{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["INGRESO DE DATOS","Bupa Global Ultimate","Bupa Global Elite","Bupa Global Premier","Bupa Global Select","Bupa Global Major Medical","Resumen tarifas","Tablas"],"not_rendered":{"charts":0,"images":31,"macros":1,"external_links":0,"defined_names":0,"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":44,"n_cols":9,"rows_kept":44,"cut":false,"hidden":false,"merged":[[41,3,41,4],[41,6,41,7],[10,0,10,12],[18,5,18,6],[14,1,14,2],[16,1,16,2],[14,3,14,7],[16,5,16,6],[18,1,18,2]]}
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
["1. LLENE LA INFORMACIÓN DEL ASEGURADO PROPUESTO:"]
[]
[null,"Nombre del Asegurado Titular",null,"NOMBRE DEL CLIENTE"]
[]
[null,"Número de adultos en la póliza",null,1,null,"Número de niños en la póliza",null,0]
[]
[null,"Edad del Asegurado Titular",null,28,null,"Edad del/la cónyuge ",null,46]
[]
[null,null,null,null,null,null,"Variante con coaseguro fuera del país de residencia",true]
[]
["2. SELECCIONE EL PRODUCTO PARA VER LA COTIZACIÓN CORRESPONDIENTE: "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,1,null,1]

{"sheet":"Bupa Global Ultimate","index":1,"n_rows":82,"n_cols":10,"rows_kept":82,"cut":false,"hidden":false,"merged":[[66,4,66,5],[79,4,79,5],[81,4,81,8],[40,4,40,5],[60,4,60,5],[72,4,72,5],[73,4,73,5],[42,0,43,0],[42,1,43,1],[53,4,53,5],[59,4,59,5],[17,0,17,9],[19,0,19,1],[19,3,19,4],[19,5,19,8],[21,3,21,4],[23,3,23,4],[25,3,26,4]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Bupa Global Ultimate Health Plan",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE DEL CLIENTE"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":1},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":28}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$19","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,"Número de niños menores de 16 años",null,{"$f":"+'INGRESO DE DATOS'!$B$44","v":1},"Fecha de la cotización :",{"$f":"NOW()","v":"2021-11-01T13:36:43.400"}]
[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,0,1000,2000]
[null,null,null,null,"Fuera del país de residencia",null,0,1000,2000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$22,Tablas!$A$905:$G$971,3,TRUE)","v":16517},{"$f":"VLOOKUP($I$22,Tablas!$A$905:$G$971,4,TRUE)","v":10658},{"$f":"VLOOKUP($I$22,Tablas!$A$905:$G$971,5,TRUE)","v":8850}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$905:$G$971,3,TRUE)))","v":0},{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$905:$G$971,4,TRUE)))","v":0},{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$905:$G$971,5,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$972:$G$974,5,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)))))))),\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$972:$G$974,5,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G33:G35)","v":16517},{"$f":"SUM(H33:H35)","v":10658},8850]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"+G36*5%","v":825.85},{"$f":"+H36*5%","v":532.9},442.5]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G37*7%","v":5.2500000000000009},{"$f":"+H37*7%","v":5.2500000000000009},5.2500000000000009]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G36:G39)","v":17423.099999999999},{"$f":"SUM(H36:H39)","v":11271.15},9372.75]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))","v":0},{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))","v":0},{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$22,Tablas!$A$1428:$G$1494,3,TRUE)","v":8754.01},{"$f":"VLOOKUP($I$22,Tablas!$A$1428:$G$1494,4,TRUE)","v":5648.7400000000007},{"$f":"VLOOKUP($I$22,Tablas!$A$1428:$G$1494,5,TRUE)","v":4690.5}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$1428:$G$1494,3,TRUE)))","v":0},{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$1428:$G$1494,4,TRUE)))","v":0},{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$1428:$G$1494,5,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G44:G46)","v":8754.01},{"$f":"SUM(H44:H46)","v":5648.7400000000007},4690.5]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G33+G34+G35)*5%/2","v":412.92500000000001},{"$f":"(H33+H34+H35)*5%/2","v":266.45},221.25]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G48*7%+ ((G33+G34+G35)*0.06*0.07)/2","v":39.935700000000004},{"$f":"+H48*7%+ ((H33+H34+H35)*0.06*0.07)/2","v":27.631800000000002},23.835000000000001]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G47:G50)","v":9281.8706999999995},{"$f":"SUM(H47:H50)","v":6017.8218000000006},5010.585]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"(G47 + G49)+((G33+G34+G35)*0.06*0.07)/2","v":9201.6206999999995},{"$f":"(H47 + H49)+((H33+H34+H35)*0.06*0.07)/2","v":5937.5718000000006},4930.335]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G51+G52","v":18483.491399999999},{"$f":"H51+H52","v":11955.393600000001},9940.92]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))","v":0},{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))","v":0},{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$22,Tablas!$A$1054:$G$1120,3,TRUE)","v":4542.1750000000002},{"$f":"VLOOKUP($I$22,Tablas!$A$1054:$G$1120,4,TRUE)","v":2930.9500000000003},{"$f":"VLOOKUP($I$22,Tablas!$A$1054:$G$1120,5,TRUE)","v":2433.75}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$1054:$G$1120,3,TRUE)))","v":0},{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$1054:$G$1120,4,TRUE)))","v":0},{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$1054:$G$1120,5,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G57:G59)","v":4542.1750000000002},{"$f":"SUM(H57:H59)","v":2930.9500000000003},2433.75]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G33+G34+G35)*5%/4","v":206.46250000000001},{"$f":"(H33+H34+H35)*5%/4","v":133.22499999999999},110.625]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G61*7% + ((G33+G34+G35)*0.1*0.07)/4","v":34.154750000000007},{"$f":"+H61*7% + ((H33+H34+H35)*0.1*0.07)/4","v":23.901500000000002},20.737500000000001]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G60:G63)","v":4857.7922499999995},{"$f":"SUM(H60:H63)","v":3163.0765000000001},2640.1125000000002]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"(G60 + G62)+((G33+G34+G35)*0.1*0.07)/4","v":4777.5422499999995},{"$f":"(H60 + H62)+((H33+H34+H35)*0.1*0.07)/4","v":3082.8265000000001},2559.8625000000002]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G64+(G65*3)","v":19190.418999999998},{"$f":"H64+(H65*3)","v":12411.556},10319.700000000001]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))","v":0},{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))","v":0},{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$22,Tablas!$A$979:$G$1045,3,TRUE)","v":1541.5866666666668},{"$f":"VLOOKUP($I$22,Tablas!$A$979:$G$1045,4,TRUE)","v":994.74666666666667},{"$f":"VLOOKUP($I$22,Tablas!$A$979:$G$1045,5,TRUE)","v":826}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$979:$G$1045,3,TRUE)))","v":0},{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$979:$G$1045,4,TRUE)))","v":0},{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$979:$G$1045,5,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G70:G72)","v":1541.5866666666668},{"$f":"SUM(H70:H72)","v":994.74666666666667},826]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G33+G34+G35)*5%/12","v":68.82083333333334},{"$f":"(H33+H34+H35)*5%/12","v":44.408333333333331},36.875]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G74*7% + ((G33+G34+G35)*0.12*0.07)/12","v":16.811900000000001},{"$f":"+H74*7% + ((H33+H34+H35)*0.12*0.07)/12","v":12.710600000000001},11.445]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G73:G76)","v":1702.2194000000002},{"$f":"SUM(H73:H76)","v":1126.8656000000001},949.32]
[null,null,null,null,"Costo de Tarifa mensual de 2 a 12",null,{"$f":"(G73 + G75)+((G33+G34+G35)*0.12*0.07)/12","v":1621.9694000000002},{"$f":"(H73 + H75)+((H33+H34+H35)*0.12*0.07)/12","v":1046.6156000000001},869.07]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G77+(G78*11)","v":19543.882800000003},{"$f":"H77+(H78*11)","v":12639.637200000001},10509.09]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))","v":0},{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))","v":0},{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas en US$ -  Efectivas a partir del 1ro de Enero, 2020"]

{"sheet":"Bupa Global Elite","index":2,"n_rows":85,"n_cols":11,"rows_kept":85,"cut":false,"hidden":false,"merged":[[61,4,61,5],[75,4,75,5],[54,4,54,5],[68,4,68,5],[60,4,60,5],[62,4,62,5],[84,4,84,10],[74,4,74,5],[76,4,76,5],[82,4,82,5],[16,0,16,9],[42,1,43,1],[42,0,43,0],[18,0,18,1],[22,3,22,4],[18,5,18,8],[18,3,18,4],[20,3,20,4],[40,4,40,5],[24,3,25,4],[35,4,35,5],[47,4,47,5]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Bupa Global Elite Health Plan",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE DEL CLIENTE"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":1},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":28}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$19","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,"Número de niños menores de 10 años",null,{"$f":"+'INGRESO DE DATOS'!$D$44","v":1},"Fecha de la cotización :",{"$f":"NOW()","v":"2021-11-01T13:36:43.400"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
[null,null,null,null,"En el país de residencia",null,1000,2000,3500,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,1000,2000,3500,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$21,Tablas!$A$6:$G$72,3,TRUE)","v":8691},{"$f":"VLOOKUP($I$21,Tablas!$A$6:$G$72,4,TRUE)","v":6170},{"$f":"VLOOKUP($I$21,Tablas!$A$6:$G$72,5,TRUE)","v":5148},{"$f":"VLOOKUP($I$21,Tablas!$A$6:$G$72,6,TRUE)","v":4464},{"$f":"VLOOKUP($I$21,Tablas!$A$6:$G$72,7,TRUE)","v":3461}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$6:$G$72,3,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$6:$G$72,4,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$6:$G$72,5,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$6:$G$72,6,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$6:$G$72,7,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G32:G34)","v":8691},{"$f":"SUM(H32:H34)","v":6170},5148,4464,3461]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G35*-15%,0)","v":-1303.6499999999999},{"$f":"IF('INGRESO DE DATOS'!$H$21,H35*-15%,0)","v":-925.5},{"$f":"IF('INGRESO DE DATOS'!$H$21,I35*-15%,0)","v":-772.19999999999993},{"$f":"IF('INGRESO DE DATOS'!$H$21,J35*-15%,0)","v":-669.6},{"$f":"IF('INGRESO DE DATOS'!$H$21,K35*-15%,0)","v":-519.15}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G35+G36)*5%","v":369.36750000000006},{"$f":"(H35+H36)*5%","v":262.22500000000002},218.79000000000002,189.72000000000003,147.0925]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G37*7%","v":5.2500000000000009},{"$f":"+H37*7%","v":5.2500000000000009},5.2500000000000009,5.2500000000000009,5.2500000000000009]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G35:G39)","v":7836.9675000000007},{"$f":"SUM(H35:H39)","v":5586.9750000000004},4674.84,{"$f":"SUM(J35:J39)","v":4064.37},3169.1925000000001]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$21,Tablas!$A$455:$G$521,3,TRUE)","v":4606.2300000000005},{"$f":"VLOOKUP($I$21,Tablas!$A$455:$G$521,4,TRUE)","v":3270.1000000000004},{"$f":"VLOOKUP($I$21,Tablas!$A$455:$G$521,5,TRUE)","v":2728.44},{"$f":"VLOOKUP($I$21,Tablas!$A$455:$G$521,6,TRUE)","v":2365.92},{"$f":"VLOOKUP($I$21,Tablas!$A$455:$G$521,7,TRUE)","v":1834.3300000000002}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$455:$G$521,3,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$455:$G$521,4,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$455:$G$521,5,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$455:$G$521,6,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$455:$G$521,7,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G44:G46)","v":4606.2300000000005},{"$f":"SUM(H44:H46)","v":3270.1000000000004},2728.44,2365.92,1834.3300000000002]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G47*-15%,0)","v":-690.93450000000007},{"$f":"IF('INGRESO DE DATOS'!$H$21,H47*-15%,0)","v":-490.51500000000004},{"$f":"IF('INGRESO DE DATOS'!$H$21,I47*-15%,0)","v":-409.26600000000002},{"$f":"IF('INGRESO DE DATOS'!$H$21,J47*-15%,0)","v":-354.88799999999998},{"$f":"IF('INGRESO DE DATOS'!$H$21,K47*-15%,0)","v":-275.14949999999999}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G32+G33+G34+G36)*5%/2","v":184.68375000000003},{"$f":"(H32+H33+H34+H36)*5%/2","v":131.11250000000001},109.39500000000001,94.860000000000014,73.546250000000001]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G49*7%+ ((G32+G33+G34+G36)*0.06*0.07)/2","v":20.763435000000001},{"$f":"+H49*7%+ ((H32+H33+H34+H36)*0.06*0.07)/2","v":16.263450000000002},14.43918,13.218240000000002,11.427885000000002]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G47:G51)","v":4195.7426850000002},{"$f":"SUM(H47:H51)","v":3001.9609500000006},2518.0081799999998,2194.1102400000004,1719.1546350000003]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"((G47+G48)+ G50)+((G32+G33+G34+G36)*0.06*0.07)/2","v":4115.4926850000002},{"$f":"((H47+H48)+ H50)+((H32+H33+H34+H36)*0.06*0.07)/2","v":2921.7109500000006},2437.7581799999998,2113.8602400000004,1638.9046350000003]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G52+G53","v":8311.2353700000003},{"$f":"H52+H53","v":5923.6719000000012},4955.7663599999996,{"$f":"J52+J53","v":4307.9704800000009},3358.0592700000007]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$21,Tablas!$A$680:$G$746,3,TRUE)","v":2390.0250000000001},{"$f":"VLOOKUP($I$21,Tablas!$A$680:$G$746,4,TRUE)","v":1696.7500000000002},{"$f":"VLOOKUP($I$21,Tablas!$A$680:$G$746,5,TRUE)","v":1415.7},{"$f":"VLOOKUP($I$21,Tablas!$A$680:$G$746,6,TRUE)","v":1227.6000000000001},{"$f":"VLOOKUP($I$21,Tablas!$A$680:$G$746,7,TRUE)","v":951.77500000000009}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$680:$G$746,3,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$680:$G$746,4,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$680:$G$746,5,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$680:$G$746,6,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$680:$G$746,7,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G58:G60)","v":2390.0250000000001},{"$f":"SUM(H58:H60)","v":1696.7500000000002},1415.7,1227.6000000000001,951.77500000000009]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G61*-15%,0)","v":-358.50375000000003},{"$f":"IF('INGRESO DE DATOS'!$H$21,H61*-15%,0)","v":-254.51250000000002},{"$f":"IF('INGRESO DE DATOS'!$H$21,I61*-15%,0)","v":-212.35499999999999},{"$f":"IF('INGRESO DE DATOS'!$H$21,J61*-15%,0)","v":-184.14000000000001},{"$f":"IF('INGRESO DE DATOS'!$H$21,K61*-15%,0)","v":-142.76625000000001}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G32+G33+G34+G36)*5%/4","v":92.341875000000016},{"$f":"(H32+H33+H34+H36)*5%/4","v":65.556250000000006},54.697500000000005,47.430000000000007,36.773125]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G63*7% + ((G32+G33+G34+G36)*0.1*0.07)/4","v":18.177862500000003},{"$f":"+H63*7% + ((H32+H33+H34+H36)*0.1*0.07)/4","v":14.427875000000004},12.907650000000002,11.890200000000004,10.3982375]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G61:G65)","v":2217.0409875},{"$f":"SUM(H61:H65)","v":1597.2216250000004},1345.9501500000001,1177.7802000000001,931.18011250000018]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"(G61+G62)+G64+((G32+G33+G34+G36)*0.1*0.07)/4","v":2136.7909875},{"$f":"(H61+H62)+H64+((H32+H33+H34+H36)*0.1*0.07)/4","v":1516.9716250000004},1265.7001500000001,1097.5302000000001,850.93011250000018]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G66+(G67*3)","v":8627.4139500000001},{"$f":"H66+(H67*3)","v":6148.1365000000014},5143.0506000000005,{"$f":"J66+(J67*3)","v":4470.3708000000006},3483.9704500000007]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$21,Tablas!$A$80:$G$146,3,TRUE)","v":811.16000000000008},{"$f":"VLOOKUP($I$21,Tablas!$A$80:$G$146,4,TRUE)","v":575.86666666666667},{"$f":"VLOOKUP($I$21,Tablas!$A$80:$G$146,5,TRUE)","v":480.48},{"$f":"VLOOKUP($I$21,Tablas!$A$80:$G$146,6,TRUE)","v":416.64000000000004},{"$f":"VLOOKUP($I$21,Tablas!$A$80:$G$146,7,TRUE)","v":323.0266666666667}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$80:$G$146,3,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$80:$G$146,4,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$80:$G$146,5,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$80:$G$146,6,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$80:$G$146,7,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G72:G74)","v":811.16000000000008},{"$f":"SUM(H72:H74)","v":575.86666666666667},480.48,416.64000000000004,323.0266666666667]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G75*-15%,0)","v":-121.67400000000001},{"$f":"IF('INGRESO DE DATOS'!$H$21,H75*-15%,0)","v":-86.38},{"$f":"IF('INGRESO DE DATOS'!$H$21,I75*-15%,0)","v":-72.072000000000003},{"$f":"IF('INGRESO DE DATOS'!$H$21,J75*-15%,0)","v":-62.496000000000002},{"$f":"IF('INGRESO DE DATOS'!$H$21,K75*-15%,0)","v":-48.454000000000001}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G32+G33+G34+G36)*5%/12","v":30.780625000000004},{"$f":"(H32+H33+H34+H36)*5%/12","v":21.852083333333336},18.232500000000002,15.810000000000002,12.257708333333333]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G77*7% + ((G32+G33+G34+G36)*0.12*0.07)/12","v":10.421145000000001},{"$f":"+H77*7% + ((H32+H33+H34+H36)*0.12*0.07)/12","v":8.9211500000000008},8.3130600000000001,7.9060800000000011,7.3092950000000005]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G75:G79)","v":805.68777000000011},{"$f":"SUM(H75:H79)","v":595.25990000000002},509.95356000000004,452.86008000000004,369.13967000000002]
[null,null,null,null,"Costo de Tarifa mensual de 2 a 12",null,{"$f":"((G75+G76)+G78)+((G32+G33+G34+G36)*0.12*0.07)/12","v":725.43777000000011},{"$f":"((H75+H76)+H78)+((H32+H33+H34+H36)*0.12*0.07)/12","v":515.00990000000002},429.70356000000004,372.61008000000004,288.88967000000002]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G80+(G81*11)","v":8785.5032400000018},{"$f":"H80+(H81*11)","v":6260.3688000000002},5236.69272,{"$f":"J80+(J81*11)","v":4551.5709600000009},3546.9260400000003]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas en US$ -  Efectivas a partir del 1ro de Enero, 2020"]

{"sheet":"Bupa Global Premier","index":3,"n_rows":85,"n_cols":10,"rows_kept":85,"cut":false,"hidden":false,"merged":[[75,4,75,5],[77,4,77,5],[84,4,84,9],[50,4,50,5],[63,4,63,5],[76,4,76,5],[62,4,62,5],[64,4,64,5],[20,0,20,9],[46,1,47,1],[46,0,47,0],[22,0,22,1],[28,5,28,6],[28,7,28,8],[22,3,22,4],[24,3,24,4],[26,3,26,4],[22,5,22,8],[39,4,39,5]]}
[]
[]
[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$15","v":"NOMBRE DEL CLIENTE"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":1},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":28}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$19","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,"Fecha de la cotización ::",null,{"$f":"NOW()","v":"2021-11-01T13:36:43.400"}]
