,{"$f":"+G780*$K$3","v":0}]
[45,null,{"$f":"+C932*$K$4","v":14279.26},9212.99,0,0,{"$f":"+G781*$K$3","v":0}]
[46,null,{"$f":"+C933*$K$4","v":14279.26},9212.99,0,0,{"$f":"+G782*$K$3","v":0}]
[47,null,{"$f":"+C934*$K$4","v":14279.26},9212.99,0,0,{"$f":"+G783*$K$3","v":0}]
[48,null,{"$f":"+C935*$K$4","v":14279.26},9212.99,0,0,{"$f":"+G784*$K$3","v":0}]
[49,null,{"$f":"+C936*$K$4","v":14279.26},9212.99,0,0,{"$f":"+G785*$K$3","v":0}]
[50,null,{"$f":"+C937*$K$4","v":15981.09},10311.15,0,0,{"$f":"+G786*$K$3","v":0}]
[51,null,{"$f":"+C938*$K$4","v":15981.09},10311.15,0,0,{"$f":"+G787*$K$3","v":0}]
[52,null,{"$f":"+C939*$K$4","v":15981.09},10311.15,0,0,{"$f":"+G788*$K$3","v":0}]
[53,null,{"$f":"+C940*$K$4","v":15981.09},10311.15,0,0,{"$f":"+G789*$K$3","v":0}]
[54,null,{"$f":"+C941*$K$4","v":15981.09},10311.15,0,0,{"$f":"+G790*$K$3","v":0}]
[55,null,{"$f":"+C942*$K$4","v":17850.400000000001},11515.84,0,0,{"$f":"+G791*$K$3","v":0}]
[56,null,{"$f":"+C943*$K$4","v":17850.400000000001},11515.84,0,0,{"$f":"+G792*$K$3","v":0}]
[57,null,{"$f":"+C944*$K$4","v":17850.400000000001},11515.84,0,0,{"$f":"+G793*$K$3","v":0}]
[58,null,{"$f":"+C945*$K$4","v":17850.400000000001},11515.84,0,0,{"$f":"+G794*$K$3","v":0}]
[59,null,{"$f":"+C946*$K$4","v":17850.400000000001},11515.84,0,0,{"$f":"+G795*$K$3","v":0}]
[60,null,{"$f":"+C947*$K$4","v":19089.010000000002},12315.61,0,0,{"$f":"+G796*$K$3","v":0}]
[61,null,{"$f":"+C948*$K$4","v":21243.460000000003},13705.27,0,0,{"$f":"+G797*$K$3","v":0}]
[62,null,{"$f":"+C949*$K$4","v":23564.86},15203.58,0,0,{"$f":"+G798*$K$3","v":0}]
[63,null,{"$f":"+C950*$K$4","v":26056.920000000002},16811.600000000002,0,0,{"$f":"+G799*$K$3","v":0}]
[64,null,{"$f":"+C951*$K$4","v":28716.99},18526.68,0,0,{"$f":"+G800*$K$3","v":0}]
[65,null,{"$f":"+C952*$K$4","v":31546.66},20353.060000000001,0,0,{"$f":"+G801*$K$3","v":0}]
[66,null,{"$f":"+C953*$K$4","v":34545.4},22287.030000000002,0,0,{"$f":"+G802*$K$3","v":0}]
[67,null,{"$f":"+C954*$K$4","v":37712.15},24330.710000000003,0,0,{"$f":"+G803*$K$3","v":0}]
[68,null,{"$f":"+C955*$K$4","v":41047.440000000002},26482.510000000002,0,0,{"$f":"+G804*$K$3","v":0}]
[69,null,{"$f":"+C956*$K$4","v":44553.920000000006},28745.08,0,0,{"$f":"+G805*$K$3","v":0}]
[70,null,{"$f":"+C957*$K$4","v":48226.29},31114.18,0,0,{"$f":"+G806*$K$3","v":0}]
[71,null,{"$f":"+C958*$K$4","v":52070.380000000005},33593.520000000004,0,0,{"$f":"+G807*$K$3","v":0}]
[72,null,{"$f":"+C959*$K$4","v":56081.950000000004},36182.04,0,0,{"$f":"+G808*$K$3","v":0}]
[73,null,{"$f":"+C960*$K$4","v":60262.590000000004},38879.740000000005,0,0,{"$f":"+G809*$K$3","v":0}]
[74,null,{"$f":"+C961*$K$4","v":64612.3},41686.090000000004,0,0,{"$f":"+G810*$K$3","v":0}]
[75,null,{"$f":"+C962*$K$4","v":69131.61},44601.62,0,0,{"$f":"+G811*$K$3","v":0}]
[76,null,{"$f":"+C963*$K$4","v":69131.61},44601.62,0,0,{"$f":"+G812*$K$3","v":0}]
[77,null,{"$f":"+C964*$K$4","v":69131.61},44601.62,0,0,{"$f":"+G813*$K$3","v":0}]
[78,null,{"$f":"+C965*$K$4","v":69131.61},44601.62,0,0,{"$f":"+G814*$K$3","v":0}]
[79,null,{"$f":"+C966*$K$4","v":69131.61},44601.62,0,0,{"$f":"+G815*$K$3","v":0}]
[80,null,{"$f":"+C967*$K$4","v":69131.61},44601.62,0,0,{"$f":"+G816*$K$3","v":0}]
[81,null,{"$f":"+C968*$K$4","v":69131.61},44601.62,0,0,{"$f":"+G817*$K$3","v":0}]
[82,null,{"$f":"+C969*$K$4","v":69131.61},44601.62,0,0,{"$f":"+G818*$K$3","v":0}]
[83,null,{"$f":"+C970*$K$4","v":69131.61},44601.62,0,0,{"$f":"+G819*$K$3","v":0}]
[84,"o más",{"$f":"+C971*$K$4","v":69131.61},44601.62,0,0,{"$f":"+G820*$K$3","v":0}]
[1,"Hijo",{"$f":"+C972*$K$4","v":3575.38},2306.56,0,0,{"$f":"+G821*$K$3","v":0}]
[2,"Hijos",{"$f":"+C973*$K$4","v":6075.92},3920.4100000000003,0,0,{"$f":"+G822*$K$3","v":0}]
[3,"Hijos o más",{"$f":"+C974*$K$4","v":8578.0500000000011},5534.79,0,0,{"$f":"+G823*$K$3","v":0}]