[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,2000,3500,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,2000,3500,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$155:$G$221,3,TRUE)","v":4992},{"$f":"VLOOKUP($I$25,Tablas!$A$155:$G$221,4,TRUE)","v":4176},{"$f":"VLOOKUP($I$25,Tablas!$A$155:$G$221,5,TRUE)","v":3583},{"$f":"VLOOKUP($I$25,Tablas!$A$155:$G$221,6,TRUE)","v":2666}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$155:$G$221,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$155:$G$221,4,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$155:$G$221,5,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$155:$G$221,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$222:$G$224,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$222:$G$224,4,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$222:$G$224,5,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$222:$G$224,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G36:G38)","v":4992},{"$f":"SUM(H36:H38)","v":4176},3583,2666]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G39*-15%,0)","v":-748.8},{"$f":"IF('INGRESO DE DATOS'!$H$21,H39*-15%,0)","v":-626.4},{"$f":"IF('INGRESO DE DATOS'!$H$21,I39*-15%,0)","v":-537.44999999999993},{"$f":"IF('INGRESO DE DATOS'!$H$21,J39*-15%,0)","v":-399.9}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G39+G40)*5%","v":212.16},{"$f":"(H39+H40)*5%","v":177.48000000000002},152.2775,113.30500000000001]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G41*7%","v":5.2500000000000009},{"$f":"+H41*7%","v":5.2500000000000009},5.2500000000000009,5.2500000000000009]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G39:G43)","v":4535.6099999999997},{"$f":"SUM(H39:H43)","v":3807.33},3278.0775000000003,{"$f":"SUM(J39:J43)","v":2459.6549999999997}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$530:$G$596,3,TRUE)","v":2645.76},{"$f":"VLOOKUP($I$25,Tablas!$A$530:$G$596,4,TRUE)","v":2213.2800000000002},{"$f":"VLOOKUP($I$25,Tablas!$A$530:$G$596,5,TRUE)","v":1898.99},{"$f":"VLOOKUP($I$25,Tablas!$A$530:$G$596,6,TRUE)","v":1412.98}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$530:$G$596,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$530:$G$596,4,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$530:$G$596,5,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$530:$G$596,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$597:$G$599,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$597:$G$599,4,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$597:$G$599,5,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$597:$G$599,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G47:G49)","v":2645.76},{"$f":"SUM(H47:H49)","v":2213.2800000000002},1898.99,1412.98]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G50*-15%,0)","v":-396.86400000000003},{"$f":"IF('INGRESO DE DATOS'!$H$21,H50*-15%,0)","v":-331.99200000000002},{"$f":"IF('INGRESO DE DATOS'!$H$21,I50*-15%,0)","v":-284.8485},{"$f":"IF('INGRESO DE DATOS'!$H$21,J50*-15%,0)","v":-211.947}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38+G40)*5%/2","v":106.08},{"$f":"(H36+H37+H38+H40)*5%/2","v":88.740000000000009},76.138750000000002,56.652500000000003]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G52*7%+ ((G36+G37+G38+G40)*0.06*0.07)/2","v":14.160720000000001},{"$f":"+H52*7%+ ((H36+H37+H38+H40)*0.06*0.07)/2","v":12.704160000000002},11.645655000000001,10.00881]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G50:G54)","v":2444.13672},{"$f":"SUM(H50:H54)","v":2057.7321600000005},1776.9259050000001,1342.6943099999999]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"((G50+G51)+ G53)+ ((G36+G37+G38+G40)*0.06*0.07)/2","v":2363.88672},{"$f":"((H50+H51)+ H53)+ ((H36+H37+H38+H40)*0.06*0.07)/2","v":1977.4821600000002},1696.6759050000001,1262.4443099999999]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G55+G56","v":4808.0234399999999},{"$f":"H55+H56","v":4035.214320000001},3473.6018100000001,{"$f":"J55+J56","v":2605.1386199999997}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$755:$G$821,3,TRUE)","v":1372.8000000000002},{"$f":"VLOOKUP($I$25,Tablas!$A$755:$G$821,4,TRUE)","v":1148.4000000000001},{"$f":"VLOOKUP($I$25,Tablas!$A$755:$G$821,5,TRUE)","v":985.32500000000005},{"$f":"VLOOKUP($I$25,Tablas!$A$755:$G$821,6,TRUE)","v":733.15000000000009}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$755:$G$821,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$755:$G$821,4,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$755:$G$821,5,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$755:$G$821,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$822:$G$824,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$822:$G$824,4,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$822:$G$824,5,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$822:$G$824,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G60:G62)","v":1372.8000000000002},{"$f":"SUM(H60:H62)","v":1148.4000000000001},985.32500000000005,733.15000000000009]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G63*-15%,0)","v":-205.92000000000002},{"$f":"IF('INGRESO DE DATOS'!$H$21,H63*-15%,0)","v":-172.26000000000002},{"$f":"IF('INGRESO DE DATOS'!$H$21,I63*-15%,0)","v":-147.79875000000001},{"$f":"IF('INGRESO DE DATOS'!$H$21,J63*-15%,0)","v":-109.97250000000001}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38+G40)*5%/4","v":53.04},{"$f":"(H36+H37+H38+H40)*5%/4","v":44.370000000000005},38.069375000000001,28.326250000000002]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G65*7% + ((G36+G37+G38+G40)*0.1*0.07)/4","v":12.675600000000001},{"$f":"+H65*7% + ((H36+H37+H38+H40)*0.1*0.07)/4","v":11.461800000000002},10.579712500000001,9.2156750000000009]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G63:G67)","v":1307.5956000000001},{"$f":"SUM(H63:H67)","v":1106.9718000000003},961.17533750000007,735.71942500000011]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"((G63+G64)+ G66)+((G36+G37+G38+G40)*0.1*0.07)/4","v":1227.3456000000001},{"$f":"((H63+H64)+ H66)+((H36+H37+H38+H40)*0.1*0.07)/4","v":1026.7218},880.92533750000007,655.46942500000011]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G68+(G69*3)","v":4989.6324000000004},{"$f":"H68+(H69*3)","v":4187.1372000000001},3603.9513500000003,{"$f":"J68+(J69*3)","v":2702.1277000000005}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$229:$G$295,3,TRUE)","v":465.92},{"$f":"VLOOKUP($I$25,Tablas!$A$229:$G$295,4,TRUE)","v":389.76},{"$f":"VLOOKUP($I$25,Tablas!$A$229:$G$295,5,TRUE)","v":334.41333333333336},{"$f":"VLOOKUP($I$25,Tablas!$A$229:$G$295,6,TRUE)","v":248.82666666666668}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$229:$G$295,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$229:$G$295,4,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$229:$G$295,5,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$229:$G$295,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$296:$G$298,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$296:$G$298,4,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$296:$G$298,5,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$296:$G$298,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G73:G75)","v":465.92},{"$f":"SUM(H73:H75)","v":389.76},334.41333333333336,248.82666666666668]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G76*-15%,0)","v":-69.888000000000005},{"$f":"IF('INGRESO DE DATOS'!$H$21,H76*-15%,0)","v":-58.463999999999999},{"$f":"IF('INGRESO DE DATOS'!$H$21,I76*-15%,0)","v":-50.161999999999999},{"$f":"IF('INGRESO DE DATOS'!$H$21,J76*-15%,0)","v":-37.323999999999998}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38+G40)*5%/12","v":17.68},{"$f":"(H36+H37+H38+H40)*5%/12","v":14.790000000000001},12.689791666666666,9.4420833333333345]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"G78*7% + ((G36+G37+G38+G40)*0.12*0.07)/12","v":8.2202400000000004},{"$f":"H78*7% + ((H36+H37+H38+H40)*0.12*0.07)/12","v":7.7347200000000011},7.3818850000000005,6.8362700000000007]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G76:G80)","v":496.93224000000004},{"$f":"SUM(H76:H80)","v":428.82071999999999},379.32301000000007,302.78102000000007]
[null,null,null,null,"Costo de Tarifa mensual de 2 a 12",null,{"$f":"((G76 + G77)+G79)+((G36+G37+G38+G40)*0.12*0.07)/12","v":416.68224000000004},{"$f":"((H76 + H77)+H79)+((H36+H37+H38+H40)*0.12*0.07)/12","v":348.57071999999999},299.07301000000007,222.53102000000004]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G81+(G82*11)","v":5080.4368800000002},{"$f":"H81+(H82*11)","v":4263.0986400000002},3669.1261200000008,{"$f":"J81+(J82*11)","v":2750.6222400000001}]
[]
[null,null,null,null,"Tarifas en US$ -  Efectivas a partir del 1ro de Enero, 2020"]

{"sheet":"Bupa Global Select","index":4,"n_rows":85,"n_cols":10,"rows_kept":85,"cut":false,"hidden":false,"merged":[[84,4,84,9],[62,4,62,5],[64,4,64,5],[75,4,75,5],[77,4,77,5],[46,0,47,0],[20,0,20,9],[22,0,22,1],[28,5,28,6],[28,7,28,8],[22,3,22,4],[24,3,24,4],[22,5,22,8],[39,4,39,5],[50,4,50,5],[63,4,63,5],[76,4,76,5],[26,3,26,4],[46,1,47,1]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Bupa Global Select Health Plan",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE DEL CLIENTE"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":1},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":28}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$19","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,"Fecha de la cotización:",null,{"$f":"NOW()","v":"2021-11-01T13:36:43.400"}]
[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,2000,3500,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,2000,3500,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$305:$G$371,3,TRUE)","v":3430},{"$f":"VLOOKUP($I$25,Tablas!$A$305:$G$371,4,TRUE)","v":2874},{"$f":"VLOOKUP($I$25,Tablas!$A$305:$G$371,5,TRUE)","v":2575},{"$f":"VLOOKUP($I$25,Tablas!$A$305:$G$371,6,TRUE)","v":1917}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$305:$G$371,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$305:$G$371,4,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$305:$G$371,5,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$305:$G$371,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$372:$G$374,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$372:$G$374,4,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$372:$G$374,5,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$372:$G$374,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G36:G38)","v":3430},{"$f":"SUM(H36:H38)","v":2874},2575,1917]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G39*-15%,0)","v":-514.5},{"$f":"IF('INGRESO DE DATOS'!$H$21,H39*-15%,0)","v":-431.09999999999997},{"$f":"IF('INGRESO DE DATOS'!$H$21,I39*-15%,0)","v":-386.25},{"$f":"IF('INGRESO DE DATOS'!$H$21,J39*-15%,0)","v":-287.55}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G39+G40)*5%","v":145.77500000000001},{"$f":"(H39+H40)*5%","v":122.14500000000001},109.4375,81.472500000000011]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G41*7%","v":5.2500000000000009},{"$f":"+H41*7%","v":5.2500000000000009},5.2500000000000009,5.2500000000000009]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G39:G43)","v":3141.5250000000001},{"$f":"SUM(H39:H43)","v":2645.2950000000001},2378.4375,{"$f":"SUM(J39:J43)","v":1791.1725000000001}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$605:$G$671,3,TRUE)","v":1817.9},{"$f":"VLOOKUP($I$25,Tablas!$A$605:$G$671,4,TRUE)","v":1523.22},{"$f":"VLOOKUP($I$25,Tablas!$A$605:$G$671,5,TRUE)","v":1364.75},{"$f":"VLOOKUP($I$25,Tablas!$A$605:$G$671,6,TRUE)","v":1016.0100000000001}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$605:$G$671,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$605:$G$671,4,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$605:$G$671,5,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$605:$G$671,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$672:$G$674,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$672:$G$674,4,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$672:$G$674,5,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$672:$G$674,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G47:G49)","v":1817.9},{"$f":"SUM(H47:H49)","v":1523.22},1364.75,1016.0100000000001]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G50*-15%,0)","v":-272.685},{"$f":"IF('INGRESO DE DATOS'!$H$21,H50*-15%,0)","v":-228.483},{"$f":"IF('INGRESO DE DATOS'!$H$21,I50*-15%,0)","v":-204.71250000000001},{"$f":"IF('INGRESO DE DATOS'!$H$21,J50*-15%,0)","v":-152.4015}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38+G40)*5%/2","v":72.887500000000003},{"$f":"(H36+H37+H38+H40)*5%/2","v":61.072500000000005},54.71875,40.736250000000005]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"G52*7% + ((G36+G37+G38+G40)*0.06*0.07)/2","v":11.37255},{"$f":"H52*7% + ((H36+H37+H38+H40)*0.06*0.07)/2","v":10.380090000000003},9.8463750000000019,8.6718450000000011]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G50:G54)","v":1704.4750500000002},{"$f":"SUM(H50:H54)","v":1441.1895900000002},1299.602625,988.01659500000005]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"(G50+G51)+G53+((G36+G37+G38+G40)*0.06*0.07)/2","v":1624.2250500000002},{"$f":"(H50+H51)+H53+((H36+H37+H38+H40)*0.06*0.07)/2","v":1360.9395900000002},1219.352625,907.76659500000005]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G55+G56","v":3328.7001000000005},{"$f":"H55+H56","v":2802.1291800000004},2518.95525,{"$f":"J55+J56","v":1895.7831900000001}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$830:$G$896,3,TRUE)","v":943.25000000000011},{"$f":"VLOOKUP($I$25,Tablas!$A$830:$G$896,4,TRUE)","v":790.35},{"$f":"VLOOKUP($I$25,Tablas!$A$830:$G$896,5,TRUE)","v":708.12500000000011},{"$f":"VLOOKUP($I$25,Tablas!$A$830:$G$896,6,TRUE)","v":527.17500000000007}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$830:$G$896,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$830:$G$896,4,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$830:$G$896,5,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$830:$G$896,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$897:$G$899,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$897:$G$899,4,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$897:$G$899,5,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$897:$G$899,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G60:G62)","v":943.25000000000011},{"$f":"SUM(H60:H62)","v":790.35},708.12500000000011,527.17500000000007]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G63*-15%,0)","v":-141.48750000000001},{"$f":"IF('INGRESO DE DATOS'!$H$21,H63*-15%,0)","v":-118.55249999999999},{"$f":"IF('INGRESO DE DATOS'!$H$21,I63*-15%,0)","v":-106.21875000000001},{"$f":"IF('INGRESO DE DATOS'!$H$21,J63*-15%,0)","v":-79.076250000000002}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38+G40)*5%/4","v":36.443750000000001},{"$f":"(H36+H37+H38+H40)*5%/4","v":30.536250000000003},27.359375,20.368125000000003]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G65*7%+ ((G36+G37+G38+G40)*0.1*0.07)/4","v":10.352125000000001},{"$f":"+H65*7%+ ((H36+H37+H38+H40)*0.1*0.07)/4","v":9.5250750000000011},9.0803125000000016,8.1015375000000009]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G63:G67)","v":923.55837500000007},{"$f":"SUM(H63:H67)","v":786.85882500000002},713.3459375000001,551.56841250000002]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"(G63+G64)+G66+((G36+G37+G38+G40)*0.1*0.07)/4","v":843.30837500000007},{"$f":"(H63+H64)+H66+((H36+H37+H38+H40)*0.1*0.07)/4","v":706.60882500000002},633.0959375000001,471.31841250000008]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G68+(G69*3)","v":3453.4835000000003},{"$f":"H68+(H69*3)","v":2906.6853000000001},2612.6337500000004,{"$f":"J68+(J69*3)","v":1965.5236500000003}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$379:$G$445,3,TRUE)","v":320.13333333333333},{"$f":"VLOOKUP($I$25,Tablas!$A$379:$G$445,4,TRUE)","v":268.24},{"$f":"VLOOKUP($I$25,Tablas!$A$379:$G$445,5,TRUE)","v":240.33333333333334},{"$f":"VLOOKUP($I$25,Tablas!$A$379:$G$445,6,TRUE)","v":178.92000000000002}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$379:$G$445,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$379:$G$445,4,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$379:$G$445,5,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$379:$G$445,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$446:$G$448,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$446:$G$448,4,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$446:$G$448,5,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$446:$G$448,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G73:G75)","v":320.13333333333333},{"$f":"SUM(H73:H75)","v":268.24},240.33333333333334,178.92000000000002]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G76*-15%,0)","v":-48.019999999999996},{"$f":"IF('INGRESO DE DATOS'!$H$21,H76*-15%,0)","v":-40.235999999999997},{"$f":"IF('INGRESO DE DATOS'!$H$21,I76*-15%,0)","v":-36.049999999999997},{"$f":"IF('INGRESO DE DATOS'!$H$21,J76*-15%,0)","v":-26.838000000000001}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38+G40)*5%/12","v":12.147916666666667},{"$f":"(H36+H37+H38+H40)*5%/12","v":10.178750000000001},9.1197916666666661,6.7893750000000006]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G78*7% + ((G36+G37+G38+G40)*0.12*0.07)/12","v":7.2908500000000007},{"$f":"+H78*7% + ((H36+H37+H38+H40)*0.12*0.07)/12","v":6.9600300000000015},6.7821250000000006,6.3906150000000013]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G76:G80)","v":366.5521},{"$f":"SUM(H76:H80)","v":320.14278000000002},295.18525000000005,240.26199000000003]
[null,null,null,null,"Costo de Tarifa mensual de 2 a 12",null,{"$f":"((G76 + G77)+G79)+((G36+G37+G38+G40)*0.12*0.07)/12","v":286.3021},{"$f":"((H76 + H77)+H79)+((H36+H37+H38+H40)*0.12*0.07)/12","v":239.89278000000002},214.93525000000002,160.01199000000003]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G81+(G82*11)","v":3515.8751999999999},{"$f":"H81+(H82*11)","v":2958.9633600000002},2659.4730000000004,{"$f":"J81+(J82*11)","v":2000.3938800000003}]
[]
[null,null,null,null,"Tarifas en US$ -  Efectivas a partir del 1ro de Enero, 2020"]

{"sheet":"Bupa Global Major Medical","index":5,"n_rows":81,"n_cols":10,"rows_kept":81,"cut":false,"hidden":false,"merged":[[28,5,28,6],[28,7,28,8],[45,0,46,0],[45,1,46,1],[80,4,80,7],[60,4,60,5],[61,4,61,5],[72,4,72,5],[73,4,73,5],[26,3,26,4],[20,0,20,9],[22,0,22,1],[22,3,22,4],[22,5,22,8],[24,3,24,4]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Bupa Global Major Medical Health Plan",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE DEL CLIENTE"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":1},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":28}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$19","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,"Fecha de la cotización:",null,{"$f":"NOW()","v":"2021-11-01T13:36:43.400"}]
[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,10000,20000]
[null,null,null,null,"Fuera del país de residencia",null,10000,20000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$1129:$G$1195,3,TRUE)","v":1933},{"$f":"VLOOKUP($I$25,Tablas!$A$1129:$G$1195,4,TRUE)","v":1481}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$1129:$G$1195,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$1129:$G$1195,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$1196:$G$1198,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$1196:$G$1198,4,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G36:G38)","v":1933},{"$f":"SUM(H36:H38)","v":1481}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"+G39*5%","v":96.65},{"$f":"+H39*5%","v":74.05}]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G40*7%","v":5.2500000000000009},{"$f":"+H40*7%","v":5.2500000000000009}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G39:G42)","v":2109.9},{"$f":"SUM(H39:H42)","v":1635.3}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$1353:$G$1419,3,TRUE)","v":1024.49},{"$f":"VLOOKUP($I$25,Tablas!$A$1353:$G$1419,4,TRUE)","v":784.93000000000006}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$1353:$G$1419,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$1353:$G$1419,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$1420:$G$1422,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$1420:$G$1422,4,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G46:G48)","v":1024.49},{"$f":"SUM(H46:H48)","v":784.93000000000006}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38)*5%/2","v":48.325000000000003},{"$f":"(H36+H37+H38)*5%/2","v":37.024999999999999}]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G50*7%+ ((G36+G37+G38)*0.06*0.07)/2","v":9.3093000000000004},{"$f":"+H50*7%+ ((H36+H37+H38)*0.06*0.07)/2","v":8.360100000000001}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G49:G52)","v":1157.1242999999999},{"$f":"SUM(H49:H52)","v":905.31510000000003}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"(G49 + G51)+ ((G36+G37+G38)*0.06*0.07)/2","v":1076.8742999999999},{"$f":"(H49 + H51)+ ((H36+H37+H38)*0.06*0.07)/2","v":825.06510000000003}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G53+G54","v":2233.9985999999999},{"$f":"H53+H54","v":1730.3802000000001}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$1278:$G$1344,3,TRUE)","v":531.57500000000005},{"$f":"VLOOKUP($I$25,Tablas!$A$1278:$G$1344,4,TRUE)","v":407.27500000000003}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$1278:$G$1344,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$1278:$G$1344,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$1345:$G$1347,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$1345:$G$1347,4,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G58:G60)","v":531.57500000000005},{"$f":"SUM(H58:H60)","v":407.27500000000003}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38)*5%/4","v":24.162500000000001},{"$f":"(H36+H37+H38)*5%/4","v":18.512499999999999}]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G62*7% + ((G36+G37+G38)*0.1*0.07)/4","v":8.6327500000000015},{"$f":"+H62*7% + ((H36+H37+H38)*0.1*0.07)/4","v":7.8417500000000011}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G61:G64)","v":639.37025000000006},{"$f":"SUM(H61:H64)","v":508.62925000000001}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"(G61 + G63)+((G36+G37+G38)*0.1*0.07)/4","v":559.12025000000006},{"$f":"(H61 + H63)+((H36+H37+H38)*0.1*0.07)/4","v":428.37925000000001}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G65+(G66*3)","v":2316.7310000000002},{"$f":"H65+(H66*3)","v":1793.7670000000001}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$1203:$G$1269,3,TRUE)","v":180.41333333333336},{"$f":"VLOOKUP($I$25,Tablas!$A$1203:$G$1269,4,TRUE)","v":138.22666666666666}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$1203:$G$1269,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$1203:$G$1269,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$1270:$G$1272,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$1270:$G$1272,4,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G70:G72)","v":180.41333333333336},{"$f":"SUM(H70:H72)","v":138.22666666666666}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38)*5%/12","v":8.0541666666666671},{"$f":"(H36+H37+H38)*5%/12","v":6.1708333333333334}]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G74*7% + ((G36+G37+G38)*0.12*0.07)/12","v":6.6031000000000013},{"$f":"+H74*7% + ((H36+H37+H38)*0.12*0.07)/12","v":6.2867000000000006}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G73:G76)","v":270.07060000000001},{"$f":"SUM(H73:H76)","v":225.68419999999998}]
[null,null,null,null,"Costo de Tarifa mensual de 2 a 12",null,{"$f":"(G73 + G75)+((G36+G37+G38)*0.12*0.07)/12","v":189.82060000000004},{"$f":"(H73 + H75)+((H36+H37+H38)*0.12*0.07)/12","v":145.43419999999998}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G77+(G78*11)","v":2358.0972000000006},{"$f":"H77+(H78*11)","v":1825.4603999999997}]
[]
[null,null,null,null,"Tarifas en US$ -  Efectivas a partir del 1ro de Enero, 2020"]

{"sheet":"Resumen tarifas","index":6,"n_rows":100,"n_cols":8,"rows_kept":100,"cut":false,"hidden":false,"merged":[[76,4,76,6],[51,3,51,5],[65,4,65,6],[78,4,78,6],[53,3,53,5],[67,4,67,6],[47,3,47,5],[61,4,61,6],[74,4,74,6],[49,3,49,5],[63,4,63,6],[93,2,93,3],[91,0,91,1],[92,0,92,1],[93,0,93,1],[88,0,88,1],[89,0,89,1],[41,0,41,1],[37,0,37,1],[64,0,64,1],[44,0,44,2],[65,0,65,1],[50,0,50,1],[51,0,51,1],[52,0,52,1],[99,0,99,6],[79,0,79,1],[80,0,80,1],[81,0,81,1],[77,0,77,1],[78,0,78,1],[90,0,90,1],[80,4,80,6],[84,0,84,1],[87,0,87,1],[97,0,97,1],[94,0,94,1],[83,0,83,2],[87,2,87,3],[89,2,89,3],[91,2,91,3],[75,0,75,1],[76,0,76,1],[66,0,66,1],[67,0,67,1],[74,0,74,1],[71,0,71,3],[16,0,16,6],[43,0,43,1],[18,2,18,6],[21,4,21,5],[24,4,24,5],[29,0,29,1],[30,0,30,1],[33,0,33,1],[33,2,33,4],[34,0,34,1],[35,0,35,1],[35,2,35,4],[36,0,36,1],[37,2,37,4],[38,0,38,1],[39,0,39,1],[18,0,18,1],[21,0,21,1],[24,0,24,1],[68,0,68,1],[55,0,55,2],[61,0,61,1],[62,0,62,1],[63,0,63,1],[58,0,58,3],[39,2,39,4],[53,0,53,1],[54,0,54,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[40,0,40,1]]}
[]
[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$15","v":"NOMBRE DEL CLIENTE"}]
[]
[]
["Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":1},null,"Edad del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$19","v":28}]
[]
[]
["Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del/la cónyuge ",null,{"$f":"+'INGRESO DE DATOS'!$H$19","v":46}]
[]
[]
[null,null,null,"FECHA DE LA COTIZACIÓN :",{"$f":"NOW()","v":"2021-11-01T13:36:43.400"}]
[]
["Bupa Global Ultimtate Health Plan"]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3"]
["En el país de residencia",null,0,1000,2000]
["Fuera del país de residencia",null,0,1000,2000]
[null,null,"Tarifas anuales"]
[null,null,{"$f":"'Bupa Global Ultimate'!G40","v":17423.099999999999},{"$f":"'Bupa Global Ultimate'!H40","v":11271.15},{"$f":"'Bupa Global Ultimate'!I40","v":9372.75}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Bupa Global Ultimate'!G52","v":9201.6206999999995},{"$f":"'Bupa Global Ultimate'!H52","v":5937.5718000000006},{"$f":"'Bupa Global Ultimate'!I52","v":4930.335}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Bupa Global Ultimate'!G65","v":4777.5422499999995},{"$f":"'Bupa Global Ultimate'!H65","v":3082.8265000000001},{"$f":"'Bupa Global Ultimate'!I65","v":2559.8625000000002}]
[null,null,"Tarifas mensuales"]
[null,null,{"$f":"'Bupa Global Ultimate'!G78","v":1621.9694000000002},{"$f":"'Bupa Global Ultimate'!H78","v":1046.6156000000001},{"$f":"'Bupa Global Ultimate'!I78","v":869.07}]
["Ahorros en tarifas de prima para niños*",null,{"$f":"'Bupa Global Ultimate'!G41","v":0},{"$f":"'Bupa Global Ultimate'!H41","v":0},{"$f":"'Bupa Global Ultimate'!I41","v":0}]
[]
["Bupa Global Elite Health Plan"]
["DEDUCIBLES",null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,null,1000,2000,3500,5000,10000]
["Fuera del país de residencia",null,null,1000,2000,3500,5000,10000]
[null,null,null,"Tarifas anuales"]
[null,null,null,{"$f":"+'Bupa Global Elite'!G40","v":7836.9675000000007},{"$f":"+'Bupa Global Elite'!H40","v":5586.9750000000004},{"$f":"+'Bupa Global Elite'!I40","v":4674.84},{"$f":"+'Bupa Global Elite'!J40","v":4064.37},{"$f":"+'Bupa Global Elite'!K40","v":3169.1925000000001}]
[null,null,null,"Tarifas semi anuales"]
[null,null,null,{"$f":"+'Bupa Global Elite'!G53","v":4115.4926850000002},{"$f":"+'Bupa Global Elite'!H53","v":2921.7109500000006},{"$f":"+'Bupa Global Elite'!I53","v":2437.7581799999998},{"$f":"+'Bupa Global Elite'!J53","v":2113.8602400000004},{"$f":"+'Bupa Global Elite'!K53","v":1638.9046350000003}]
[null,null,null,"Tarifas trimestrales"]
[null,null,null,{"$f":"+'Bupa Global Elite'!G67","v":2136.7909875},{"$f":"+'Bupa Global Elite'!H67","v":1516.9716250000004},{"$f":"+'Bupa Global Elite'!I67","v":1265.7001500000001},{"$f":"+'Bupa Global Elite'!J67","v":1097.5302000000001},{"$f":"+'Bupa Global Elite'!K67","v":850.93011250000018}]
[null,null,null,"Tarifas mensuales"]
[null,null,null,{"$f":"+'Bupa Global Elite'!G81","v":725.43777000000011},{"$f":"+'Bupa Global Elite'!H81","v":515.00990000000002},{"$f":"+'Bupa Global Elite'!I81","v":429.70356000000004},{"$f":"+'Bupa Global Elite'!J81","v":372.61008000000004},{"$f":"+'Bupa Global Elite'!K81","v":288.88967000000002}]
["Ahorros en tarifas de prima para niños*",null,null,{"$f":"+'Bupa Global Elite'!G41","v":0},{"$f":"+'Bupa Global Elite'!H41","v":0},{"$f":"+'Bupa Global Elite'!I41","v":0},{"$f":"+'Bupa Global Elite'!J41","v":0},{"$f":"+'Bupa Global Elite'!K41","v":0}]
[]
["Bupa Global Premier Health Plan"]
["DEDUCIBLES",null,null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",null,null,null,2000,3500,5000,10000]
["Fuera del país de residencia",null,null,null,2000,3500,5000,10000]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,{"$f":"+'Bupa Global Premier'!G44","v":4535.6099999999997},{"$f":"+'Bupa Global Premier'!H44","v":3807.33},{"$f":"+'Bupa Global Premier'!I44","v":3278.0775000000003},{"$f":"+'Bupa Global Premier'!J44","v":2459.6549999999997}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Bupa Global Premier'!G56","v":2363.88672},{"$f":"+'Bupa Global Premier'!H56","v":1977.4821600000002},{"$f":"+'Bupa Global Premier'!I56","v":1696.6759050000001},{"$f":"+'Bupa Global Premier'!J56","v":1262.4443099999999}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Bupa Global Premier'!G69","v":1227.3456000000001},{"$f":"+'Bupa Global Premier'!H69","v":1026.7218},{"$f":"+'Bupa Global Premier'!I69","v":880.92533750000007},{"$f":"+'Bupa Global Premier'!J69","v":655.46942500000011}]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,{"$f":"+'Bupa Global Premier'!G82","v":416.68224000000004},{"$f":"+'Bupa Global Premier'!H82","v":348.57071999999999},{"$f":"+'Bupa Global Premier'!I82","v":299.07301000000007},{"$f":"+'Bupa Global Premier'!J82","v":222.53102000000004}]
[]
["Bupa Global Select Health Plan"]
["DEDUCIBLES",null,null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[" En el país de residencia ",null,null,null,2000,3500,5000,10000]
[" Fuera del país de residencia ",null,null,null,2000,3500,5000,10000]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,{"$f":"+'Bupa Global Select'!G44","v":3141.5250000000001},{"$f":"+'Bupa Global Select'!H44","v":2645.2950000000001},{"$f":"+'Bupa Global Select'!I44","v":2378.4375},{"$f":"+'Bupa Global Select'!J44","v":1791.1725000000001}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Bupa Global Select'!G56","v":1624.2250500000002},{"$f":"+'Bupa Global Select'!H56","v":1360.9395900000002},{"$f":"+'Bupa Global Select'!I56","v":1219.352625},{"$f":"+'Bupa Global Select'!J56","v":907.76659500000005}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Bupa Global Select'!G69","v":843.30837500000007},{"$f":"+'Bupa Global Select'!H69","v":706.60882500000002},{"$f":"+'Bupa Global Select'!I69","v":633.0959375000001},{"$f":"+'Bupa Global Select'!J69","v":471.31841250000008}]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,{"$f":"+'Bupa Global Select'!G82","v":286.3021},{"$f":"+'Bupa Global Select'!H82","v":239.89278000000002},{"$f":"+'Bupa Global Select'!I82","v":214.93525000000002},{"$f":"+'Bupa Global Select'!J82","v":160.01199000000003}]
[]
["Bupa 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,{"$f":"'Bupa Global Major Medical'!G43","v":2109.9},{"$f":"'Bupa Global Major Medical'!H43","v":1635.3}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Bupa Global Major Medical'!G54","v":1076.8742999999999},{"$f":"'Bupa Global Major Medical'!H54","v":825.06510000000003}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Bupa Global Major Medical'!G66","v":559.12025000000006},{"$f":"'Bupa Global Major Medical'!H66","v":428.37925000000001}]
[null,null,"Tarifas mensuales"]
[null,null,{"$f":"'Bupa Global Major Medical'!G78","v":189.82060000000004},{"$f":"'Bupa Global Major Medical'!H78","v":145.43419999999998}]
[]
["Una tarifa administrativa de US$75 se cargará automáticamente al primer pago"]
["*Basado en un modo de pago anual"]
[]
["Tarifas en US$ -  Efectivas a partir del 1ro de abril, 2019"]

{"sheet":"Tablas","index":7,"n_rows":1497,"n_cols":11,"rows_kept":1497,"cut":false,"hidden":false,"merged":[[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],[1200,0,1200,1],[1200,2,1200,6],[1273,0,1273,6],[1274,0,1274,6],[1275,0,1275,1],[1275,2,1275,6],[1124,0,1124,6],[1125,0,1125,6],[1126,0,1126,1],[1126,2,1126,6],[1199,0,1199,6],[976,0,976,1],[976,2,976,6],[1049,0,1049,6],[1050,0,1050,6],[1051,0,1051,1],[1051,2,1051,6],[900,0,900,6],[901,0,901,6],[902,0,902,1],[902,2,902,6],[975,0,975,6],[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],[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],[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],[63,7,65,7],[752,0,752,1],[752,2,752,6],[825,0,825,6],[826,0,826,6],[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]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,9.3333333333333338E-2]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,0.27500000000000002]
["EDAD",null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,0.53]
[" "," ",1000,2000,3500,5000,10000]
[18,null,7418,5313,4499,3901,3026]
[19,null,7516,5377,4546,3943,3058]
[20,null,7616,5445,4597,3986,3091]
[21,null,7719,5514,4649,4031,3126]
[22,null,7826,5586,4702,4077,3161]
[23,null,7939,5658,4759,4127,3201]
[24,null,8051,5735,4816,4176,3239]
[25,null,8168,5815,4875,4228,3279]
[26,null,8336,5929,4962,4304,3337]
[27,null,8511,6048,5054,4381,3399]
[28,null,8691,6170,5148,4464,3461]
[29,null,8880,6298,5247,4550,3529]
[30,null,9074,6433,5351,4640,3599]
[31,null,9275,6570,5459,4733,3672]
[32,null,9481,6713,5568,4828,3743]
[33,null,9694,6860,5684,4928,3823]
[34,null,9914,7012,5802,5031,3901]
[35,null,10138,7168,5926,5139,3986]
[36,null,10370,7329,6052,5247,4070]
[37,null,10609,7497,6182,5362,4158]
[38,null,10853,7666,6317,5479,4249]
[39,null,11105,7843,6456,5598,4341]
[40,null,11362,8023,6598,5721,4438]
[41,null,11626,8208,6745,5849,4537]
[42,null,11895,8397,6896,5979,4638]
[43,null,12170,8593,7051,6114,4742]
[44,null,12453,8790,7208,6251,4849]
[45,null,12742,8995,7372,6391,4957]
[46,null,13037,9203,7539,6538,5069]
[47,null,13338,9418,7708,6683,5184]
[48,null,13646,9634,7882,6834,5300]
[49,null,13961,9858,8061,6990,5420]
[50,null,14280,10084,8244,7149,5544]
[51,null,14607,10316,8432,7311,5669]
[52,null,14939,10553,8619,7473,5797]
[53,null,15279,10797,8815,7643,5928]
[54,null,15625,11043,9012,7814,6061]
[55,null,15977,11293,9215,7990,6197]
[56,null,16333,11548,9421,8169,6336]
[57,null,16699,11808,9631,8350,6476]
[58,null,17070,12073,9845,8536,6620]
[59,null,17446,12343,10062,8725,6766]
[60,null,17829,12618,10285,8917,6916]
[61,null,19842,14061,11454,9932,7704]
[62,null,22011,15624,12724,11033,8556]
[63,null,24339,17302,14091,12218,9476]
[64,null,26824,19100,15557,13490,10463]
[65,null,29466,21015,17123,14847,11515]
[66,null,32267,23047,18789,16293,12636]
[67,null,35226,25197,20553,17822,13822]
[68,null,38343,27466,22415,19436,15074]
[69,null,41616,29852,24379,21139,16394]
[70,null,45049,32357,26441,22927,17782]
[71,null,48640,34979,28602,24801,19235]
[72,null,52387,37721,30862,26760,20754]
[73,null,56292,40578,33220,28805,22340]
[74,null,60356,43554,35679,30938,23994]
[75,null,64577,46649,38237,33155,25713]
[76,null,64577,46649,38237,33155,25713]
[77,null,64577,46649,38237,33155,25713]
[78,null,64577,46649,38237,33155,25713]
[79,null,64577,46649,38237,33155,25713]
[80,null,64577,46649,38237,33155,25713]
[81,null,64577,46649,38237,33155,25713]
[82,null,64577,46649,38237,33155,25713]
[83,null,64577,46649,38237,33155,25713]
[84,"o más",64577,46649,38237,33155,25713]
[1,"Hijo",3339,2391,2025,1756,1363]
[2,"Hijos",5675,4065,3442,2984,2316]
[3,"Hijos o más",8011,5738,4860,4213,3268]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"C6*$K$2","v":692.34666666666669},{"$f":"D6*$K$2","v":495.88},419.90666666666669,364.09333333333336,282.42666666666668]
[19,null,{"$f":"C7*$K$2","v":701.49333333333334},501.85333333333335,424.29333333333335,368.01333333333338,285.41333333333336]
[20,null,{"$f":"C8*$K$2","v":710.82666666666671},508.20000000000005,429.05333333333334,372.0266666666667,288.49333333333334]
[21,null,{"$f":"C9*$K$2","v":720.44},514.64,433.90666666666669,376.22666666666669,291.76]
[22,null,{"$f":"C10*$K$2","v":730.42666666666673},521.36,438.85333333333335,380.52000000000004,295.0266666666667]
[23,null,{"$f":"C11*$K$2","v":740.97333333333336},528.08000000000004,444.17333333333335,385.18666666666667,298.76]
[24,null,{"$f":"C12*$K$2","v":751.42666666666673},535.26666666666665,449.49333333333334,389.76,302.30666666666667]
[25,null,{"$f":"C13*$K$2","v":762.34666666666669},542.73333333333335,455,394.61333333333334,306.04000000000002]
[26,null,{"$f":"C14*$K$2","v":778.02666666666676},553.37333333333333,463.12,401.70666666666671,311.45333333333338]
[27,null,{"$f":"C15*$K$2","v":794.36},564.48,471.70666666666671,408.89333333333337,317.24]
[28,null,{"$f":"C16*$K$2","v":811.16000000000008},575.86666666666667,480.48,416.64000000000004,323.0266666666667]
[29,null,{"$f":"C17*$K$2","v":828.80000000000007},587.81333333333339,489.72,424.66666666666669,329.37333333333333]
[30,null,{"$f":"C18*$K$2","v":846.90666666666675},600.41333333333341,499.42666666666668,433.06666666666666,335.90666666666669]
[31,null,{"$f":"C19*$K$2","v":865.66666666666674},613.20000000000005,509.50666666666672,441.74666666666667,342.72]
[32,null,{"$f":"C20*$K$2","v":884.89333333333343},626.54666666666674,519.68000000000006,450.61333333333334,349.34666666666669]
[33,null,{"$f":"C21*$K$2","v":904.77333333333343},640.26666666666665,530.50666666666666,459.94666666666672,356.81333333333333]
[34,null,{"$f":"C22*$K$2","v":925.30666666666673},654.45333333333338,541.52,469.56,364.09333333333336]
[35,null,{"$f":"C23*$K$2","v":946.21333333333337},669.01333333333332,553.09333333333336,479.64000000000004,372.0266666666667]
[36,null,{"$f":"C24*$K$2","v":967.86666666666667},684.04000000000008,564.85333333333335,489.72,379.86666666666667]
[37,null,{"$f":"C25*$K$2","v":990.1733333333334},699.72,576.98666666666668,500.45333333333338,388.08000000000004]
[38,null,{"$f":"C26*$K$2","v":1012.9466666666667},715.49333333333334,589.5866666666667,511.37333333333333,396.57333333333332]
[39,null,{"$f":"C27*$K$2","v":1036.4666666666667},732.01333333333332,602.56000000000006,522.48,405.16]
[40,null,{"$f":"C28*$K$2","v":1060.4533333333334},748.81333333333339,615.81333333333339,533.96,414.21333333333337]
[41,null,{"$f":"C29*$K$2","v":1085.0933333333335},766.08,629.53333333333342,545.90666666666664,423.45333333333338]
[42,null,{"$f":"C30*$K$2","v":1110.2},783.72,643.62666666666667,558.04000000000008,432.88]
[43,null,{"$f":"C31*$K$2","v":1135.8666666666668},802.01333333333332,658.09333333333336,570.64,442.5866666666667]
[44,null,{"$f":"C32*$K$2","v":1162.28},820.40000000000009,672.74666666666667,583.42666666666673,452.57333333333338]
[45,null,{"$f":"C33*$K$2","v":1189.2533333333333},839.53333333333342,688.0533333333334,596.49333333333334,462.65333333333336]
[46,null,{"$f":"C34*$K$2","v":1216.7866666666666},858.94666666666672,703.64,610.21333333333337,473.10666666666668]
[47,null,{"$f":"C35*$K$2","v":1244.8800000000001},879.01333333333332,719.41333333333341,623.74666666666667,483.84000000000003]
[48,null,{"$f":"C36*$K$2","v":1273.6266666666668},899.1733333333334,735.65333333333342,637.84,494.66666666666669]
[49,null,{"$f":"C37*$K$2","v":1303.0266666666666},920.08,752.36,652.4,505.86666666666667]
[50,null,{"$f":"C38*$K$2","v":1332.8},941.1733333333334,769.44,667.24,517.44000000000005]
[51,null,{"$f":"C39*$K$2","v":1363.3200000000002},962.82666666666671,786.98666666666668,682.36,529.10666666666668]
[52,null,{"$f":"C40*$K$2","v":1394.3066666666668},984.94666666666672,804.44,697.48,541.0533333333334]
[53,null,{"$f":"C41*$K$2","v":1426.04},1007.72,822.73333333333335,713.34666666666669,553.28]
[54,null,{"$f":"C42*$K$2","v":1458.3333333333335},1030.68,841.12,729.30666666666673,565.69333333333338]
[55,null,{"$f":"C43*$K$2","v":1491.1866666666667},1054.0133333333333,860.06666666666672,745.73333333333335,578.38666666666666]
[56,null,{"$f":"C44*$K$2","v":1524.4133333333334},1077.8133333333333,879.29333333333341,762.44,591.36]
[57,null,{"$f":"C45*$K$2","v":1558.5733333333335},1102.0800000000002,898.89333333333343,779.33333333333337,604.42666666666673]
[58,null,{"$f":"C46*$K$2","v":1593.2},1126.8133333333333,918.86666666666667,796.69333333333338,617.86666666666667]
[59,null,{"$f":"C47*$K$2","v":1628.2933333333333},1152.0133333333333,939.12,814.33333333333337,631.49333333333334]
[60,null,{"$f":"C48*$K$2","v":1664.04},1177.68,959.93333333333339,832.25333333333333,645.49333333333334]
[61,null,{"$f":"C49*$K$2","v":1851.92},1312.3600000000001,1069.04,926.98666666666668,719.04000000000008]
[62,null,{"$f":"C50*$K$2","v":2054.36},1458.24,1187.5733333333335,1029.7466666666667,798.56000000000006]
[63,null,{"$f":"C51*$K$2","v":2271.6400000000003},1614.8533333333335,1315.16,1140.3466666666668,884.42666666666673]
[64,null,{"$f":"C52*$K$2","v":2503.5733333333333},1782.6666666666667,1451.9866666666667,1259.0666666666668,976.54666666666674]
[65,null,{"$f":"C53*$K$2","v":2750.1600000000003},1961.4,1598.1466666666668,1385.72,1074.7333333333333]
[66,null,{"$f":"C54*$K$2","v":3011.5866666666666},2151.0533333333333,1753.64,1520.68,1179.3600000000001]
[67,null,{"$f":"C55*$K$2","v":3287.76},2351.7200000000003,1918.2800000000002,1663.3866666666668,1290.0533333333333]
[68,null,{"$f":"C56*$K$2","v":3578.6800000000003},2563.4933333333333,2092.0666666666666,1814.0266666666666,1406.9066666666668]
[69,null,{"$f":"C57*$K$2","v":3884.1600000000003},2786.186666666667,2275.3733333333334,1972.9733333333334,1530.1066666666668]
[70,null,{"$f":"C58*$K$2","v":4204.5733333333337},3019.9866666666667,2467.8266666666668,2139.8533333333335,1659.6533333333334]
[71,null,{"$f":"C59*$K$2","v":4539.7333333333336},3264.7066666666669,2669.52,2314.7600000000002,1795.2666666666667]
[72,null,{"$f":"C60*$K$2","v":4889.4533333333338},3520.626666666667,2880.4533333333334,2497.6,1937.0400000000002]
[73,null,{"$f":"C61*$K$2","v":5253.92},3787.28,3100.5333333333333,2688.4666666666667,2085.0666666666666]
[74,null,{"$f":"C62*$K$2","v":5633.2266666666674},4065.04,3330.04,2887.5466666666666,2239.44]
[75,null,{"$f":"C63*$K$2","v":6027.1866666666665},4353.9066666666668,3568.7866666666669,3094.4666666666667,2399.88]
[76,null,{"$f":"C64*$K$2","v":6027.1866666666665},4353.9066666666668,3568.7866666666669,3094.4666666666667,2399.88]
[77,null,{"$f":"C65*$K$2","v":6027.1866666666665},4353.9066666666668,3568.7866666666669,3094.4666666666667,2399.88]
[78,null,{"$f":"C66*$K$2","v":6027.1866666666665},4353.9066666666668,3568.7866666666669,3094.4666666666667,2399.88]
[79,null,{"$f":"C67*$K$2","v":6027.1866666666665},4353.9066666666668,3568.7866666666669,3094.4666666666667,2399.88]
[80,null,{"$f":"C68*$K$2","v":6027.1866666666665},4353.9066666666668,3568.7866666666669,3094.4666666666667,2399.88]
[81,null,{"$f":"C69*$K$2","v":6027.1866666666665},4353.9066666666668,3568.7866666666669,3094.4666666666667,2399.88]
[82,null,{"$f":"C70*$K$2","v":6027.1866666666665},4353.9066666666668,3568.7866666666669,3094.4666666666667,2399.88]
[83,null,{"$f":"C71*$K$2","v":6027.1866666666665},4353.9066666666668,3568.7866666666669,3094.4666666666667,2399.88]
[84,"o más",{"$f":"C72*$K$2","v":6027.1866666666665},4353.9066666666668,3568.7866666666669,3094.4666666666667,2399.88]
[1,"Hijo",{"$f":"C73*$K$2","v":311.64},223.16,189,163.89333333333335,127.21333333333334]
[2,"Hijos",{"$f":"C74*$K$2","v":529.66666666666674},379.40000000000003,321.25333333333333,278.50666666666666,216.16]
[3,"Hijos o más",{"$f":"C75*$K$2","v":747.69333333333338},535.54666666666674,453.6,393.21333333333337,305.01333333333332]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000]
[18,null,4297,3648,3164,2353]
[19,null,4351,3687,3194,2377]
[20,null,4405,3727,3226,2400]
[21,null,4460,3769,3259,2425]
[22,null,4517,3812,3293,2449]
[23,null,4577,3858,3330,2477]
[24,null,4640,3907,3367,2505]
[25,null,4703,3953,3405,2533]
[26,null,4796,4024,3461,2575]
[27,null,4892,4098,3522,2620]
[28,null,4992,4176,3583,2666]
[29,null,5096,4254,3648,2714]
[30,null,5204,4338,3717,2765]
[31,null,5315,4426,3785,2816]
[32,null,5431,4514,3859,2871]
[33,null,5549,4608,3935,2927]
[34,null,5673,4705,4015,2987]
[35,null,5800,4804,4096,3047]
[36,null,5930,4907,4179,3108]
[37,null,6064,5013,4274,3180]
[38,null,6201,5122,4383,3260]
[39,null,6345,5236,4495,3344]
[40,null,6489,5351,4609,3430]
[41,null,6639,5469,4728,3518]
[42,null,6794,5592,4849,3608]
[43,null,6949,5717,4972,3699]
[44,null,7111,5845,5099,3793]
[45,null,7277,5977,5229,3891]
[46,null,7445,6112,5364,3989]
[47,null,7619,6250,5500,4091]
[48,null,7794,6391,5640,4195]
[49,null,7974,6535,5782,4300]
[50,null,8158,6684,5926,4409]
[51,null,8346,6835,6074,4519]
[52,null,8538,6989,6227,4632]
[53,null,8733,7148,6382,4747]
[54,null,8931,7308,6539,4864]
[55,null,9135,7471,6700,4984]
[56,null,9342,7639,6864,5107]
[57,null,9551,7808,7029,5228]
[58,null,9766,7982,7198,5355]
[59,null,9986,8159,7373,5484]
[60,null,10208,8338,7548,5614]
[61,null,11375,9288,8472,6303]
[62,null,12639,10315,9475,7047]
[63,null,13997,11424,10552,7849]
[64,null,15451,12614,11706,8707]
[65,null,17000,13883,12936,9622]
[66,null,18644,15235,14243,10594]
[67,null,20383,16665,15626,11623]
[68,null,22219,18176,17082,12707]
[69,null,24148,19765,18618,13849]
[70,null,26174,21440,20231,15048]
[71,null,28296,23190,21916,16303]
[72,null,30513,25023,23681,17615]
[73,null,32823,26937,25520,18983]
[74,null,35231,28929,27435,20408]
[75,null,37734,31004,29429,21891]
[76,null,37734,31004,29429,21891]
[77,null,37734,31004,29429,21891]
[78,null,37734,31004,29429,21891]
[79,null,37734,31004,29429,21891]
[80,null,37734,31004,29429,21891]
[81,null,37734,31004,29429,21891]
[82,null,37734,31004,29429,21891]
[83,null,37734,31004,29429,21891]
[84,"o más",37734,31004,29429,21891]
[1,"Hijo",1935,1642,1425,1059]
[2,"Hijos",3289,2790,2420,1800]
[3,"Hijos o más",4641,3941,3417,2541]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C155*$K$2","v":401.05333333333334},{"$f":"D155*$K$2","v":340.48},295.30666666666667,219.61333333333334,0]
[19,null,{"$f":"C156*$K$2","v":406.09333333333336},344.12,298.10666666666668,221.85333333333335,0]
[20,null,{"$f":"C157*$K$2","v":411.13333333333333},347.85333333333335,301.09333333333336,224,0]
[21,null,{"$f":"C158*$K$2","v":416.26666666666671},351.77333333333337,304.17333333333335,226.33333333333334,0]
[22,null,{"$f":"C159*$K$2","v":421.5866666666667},355.78666666666669,307.34666666666669,228.57333333333335,0]
[23,null,{"$f":"C160*$K$2","v":427.18666666666667},360.08000000000004,310.8,231.18666666666667,0]
[24,null,{"$f":"C161*$K$2","v":433.06666666666666},364.65333333333336,314.25333333333333,233.8,0]
[25,null,{"$f":"C162*$K$2","v":438.94666666666666},368.94666666666666,317.8,236.41333333333336,0]
[26,null,{"$f":"C163*$K$2","v":447.62666666666667},375.57333333333332,323.0266666666667,240.33333333333334,0]
[27,null,{"$f":"C164*$K$2","v":456.5866666666667},382.48,328.72,244.53333333333333,0]
[28,null,{"$f":"C165*$K$2","v":465.92},389.76,334.41333333333336,248.82666666666668,0]
[29,null,{"$f":"C166*$K$2","v":475.62666666666667},397.04,340.48,253.30666666666667,0]
[30,null,{"$f":"C167*$K$2","v":485.70666666666671},404.88,346.92,258.06666666666666,0]
[31,null,{"$f":"C168*$K$2","v":496.06666666666666},413.09333333333336,353.26666666666671,262.82666666666665,0]
[32,null,{"$f":"C169*$K$2","v":506.89333333333337},421.30666666666667,360.17333333333335,267.96000000000004,0]
[33,null,{"$f":"C170*$K$2","v":517.90666666666664},430.08000000000004,367.26666666666671,273.18666666666667,0]
[34,null,{"$f":"C171*$K$2","v":529.48},439.13333333333333,374.73333333333335,278.78666666666669,0]
[35,null,{"$f":"C172*$K$2","v":541.33333333333337},448.37333333333333,382.29333333333335,284.38666666666666,0]
[36,null,{"$f":"C173*$K$2","v":553.4666666666667},457.98666666666668,390.04,290.08000000000004,0]
[37,null,{"$f":"C174*$K$2","v":565.97333333333336},467.88,398.90666666666669,296.8,0]
[38,null,{"$f":"C175*$K$2","v":578.76},478.05333333333334,409.08000000000004,304.26666666666671,0]
[39,null,{"$f":"C176*$K$2","v":592.20000000000005},488.69333333333333,419.53333333333336,312.10666666666668,0]
[40,null,{"$f":"C177*$K$2","v":605.64},499.42666666666668,430.17333333333335,320.13333333333333,0]
[41,null,{"$f":"C178*$K$2","v":619.64},510.44,441.28000000000003,328.34666666666669,0]
[42,null,{"$f":"C179*$K$2","v":634.10666666666668},521.92000000000007,452.57333333333338,336.74666666666667,0]
[43,null,{"$f":"C180*$K$2","v":648.57333333333338},533.5866666666667,464.05333333333334,345.24,0]
[44,null,{"$f":"C181*$K$2","v":663.69333333333338},545.5333333333333,475.90666666666669,354.01333333333332,0]
[45,null,{"$f":"C182*$K$2","v":679.18666666666672},557.85333333333335,488.04,363.16,0]
[46,null,{"$f":"C183*$K$2","v":694.86666666666667},570.45333333333338,500.64000000000004,372.30666666666667,0]
[47,null,{"$f":"C184*$K$2","v":711.10666666666668},583.33333333333337,513.33333333333337,381.82666666666671,0]
[48,null,{"$f":"C185*$K$2","v":727.44},596.49333333333334,526.4,391.53333333333336,0]
[49,null,{"$f":"C186*$K$2","v":744.24},609.93333333333339,539.65333333333331,401.33333333333337,0]
[50,null,{"$f":"C187*$K$2","v":761.41333333333341},623.84,553.09333333333336,411.50666666666666,0]
[51,null,{"$f":"C188*$K$2","v":778.96},637.93333333333339,566.90666666666664,421.77333333333337,0]
[52,null,{"$f":"C189*$K$2","v":796.88},652.30666666666673,581.18666666666672,432.32,0]
[53,null,{"$f":"C190*$K$2","v":815.08},667.14666666666665,595.65333333333331,443.05333333333334,0]
[54,null,{"$f":"C191*$K$2","v":833.56000000000006},682.08,610.30666666666673,453.97333333333336,0]
[55,null,{"$f":"C192*$K$2","v":852.6},697.29333333333341,625.33333333333337,465.17333333333335,0]
[56,null,{"$f":"C193*$K$2","v":871.92000000000007},712.97333333333336,640.64,476.65333333333336,0]
[57,null,{"$f":"C194*$K$2","v":891.42666666666673},728.74666666666667,656.04000000000008,487.94666666666672,0]
[58,null,{"$f":"C195*$K$2","v":911.49333333333334},744.98666666666668,671.81333333333339,499.8,0]
[59,null,{"$f":"C196*$K$2","v":932.02666666666676},761.50666666666666,688.14666666666665,511.84000000000003,0]
[60,null,{"$f":"C197*$K$2","v":952.74666666666667},778.21333333333337,704.48,523.97333333333336,0]
[61,null,{"$f":"C198*$K$2","v":1061.6666666666667},866.88,790.72,588.28,0]
[62,null,{"$f":"C199*$K$2","v":1179.6400000000001},962.73333333333335,884.33333333333337,657.72,0]
[63,null,{"$f":"C200*$K$2","v":1306.3866666666668},1066.24,984.85333333333335,732.57333333333338,0]
[64,null,{"$f":"C201*$K$2","v":1442.0933333333335},1177.3066666666666,1092.56,812.65333333333342,0]
[65,null,{"$f":"C202*$K$2","v":1586.6666666666667},1295.7466666666667,1207.3600000000001,898.0533333333334,0]
[66,null,{"$f":"C203*$K$2","v":1740.1066666666668},1421.9333333333334,1329.3466666666668,988.77333333333343,0]
[67,null,{"$f":"C204*$K$2","v":1902.4133333333334},1555.4,1458.4266666666667,1084.8133333333333,0]
[68,null,{"$f":"C205*$K$2","v":2073.7733333333335},1696.4266666666667,1594.3200000000002,1185.9866666666667,0]
[69,null,{"$f":"C206*$K$2","v":2253.8133333333335},1844.7333333333333,1737.68,1292.5733333333335,0]
[70,null,{"$f":"C207*$K$2","v":2442.9066666666668},2001.0666666666668,1888.2266666666667,1404.48,0]
[71,null,{"$f":"C208*$K$2","v":2640.96},2164.4,2045.4933333333333,1521.6133333333335,0]
[72,null,{"$f":"C209*$K$2","v":2847.88},2335.48,2210.2266666666669,1644.0666666666668,0]
[73,null,{"$f":"C210*$K$2","v":3063.48},2514.12,2381.8666666666668,1771.7466666666667,0]
[74,null,{"$f":"C211*$K$2","v":3288.2266666666669},2700.04,2560.6,1904.7466666666667,0]
[75,null,{"$f":"C212*$K$2","v":3521.84},2893.7066666666669,2746.7066666666669,2043.16,0]
[76,null,{"$f":"C213*$K$2","v":3521.84},2893.7066666666669,2746.7066666666669,2043.16,0]
[77,null,{"$f":"C214*$K$2","v":3521.84},2893.7066666666669,2746.7066666666669,2043.16,0]
[78,null,{"$f":"C215*$K$2","v":3521.84},2893.7066666666669,2746.7066666666669,2043.16,0]
[79,null,{"$f":"C216*$K$2","v":3521.84},2893.7066666666669,2746.7066666666669,2043.16,0]
[80,null,{"$f":"C217*$K$2","v":3521.84},2893.7066666666669,2746.7066666666669,2043.16]
[81,null,{"$f":"C218*$K$2","v":3521.84},2893.7066666666669,2746.7066666666669,2043.16]
[82,null,{"$f":"C219*$K$2","v":3521.84},2893.7066666666669,2746.7066666666669,2043.16]
[83,null,{"$f":"C220*$K$2","v":3521.84},2893.7066666666669,2746.7066666666669,2043.16]
[84,"o más",{"$f":"C221*$K$2","v":3521.84},2893.7066666666669,2746.7066666666669,2043.16,0]
[1,"Hijo",{"$f":"C222*$K$2","v":180.6},153.25333333333333,133,98.84,0]
[2,"Hijos",{"$f":"C223*$K$2","v":306.97333333333336},260.40000000000003,225.86666666666667,168,0]
[3,"Hijos o más",{"$f":"C224*$K$2","v":433.16},367.82666666666671,318.92,237.16000000000003,0]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000]
[18,null,2888,2462,2231,1660]
[19,null,2928,2491,2256,1678]
[20,null,2972,2523,2283,1698]
[21,null,3015,2555,2309,1718]
[22,null,3060,2591,2338,1739]
[23,null,3107,2625,2367,1761]
[24,null,3153,2663,2398,1783]
[25,null,3205,2700,2430,1807]
[26,null,3277,2755,2477,1843]
[27,null,3352,2815,2524,1879]
[28,null,3430,2874,2575,1917]
[29,null,3512,2939,2628,1955]
[30,null,3596,3003,2684,1998]
[31,null,3684,3072,2743,2040]
[32,null,3775,3143,2802,2084]
[33,null,3867,3217,2866,2132]
[34,null,3965,3292,2929,2179]
[35,null,4063,3371,2999,2231]
[36,null,4166,3452,3067,2282]
[37,null,4273,3537,3140,2337]
[38,null,4381,3623,3213,2391]
[39,null,4493,3710,3291,2448]
[40,null,4608,3803,3368,2506]
[41,null,4727,3897,3451,2567]
[42,null,4848,3994,3533,2628]
[43,null,4971,4092,3619,2692]
[44,null,5098,4195,3707,2758]
[45,null,5228,4299,3797,2824]
[46,null,5363,4405,3891,2894]
[47,null,5498,4514,3986,2965]
[48,null,5639,4627,4084,3037]
[49,null,5781,4742,4181,3111]
[50,null,5924,4860,4284,3187]
[51,null,6073,4978,4389,3265]
[52,null,6225,5100,4496,3344]
[53,null,6380,5226,4604,3425]
[54,null,6535,5352,4715,3508]
[55,null,6699,5483,4830,3593]
[56,null,6862,5614,4945,3679]
[57,null,7027,5751,5064,3768]
[58,null,7197,5889,5183,3856]
[59,null,7372,6030,5306,3947]
[60,null,7547,6171,5431,4040]
[61,null,8471,6925,6091,4531]
[62,null,9474,7741,6810,5066]
[63,null,10551,8624,7584,5642]
[64,null,11705,9568,8418,6262]
[65,null,12935,10577,9308,6924]
[66,null,14241,11651,10257,7630]
[67,null,15625,12789,11265,8380]
[68,null,17081,13994,12329,9172]
[69,null,18617,15260,13452,10007]
[70,null,20228,16591,14632,10885]
[71,null,21915,17986,15870,11805]
[72,null,23680,19445,17166,12769]
[73,null,25518,20969,18519,13774]
[74,null,27434,22556,19932,14826]
[75,null,29428,24210,21400,15919]
[76,null,29428,24210,21400,15919]
[77,null,29428,24210,21400,15919]
[78,null,29428,24210,21400,15919]
[79,null,29428,24210,21400,15919]
[80,null,29428,24210,21400,15919]
[81,null,29428,24210,21400,15919]
[82,null,29428,24210,21400,15919]
[83,null,29428,24210,21400,15919]
[84,"o más",29428,24210,21400,15919]
[1,"Hijo",1453,1240,1125,837]
[2,"Hijos",2471,2107,1908,1420]
[3,"Hijos o más",3489,2973,2695,2005]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C305*$K$2","v":269.54666666666668},{"$f":"D305*$K$2","v":229.78666666666669},208.22666666666669,154.93333333333334,0]
[19,null,{"$f":"C306*$K$2","v":273.28000000000003},232.49333333333334,210.56,156.61333333333334,0]
[20,null,{"$f":"C307*$K$2","v":277.38666666666666},235.48000000000002,213.08,158.48000000000002,0]
[21,null,{"$f":"C308*$K$2","v":281.40000000000003},238.46666666666667,215.50666666666669,160.34666666666666,0]
[22,null,{"$f":"C309*$K$2","v":285.60000000000002},241.82666666666668,218.21333333333334,162.30666666666667,0]
[23,null,{"$f":"C310*$K$2","v":289.98666666666668},245,220.92000000000002,164.36,0]
[24,null,{"$f":"C311*$K$2","v":294.28000000000003},248.54666666666668,223.81333333333333,166.41333333333333,0]
[25,null,{"$f":"C312*$K$2","v":299.13333333333333},252,226.8,168.65333333333334,0]
[26,null,{"$f":"C313*$K$2","v":305.85333333333335},257.13333333333333,231.18666666666667,172.01333333333335,0]
[27,null,{"$f":"C314*$K$2","v":312.85333333333335},262.73333333333335,235.57333333333335,175.37333333333333,0]
[28,null,{"$f":"C315*$K$2","v":320.13333333333333},268.24,240.33333333333334,178.92000000000002,0]
[29,null,{"$f":"C316*$K$2","v":327.78666666666669},274.30666666666667,245.28,182.46666666666667,0]
[30,null,{"$f":"C317*$K$2","v":335.62666666666667},280.28000000000003,250.50666666666669,186.48000000000002,0]
[31,null,{"$f":"C318*$K$2","v":343.84000000000003},286.72000000000003,256.01333333333332,190.4,0]
[32,null,{"$f":"C319*$K$2","v":352.33333333333337},293.34666666666669,261.52000000000004,194.50666666666669,0]
[33,null,{"$f":"C320*$K$2","v":360.92},300.25333333333333,267.49333333333334,198.98666666666668,0]
[34,null,{"$f":"C321*$K$2","v":370.06666666666666},307.25333333333333,273.37333333333333,203.37333333333333,0]
[35,null,{"$f":"C322*$K$2","v":379.21333333333337},314.62666666666667,279.90666666666669,208.22666666666669,0]
[36,null,{"$f":"C323*$K$2","v":388.82666666666671},322.18666666666667,286.25333333333333,212.98666666666668,0]
[37,null,{"$f":"C324*$K$2","v":398.81333333333333},330.12,293.06666666666666,218.12,0]
[38,null,{"$f":"C325*$K$2","v":408.89333333333337},338.1466666666667,299.88,223.16,0]
[39,null,{"$f":"C326*$K$2","v":419.34666666666669},346.26666666666671,307.16000000000003,228.48000000000002,0]
[40,null,{"$f":"C327*$K$2","v":430.08000000000004},354.94666666666666,314.34666666666669,233.89333333333335,0]
[41,null,{"$f":"C328*$K$2","v":441.18666666666667},363.72,322.09333333333336,239.58666666666667,0]
[42,null,{"$f":"C329*$K$2","v":452.48},372.77333333333337,329.74666666666667,245.28,0]
[43,null,{"$f":"C330*$K$2","v":463.96000000000004},381.92,337.77333333333337,251.25333333333336,0]
[44,null,{"$f":"C331*$K$2","v":475.81333333333333},391.53333333333336,345.98666666666668,257.41333333333336,0]
[45,null,{"$f":"C332*$K$2","v":487.94666666666672},401.24,354.38666666666666,263.57333333333332,0]
[46,null,{"$f":"C333*$K$2","v":500.54666666666668},411.13333333333333,363.16,270.10666666666668,0]
[47,null,{"$f":"C334*$K$2","v":513.14666666666665},421.30666666666667,372.0266666666667,276.73333333333335,0]
[48,null,{"$f":"C335*$K$2","v":526.30666666666673},431.85333333333335,381.17333333333335,283.45333333333332,0]
[49,null,{"$f":"C336*$K$2","v":539.56000000000006},442.5866666666667,390.22666666666669,290.36,0]
[50,null,{"$f":"C337*$K$2","v":552.90666666666664},453.6,399.84000000000003,297.45333333333332,0]
[51,null,{"$f":"C338*$K$2","v":566.81333333333339},464.61333333333334,409.64000000000004,304.73333333333335,0]
[52,null,{"$f":"C339*$K$2","v":581},476,419.62666666666667,312.10666666666668,0]
[53,null,{"$f":"C340*$K$2","v":595.4666666666667},487.76000000000005,429.70666666666671,319.66666666666669,0]
[54,null,{"$f":"C341*$K$2","v":609.93333333333339},499.52000000000004,440.06666666666666,327.41333333333336,0]
[55,null,{"$f":"C342*$K$2","v":625.24},511.74666666666667,450.8,335.34666666666669,0]
[56,null,{"$f":"C343*$K$2","v":640.45333333333338},523.97333333333336,461.53333333333336,343.37333333333333,0]
[57,null,{"$f":"C344*$K$2","v":655.85333333333335},536.76,472.64000000000004,351.68,0]
[58,null,{"$f":"C345*$K$2","v":671.72},549.64,483.74666666666667,359.89333333333337,0]
[59,null,{"$f":"C346*$K$2","v":688.0533333333334},562.80000000000007,495.22666666666669,368.38666666666666,0]
[60,null,{"$f":"C347*$K$2","v":704.38666666666666},575.96,506.89333333333337,377.06666666666666,0]
[61,null,{"$f":"C348*$K$2","v":790.62666666666667},646.33333333333337,568.49333333333334,422.89333333333337,0]
[62,null,{"$f":"C349*$K$2","v":884.24},722.49333333333334,635.6,472.82666666666671,0]
[63,null,{"$f":"C350*$K$2","v":984.76},804.90666666666675,707.84,526.5866666666667,0]
[64,null,{"$f":"C351*$K$2","v":1092.4666666666667},893.01333333333332,785.68000000000006,584.45333333333338,0]
[65,null,{"$f":"C352*$K$2","v":1207.2666666666667},987.18666666666672,868.74666666666667,646.24,0]
[66,null,{"$f":"C353*$K$2","v":1329.16},1087.4266666666667,957.32,712.13333333333333,0]
[67,null,{"$f":"C354*$K$2","v":1458.3333333333335},1193.6400000000001,1051.4000000000001,782.13333333333333,0]
[68,null,{"$f":"C355*$K$2","v":1594.2266666666667},1306.1066666666668,1150.7066666666667,856.0533333333334,0]
[69,null,{"$f":"C356*$K$2","v":1737.5866666666668},1424.2666666666667,1255.52,933.98666666666668,0]
[70,null,{"$f":"C357*$K$2","v":1887.9466666666667},1548.4933333333333,1365.6533333333334,1015.9333333333334,0]
[71,null,{"$f":"C358*$K$2","v":2045.4},1678.6933333333334,1481.2,1101.8,0]
[72,null,{"$f":"C359*$K$2","v":2210.1333333333332},1814.8666666666668,1602.16,1191.7733333333333,0]
[73,null,{"$f":"C360*$K$2","v":2381.6800000000003},1957.1066666666668,1728.44,1285.5733333333335,0]
[74,null,{"$f":"C361*$K$2","v":2560.5066666666667},2105.2266666666669,1860.3200000000002,1383.76,0]
[75,null,{"$f":"C362*$K$2","v":2746.6133333333337},2259.6,1997.3333333333335,1485.7733333333333,0]
[76,null,{"$f":"C363*$K$2","v":2746.6133333333337},2259.6,1997.3333333333335,1485.7733333333333,0]
[77,null,{"$f":"C364*$K$2","v":2746.6133333333337},2259.6,1997.3333333333335,1485.7733333333333,0]
[78,null,{"$f":"C365*$K$2","v":2746.6133333333337},2259.6,1997.3333333333335,1485.7733333333333,0]
[79,null,{"$f":"C366*$K$2","v":2746.6133333333337},2259.6,1997.3333333333335,1485.7733333333333,0]
[80,null,{"$f":"C367*$K$2","v":2746.6133333333337},2259.6,1997.3333333333335,1485.7733333333333]
[81,null,{"$f":"C368*$K$2","v":2746.6133333333337},2259.6,1997.3333333333335,1485.7733333333333]
[82,null,{"$f":"C369*$K$2","v":2746.6133333333337},2259.6,1997.3333333333335,1485.7733333333333]
[83,null,{"$f":"C370*$K$2","v":2746.6133333333337},2259.6,1997.3333333333335,1485.7733333333333]
[84,"o más",{"$f":"C371*$K$2","v":2746.6133333333337},2259.6,1997.3333333333335,1485.7733333333333,0]
[1,"Hijo",{"$f":"C372*$K$2","v":135.61333333333334},115.73333333333333,105,78.12]
[2,"Hijos",{"$f":"C373*$K$2","v":230.62666666666667},196.65333333333334,178.08,132.53333333333333]
[3,"Hijos o más",{"$f":"C374*$K$2","v":325.64000000000004},277.48,251.53333333333333,187.13333333333335]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"C6*$K$4","v":3931.5400000000004},{"$f":"D6*$K$4","v":2815.8900000000003},2384.4700000000003,2067.5300000000002,1603.78]
[19,null,{"$f":"C7*$K$4","v":3983.48},2849.81,2409.38,2089.79,1620.74]
[20,null,{"$f":"C8*$K$4","v":4036.48},2885.8500000000004,2436.4100000000003,2112.58,1638.23]
[21,null,{"$f":"C9*$K$4","v":4091.07},2922.42,2463.9700000000003,2136.4300000000003,1656.78]
[22,null,{"$f":"C10*$K$4","v":4147.7800000000007},2960.58,2492.06,2160.81,1675.3300000000002]
[23,null,{"$f":"C11*$K$4","v":4207.67},2998.7400000000002,2522.27,2187.31,1696.53]
[24,null,{"$f":"C12*$K$4","v":4267.0300000000007},3039.55,2552.48,2213.2800000000002,1716.67]
[25,null,{"$f":"C13*$K$4","v":4329.04},3081.9500000000003,2583.75,2240.84,1737.8700000000001]
[26,null,{"$f":"C14*$K$4","v":4418.08},3142.3700000000003,2629.86,2281.12,1768.6100000000001]
[27,null,{"$f":"C15*$K$4","v":4510.83},3205.44,2678.6200000000003,2321.9300000000003,1801.47]
[28,null,{"$f":"C16*$K$4","v":4606.2300000000005},3270.1000000000004,2728.44,2365.92,1834.3300000000002]
[29,null,{"$f":"C17*$K$4","v":4706.4000000000005},3337.94,2780.9100000000003,2411.5,1870.3700000000001]
[30,null,{"$f":"C18*$K$4","v":4809.22},3409.4900000000002,2836.03,2459.2000000000003,1907.47]
[31,null,{"$f":"C19*$K$4","v":4915.75},3482.1000000000004,2893.27,2508.4900000000002,1946.16]
[32,null,{"$f":"C20*$K$4","v":5024.93},3557.8900000000003,2951.04,2558.84,1983.7900000000002]
[33,null,{"$f":"C21*$K$4","v":5137.8200000000006},3635.8,3012.52,2611.84,2026.19]
[34,null,{"$f":"C22*$K$4","v":5254.42},3716.36,3075.06,2666.4300000000003,2067.5300000000002]
[35,null,{"$f":"C23*$K$4","v":5373.14},3799.04,3140.78,2723.67,2112.58]
[36,null,{"$f":"C24*$K$4","v":5496.1},3884.3700000000003,3207.56,2780.9100000000003,2157.1]
[37,null,{"$f":"C25*$K$4","v":5622.77},3973.4100000000003,3276.46,2841.86,2203.7400000000002]
[38,null,{"$f":"C26*$K$4","v":5752.09},4062.98,3348.01,2903.8700000000003,2251.9700000000003]
[39,null,{"$f":"C27*$K$4","v":5885.6500000000005},4156.79,3421.6800000000003,2966.94,2300.73]
[40,null,{"$f":"C28*$K$4","v":6021.8600000000006},4252.1900000000005,3496.94,3032.13,2352.1400000000003]
[41,null,{"$f":"C29*$K$4","v":6161.7800000000007},4350.24,3574.8500000000004,3099.9700000000003,2404.61]
[42,null,{"$f":"C30*$K$4","v":6304.35},4450.41,3654.88,3168.8700000000003,2458.1400000000003]
[43,null,{"$f":"C31*$K$4","v":6450.1},4554.29,3737.03,3240.42,2513.2600000000002]
[44,null,{"$f":"C32*$K$4","v":6600.09},4658.7,3820.2400000000002,3313.03,2569.9700000000003]
[45,null,{"$f":"C33*$K$4","v":6753.26},4767.3500000000004,3907.1600000000003,3387.23,2627.21]
[46,null,{"$f":"C34*$K$4","v":6909.6100000000006},4877.59,3995.67,3465.1400000000003,2686.57]
[47,null,{"$f":"C35*$K$4","v":7069.14},4991.54,4085.2400000000002,3541.9900000000002,2747.52]
[48,null,{"$f":"C36*$K$4","v":7232.38},5106.0200000000004,4177.46,3622.02,2809]
[49,null,{"$f":"C37*$K$4","v":7399.33},5224.7400000000007,4272.33,3704.7000000000003,2872.6000000000004]
[50,null,{"$f":"C38*$K$4","v":7568.4000000000005},5344.52,4369.3200000000006,3788.9700000000003,2938.32]
[51,null,{"$f":"C39*$K$4","v":7741.71},5467.4800000000005,4468.96,3874.8300000000004,3004.57]
[52,null,{"$f":"C40*$K$4","v":7917.67},5593.09,4568.0700000000006,3960.69,3072.4100000000003]
[53,null,{"$f":"C41*$K$4","v":8097.8700000000008},5722.41,4671.95,4050.7900000000004,3141.84]
[54,null,{"$f":"C42*$K$4","v":8281.25},5852.79,4776.3600000000006,4141.42,3212.3300000000004]
[55,null,{"$f":"C43*$K$4","v":8467.8100000000013},5985.29,4883.95,4234.7,3284.4100000000003]
[56,null,{"$f":"C44*$K$4","v":8656.49},6120.4400000000005,4993.13,4329.5700000000006,3358.0800000000004]
[57,null,{"$f":"C45*$K$4","v":8850.4700000000012},6258.2400000000007,5104.43,4425.5,3432.28]
[58,null,{"$f":"C46*$K$4","v":9047.1},6398.6900000000005,5217.8500000000004,4524.08,3508.6000000000004]
[59,null,{"$f":"C47*$K$4","v":9246.380000000001},6541.79,5332.8600000000006,4624.25,3585.98]
[60,null,{"$f":"C48*$K$4","v":9449.3700000000008},6687.54,5451.05,4726.01,3665.48]
[61,null,{"$f":"C49*$K$4","v":10516.26},7452.33,6070.62,5263.96,4083.1200000000003]
[62,null,{"$f":"C50*$K$4","v":11665.83},8280.7200000000012,6743.72,5847.4900000000007,4534.68]
[63,null,{"$f":"C51*$K$4","v":12899.67},9170.0600000000013,7468.2300000000005,6475.54,5022.2800000000007]
[64,null,{"$f":"C52*$K$4","v":14216.720000000001},10123,8245.2100000000009,7149.7000000000007,5545.39]
[65,null,{"$f":"C53*$K$4","v":15616.980000000001},11137.95,9075.19,7868.9100000000008,6102.9500000000007]
[66,null,{"$f":"C54*$K$4","v":17101.510000000002},12214.91,9958.17,8635.2900000000009,6697.08]
[67,null,{"$f":"C55*$K$4","v":18669.780000000002},13354.41,10893.09,9445.66,7325.6600000000008]
[68,null,{"$f":"C56*$K$4","v":20321.79},14556.980000000001,11879.95,10301.08,7989.22]
[69,null,{"$f":"C57*$K$4","v":22056.48},15821.560000000001,12920.87,11203.67,8688.82]
[70,null,{"$f":"C58*$K$4","v":23875.97},17149.21,14013.730000000001,12151.310000000001,9424.4600000000009]
[71,null,{"$f":"C59*$K$4","v":25779.200000000001},18538.870000000003,15159.060000000001,13144.53,10194.550000000001]
[72,null,{"$f":"C60*$K$4","v":27765.11},19992.13,16356.86,14182.800000000001,10999.62]
[73,null,{"$f":"C61*$K$4","v":29834.760000000002},21506.34,17606.600000000002,15266.650000000001,11840.2]
[74,null,{"$f":"C62*$K$4","v":31988.68},23083.620000000003,18909.870000000003,16397.14,12716.820000000002]
[75,null,{"$f":"C63*$K$4","v":34225.810000000005},24723.97,20265.61,17572.150000000001,13627.890000000001]
[76,null,{"$f":"C64*$K$4","v":34225.810000000005},24723.97,20265.61,17572.150000000001,13627.890000000001]
[77,null,{"$f":"C65*$K$4","v":34225.810000000005},24723.97,20265.61,17572.150000000001,13627.890000000001]
[78,null,{"$f":"C66*$K$4","v":34225.810000000005},24723.97,20265.61,17572.150000000001,13627.890000000001]
[79,null,{"$f":"C67*$K$4","v":34225.810000000005},24723.97,20265.61,17572.150000000001,13627.890000000001]
[80,null,{"$f":"C68*$K$4","v":34225.810000000005},24723.97,20265.61,17572.150000000001,13627.890000000001]
[81,null,{"$f":"C69*$K$4","v":34225.810000000005},24723.97,20265.61,17572.150000000001,13627.890000000001]
[82,null,{"$f":"C70*$K$4","v":34225.810000000005},24723.97,20265.61,17572.150000000001,13627.890000000001]
[83,null,{"$f":"C71*$K$4","v":34225.810000000005},24723.97,20265.61,17572.150000000001,13627.890000000001]
[84,"o más",{"$f":"C72*$K$4","v":34225.810000000005},24723.97,20265.61,17572.150000000001,13627.890000000001]
[1,"Hijo",{"$f":"C73*$K$4","v":1769.67},1267.23,1073.25,930.68000000000006,722.39]
[2,"Hijos",{"$f":"C74*$K$4","v":3007.75},2154.4500000000003,1824.26,1581.52,1227.48]
[3,"Hijos o más",{"$f":"C75*$K$4","v":4245.83},3041.1400000000003,2575.8000000000002,2232.8900000000003,1732.0400000000002]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C155*$K$4","v":2277.4100000000003},{"$f":"D155*$K$4","v":1933.44},1676.92,1247.0900000000001,0]
[19,null,{"$f":"C156*$K$4","v":2306.0300000000002},1954.1100000000001,1692.8200000000002,1259.8100000000002,0]
[20,null,{"$f":"C157*$K$4","v":2334.65},1975.3100000000002,1709.78,1272,0]
[21,null,{"$f":"C158*$K$4","v":2363.8000000000002},1997.5700000000002,1727.27,1285.25,0]
[22,null,{"$f":"C159*$K$4","v":2394.0100000000002},2020.3600000000001,1745.2900000000002,1297.97,0]
[23,null,{"$f":"C160*$K$4","v":2425.81},2044.74,1764.9,1312.8100000000002,0]
[24,null,{"$f":"C161*$K$4","v":2459.2000000000003},2070.71,1784.51,1327.65,0]
[25,null,{"$f":"C162*$K$4","v":2492.59},2095.09,1804.65,1342.49,0]
[26,null,{"$f":"C163*$K$4","v":2541.88},2132.7200000000003,1834.3300000000002,1364.75,0]
[27,null,{"$f":"C164*$K$4","v":2592.7600000000002},2171.94,1866.66,1388.6000000000001,0]
[28,null,{"$f":"C165*$K$4","v":2645.76},2213.2800000000002,1898.99,1412.98,0]
[29,null,{"$f":"C166*$K$4","v":2700.88},2254.62,1933.44,1438.42,0]
[30,null,{"$f":"C167*$K$4","v":2758.1200000000003},2299.1400000000003,1970.01,1465.45,0]
[31,null,{"$f":"C168*$K$4","v":2816.9500000000003},2345.7800000000002,2006.0500000000002,1492.48,0]
[32,null,{"$f":"C169*$K$4","v":2878.4300000000003},2392.42,2045.2700000000002,1521.63,0]
[33,null,{"$f":"C170*$K$4","v":2940.9700000000003},2442.2400000000002,2085.5500000000002,1551.3100000000002,0]
[34,null,{"$f":"C171*$K$4","v":3006.69},2493.65,2127.9500000000003,1583.1100000000001,0]
[35,null,{"$f":"C172*$K$4","v":3074},2546.1200000000003,2170.88,1614.91,0]
[36,null,{"$f":"C173*$K$4","v":3142.9},2600.71,2214.87,1647.24,0]
[37,null,{"$f":"C174*$K$4","v":3213.92},2656.8900000000003,2265.2200000000003,1685.4,0]
[38,null,{"$f":"C175*$K$4","v":3286.53},2714.6600000000003,2322.9900000000002,1727.8000000000002,0]
[39,null,{"$f":"C176*$K$4","v":3362.8500000000004},2775.08,2382.35,1772.3200000000002,0]
[40,null,{"$f":"C177*$K$4","v":3439.17},2836.03,2442.77,1817.9,0]
[41,null,{"$f":"C178*$K$4","v":3518.67},2898.57,2505.84,1864.5400000000002,0]
[42,null,{"$f":"C179*$K$4","v":3600.82},2963.76,2569.9700000000003,1912.24,0]
[43,null,{"$f":"C180*$K$4","v":3682.9700000000003},3030.01,2635.1600000000003,1960.47,0]
[44,null,{"$f":"C181*$K$4","v":3768.8300000000004},3097.8500000000004,2702.4700000000003,2010.2900000000002,0]
[45,null,{"$f":"C182*$K$4","v":3856.8100000000004},3167.81,2771.3700000000003,2062.23,0]
[46,null,{"$f":"C183*$K$4","v":3945.8500000000004},3239.36,2842.92,2114.17,0]
[47,null,{"$f":"C184*$K$4","v":4038.07},3312.5,2915,2168.23,0]
[48,null,{"$f":"C185*$K$4","v":4130.8200000000006},3387.23,2989.2000000000003,2223.35,0]
[49,null,{"$f":"C186*$K$4","v":4226.22},3463.55,3064.46,2279,0]
[50,null,{"$f":"C187*$K$4","v":4323.74},3542.52,3140.78,2336.77,0]
[51,null,{"$f":"C188*$K$4","v":4423.38},3622.55,3219.2200000000003,2395.0700000000002,0]
[52,null,{"$f":"C189*$K$4","v":4525.1400000000003},3704.17,3300.31,2454.96,0]
[53,null,{"$f":"C190*$K$4","v":4628.49},3788.44,3382.46,2515.9100000000003,0]
[54,null,{"$f":"C191*$K$4","v":4733.43},3873.2400000000002,3465.67,2577.92,0]
[55,null,{"$f":"C192*$K$4","v":4841.55},3959.63,3551,2641.52,0]
[56,null,{"$f":"C193*$K$4","v":4951.26},4048.67,3637.92,2706.71,0]
[57,null,{"$f":"C194*$K$4","v":5062.0300000000007},4138.24,3725.3700000000003,2770.84,0]
[58,null,{"$f":"C195*$K$4","v":5175.9800000000005},4230.46,3814.94,2838.15,0]
[59,null,{"$f":"C196*$K$4","v":5292.58},4324.2700000000004,3907.69,2906.52,0]
[60,null,{"$f":"C197*$K$4","v":5410.2400000000007},4419.1400000000003,4000.44,2975.42,0]
[61,null,{"$f":"C198*$K$4","v":6028.75},4922.6400000000003,4490.16,3340.59,0]
[62,null,{"$f":"C199*$K$4","v":6698.67},5466.9500000000007,5021.75,3734.9100000000003,0]
[63,null,{"$f":"C200*$K$4","v":7418.4100000000008},6054.72,5592.56,4159.97,0]
[64,null,{"$f":"C201*$K$4","v":8189.0300000000007},6685.42,6204.18,4614.71,0]
[65,null,{"$f":"C202*$K$4","v":9010},7357.9900000000007,6856.08,5099.66,0]
[66,null,{"$f":"C203*$K$4","v":9881.32},8074.55,7548.79,5614.8200000000006,0]
[67,null,{"$f":"C204*$K$4","v":10802.99},8832.4500000000007,8281.7800000000007,6160.1900000000005,0]
[68,null,{"$f":"C205*$K$4","v":11776.07},9633.2800000000007,9053.4600000000009,6734.71,0]
[69,null,{"$f":"C206*$K$4","v":12798.44},10475.450000000001,9867.5400000000009,7339.97,0]
[70,null,{"$f":"C207*$K$4","v":13872.220000000001},11363.2,10722.43,7975.4400000000005,0]
[71,null,{"$f":"C208*$K$4","v":14996.880000000001},12290.7,11615.480000000001,8640.59,0]
[72,null,{"$f":"C209*$K$4","v":16171.890000000001},13262.19,12550.93,9335.9500000000007,0]
[73,null,{"$f":"C210*$K$4","v":17396.190000000002},14276.61,13525.6,10060.99,0]
[74,null,{"$f":"C211*$K$4","v":18672.43},15332.37,14540.550000000001,10816.24,0]
[75,null,{"$f":"C212*$K$4","v":19999.02},16432.120000000003,15597.37,11602.230000000001,0]
[76,null,{"$f":"C213*$K$4","v":19999.02},16432.120000000003,15597.37,11602.230000000001,0]
[77,null,{"$f":"C214*$K$4","v":19999.02},16432.120000000003,15597.37,11602.230000000001,0]
[78,null,{"$f":"C215*$K$4","v":19999.02},16432.120000000003,15597.37,11602.230000000001,0]
[79,null,{"$f":"C216*$K$4","v":19999.02},16432.120000000003,15597.37,11602.230000000001,0]
[80,null,{"$f":"C217*$K$4","v":19999.02},16432.120000000003,15597.37,11602.230000000001,0]
[81,null,{"$f":"C218*$K$4","v":19999.02},16432.120000000003,15597.37,11602.230000000001,0]
[82,null,{"$f":"C219*$K$4","v":19999.02},16432.120000000003,15597.37,11602.230000000001,0]
[83,null,{"$f":"C220*$K$4","v":19999.02},16432.120000000003,15597.37,11602.230000000001,0]
[84,"o más",{"$f":"C221*$K$4","v":19999.02},16432.120000000003,15597.37,11602.230000000001,0]
[1,"Hijo",{"$f":"C222*$K$4","v":1025.55},870.26,755.25,561.27,0]
[2,"Hijos",{"$f":"C223*$K$4","v":1743.17},1478.7,1282.6000000000001,954,0]
[3,"Hijos o más",{"$f":"C224*$K$4","v":2459.73},2088.73,1811.01,1346.73,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C305*$K$4","v":1530.64},{"$f":"D305*$K$4","v":1304.8600000000001},1182.43,879.80000000000007,0]
[19,null,{"$f":"C306*$K$4","v":1551.8400000000001},1320.23,1195.68,889.34,0]
[20,null,{"$f":"C307*$K$4","v":1575.16},1337.19,1209.99,899.94,0]
[21,null,{"$f":"C308*$K$4","v":1597.95},1354.15,1223.77,910.54000000000008,0]
[22,null,{"$f":"C309*$K$4","v":1621.8000000000002},1373.23,1239.1400000000001,921.67000000000007,0]
[23,null,{"$f":"C310*$K$4","v":1646.71},1391.25,1254.51,933.33,0]
[24,null,{"$f":"C311*$K$4","v":1671.0900000000001},1411.39,1270.94,944.99,0]
[25,null,{"$f":"C312*$K$4","v":1698.65},1431,1287.9000000000001,957.71,0]
[26,null,{"$f":"C313*$K$4","v":1736.8100000000002},1460.15,1312.8100000000002,976.79000000000008,0]
[27,null,{"$f":"C314*$K$4","v":1776.5600000000002},1491.95,1337.72,995.87,0]
[28,null,{"$f":"C315*$K$4","v":1817.9},1523.22,1364.75,1016.0100000000001,0]
[29,null,{"$f":"C316*$K$4","v":1861.3600000000001},1557.67,1392.8400000000001,1036.1500000000001,0]
[30,null,{"$f":"C317*$K$4","v":1905.88},1591.5900000000001,1422.52,1058.94,0]
[31,null,{"$f":"C318*$K$4","v":1952.5200000000002},1628.16,1453.79,1081.2,0]
[32,null,{"$f":"C319*$K$4","v":2000.75},1665.7900000000002,1485.0600000000002,1104.52,0]
[33,null,{"$f":"C320*$K$4","v":2049.5100000000002},1705.01,1518.98,1129.96,0]
[34,null,{"$f":"C321*$K$4","v":2101.4500000000003},1744.76,1552.3700000000001,1154.8700000000001,0]
[35,null,{"$f":"C322*$K$4","v":2153.3900000000003},1786.63,1589.47,1182.43,0]
[36,null,{"$f":"C323*$K$4","v":2207.98},1829.5600000000002,1625.51,1209.46,0]
[37,null,{"$f":"C324*$K$4","v":2264.69},1874.6100000000001,1664.2,1238.6100000000001,0]
[38,null,{"$f":"C325*$K$4","v":2321.9300000000003},1920.19,1702.89,1267.23,0]
[39,null,{"$f":"C326*$K$4","v":2381.29},1966.3000000000002,1744.23,1297.44,0]
[40,null,{"$f":"C327*$K$4","v":2442.2400000000002},2015.5900000000001,1785.0400000000002,1328.18,0]
[41,null,{"$f":"C328*$K$4","v":2505.31},2065.4100000000003,1829.0300000000002,1360.51,0]
[42,null,{"$f":"C329*$K$4","v":2569.44},2116.8200000000002,1872.49,1392.8400000000001,0]
[43,null,{"$f":"C330*$K$4","v":2634.63},2168.7600000000002,1918.0700000000002,1426.76,0]
[44,null,{"$f":"C331*$K$4","v":2701.94},2223.35,1964.71,1461.74,0]
[45,null,{"$f":"C332*$K$4","v":2770.84},2278.4700000000003,2012.41,1496.72,0]
[46,null,{"$f":"C333*$K$4","v":2842.3900000000003},2334.65,2062.23,1533.8200000000002,0]
[47,null,{"$f":"C334*$K$4","v":2913.94},2392.42,2112.58,1571.45,0]
[48,null,{"$f":"C335*$K$4","v":2988.67},2452.31,2164.52,1609.6100000000001,0]
[49,null,{"$f":"C336*$K$4","v":3063.9300000000003},2513.2600000000002,2215.9300000000003,1648.8300000000002,0]
[50,null,{"$f":"C337*$K$4","v":3139.7200000000003},2575.8000000000002,2270.52,1689.1100000000001,0]
[51,null,{"$f":"C338*$K$4","v":3218.69},2638.34,2326.17,1730.45,0]
[52,null,{"$f":"C339*$K$4","v":3299.25},2703,2382.88,1772.3200000000002,0]
[53,null,{"$f":"C340*$K$4","v":3381.4},2769.78,2440.1200000000003,1815.25,0]
[54,null,{"$f":"C341*$K$4","v":3463.55},2836.56,2498.9500000000003,1859.24,0]
[55,null,{"$f":"C342*$K$4","v":3550.4700000000003},2905.9900000000002,2559.9,1904.2900000000002,0]
[56,null,{"$f":"C343*$K$4","v":3636.86},2975.42,2620.85,1949.8700000000001,0]
[57,null,{"$f":"C344*$K$4","v":3724.3100000000004},3048.03,2683.92,1997.0400000000002,0]
[58,null,{"$f":"C345*$K$4","v":3814.4100000000003},3121.17,2746.9900000000002,2043.68,0]
[59,null,{"$f":"C346*$K$4","v":3907.1600000000003},3195.9,2812.1800000000003,2091.9100000000003,0]
[60,null,{"$f":"C347*$K$4","v":3999.9100000000003},3270.63,2878.4300000000003,2141.2000000000003,0]
[61,null,{"$f":"C348*$K$4","v":4489.63},3670.25,3228.23,2401.4300000000003,0]
[62,null,{"$f":"C349*$K$4","v":5021.22},4102.7300000000005,3609.3,2684.98,0]
[63,null,{"$f":"C350*$K$4","v":5592.0300000000007},4570.72,4019.52,2990.26,0]
[64,null,{"$f":"C351*$K$4","v":6203.6500000000005},5071.04,4461.54,3318.86,0]
[65,null,{"$f":"C352*$K$4","v":6855.55},5605.81,4933.2400000000007,3669.7200000000003,0]
[66,null,{"$f":"C353*$K$4","v":7547.7300000000005},6175.0300000000007,5436.21,4043.9,0]
[67,null,{"$f":"C354*$K$4","v":8281.25},6778.17,5970.4500000000007,4441.4000000000005,0]
[68,null,{"$f":"C355*$K$4","v":9052.93},7416.8200000000006,6534.37,4861.16,0]
[69,null,{"$f":"C356*$K$4","v":9867.01},8087.8,7129.56,5303.71,0]
[70,null,{"$f":"C357*$K$4","v":10720.84},8793.23,7754.96,5769.05,0]
[71,null,{"$f":"C358*$K$4","v":11614.95},9532.58,8411.1,6256.6500000000005,0]
[72,null,{"$f":"C359*$K$4","v":12550.400000000001},10305.85,9097.98,6767.5700000000006,0]
[73,null,{"$f":"C360*$K$4","v":13524.54},11113.57,9815.07,7300.22,0]
[74,null,{"$f":"C361*$K$4","v":14540.02},11954.68,10563.960000000001,7857.7800000000007,0]
[75,null,{"$f":"C362*$K$4","v":15596.84},12831.300000000001,11342,8437.07,0]
[76,null,{"$f":"C363*$K$4","v":15596.84},12831.300000000001,11342,8437.07,0]
[77,null,{"$f":"C364*$K$4","v":15596.84},12831.300000000001,11342,8437.07,0]
[78,null,{"$f":"C365*$K$4","v":15596.84},12831.300000000001,11342,8437.07,0]
[79,null,{"$f":"C366*$K$4","v":15596.84},12831.300000000001,11342,8437.07,0]
[80,null,{"$f":"C367*$K$4","v":15596.84},12831.300000000001,11342,8437.07,0]
[81,null,{"$f":"C368*$K$4","v":15596.84},12831.300000000001,11342,8437.07,0]
[82,null,{"$f":"C369*$K$4","v":15596.84},12831.300000000001,11342,8437.07,0]
[83,null,{"$f":"C370*$K$4","v":15596.84},12831.300000000001,11342,8437.07,0]
[84,"o más",{"$f":"C371*$K$4","v":15596.84},12831.300000000001,11342,8437.07,0]
[1,"Hijo",{"$f":"C372*$K$4","v":770.09},657.2,596.25,443.61,0]
[2,"Hijos",{"$f":"C373*$K$4","v":1309.6300000000001},1116.71,1011.24,752.6,0]
[3,"Hijos o más",{"$f":"C374*$K$4","v":1849.17},1575.69,1428.3500000000001,1062.6500000000001,0]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"C6*$K$3","v":2039.9500000000003},{"$f":"D6*$K$3","v":1461.075},1237.2250000000001,1072.7750000000001,832.15000000000009]
[19,null,{"$f":"C7*$K$3","v":2066.9},1478.6750000000002,1250.1500000000001,1084.325,840.95]
[20,null,{"$f":"C8*$K$3","v":2094.4},1497.3750000000002,1264.1750000000002,1096.1500000000001,850.02500000000009]
[21,null,{"$f":"C9*$K$3","v":2122.7250000000004},1516.3500000000001,1278.4750000000001,1108.5250000000001,859.65000000000009]
[22,null,{"$f":"C10*$K$3","v":2152.15},1536.15,1293.0500000000002,1121.1750000000002,869.27500000000009]
[23,null,{"$f":"C11*$K$3","v":2183.2250000000004},1555.95,1308.7250000000001,1134.9250000000002,880.27500000000009]
[24,null,{"$f":"C12*$K$3","v":2214.0250000000001},1577.1250000000002,1324.4,1148.4000000000001,890.72500000000002]
[25,null,{"$f":"C13*$K$3","v":2246.2000000000003},1599.1250000000002,1340.625,1162.7,901.72500000000002]
[26,null,{"$f":"C14*$K$3","v":2292.4},1630.4750000000001,1364.5500000000002,1183.6000000000001,917.67500000000007]
[27,null,{"$f":"C15*$K$3","v":2340.5250000000001},1663.2,1389.8500000000001,1204.7750000000001,934.72500000000002]
[28,null,{"$f":"C16*$K$3","v":2390.0250000000001},1696.7500000000002,1415.7,1227.6000000000001,951.77500000000009]
[29,null,{"$f":"C17*$K$3","v":2442},1731.95,1442.9250000000002,1251.25,970.47500000000002]
[30,null,{"$f":"C18*$K$3","v":2495.3500000000004},1769.075,1471.5250000000001,1276,989.72500000000014]
[31,null,{"$f":"C19*$K$3","v":2550.625},1806.7500000000002,1501.2250000000001,1301.575,1009.8000000000001]
[32,null,{"$f":"C20*$K$3","v":2607.2750000000001},1846.075,1531.2,1327.7,1029.325]
[33,null,{"$f":"C21*$K$3","v":2665.8500000000004},1886.5000000000002,1563.1000000000001,1355.2,1051.325]
[34,null,{"$f":"C22*$K$3","v":2726.3500000000004},1928.3000000000002,1595.5500000000002,1383.5250000000001,1072.7750000000001]
[35,null,{"$f":"C23*$K$3","v":2787.9500000000003},1971.2000000000003,1629.65,1413.2250000000001,1096.1500000000001]
[36,null,{"$f":"C24*$K$3","v":2851.7500000000005},2015.4750000000001,1664.3000000000002,1442.9250000000002,1119.25]
[37,null,{"$f":"C25*$K$3","v":2917.4750000000004},2061.6750000000002,1700.0500000000002,1474.5500000000002,1143.45]
[38,null,{"$f":"C26*$K$3","v":2984.5750000000003},2108.15,1737.1750000000002,1506.7250000000001,1168.4750000000001]
[39,null,{"$f":"C27*$K$3","v":3053.8750000000005},2156.8250000000003,1775.4,1539.45,1193.7750000000001]
[40,null,{"$f":"C28*$K$3","v":3124.55},2206.3250000000003,1814.45,1573.2750000000001,1220.45]
[41,null,{"$f":"C29*$K$3","v":3197.15},2257.2000000000003,1854.8750000000002,1608.4750000000001,1247.6750000000002]
[42,null,{"$f":"C30*$K$3","v":3271.1250000000005},2309.1750000000002,1896.4,1644.2250000000001,1275.45]
[43,null,{"$f":"C31*$K$3","v":3346.7500000000005},2363.0750000000003,1939.0250000000001,1681.3500000000001,1304.0500000000002]
[44,null,{"$f":"C32*$K$3","v":3424.5750000000003},2417.25,1982.2000000000003,1719.0250000000001,1333.4750000000001]
[45,null,{"$f":"C33*$K$3","v":3504.05},2473.625,2027.3000000000002,1757.5250000000001,1363.1750000000002]
[46,null,{"$f":"C34*$K$3","v":3585.1750000000002},2530.8250000000003,2073.2250000000004,1797.95,1393.9750000000001]
[47,null,{"$f":"C35*$K$3","v":3667.9500000000003},2589.9500000000003,2119.7000000000003,1837.825,1425.6000000000001]
[48,null,{"$f":"C36*$K$3","v":3752.65},2649.3500000000004,2167.5500000000002,1879.3500000000001,1457.5000000000002]
[49,null,{"$f":"C37*$K$3","v":3839.2750000000001},2710.9500000000003,2216.7750000000001,1922.2500000000002,1490.5000000000002]
[50,null,{"$f":"C38*$K$3","v":3927.0000000000005},2773.1000000000004,2267.1000000000004,1965.9750000000001,1524.6000000000001]
[51,null,{"$f":"C39*$K$3","v":4016.9250000000002},2836.9,2318.8000000000002,2010.5250000000001,1558.9750000000001]
[52,null,{"$f":"C40*$K$3","v":4108.2250000000004},2902.0750000000003,2370.2250000000004,2055.0750000000003,1594.1750000000002]
[53,null,{"$f":"C41*$K$3","v":4201.7250000000004},2969.1750000000002,2424.125,2101.8250000000003,1630.2]
[54,null,{"$f":"C42*$K$3","v":4296.875},3036.8250000000003,2478.3000000000002,2148.8500000000004,1666.7750000000001]
[55,null,{"$f":"C43*$K$3","v":4393.6750000000002},3105.5750000000003,2534.125,2197.25,1704.1750000000002]
[56,null,{"$f":"C44*$K$3","v":4491.5750000000007},3175.7000000000003,2590.7750000000001,2246.4750000000004,1742.4]
[57,null,{"$f":"C45*$K$3","v":4592.2250000000004},3247.2000000000003,2648.5250000000001,2296.25,1780.9]
[58,null,{"$f":"C46*$K$3","v":4694.25},3320.0750000000003,2707.375,2347.4,1820.5000000000002]
[59,null,{"$f":"C47*$K$3","v":4797.6500000000005},3394.3250000000003,2767.05,2399.375,1860.65]
[60,null,{"$f":"C48*$K$3","v":4902.9750000000004},3469.9500000000003,2828.3750000000005,2452.1750000000002,1901.9]
[61,null,{"$f":"C49*$K$3","v":5456.55},3866.7750000000001,3149.8500000000004,2731.3,2118.6000000000004]
[62,null,{"$f":"C50*$K$3","v":6053.0250000000005},4296.6000000000004,3499.1000000000004,3034.0750000000003,2352.9]
[63,null,{"$f":"C51*$K$3","v":6693.2250000000004},4758.05,3875.0250000000001,3359.9500000000003,2605.9]
[64,null,{"$f":"C52*$K$3","v":7376.6},5252.5,4278.1750000000002,3709.7500000000005,2877.3250000000003]
[65,null,{"$f":"C53*$K$3","v":8103.1500000000005},5779.1250000000009,4708.8250000000007,4082.9250000000002,3166.6250000000005]
[66,null,{"$f":"C54*$K$3","v":8873.4250000000011},6337.9250000000002,5166.9750000000004,4480.5750000000007,3474.9]
[67,null,{"$f":"C55*$K$3","v":9687.1500000000015},6929.1750000000002,5652.0750000000007,4901.05,3801.05]
[68,null,{"$f":"C56*$K$3","v":10544.325000000001},7553.1500000000005,6164.1250000000009,5344.9000000000005,4145.3500000000004]
[69,null,{"$f":"C57*$K$3","v":11444.400000000001},8209.3000000000011,6704.2250000000004,5813.2250000000004,4508.3500000000004]
[70,null,{"$f":"C58*$K$3","v":12388.475},8898.1750000000011,7271.2750000000005,6304.9250000000002,4890.05]
[71,null,{"$f":"C59*$K$3","v":13376.000000000002},9619.2250000000004,7865.55,6820.2750000000005,5289.625]
[72,null,{"$f":"C60*$K$3","v":14406.425000000001},10373.275000000001,8487.0500000000011,7359.0000000000009,5707.35]
[73,null,{"$f":"C61*$K$3","v":15480.300000000001},11158.95,9135.5,7921.3750000000009,6143.5000000000009]
[74,null,{"$f":"C62*$K$3","v":16597.900000000001},11977.35,9811.7250000000004,8507.9500000000007,6598.35]
[75,null,{"$f":"C63*$K$3","v":17758.675000000003},12828.475,10515.175000000001,9117.625,7071.0750000000007]
[76,null,{"$f":"C64*$K$3","v":17758.675000000003},12828.475,10515.175000000001,9117.625,7071.0750000000007]
[77,null,{"$f":"C65*$K$3","v":17758.675000000003},12828.475,10515.175000000001,9117.625,7071.0750000000007]
[78,null,{"$f":"C66*$K$3","v":17758.675000000003},12828.475,10515.175000000001,9117.625,7071.0750000000007]
[79,null,{"$f":"C67*$K$3","v":17758.675000000003},12828.475,10515.175000000001,9117.625,7071.0750000000007]
[80,null,{"$f":"C68*$K$3","v":17758.675000000003},12828.475,10515.175000000001,9117.625,7071.0750000000007]
[81,null,{"$f":"C69*$K$3","v":17758.675000000003},12828.475,10515.175000000001,9117.625,7071.0750000000007]
[82,null,{"$f":"C70*$K$3","v":17758.675000000003},12828.475,10515.175000000001,9117.625,7071.0750000000007]
[83,null,{"$f":"C71*$K$3","v":17758.675000000003},12828.475,10515.175000000001,9117.625,7071.0750000000007]
[84,"o más",{"$f":"C72*$K$3","v":17758.675000000003},12828.475,10515.175000000001,9117.625,7071.0750000000007]
[1,"Hijo",{"$f":"C73*$K$3","v":918.22500000000002},657.52500000000009,556.875,482.90000000000003,374.82500000000005]
[2,"Hijos",{"$f":"C74*$K$3","v":1560.6250000000002},1117.875,946.55000000000007,820.6,636.90000000000009]
[3,"Hijos o más",{"$f":"C75*$K$3","v":2203.0250000000001},1577.95,1336.5,1158.575,898.7]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C155*$K$3","v":1181.6750000000002},{"$f":"D155*$K$3","v":1003.2},870.1,647.07500000000005,0]
[19,null,{"$f":"C156*$K$3","v":1196.5250000000001},1013.9250000000001,878.35,653.67500000000007,0]
[20,null,{"$f":"C157*$K$3","v":1211.375},1024.9250000000002,887.15000000000009,660,0]
[21,null,{"$f":"C158*$K$3","v":1226.5},1036.4750000000001,896.22500000000002,666.875,0]
[22,null,{"$f":"C159*$K$3","v":1242.1750000000002},1048.3000000000002,905.57500000000005,673.47500000000002,0]
[23,null,{"$f":"C160*$K$3","v":1258.6750000000002},1060.95,915.75000000000011,681.17500000000007,0]
[24,null,{"$f":"C161*$K$3","v":1276},1074.4250000000002,925.92500000000007,688.875,0]
[25,null,{"$f":"C162*$K$3","v":1293.325},1087.075,936.37500000000011,696.57500000000005,0]
[26,null,{"$f":"C163*$K$3","v":1318.9},1106.6000000000001,951.77500000000009,708.12500000000011,0]
[27,null,{"$f":"C164*$K$3","v":1345.3000000000002},1126.95,968.55000000000007,720.50000000000011,0]
[28,null,{"$f":"C165*$K$3","v":1372.8000000000002},1148.4000000000001,985.32500000000005,733.15000000000009,0]
[29,null,{"$f":"C166*$K$3","v":1401.4},1169.8500000000001,1003.2,746.35,0]
[30,null,{"$f":"C167*$K$3","v":1431.1000000000001},1192.95,1022.1750000000001,760.37500000000011,0]
[31,null,{"$f":"C168*$K$3","v":1461.6250000000002},1217.1500000000001,1040.875,774.40000000000009,0]
[32,null,{"$f":"C169*$K$3","v":1493.5250000000001},1241.3500000000001,1061.2250000000001,789.52500000000009,0]
[33,null,{"$f":"C170*$K$3","v":1525.9750000000001},1267.2,1082.125,804.92500000000007,0]
[34,null,{"$f":"C171*$K$3","v":1560.075},1293.875,1104.125,821.42500000000007,0]
[35,null,{"$f":"C172*$K$3","v":1595.0000000000002},1321.1000000000001,1126.4000000000001,837.92500000000007,0]
[36,null,{"$f":"C173*$K$3","v":1630.7500000000002},1349.4250000000002,1149.2250000000001,854.7,0]
[37,null,{"$f":"C174*$K$3","v":1667.6000000000001},1378.575,1175.3500000000001,874.50000000000011,0]
[38,null,{"$f":"C175*$K$3","v":1705.2750000000001},1408.5500000000002,1205.325,896.50000000000011,0]
[39,null,{"$f":"C176*$K$3","v":1744.8750000000002},1439.9,1236.125,919.6,0]
[40,null,{"$f":"C177*$K$3","v":1784.4750000000001},1471.5250000000001,1267.4750000000001,943.25000000000011,0]
[41,null,{"$f":"C178*$K$3","v":1825.7250000000001},1503.9750000000001,1300.2,967.45,0]
[42,null,{"$f":"C179*$K$3","v":1868.3500000000001},1537.8000000000002,1333.4750000000001,992.2,0]
[43,null,{"$f":"C180*$K$3","v":1910.9750000000001},1572.1750000000002,1367.3000000000002,1017.2250000000001,0]
[44,null,{"$f":"C181*$K$3","v":1955.5250000000001},1607.3750000000002,1402.2250000000001,1043.075,0]
[45,null,{"$f":"C182*$K$3","v":2001.1750000000002},1643.6750000000002,1437.9750000000001,1070.0250000000001,0]
[46,null,{"$f":"C183*$K$3","v":2047.3750000000002},1680.8000000000002,1475.1000000000001,1096.9750000000001,0]
[47,null,{"$f":"C184*$K$3","v":2095.2250000000004},1718.7500000000002,1512.5000000000002,1125.0250000000001,0]
[48,null,{"$f":"C185*$K$3","v":2143.3500000000004},1757.5250000000001,1551.0000000000002,1153.625,0]
[49,null,{"$f":"C186*$K$3","v":2192.8500000000004},1797.1250000000002,1590.0500000000002,1182.5,0]
[50,null,{"$f":"C187*$K$3","v":2243.4500000000003},1838.1000000000001,1629.65,1212.4750000000001,0]
[51,null,{"$f":"C188*$K$3","v":2295.15},1879.6250000000002,1670.3500000000001,1242.7250000000001,0]
[52,null,{"$f":"C189*$K$3","v":2347.9500000000003},1921.9750000000001,1712.4250000000002,1273.8000000000002,0]
[53,null,{"$f":"C190*$K$3","v":2401.5750000000003},1965.7,1755.0500000000002,1305.4250000000002,0]
[54,null,{"$f":"C191*$K$3","v":2456.0250000000001},2009.7000000000003,1798.2250000000001,1337.6000000000001,0]
[55,null,{"$f":"C192*$K$3","v":2512.125},2054.5250000000001,1842.5000000000002,1370.6000000000001,0]
[56,null,{"$f":"C193*$K$3","v":2569.0500000000002},2100.7250000000004,1887.6000000000001,1404.4250000000002,0]
[57,null,{"$f":"C194*$K$3","v":2626.5250000000001},2147.2000000000003,1932.9750000000001,1437.7,0]
[58,null,{"$f":"C195*$K$3","v":2685.65},2195.0500000000002,1979.4500000000003,1472.6250000000002,0]
[59,null,{"$f":"C196*$K$3","v":2746.15},2243.7250000000004,2027.5750000000003,1508.1000000000001,0]
[60,null,{"$f":"C197*$K$3","v":2807.2000000000003},2292.9500000000003,2075.7000000000003,1543.8500000000001,0]
[61,null,{"$f":"C198*$K$3","v":3128.1250000000005},2554.2000000000003,2329.8000000000002,1733.325,0]
[62,null,{"$f":"C199*$K$3","v":3475.7250000000004},2836.6250000000005,2605.625,1937.9250000000002,0]
[63,null,{"$f":"C200*$K$3","v":3849.1750000000002},3141.6000000000004,2901.8,2158.4750000000004,0]
[64,null,{"$f":"C201*$K$3","v":4249.0250000000005},3468.8500000000004,3219.15,2394.4250000000002,0]
[65,null,{"$f":"C202*$K$3","v":4675},3817.8250000000003,3557.4,2646.05,0]
[66,null,{"$f":"C203*$K$3","v":5127.1000000000004},4189.625,3916.8250000000003,2913.3500000000004,0]
[67,null,{"$f":"C204*$K$3","v":5605.3250000000007},4582.875,4297.1500000000005,3196.3250000000003,0]
[68,null,{"$f":"C205*$K$3","v":6110.2250000000004},4998.4000000000005,4697.55,3494.4250000000002,0]
[69,null,{"$f":"C206*$K$3","v":6640.7000000000007},5435.375,5119.9500000000007,3808.4750000000004,0]
[70,null,{"$f":"C207*$K$3","v":7197.85},5896.0000000000009,5563.5250000000005,4138.2000000000007,0]
[71,null,{"$f":"C208*$K$3","v":7781.4000000000005},6377.2500000000009,6026.9000000000005,4483.3250000000007,0]
[72,null,{"$f":"C209*$K$3","v":8391.0750000000007},6881.3250000000007,6512.2750000000005,4844.125,0]
[73,null,{"$f":"C210*$K$3","v":9026.3250000000007},7407.6750000000002,7018.0000000000009,5220.3250000000007,0]
[74,null,{"$f":"C211*$K$3","v":9688.5250000000015},7955.4750000000004,7544.6250000000009,5612.2000000000007,0]
[75,null,{"$f":"C212*$K$3","v":10376.85},8526.1,8092.9750000000004,6020.0250000000005,0]
[76,null,{"$f":"C213*$K$3","v":10376.85},8526.1,8092.9750000000004,6020.0250000000005,0]
[77,null,{"$f":"C214*$K$3","v":10376.85},8526.1,8092.9750000000004,6020.0250000000005,0]
[78,null,{"$f":"C215*$K$3","v":10376.85},8526.1,8092.9750000000004,6020.0250000000005,0]
[79,null,{"$f":"C216*$K$3","v":10376.85},8526.1,8092.9750000000004,6020.0250000000005,0]
[80,null,{"$f":"C217*$K$3","v":10376.85},8526.1,8092.9750000000004,6020.0250000000005,0]
[81,null,{"$f":"C218*$K$3","v":10376.85},8526.1,8092.9750000000004,6020.0250000000005,0]
[82,null,{"$f":"C219*$K$3","v":10376.85},8526.1,8092.9750000000004,6020.0250000000005,0]
[83,null,{"$f":"C220*$K$3","v":10376.85},8526.1,8092.9750000000004,6020.0250000000005,0]
[84,"o más",{"$f":"C221*$K$3","v":10376.85},8526.1,8092.9750000000004,6020.0250000000005,0]
[1,"Hijo",{"$f":"C222*$K$3","v":532.125},451.55,391.87500000000006,291.22500000000002,0]
[2,"Hijos",{"$f":"C223*$K$3","v":904.47500000000002},767.25000000000011,665.5,495.00000000000006,0]
[3,"Hijos o más",{"$f":"C224*$K$3","v":1276.2750000000001},1083.7750000000001,939.67500000000007,698.77500000000009,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C305*$K$3","v":794.2},{"$f":"D305*$K$3","v":677.05000000000007},613.52500000000009,456.50000000000006,0]
[19,null,{"$f":"C306*$K$3","v":805.2},685.02500000000009,620.40000000000009,461.45000000000005,0]
[20,null,{"$f":"C307*$K$3","v":817.30000000000007},693.82500000000005,627.82500000000005,466.95000000000005,0]
[21,null,{"$f":"C308*$K$3","v":829.12500000000011},702.625,634.97500000000002,472.45000000000005,0]
[22,null,{"$f":"C309*$K$3","v":841.50000000000011},712.52500000000009,642.95000000000005,478.22500000000002,0]
[23,null,{"$f":"C310*$K$3","v":854.42500000000007},721.87500000000011,650.92500000000007,484.27500000000003,0]
[24,null,{"$f":"C311*$K$3","v":867.07500000000005},732.32500000000005,659.45,490.32500000000005,0]
[25,null,{"$f":"C312*$K$3","v":881.37500000000011},742.50000000000011,668.25,496.92500000000007,0]
[26,null,{"$f":"C313*$K$3","v":901.17500000000007},757.62500000000011,681.17500000000007,506.82500000000005,0]
[27,null,{"$f":"C314*$K$3","v":921.80000000000007},774.12500000000011,694.1,516.72500000000002,0]
[28,null,{"$f":"C315*$K$3","v":943.25000000000011},790.35,708.12500000000011,527.17500000000007,0]
[29,null,{"$f":"C316*$K$3","v":965.80000000000007},808.22500000000002,722.7,537.625,0]
[30,null,{"$f":"C317*$K$3","v":988.90000000000009},825.82500000000005,738.1,549.45000000000005,0]
[31,null,{"$f":"C318*$K$3","v":1013.1000000000001},844.80000000000007,754.32500000000005,561,0]
[32,null,{"$f":"C319*$K$3","v":1038.125},864.32500000000005,770.55000000000007,573.1,0]
[33,null,{"$f":"C320*$K$3","v":1063.4250000000002},884.67500000000007,788.15000000000009,586.30000000000007,0]
[34,null,{"$f":"C321*$K$3","v":1090.375},905.30000000000007,805.47500000000002,599.22500000000002,0]
[35,null,{"$f":"C322*$K$3","v":1117.325},927.02500000000009,824.72500000000002,613.52500000000009,0]
[36,null,{"$f":"C323*$K$3","v":1145.6500000000001},949.30000000000007,843.42500000000007,627.55000000000007,0]
[37,null,{"$f":"C324*$K$3","v":1175.075},972.67500000000007,863.50000000000011,642.67500000000007,0]
[38,null,{"$f":"C325*$K$3","v":1204.7750000000001},996.32500000000005,883.57500000000005,657.52500000000009,0]
[39,null,{"$f":"C326*$K$3","v":1235.575},1020.2500000000001,905.02500000000009,673.2,0]
[40,null,{"$f":"C327*$K$3","v":1267.2},1045.825,926.2,689.15000000000009,0]
[41,null,{"$f":"C328*$K$3","v":1299.9250000000002},1071.6750000000002,949.02500000000009,705.92500000000007,0]
[42,null,{"$f":"C329*$K$3","v":1333.2},1098.3500000000001,971.57500000000005,722.7,0]
[43,null,{"$f":"C330*$K$3","v":1367.0250000000001},1125.3000000000002,995.22500000000014,740.30000000000007,0]
[44,null,{"$f":"C331*$K$3","v":1401.95},1153.625,1019.4250000000001,758.45,0]
[45,null,{"$f":"C332*$K$3","v":1437.7},1182.2250000000001,1044.1750000000002,776.6,0]
[46,null,{"$f":"C333*$K$3","v":1474.825},1211.375,1070.0250000000001,795.85,0]
[47,null,{"$f":"C334*$K$3","v":1511.95},1241.3500000000001,1096.1500000000001,815.37500000000011,0]
[48,null,{"$f":"C335*$K$3","v":1550.7250000000001},1272.4250000000002,1123.1000000000001,835.17500000000007,0]
[49,null,{"$f":"C336*$K$3","v":1589.7750000000001},1304.0500000000002,1149.7750000000001,855.52500000000009,0]
[50,null,{"$f":"C337*$K$3","v":1629.1000000000001},1336.5,1178.1000000000001,876.42500000000007,0]
[51,null,{"$f":"C338*$K$3","v":1670.075},1368.95,1206.9750000000001,897.87500000000011,0]
[52,null,{"$f":"C339*$K$3","v":1711.8750000000002},1402.5,1236.4000000000001,919.6,0]
[53,null,{"$f":"C340*$K$3","v":1754.5000000000002},1437.15,1266.1000000000001,941.87500000000011,0]
[54,null,{"$f":"C341*$K$3","v":1797.1250000000002},1471.8000000000002,1296.625,964.7,0]
[55,null,{"$f":"C342*$K$3","v":1842.2250000000001},1507.825,1328.25,988.07500000000005,0]
[56,null,{"$f":"C343*$K$3","v":1887.0500000000002},1543.8500000000001,1359.875,1011.7250000000001,0]
[57,null,{"$f":"C344*$K$3","v":1932.4250000000002},1581.5250000000001,1392.6000000000001,1036.2,0]
[58,null,{"$f":"C345*$K$3","v":1979.1750000000002},1619.4750000000001,1425.325,1060.4000000000001,0]
[59,null,{"$f":"C346*$K$3","v":2027.3000000000002},1658.2500000000002,1459.15,1085.4250000000002,0]
[60,null,{"$f":"C347*$K$3","v":2075.4250000000002},1697.0250000000001,1493.5250000000001,1111,0]
[61,null,{"$f":"C348*$K$3","v":2329.5250000000001},1904.3750000000002,1675.0250000000001,1246.0250000000001,0]
[62,null,{"$f":"C349*$K$3","v":2605.3500000000004},2128.7750000000001,1872.7500000000002,1393.15,0]
[63,null,{"$f":"C350*$K$3","v":2901.5250000000001},2371.6000000000004,2085.6000000000004,1551.5500000000002,0]
[64,null,{"$f":"C351*$K$3","v":3218.8750000000005},2631.2000000000003,2314.9500000000003,1722.0500000000002,0]
[65,null,{"$f":"C352*$K$3","v":3557.1250000000005},2908.6750000000002,2559.7000000000003,1904.1000000000001,0]
[66,null,{"$f":"C353*$K$3","v":3916.2750000000001},3204.0250000000001,2820.6750000000002,2098.25,0]
[67,null,{"$f":"C354*$K$3","v":4296.875},3516.9750000000004,3097.8750000000005,2304.5,0]
[68,null,{"$f":"C355*$K$3","v":4697.2750000000005},3848.3500000000004,3390.4750000000004,2522.3000000000002,0]
[69,null,{"$f":"C356*$K$3","v":5119.6750000000002},4196.5,3699.3,2751.9250000000002,0]
[70,null,{"$f":"C357*$K$3","v":5562.7000000000007},4562.5250000000005,4023.8,2993.3750000000005,0]
[71,null,{"$f":"C358*$K$3","v":6026.6250000000009},4946.1500000000005,4364.25,3246.3750000000005,0]
[72,null,{"$f":"C359*$K$3","v":6512.0000000000009},5347.375,4720.6500000000005,3511.4750000000004,0]
[73,null,{"$f":"C360*$K$3","v":7017.4500000000007},5766.4750000000004,5092.7250000000004,3787.8500000000004,0]
[74,null,{"$f":"C361*$K$3","v":7544.35},6202.9000000000005,5481.3,4077.1500000000005,0]
[75,null,{"$f":"C362*$K$3","v":8092.7000000000007},6657.7500000000009,5885.0000000000009,4377.7250000000004,0]
[76,null,{"$f":"C363*$K$3","v":8092.7000000000007},6657.7500000000009,5885.0000000000009,4377.7250000000004,0]
[77,null,{"$f":"C364*$K$3","v":8092.7000000000007},6657.7500000000009,5885.0000000000009,4377.7250000000004,0]
[78,null,{"$f":"C365*$K$3","v":8092.7000000000007},6657.7500000000009,5885.0000000000009,4377.7250000000004,0]
[79,null,{"$f":"C366*$K$3","v":8092.7000000000007},6657.7500000000009,5885.0000000000009,4377.7250000000004,0]
[80,null,{"$f":"C367*$K$3","v":8092.7000000000007},6657.7500000000009,5885.0000000000009,4377.7250000000004,0]
[81,null,{"$f":"C368*$K$3","v":8092.7000000000007},6657.7500000000009,5885.0000000000009,4377.7250000000004,0]
[82,null,{"$f":"C369*$K$3","v":8092.7000000000007},6657.7500000000009,5885.0000000000009,4377.7250000000004,0]
[83,null,{"$f":"C370*$K$3","v":8092.7000000000007},6657.7500000000009,5885.0000000000009,4377.7250000000004,0]
[84,"o más",{"$f":"C371*$K$3","v":8092.7000000000007},6657.7500000000009,5885.0000000000009,4377.7250000000004,0]
[1,"Hijo",{"$f":"C372*$K$3","v":399.57500000000005},341,309.375,230.17500000000001,0]
[2,"Hijos",{"$f":"C373*$K$3","v":679.52500000000009},579.42500000000007,524.70000000000005,390.50000000000006,0]
[3,"Hijos o más",{"$f":"C374*$K$3","v":959.47500000000002},817.57500000000005,741.12500000000011,551.375,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,14094,9094,7621]
[19,null,14280,9214,7711]
[20,null,14471,9336,7808]
[21,null,14668,9464,7908]
[22,null,14871,9595,8010]
[23,null,15081,9729,8116]
[24,null,15296,9869,8227]
[25,null,15518,10012,8338]
[26,null,15838,10220,8502]
[27,null,16172,10434,8673]
[28,null,16517,10658,8850]
[29,null,16874,10886,9035]
[30,null,17241,11123,9227]
[31,null,17622,11369,9423]
[32,null,18015,11622,9628]
[33,null,18421,11883,9838]
[34,null,18836,12153,10058]
[35,null,19266,12429,10282]
[36,null,19705,12713,10514]
[37,null,20157,13006,10752]
[38,null,20622,13306,10996]
[39,null,21099,13613,11248]
[40,null,21588,13929,11507]
[41,null,22090,14251,11773]
[42,null,22601,14583,12043]
[43,null,23125,14920,12324]
[44,null,23663,15267,12609]
[45,null,24211,15620,12902]
[46,null,24771,15982,13200]
[47,null,25343,16351,13506]
[48,null,25928,16728,13819]
[49,null,26525,17112,14138]
[50,null,27134,17505,14466]
[51,null,27754,17905,14798]
[52,null,28386,18314,15137]
[53,null,29032,18730,15484]
[54,null,29688,19155,15837]
[55,null,30357,19585,16198]
[56,null,31037,20024,16564]
[57,null,31731,20471,16937]
[58,null,32434,20926,17317]
[59,null,33151,21387,17706]
[60,null,33879,21858,18098]
[61,null,37703,24323,20169]
[62,null,41823,26984,22409]
[63,null,46246,29836,24817]
[64,null,50968,32884,27395]
[65,null,55992,36122,30142]
[66,null,61314,39558,33058]
[67,null,66935,43185,36142]
[68,null,72857,47005,39396]
[69,null,79078,51018,42819]
[70,null,85600,55225,46412]
[71,null,92422,59628,50172]
[72,null,99544,64223,54102]
[73,null,106964,69011,58203]
[74,null,114686,73992,62471]
[75,null,122707,79167,66908]
[76,null,122707,79167,66908]
[77,null,122707,79167,66908]
[78,null,122707,79167,66908]
[79,null,122707,79167,66908]
[80,null,122707,79167,66908]
[81,null,122707,79167,66908]
[82,null,122707,79167,66908]
[83,null,122707,79167,66908]
[84,"o más",122707,79167,66908]
[1,"Hijo",6342,4093,3430]
[2,"Hijos",10784,6957,5829]
[3,"Hijos o más",15221,9822,8230]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"C905*$K$2","v":1315.44},{"$f":"D905*$K$2","v":848.77333333333343},711.29333333333341,0,0]
[19,null,{"$f":"C906*$K$2","v":1332.8},859.97333333333336,719.69333333333338,0,0]
[20,null,{"$f":"C907*$K$2","v":1350.6266666666668},871.36,728.74666666666667,0,0]
[21,null,{"$f":"C908*$K$2","v":1369.0133333333333},883.30666666666673,738.08,0,0]
[22,null,{"$f":"C909*$K$2","v":1387.96},895.53333333333342,747.6,0,0]
[23,null,{"$f":"C910*$K$2","v":1407.5600000000002},908.04000000000008,757.49333333333334,0,0]
[24,null,{"$f":"C911*$K$2","v":1427.6266666666668},921.10666666666668,767.85333333333335,0,0]
[25,null,{"$f":"C912*$K$2","v":1448.3466666666668},934.45333333333338,778.21333333333337,0,0]
[26,null,{"$f":"C913*$K$2","v":1478.2133333333334},953.86666666666667,793.52,0,0]
[27,null,{"$f":"C914*$K$2","v":1509.3866666666668},973.84,809.48,0,0]
[28,null,{"$f":"C915*$K$2","v":1541.5866666666668},994.74666666666667,826,0,0]
[29,null,{"$f":"C916*$K$2","v":1574.9066666666668},1016.0266666666668,843.26666666666665,0,0]
[30,null,{"$f":"C917*$K$2","v":1609.16},1038.1466666666668,861.18666666666672,0,0]
[31,null,{"$f":"C918*$K$2","v":1644.72},1061.1066666666668,879.48,0,0]
[32,null,{"$f":"C919*$K$2","v":1681.4},1084.72,898.61333333333334,0,0]
[33,null,{"$f":"C920*$K$2","v":1719.2933333333335},1109.0800000000002,918.21333333333337,0,0]
[34,null,{"$f":"C921*$K$2","v":1758.0266666666666},1134.28,938.74666666666667,0,0]
[35,null,{"$f":"C922*$K$2","v":1798.16},1160.04,959.65333333333342,0,0]
[36,null,{"$f":"C923*$K$2","v":1839.1333333333334},1186.5466666666666,981.30666666666673,0,0]
[37,null,{"$f":"C924*$K$2","v":1881.3200000000002},1213.8933333333334,1003.5200000000001,0,0]
[38,null,{"$f":"C925*$K$2","v":1924.72},1241.8933333333334,1026.2933333333333,0,0]
[39,null,{"$f":"C926*$K$2","v":1969.24},1270.5466666666666,1049.8133333333333,0,0]
[40,null,{"$f":"C927*$K$2","v":2014.88},1300.04,1073.9866666666667,0,0]
[41,null,{"$f":"C928*$K$2","v":2061.7333333333336},1330.0933333333335,1098.8133333333333,0,0]
[42,null,{"$f":"C929*$K$2","v":2109.4266666666667},1361.0800000000002,1124.0133333333333,0,0]
[43,null,{"$f":"C930*$K$2","v":2158.3333333333335},1392.5333333333333,1150.24,0,0]
[44,null,{"$f":"C931*$K$2","v":2208.5466666666666},1424.92,1176.8400000000001,0,0]
[45,null,{"$f":"C932*$K$2","v":2259.6933333333336},1457.8666666666668,1204.1866666666667,0,0]
[46,null,{"$f":"C933*$K$2","v":2311.96},1491.6533333333334,1232,0,0]
[47,null,{"$f":"C934*$K$2","v":2365.3466666666668},1526.0933333333335,1260.56,0,0]
[48,null,{"$f":"C935*$K$2","v":2419.9466666666667},1561.28,1289.7733333333333,0,0]
[49,null,{"$f":"C936*$K$2","v":2475.666666666667},1597.1200000000001,1319.5466666666666,0,0]
[50,null,{"$f":"C937*$K$2","v":2532.5066666666667},1633.8000000000002,1350.16,0,0]
[51,null,{"$f":"C938*$K$2","v":2590.3733333333334},1671.1333333333334,1381.1466666666668,0,0]
[52,null,{"$f":"C939*$K$2","v":2649.36},1709.3066666666668,1412.7866666666666,0,0]
[53,null,{"$f":"C940*$K$2","v":2709.6533333333336},1748.1333333333334,1445.1733333333334,0,0]
[54,null,{"$f":"C941*$K$2","v":2770.88},1787.8000000000002,1478.1200000000001,0,0]
[55,null,{"$f":"C942*$K$2","v":2833.32},1827.9333333333334,1511.8133333333335,0,0]
[56,null,{"$f":"C943*$K$2","v":2896.7866666666669},1868.9066666666668,1545.9733333333334,0,0]
[57,null,{"$f":"C944*$K$2","v":2961.56},1910.6266666666668,1580.7866666666666,0,0]
[58,null,{"$f":"C945*$K$2","v":3027.1733333333336},1953.0933333333335,1616.2533333333333,0,0]
[59,null,{"$f":"C946*$K$2","v":3094.0933333333332},1996.1200000000001,1652.5600000000002,0,0]
[60,null,{"$f":"C947*$K$2","v":3162.04},2040.0800000000002,1689.1466666666668,0,0]
[61,null,{"$f":"C948*$K$2","v":3518.9466666666667},2270.146666666667,1882.44,0,0]
[62,null,{"$f":"C949*$K$2","v":3903.48},2518.5066666666667,2091.5066666666667,0,0]
[63,null,{"$f":"C950*$K$2","v":4316.293333333334},2784.6933333333336,2316.2533333333336,0,0]
[64,null,{"$f":"C951*$K$2","v":4757.0133333333333},3069.1733333333336,2556.8666666666668,0,0]
[65,null,{"$f":"C952*$K$2","v":5225.92},3371.3866666666668,2813.2533333333336,0,0]
[66,null,{"$f":"C953*$K$2","v":5722.64},3692.0800000000004,3085.4133333333334,0,0]
[67,null,{"$f":"C954*$K$2","v":6247.2666666666673},4030.6000000000004,3373.2533333333336,0,0]
[68,null,{"$f":"C955*$K$2","v":6799.9866666666667},4387.1333333333332,3676.96,0,0]
[69,null,{"$f":"C956*$K$2","v":7380.6133333333337},4761.68,3996.44,0,0]
[70,null,{"$f":"C957*$K$2","v":7989.3333333333339},5154.3333333333339,4331.7866666666669,0,0]
[71,null,{"$f":"C958*$K$2","v":8626.0533333333333},5565.2800000000007,4682.72,0,0]
[72,null,{"$f":"C959*$K$2","v":9290.7733333333344},5994.1466666666665,5049.5200000000004,0,0]
[73,null,{"$f":"C960*$K$2","v":9983.3066666666673},6441.0266666666666,5432.2800000000007,0,0]
[74,null,{"$f":"C961*$K$2","v":10704.026666666667},6905.92,5830.626666666667,0,0]
[75,null,{"$f":"C962*$K$2","v":11452.653333333334},7388.92,6244.7466666666669,0,0]
[76,null,{"$f":"C963*$K$2","v":11452.653333333334},7388.92,6244.7466666666669,0,0]
[77,null,{"$f":"C964*$K$2","v":11452.653333333334},7388.92,6244.7466666666669,0,0]
[78,null,{"$f":"C965*$K$2","v":11452.653333333334},7388.92,6244.7466666666669,0,0]
[79,null,{"$f":"C966*$K$2","v":11452.653333333334},7388.92,6244.7466666666669,0,0]
[80,null,{"$f":"C967*$K$2","v":11452.653333333334},7388.92,6244.7466666666669]
[81,null,{"$f":"C968*$K$2","v":11452.653333333334},7388.92,6244.7466666666669]
[82,null,{"$f":"C969*$K$2","v":11452.653333333334},7388.92,6244.7466666666669]
[83,null,{"$f":"C970*$K$2","v":11452.653333333334},7388.92,6244.7466666666669]
[84,"o más",{"$f":"C971*$K$2","v":11452.653333333334},7388.92,6244.7466666666669,0,0]
[1,"Hijo",{"$f":"C972*$K$2","v":591.92000000000007},382.01333333333338,320.13333333333333,0,0]
[2,"Hijos",{"$f":"C973*$K$2","v":1006.5066666666667},649.32000000000005,544.04000000000008,0,0]
[3,"Hijos o más",{"$f":"C974*$K$2","v":1420.6266666666668},916.72,768.13333333333333,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"C905*$K$3","v":3875.8500000000004},{"$f":"D905*$K$3","v":2500.8500000000004},2095.7750000000001,{"$f":"F905*$K$4","v":0},0]
[19,null,{"$f":"C906*$K$3","v":3927.0000000000005},2533.8500000000004,2120.5250000000001,{"$f":"F906*$K$4","v":0},0]
[20,null,{"$f":"C907*$K$3","v":3979.5250000000005},2567.4,2147.2000000000003,{"$f":"F907*$K$4","v":0},0]
[21,null,{"$f":"C908*$K$3","v":4033.7000000000003},2602.6000000000004,2174.7000000000003,{"$f":"F908*$K$4","v":0},0]
[22,null,{"$f":"C909*$K$3","v":4089.5250000000005},2638.625,2202.75,{"$f":"F909*$K$4","v":0},0]
[23,null,{"$f":"C910*$K$3","v":4147.2750000000005},2675.4750000000004,2231.9,{"$f":"F910*$K$4","v":0},0]
[24,null,{"$f":"C911*$K$3","v":4206.4000000000005},2713.9750000000004,2262.4250000000002,{"$f":"F911*$K$4","v":0},0]
[25,null,{"$f":"C912*$K$3","v":4267.4500000000007},2753.3,2292.9500000000003,{"$f":"F912*$K$4","v":0},0]
[26,null,{"$f":"C913*$K$3","v":4355.4500000000007},2810.5,2338.0500000000002,{"$f":"F913*$K$4","v":0},0]
[27,null,{"$f":"C914*$K$3","v":4447.3},2869.3500000000004,2385.0750000000003,{"$f":"F914*$K$4","v":0},0]
[28,null,{"$f":"C915*$K$3","v":4542.1750000000002},2930.9500000000003,2433.75,{"$f":"F915*$K$4","v":0},0]
[29,null,{"$f":"C916*$K$3","v":4640.3500000000004},2993.65,2484.625,{"$f":"F916*$K$4","v":0},0]
[30,null,{"$f":"C917*$K$3","v":4741.2750000000005},3058.8250000000003,2537.4250000000002,{"$f":"F917*$K$4","v":0},0]
[31,null,{"$f":"C918*$K$3","v":4846.05},3126.4750000000004,2591.3250000000003,{"$f":"F918*$K$4","v":0},0]
[32,null,{"$f":"C919*$K$3","v":4954.125},3196.05,2647.7000000000003,{"$f":"F919*$K$4","v":0},0]
[33,null,{"$f":"C920*$K$3","v":5065.7750000000005},3267.8250000000003,2705.4500000000003,{"$f":"F920*$K$4","v":0},0]
[34,null,{"$f":"C921*$K$3","v":5179.9000000000005},3342.0750000000003,2765.9500000000003,{"$f":"F921*$K$4","v":0},0]
[35,null,{"$f":"C922*$K$3","v":5298.1500000000005},3417.9750000000004,2827.55,{"$f":"F922*$K$4","v":0},0]
[36,null,{"$f":"C923*$K$3","v":5418.875},3496.0750000000003,2891.3500000000004,{"$f":"F923*$K$4","v":0},0]
[37,null,{"$f":"C924*$K$3","v":5543.1750000000002},3576.65,2956.8,{"$f":"F924*$K$4","v":0},0]
[38,null,{"$f":"C925*$K$3","v":5671.05},3659.15,3023.9,{"$f":"F925*$K$4","v":0},0]
[39,null,{"$f":"C926*$K$3","v":5802.2250000000004},3743.5750000000003,3093.2000000000003,{"$f":"F926*$K$4","v":0},0]
[40,null,{"$f":"C927*$K$3","v":5936.7000000000007},3830.4750000000004,3164.4250000000002,{"$f":"F927*$K$4","v":0},0]
[41,null,{"$f":"C928*$K$3","v":6074.7500000000009},3919.0250000000001,3237.5750000000003,{"$f":"F928*$K$4","v":0},0]
[42,null,{"$f":"C929*$K$3","v":6215.2750000000005},4010.3250000000003,3311.8250000000003,{"$f":"F929*$K$4","v":0},0]
[43,null,{"$f":"C930*$K$3","v":6359.3750000000009},4103,3389.1000000000004,{"$f":"F930*$K$4","v":0},0]
[44,null,{"$f":"C931*$K$3","v":6507.3250000000007},4198.4250000000002,3467.4750000000004,{"$f":"F931*$K$4","v":0},0]
[45,null,{"$f":"C932*$K$3","v":6658.0250000000005},4295.5,3548.05,{"$f":"F932*$K$4","v":0},0]
[46,null,{"$f":"C933*$K$3","v":6812.0250000000005},4395.05,3630.0000000000005,{"$f":"F933*$K$4","v":0},0]
[47,null,{"$f":"C934*$K$3","v":6969.3250000000007},4496.5250000000005,3714.15,{"$f":"F934*$K$4","v":0},0]
[48,null,{"$f":"C935*$K$3","v":7130.2000000000007},4600.2000000000007,3800.2250000000004,{"$f":"F935*$K$4","v":0},0]
[49,null,{"$f":"C936*$K$3","v":7294.3750000000009},4705.8,3887.9500000000003,{"$f":"F936*$K$4","v":0},0]
[50,null,{"$f":"C937*$K$3","v":7461.85},4813.875,3978.1500000000005,{"$f":"F937*$K$4","v":0},0]
[51,null,{"$f":"C938*$K$3","v":7632.35},4923.875,4069.4500000000003,{"$f":"F938*$K$4","v":0},0]
[52,null,{"$f":"C939*$K$3","v":7806.1500000000005},5036.3500000000004,4162.6750000000002,{"$f":"F939*$K$4","v":0},0]
[53,null,{"$f":"C940*$K$3","v":7983.8000000000011},5150.75,4258.1000000000004,{"$f":"F940*$K$4","v":0},0]
[54,null,{"$f":"C941*$K$3","v":8164.2000000000007},5267.625,4355.1750000000002,{"$f":"F941*$K$4","v":0},0]
[55,null,{"$f":"C942*$K$3","v":8348.1750000000011},5385.875,4454.4500000000007,{"$f":"F942*$K$4","v":0},0]
[56,null,{"$f":"C943*$K$3","v":8535.1750000000011},5506.6,4555.1000000000004,{"$f":"F943*$K$4","v":0},0]
[57,null,{"$f":"C944*$K$3","v":8726.0250000000015},5629.5250000000005,4657.6750000000002,{"$f":"F944*$K$4","v":0},0]
[58,null,{"$f":"C945*$K$3","v":8919.35},5754.6500000000005,4762.1750000000002,{"$f":"F945*$K$4","v":0},0]
[59,null,{"$f":"C946*$K$3","v":9116.5250000000015},5881.4250000000002,4869.1500000000005,{"$f":"F946*$K$4","v":0},0]
[60,null,{"$f":"C947*$K$3","v":9316.7250000000004},6010.9500000000007,4976.9500000000007,{"$f":"F947*$K$4","v":0},0]
[61,null,{"$f":"C948*$K$3","v":10368.325000000001},6688.8250000000007,5546.4750000000004,{"$f":"F948*$K$4","v":0},0]
[62,null,{"$f":"C949*$K$3","v":11501.325000000001},7420.6,6162.4750000000004,{"$f":"F949*$K$4","v":0},0]
[63,null,{"$f":"C950*$K$3","v":12717.650000000001},8204.9000000000015,6824.6750000000002,{"$f":"F950*$K$4","v":0},0]
[64,null,{"$f":"C951*$K$3","v":14016.2},9043.1,7533.6250000000009,{"$f":"F951*$K$4","v":0},0]
[65,null,{"$f":"C952*$K$3","v":15397.800000000001},9933.5500000000011,8289.0500000000011,{"$f":"F952*$K$4","v":0},0]
[66,null,{"$f":"C953*$K$3","v":16861.350000000002},10878.45,9090.9500000000007,{"$f":"F953*$K$4","v":0},0]
[67,null,{"$f":"C954*$K$3","v":18407.125},11875.875000000002,9939.0500000000011,{"$f":"F954*$K$4","v":0},0]
[68,null,{"$f":"C955*$K$3","v":20035.675000000003},12926.375000000002,10833.900000000001,{"$f":"F955*$K$4","v":0},0]
[69,null,{"$f":"C956*$K$3","v":21746.45},14029.95,11775.225,{"$f":"F956*$K$4","v":0},0]
[70,null,{"$f":"C957*$K$3","v":23540.000000000004},15186.875000000002,12763.300000000001,{"$f":"F957*$K$4","v":0},0]
[71,null,{"$f":"C958*$K$3","v":25416.050000000003},16397.7,13797.300000000001,{"$f":"F958*$K$4","v":0},0]
[72,null,{"$f":"C959*$K$3","v":27374.600000000002},17661.325000000001,14878.050000000001,{"$f":"F959*$K$4","v":0},0]
[73,null,{"$f":"C960*$K$3","v":29415.100000000002},18978.025000000001,16005.825000000001,{"$f":"F960*$K$4","v":0},0]
[74,null,{"$f":"C961*$K$3","v":31538.65},20347.800000000003,17179.525000000001,{"$f":"F961*$K$4","v":0},0]
[75,null,{"$f":"C962*$K$3","v":33744.425000000003},21770.925000000003,18399.7,{"$f":"F962*$K$4","v":0},0]
[76,null,{"$f":"C963*$K$3","v":33744.425000000003},21770.925000000003,18399.7,{"$f":"F963*$K$4","v":0},0]
[77,null,{"$f":"C964*$K$3","v":33744.425000000003},21770.925000000003,18399.7,{"$f":"F964*$K$4","v":0},0]
[78,null,{"$f":"C965*$K$3","v":33744.425000000003},21770.925000000003,18399.7,{"$f":"F965*$K$4","v":0},0]
[79,null,{"$f":"C966*$K$3","v":33744.425000000003},21770.925000000003,18399.7,{"$f":"F966*$K$4","v":0},0]
[80,null,{"$f":"C967*$K$3","v":33744.425000000003},21770.925000000003,18399.7,{"$f":"F967*$K$4","v":0},0]
[81,null,{"$f":"C968*$K$3","v":33744.425000000003},21770.925000000003,18399.7,{"$f":"F968*$K$4","v":0},0]
[82,null,{"$f":"C969*$K$3","v":33744.425000000003},21770.925000000003,18399.7,{"$f":"F969*$K$4","v":0},0]
[83,null,{"$f":"C970*$K$3","v":33744.425000000003},21770.925000000003,18399.7,{"$f":"F970*$K$4","v":0},0]
[84,"o más",{"$f":"C971*$K$3","v":33744.425000000003},21770.925000000003,18399.7,{"$f":"F971*$K$4","v":0},0]
[1,"Hijo",{"$f":"C972*$K$3","v":1744.0500000000002},1125.575,943.25000000000011,{"$f":"F972*$K$4","v":0},0]
[2,"Hijos",{"$f":"C973*$K$3","v":2965.6000000000004},1913.1750000000002,1602.9750000000001,{"$f":"F973*$K$4","v":0},0]
[3,"Hijos o más",{"$f":"C974*$K$3","v":4185.7750000000005},2701.05,2263.25,{"$f":"F974*$K$4","v":0},0]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,1655,1300]
[19,null,1675,1311]
[20,null,1699,1324]
[21,null,1720,1339]
[22,null,1743,1354]
[23,null,1769,1369]
[24,null,1792,1387]
[25,null,1816,1404]
[26,null,1855,1428]
[27,null,1892,1453]
[28,null,1933,1481]
[29,null,1973,1510]
[30,null,2017,1540]
[31,null,2061,1570]
[32,null,2105,1603]
[33,null,2152,1638]
[34,null,2200,1672]
[35,null,2252,1710]
[36,null,2302,1747]
[37,null,2354,1786]
[38,null,2409,1827]
[39,null,2464,1868]
[40,null,2521,1910]
[41,null,2579,1954]
[42,null,2639,2001]
[43,null,2701,2048]
[44,null,2765,2095]
[45,null,2829,2145]
[46,null,2894,2196]
[47,null,2961,2247]
[48,null,3031,2302]
[49,null,3101,2356]
[50,null,3173,2412]
[51,null,3246,2467]
[52,null,3320,2526]
[53,null,3397,2587]
[54,null,3474,2648]
[55,null,3551,2711]
[56,null,3633,2775]
[57,null,3716,2840]
[58,null,3797,2905]
[59,null,3882,2973]
[60,null,3970,3042]
[61,null,4422,3405]
[62,null,4911,3803]
[63,null,5436,4231]
[64,null,5998,4692]
[65,null,6596,5186]
[66,null,7231,5714]
[67,null,7904,6273]
[68,null,8610,6864]
[69,null,9353,7486]
[70,null,10134,8144]
[71,null,10950,8832]
[72,null,11804,9552]
[73,null,12692,10308]
[74,null,13618,11092]
[75,null,14579,11912]
[76,null,14579,11912]
[77,null,14579,11912]
[78,null,14579,11912]
[79,null,14579,11912]
[80,null,14579,11912]
[81,null,14579,11912]
[82,null,14579,11912]
[83,null,14579,11912]
[84,"o más",14579,11912]
[1,"Hijo",746,586]
[2,"Hijos",1267,995]
[3,"Hijos o más",1787,1404]
[]
["BUPA GLOBAL MM - MENSUALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C1129*$K$2","v":154.46666666666667},{"$f":"D1129*$K$2","v":121.33333333333334},0,0,0]
[19,null,{"$f":"C1130*$K$2","v":156.33333333333334},122.36,0,0,0]
[20,null,{"$f":"C1131*$K$2","v":158.57333333333335},123.57333333333334,0,0,0]
[21,null,{"$f":"C1132*$K$2","v":160.53333333333333},124.97333333333334,0,0,0]
[22,null,{"$f":"C1133*$K$2","v":162.68},126.37333333333333,0,0,0]
[23,null,{"$f":"C1134*$K$2","v":165.10666666666668},127.77333333333334,0,0,0]
[24,null,{"$f":"C1135*$K$2","v":167.25333333333333},129.45333333333335,0,0,0]
[25,null,{"$f":"C1136*$K$2","v":169.49333333333334},131.04,0,0,0]
[26,null,{"$f":"C1137*$K$2","v":173.13333333333335},133.28,0,0,0]
[27,null,{"$f":"C1138*$K$2","v":176.58666666666667},135.61333333333334,0,0,0]
[28,null,{"$f":"C1139*$K$2","v":180.41333333333336},138.22666666666666,0,0,0]
[29,null,{"$f":"C1140*$K$2","v":184.14666666666668},140.93333333333334,0,0,0]
[30,null,{"$f":"C1141*$K$2","v":188.25333333333333},143.73333333333335,0,0,0]
[31,null,{"$f":"C1142*$K$2","v":192.36},146.53333333333333,0,0,0]
[32,null,{"$f":"C1143*$K$2","v":196.46666666666667},149.61333333333334,0,0,0]
[33,null,{"$f":"C1144*$K$2","v":200.85333333333335},152.88,0,0,0]
[34,null,{"$f":"C1145*$K$2","v":205.33333333333334},156.05333333333334,0,0,0]
[35,null,{"$f":"C1146*$K$2","v":210.18666666666667},159.6,0,0,0]
[36,null,{"$f":"C1147*$K$2","v":214.85333333333335},163.05333333333334,0,0,0]
[37,null,{"$f":"C1148*$K$2","v":219.70666666666668},166.69333333333333,0,0,0]
[38,null,{"$f":"C1149*$K$2","v":224.84},170.52,0,0,0]
[39,null,{"$f":"C1150*$K$2","v":229.97333333333336},174.34666666666666,0,0,0]
[40,null,{"$f":"C1151*$K$2","v":235.29333333333335},178.26666666666668,0,0,0]
[41,null,{"$f":"C1152*$K$2","v":240.70666666666668},182.37333333333333,0,0,0]
[42,null,{"$f":"C1153*$K$2","v":246.30666666666667},186.76000000000002,0,0,0]
[43,null,{"$f":"C1154*$K$2","v":252.09333333333333},191.14666666666668,0,0,0]
[44,null,{"$f":"C1155*$K$2","v":258.06666666666666},195.53333333333333,0,0,0]
[45,null,{"$f":"C1156*$K$2","v":264.04000000000002},200.20000000000002,0,0,0]
[46,null,{"$f":"C1157*$K$2","v":270.10666666666668},204.96,0,0,0]
[47,null,{"$f":"C1158*$K$2","v":276.36},209.72,0,0,0]
[48,null,{"$f":"C1159*$K$2","v":282.89333333333337},214.85333333333335,0,0,0]
[49,null,{"$f":"C1160*$K$2","v":289.42666666666668},219.89333333333335,0,0,0]
[50,null,{"$f":"C1161*$K$2","v":296.1466666666667},225.12,0,0,0]
[51,null,{"$f":"C1162*$K$2","v":302.96000000000004},230.25333333333333,0,0,0]
[52,null,{"$f":"C1163*$K$2","v":309.86666666666667},235.76000000000002,0,0,0]
[53,null,{"$f":"C1164*$K$2","v":317.05333333333334},241.45333333333335,0,0,0]
[54,null,{"$f":"C1165*$K$2","v":324.24},247.14666666666668,0,0,0]
[55,null,{"$f":"C1166*$K$2","v":331.42666666666668},253.02666666666667,0,0,0]
[56,null,{"$f":"C1167*$K$2","v":339.08000000000004},259,0,0,0]
[57,null,{"$f":"C1168*$K$2","v":346.82666666666671},265.06666666666666,0,0,0]
[58,null,{"$f":"C1169*$K$2","v":354.38666666666666},271.13333333333333,0,0,0]
[59,null,{"$f":"C1170*$K$2","v":362.32},277.48,0,0,0]
[60,null,{"$f":"C1171*$K$2","v":370.53333333333336},283.92,0,0,0]
[61,null,{"$f":"C1172*$K$2","v":412.72},317.8,0,0,0]
[62,null,{"$f":"C1173*$K$2","v":458.36},354.94666666666666,0,0,0]
[63,null,{"$f":"C1174*$K$2","v":507.36},394.89333333333337,0,0,0]
[64,null,{"$f":"C1175*$K$2","v":559.81333333333339},437.92,0,0,0]
[65,null,{"$f":"C1176*$K$2","v":615.62666666666667},484.0266666666667,0,0,0]
[66,null,{"$f":"C1177*$K$2","v":674.89333333333332},533.30666666666673,0,0,0]
[67,null,{"$f":"C1178*$K$2","v":737.70666666666671},585.48,0,0,0]
[68,null,{"$f":"C1179*$K$2","v":803.6},640.64,0,0,0]
[69,null,{"$f":"C1180*$K$2","v":872.94666666666672},698.69333333333338,0,0,0]
[70,null,{"$f":"C1181*$K$2","v":945.84},760.10666666666668,0,0,0]
[71,null,{"$f":"C1182*$K$2","v":1022},824.32,0,0,0]
[72,null,{"$f":"C1183*$K$2","v":1101.7066666666667},891.5200000000001,0,0,0]
[73,null,{"$f":"C1184*$K$2","v":1184.5866666666668},962.08,0,0,0]
[74,null,{"$f":"C1185*$K$2","v":1271.0133333333333},1035.2533333333333,0,0,0]
[75,null,{"$f":"C1186*$K$2","v":1360.7066666666667},1111.7866666666666,0,0,0]
[76,null,{"$f":"C1187*$K$2","v":1360.7066666666667},1111.7866666666666,0,0,0]
[77,null,{"$f":"C1188*$K$2","v":1360.7066666666667},1111.7866666666666,0,0,0]
[78,null,{"$f":"C1189*$K$2","v":1360.7066666666667},1111.7866666666666,0,0,0]
[79,null,{"$f":"C1190*$K$2","v":1360.7066666666667},1111.7866666666666,0,0,0]
[80,null,{"$f":"C1191*$K$2","v":1360.7066666666667},1111.7866666666666,0]
[81,null,{"$f":"C1192*$K$2","v":1360.7066666666667},1111.7866666666666,0]
[82,null,{"$f":"C1193*$K$2","v":1360.7066666666667},1111.7866666666666,0]
[83,null,{"$f":"C1194*$K$2","v":1360.7066666666667},1111.7866666666666,0]
[84,"o más",{"$f":"C1195*$K$2","v":1360.7066666666667},1111.7866666666666,0,0,0]
[1,"Hijo",{"$f":"C1196*$K$2","v":69.626666666666665},54.693333333333335,0,0,0]
[2,"Hijos",{"$f":"C1197*$K$2","v":118.25333333333334},92.866666666666674,0,0,0]
[3,"Hijos o más",{"$f":"C1198*$K$2","v":166.78666666666666},131.04,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C1129*$K$3","v":455.12500000000006},{"$f":"D1129*$K$3","v":357.50000000000006},{"$f":"E1129*K$3","v":0},{"$f":"F1129*K$3","v":0},0]
[19,null,{"$f":"C1130*$K$3","v":460.62500000000006},360.52500000000003,{"$f":"E1130*K$3","v":0},{"$f":"F1130*K$3","v":0},0]
[20,null,{"$f":"C1131*$K$3","v":467.22500000000002},364.1,0,0,0]
[21,null,{"$f":"C1132*$K$3","v":473.00000000000006},368.22500000000002,0,0,0]
[22,null,{"$f":"C1133*$K$3","v":479.32500000000005},372.35,0,0,0]
[23,null,{"$f":"C1134*$K$3","v":486.47500000000002},376.47500000000002,0,0,0]
[24,null,{"$f":"C1135*$K$3","v":492.80000000000007},381.42500000000001,0,0,0]
[25,null,{"$f":"C1136*$K$3","v":499.40000000000003},386.1,0,0,0]
[26,null,{"$f":"C1137*$K$3","v":510.12500000000006},392.70000000000005,0,0,0]
[27,null,{"$f":"C1138*$K$3","v":520.30000000000007},399.57500000000005,0,0,0]
[28,null,{"$f":"C1139*$K$3","v":531.57500000000005},407.27500000000003,0,0,0]
[29,null,{"$f":"C1140*$K$3","v":542.57500000000005},415.25000000000006,0,0,0]
[30,null,{"$f":"C1141*$K$3","v":554.67500000000007},423.50000000000006,0,0,0]
[31,null,{"$f":"C1142*$K$3","v":566.77500000000009},431.75000000000006,0,0,0]
[32,null,{"$f":"C1143*$K$3","v":578.875},440.82500000000005,0,0,0]
[33,null,{"$f":"C1144*$K$3","v":591.80000000000007},450.45000000000005,0,0,0]
[34,null,{"$f":"C1145*$K$3","v":605},459.8,0,0,0]
[35,null,{"$f":"C1146*$K$3","v":619.30000000000007},470.25000000000006,0,0,0]
[36,null,{"$f":"C1147*$K$3","v":633.05000000000007},480.42500000000001,0,0,0]
[37,null,{"$f":"C1148*$K$3","v":647.35},491.15000000000003,0,0,0]
[38,null,{"$f":"C1149*$K$3","v":662.47500000000002},502.42500000000007,0,0,0]
[39,null,{"$f":"C1150*$K$3","v":677.6},513.70000000000005,0,0,0]
[40,null,{"$f":"C1151*$K$3","v":693.27500000000009},525.25,0,0,0]
[41,null,{"$f":"C1152*$K$3","v":709.22500000000002},537.35,0,0,0]
[42,null,{"$f":"C1153*$K$3","v":725.72500000000002},550.27500000000009,0,0,0]
[43,null,{"$f":"C1154*$K$3","v":742.77500000000009},563.20000000000005,0,0,0]
[44,null,{"$f":"C1155*$K$3","v":760.37500000000011},576.125,0,0,0]
[45,null,{"$f":"C1156*$K$3","v":777.97500000000002},589.875,0,0,0]
[46,null,{"$f":"C1157*$K$3","v":795.85},603.90000000000009,0,0,0]
[47,null,{"$f":"C1158*$K$3","v":814.27500000000009},617.92500000000007,0,0,0]
[48,null,{"$f":"C1159*$K$3","v":833.52500000000009},633.05000000000007,0,0,0]
[49,null,{"$f":"C1160*$K$3","v":852.77500000000009},647.90000000000009,0,0,0]
[50,null,{"$f":"C1161*$K$3","v":872.57500000000005},663.30000000000007,0,0,0]
[51,null,{"$f":"C1162*$K$3","v":892.65000000000009},678.42500000000007,0,0,0]
[52,null,{"$f":"C1163*$K$3","v":913.00000000000011},694.65000000000009,0,0,0]
[53,null,{"$f":"C1164*$K$3","v":934.17500000000007},711.42500000000007,0,0,0]
[54,null,{"$f":"C1165*$K$3","v":955.35},728.2,0,0,0]
[55,null,{"$f":"C1166*$K$3","v":976.52500000000009},745.52500000000009,0,0,0]
[56,null,{"$f":"C1167*$K$3","v":999.07500000000005},763.12500000000011,0,0,0]
[57,null,{"$f":"C1168*$K$3","v":1021.9000000000001},781.00000000000011,0,0,0]
[58,null,{"$f":"C1169*$K$3","v":1044.1750000000002},798.87500000000011,0,0,0]
[59,null,{"$f":"C1170*$K$3","v":1067.5500000000002},817.57500000000005,0,0,0]
[60,null,{"$f":"C1171*$K$3","v":1091.75},836.55000000000007,0,0,0]
[61,null,{"$f":"C1172*$K$3","v":1216.0500000000002},936.37500000000011,0,0,0]
[62,null,{"$f":"C1173*$K$3","v":1350.5250000000001},1045.825,0,0,0]
[63,null,{"$f":"C1174*$K$3","v":1494.9},1163.5250000000001,0,0,0]
[64,null,{"$f":"C1175*$K$3","v":1649.45},1290.3000000000002,0,0,0]
[65,null,{"$f":"C1176*$K$3","v":1813.9},1426.15,0,0,0]
[66,null,{"$f":"C1177*$K$3","v":1988.5250000000001},1571.3500000000001,0,0,0]
[67,null,{"$f":"C1178*$K$3","v":2173.6000000000004},1725.075,0,0,0]
[68,null,{"$f":"C1179*$K$3","v":2367.75},1887.6000000000001,0,0,0]
[69,null,{"$f":"C1180*$K$3","v":2572.0750000000003},2058.65,0,0,0]
[70,null,{"$f":"C1181*$K$3","v":2786.8500000000004},2239.6000000000004,0,0,0]
[71,null,{"$f":"C1182*$K$3","v":3011.2500000000005},2428.8000000000002,0,0,0]
[72,null,{"$f":"C1183*$K$3","v":3246.1000000000004},2626.8,0,0,0]
[73,null,{"$f":"C1184*$K$3","v":3490.3},2834.7000000000003,0,0,0]
[74,null,{"$f":"C1185*$K$3","v":3744.9500000000003},3050.3,0,0,0]
[75,null,{"$f":"C1186*$K$3","v":4009.2250000000004},3275.8,0,0,0]
[76,null,{"$f":"C1187*$K$3","v":4009.2250000000004},3275.8,0,0,0]
[77,null,{"$f":"C1188*$K$3","v":4009.2250000000004},3275.8,0,0,0]
[78,null,{"$f":"C1189*$K$3","v":4009.2250000000004},3275.8,0,0,0]
[79,null,{"$f":"C1190*$K$3","v":4009.2250000000004},3275.8,0,0,0]
[80,null,{"$f":"C1191*$K$3","v":4009.2250000000004},3275.8,0,0,0]
[81,null,{"$f":"C1192*$K$3","v":4009.2250000000004},3275.8,0,0,0]
[82,null,{"$f":"C1193*$K$3","v":4009.2250000000004},3275.8,0,0,0]
[83,null,{"$f":"C1194*$K$3","v":4009.2250000000004},3275.8,{"$f":"E1194*K$3","v":0},{"$f":"F1194*K$3","v":0},0]
[84,"o más",{"$f":"C1195*$K$3","v":4009.2250000000004},3275.8,0,0,0]
[1,"Hijo",{"$f":"C1196*$K$3","v":205.15},161.15,0,0,0]
[2,"Hijos",{"$f":"C1197*$K$3","v":348.42500000000001},273.625,0,0,0]
[3,"Hijos o más",{"$f":"C1198*$K$3","v":491.42500000000001},386.1,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C1129*$K$4","v":877.15000000000009},{"$f":"D1129*$K$4","v":689},0,0,0]
[19,null,{"$f":"C1130*$K$4","v":887.75},694.83,0,0,0]
[20,null,{"$f":"C1131*$K$4","v":900.47},701.72,0,0,0]
[21,null,{"$f":"C1132*$K$4","v":911.6},709.67000000000007,0,0,0]
[22,null,{"$f":"C1133*$K$4","v":923.79000000000008},717.62,0,0,0]
[23,null,{"$f":"C1134*$K$4","v":937.57},725.57,0,0,0]
[24,null,{"$f":"C1135*$K$4","v":949.76},735.11,0,0,0]
[25,null,{"$f":"C1136*$K$4","v":962.48},744.12,0,0,0]
[26,null,{"$f":"C1137*$K$4","v":983.15000000000009},756.84,0,0,0]
[27,null,{"$f":"C1138*$K$4","v":1002.7600000000001},770.09,0,0,0]
[28,null,{"$f":"C1139*$K$4","v":1024.49},784.93000000000006,0,0,0]
[29,null,{"$f":"C1140*$K$4","v":1045.69},800.30000000000007,0,0,0]
[30,null,{"$f":"C1141*$K$4","v":1069.01},816.2,0,0,0]
[31,null,{"$f":"C1142*$K$4","v":1092.3300000000002},832.1,0,0,0]
[32,null,{"$f":"C1143*$K$4","v":1115.6500000000001},849.59,0,0,0]
[33,null,{"$f":"C1144*$K$4","v":1140.56},868.1400000000001,0,0,0]
[34,null,{"$f":"C1145*$K$4","v":1166},886.16000000000008,0,0,0]
[35,null,{"$f":"C1146*$K$4","v":1193.5600000000002},906.30000000000007,0,0,0]
[36,null,{"$f":"C1147*$K$4","v":1220.0600000000002},925.91000000000008,0,0,0]
[37,null,{"$f":"C1148*$K$4","v":1247.6200000000001},946.58,0,0,0]
[38,null,{"$f":"C1149*$K$4","v":1276.77},968.31000000000006,0,0,0]
[39,null,{"$f":"C1150*$K$4","v":1305.92},990.04000000000008,0,0,0]
[40,null,{"$f":"C1151*$K$4","v":1336.13},1012.3000000000001,0,0,0]
[41,null,{"$f":"C1152*$K$4","v":1366.8700000000001},1035.6200000000001,0,0,0]
[42,null,{"$f":"C1153*$K$4","v":1398.67},1060.53,0,0,0]
[43,null,{"$f":"C1154*$K$4","v":1431.53},1085.44,0,0,0]
[44,null,{"$f":"C1155*$K$4","v":1465.45},1110.3500000000001,0,0,0]
[45,null,{"$f":"C1156*$K$4","v":1499.3700000000001},1136.8500000000001,0,0,0]
[46,null,{"$f":"C1157*$K$4","v":1533.8200000000002},1163.8800000000001,0,0,0]
[47,null,{"$f":"C1158*$K$4","v":1569.3300000000002},1190.9100000000001,0,0,0]
[48,null,{"$f":"C1159*$K$4","v":1606.43},1220.0600000000002,0,0,0]
[49,null,{"$f":"C1160*$K$4","v":1643.53},1248.68,0,0,0]
[50,null,{"$f":"C1161*$K$4","v":1681.69},1278.3600000000001,0,0,0]
[51,null,{"$f":"C1162*$K$4","v":1720.38},1307.51,0,0,0]
[52,null,{"$f":"C1163*$K$4","v":1759.6000000000001},1338.78,0,0,0]
[53,null,{"$f":"C1164*$K$4","v":1800.41},1371.1100000000001,0,0,0]
[54,null,{"$f":"C1165*$K$4","v":1841.22},1403.44,0,0,0]
[55,null,{"$f":"C1166*$K$4","v":1882.0300000000002},1436.8300000000002,0,0,0]
[56,null,{"$f":"C1167*$K$4","v":1925.49},1470.75,0,0,0]
[57,null,{"$f":"C1168*$K$4","v":1969.48},1505.2,0,0,0]
[58,null,{"$f":"C1169*$K$4","v":2012.41},1539.65,0,0,0]
[59,null,{"$f":"C1170*$K$4","v":2057.46},1575.69,0,0,0]
[60,null,{"$f":"C1171*$K$4","v":2104.1},1612.26,0,0,0]
[61,null,{"$f":"C1172*$K$4","v":2343.6600000000003},1804.65,0,0,0]
[62,null,{"$f":"C1173*$K$4","v":2602.83},2015.5900000000001,0,0,0]
[63,null,{"$f":"C1174*$K$4","v":2881.08},2242.4300000000003,0,0,0]
[64,null,{"$f":"C1175*$K$4","v":3178.94},2486.7600000000002,0,0,0]
[65,null,{"$f":"C1176*$K$4","v":3495.88},2748.58,0,0,0]
[66,null,{"$f":"C1177*$K$4","v":3832.4300000000003},3028.42,0,0,0]
[67,null,{"$f":"C1178*$K$4","v":4189.12},3324.69,0,0,0]
[68,null,{"$f":"C1179*$K$4","v":4563.3},3637.92,0,0,0]
[69,null,{"$f":"C1180*$K$4","v":4957.09},3967.5800000000004,0,0,0]
[70,null,{"$f":"C1181*$K$4","v":5371.02},4316.3200000000006,0,0,0]
[71,null,{"$f":"C1182*$K$4","v":5803.5},4680.96,0,0,0]
[72,null,{"$f":"C1183*$K$4","v":6256.12},5062.5600000000004,0,0,0]
[73,null,{"$f":"C1184*$K$4","v":6726.76},5463.2400000000007,0,0,0]
[74,null,{"$f":"C1185*$K$4","v":7217.54},5878.76,0,0,0]
[75,null,{"$f":"C1186*$K$4","v":7726.8700000000008},6313.3600000000006,0,0,0]
[76,null,{"$f":"C1187*$K$4","v":7726.8700000000008},6313.3600000000006,0,0,0]
[77,null,{"$f":"C1188*$K$4","v":7726.8700000000008},6313.3600000000006,0,0,0]
[78,null,{"$f":"C1189*$K$4","v":7726.8700000000008},6313.3600000000006,0,0,0]
[79,null,{"$f":"C1190*$K$4","v":7726.8700000000008},6313.3600000000006,0,0,0]
[80,null,{"$f":"C1191*$K$4","v":7726.8700000000008},6313.3600000000006,0,0,0]
[81,null,{"$f":"C1192*$K$4","v":7726.8700000000008},6313.3600000000006,0,0,0]
[82,null,{"$f":"C1193*$K$4","v":7726.8700000000008},6313.3600000000006,0,0,0]
[83,null,{"$f":"C1194*$K$4","v":7726.8700000000008},6313.3600000000006,0,0,0]
[84,"o más",{"$f":"C1195*$K$4","v":7726.8700000000008},6313.3600000000006,0,0,0]
[1,"Hijo",{"$f":"C1196*$K$4","v":395.38},310.58000000000004,0,0,0]
[2,"Hijos",{"$f":"C1197*$K$4","v":671.51},527.35,0,0,0]
[3,"Hijos o más",{"$f":"C1198*$K$4","v":947.11},744.12,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"C905*$K$4","v":7469.8200000000006},{"$f":"D905*$K$4","v":4819.8200000000006},4039.13,0,0]
[19,null,{"$f":"C906*$K$4","v":7568.4000000000005},4883.42,4086.8300000000004,0,0]
[20,null,{"$f":"C907*$K$4","v":7669.63},4948.08,4138.24,0,0]
[21,null,{"$f":"C908*$K$4","v":7774.04},5015.92,4191.24,0,0]
[22,null,{"$f":"C909*$K$4","v":7881.63},5085.3500000000004,4245.3,0,0]
[23,null,{"$f":"C910*$K$4","v":7992.93},5156.37,4301.4800000000005,0,0]
[24,null,{"$f":"C911*$K$4","v":8106.88},5230.5700000000006,4360.3100000000004,0,0]
[25,null,{"$f":"C912*$K$4","v":8224.5400000000009},5306.3600000000006,4419.1400000000003,0,0]
[26,null,{"$f":"C913*$K$4","v":8394.1400000000012},5416.6,4506.0600000000004,0,0]
[27,null,{"$f":"C914*$K$4","v":8571.16},5530.02,4596.6900000000005,0,0]
[28,null,{"$f":"C915*$K$4","v":8754.01},5648.7400000000007,4690.5,0,0]
[29,null,{"$f":"C916*$K$4","v":8943.2200000000012},5769.58,4788.55,0,0]
[30,null,{"$f":"C917*$K$4","v":9137.73},5895.1900000000005,4890.3100000000004,0,0]
[31,null,{"$f":"C918*$K$4","v":9339.66},6025.5700000000006,4994.1900000000005,0,0]
[32,null,{"$f":"C919*$K$4","v":9547.9500000000007},6159.6600000000008,5102.84,0,0]
[33,null,{"$f":"C920*$K$4","v":9763.130000000001},6297.9900000000007,5214.1400000000003,0,0]
[34,null,{"$f":"C921*$K$4","v":9983.08},6441.09,5330.7400000000007,0,0]
[35,null,{"$f":"C922*$K$4","v":10210.980000000001},6587.37,5449.46,0,0]
[36,null,{"$f":"C923*$K$4","v":10443.65},6737.89,5572.42,0,0]
[37,null,{"$f":"C924*$K$4","v":10683.210000000001},6893.18,5698.56,0,0]
[38,null,{"$f":"C925*$K$4","v":10929.66},7052.18,5827.88,0,0]
[39,null,{"$f":"C926*$K$4","v":11182.470000000001},7214.89,5961.4400000000005,0,0]
[40,null,{"$f":"C927*$K$4","v":11441.640000000001},7382.3700000000008,6098.71,0,0]
[41,null,{"$f":"C928*$K$4","v":11707.7},7553.0300000000007,6239.6900000000005,0,0]
[42,null,{"$f":"C929*$K$4","v":11978.53},7728.9900000000007,6382.79,0,0]
[43,null,{"$f":"C930*$K$4","v":12256.25},7907.6,6531.72,0,0]
[44,null,{"$f":"C931*$K$4","v":12541.390000000001},8091.51,6682.77,0,0]
[45,null,{"$f":"C932*$K$4","v":12831.83},8278.6,6838.06,0,0]
[46,null,{"$f":"C933*$K$4","v":13128.630000000001},8470.4600000000009,6996,0,0]
[47,null,{"$f":"C934*$K$4","v":13431.79},8666.0300000000007,7158.18,0,0]
[48,null,{"$f":"C935*$K$4","v":13741.84},8865.84,7324.0700000000006,0,0]
[49,null,{"$f":"C936*$K$4","v":14058.25},9069.36,7493.14,0,0]
[50,null,{"$f":"C937*$K$4","v":14381.02},9277.65,7666.9800000000005,0,0]
[51,null,{"$f":"C938*$K$4","v":14709.62},9489.65,7842.9400000000005,0,0]
[52,null,{"$f":"C939*$K$4","v":15044.58},9706.42,8022.6100000000006,0,0]
[53,null,{"$f":"C940*$K$4","v":15386.960000000001},9926.9,8206.52,0,0]
[54,null,{"$f":"C941*$K$4","v":15734.640000000001},10152.15,8393.61,0,0]
[55,null,{"$f":"C942*$K$4","v":16089.210000000001},10380.050000000001,8584.94,0,0]
[56,null,{"$f":"C943*$K$4","v":16449.61},10612.720000000001,8778.92,0,0]
[57,null,{"$f":"C944*$K$4","v":16817.43},10849.630000000001,8976.61,0,0]
[58,null,{"$f":"C945*$K$4","v":17190.02},11090.78,9178.01,0,0]
[59,null,{"$f":"C946*$K$4","v":17570.030000000002},11335.11,9384.18,0,0]
[60,null,{"$f":"C947*$K$4","v":17955.870000000003},11584.74,9591.94,0,0]
[61,null,{"$f":"C948*$K$4","v":19982.59},12891.19,10689.57,0,0]
[62,null,{"$f":"C949*$K$4","v":22166.190000000002},14301.52,11876.77,0,0]
[63,null,{"$f":"C950*$K$4","v":24510.38},15813.08,13153.01,0,0]
[64,null,{"$f":"C951*$K$4","v":27013.040000000001},17428.52,14519.35,0,0]
[65,null,{"$f":"C952*$K$4","v":29675.760000000002},19144.66,15975.26,0,0]
[66,null,{"$f":"C953*$K$4","v":32496.420000000002},20965.740000000002,17520.740000000002,0,0]
[67,null,{"$f":"C954*$K$4","v":35475.550000000003},22888.050000000003,19155.260000000002,0,0]
[68,null,{"$f":"C955*$K$4","v":38614.21},24912.65,20879.88,0,0]
[69,null,{"$f":"C956*$K$4","v":41911.340000000004},27039.54,22694.07,0,0]
[70,null,{"$f":"C957*$K$4","v":45368},29269.25,24598.36,0,0]
[71,null,{"$f":"C958*$K$4","v":48983.66},31602.84,26591.16,0,0]
[72,null,{"$f":"C959*$K$4","v":52758.32},34038.19,28674.06,0,0]
[73,null,{"$f":"C960*$K$4","v":56690.920000000006},36575.83,30847.59,0,0]
[74,null,{"$f":"C961*$K$4","v":60783.58},39215.760000000002,33109.630000000005,0,0]
[75,null,{"$f":"C962*$K$4","v":65034.710000000006},41958.51,35461.240000000005,0,0]
[76,null,{"$f":"C963*$K$4","v":65034.710000000006},41958.51,35461.240000000005,0,0]
[77,null,{"$f":"C964*$K$4","v":65034.710000000006},41958.51,35461.240000000005,0,0]
[78,null,{"$f":"C965*$K$4","v":65034.710000000006},41958.51,35461.240000000005,0,0]
[79,null,{"$f":"C966*$K$4","v":65034.710000000006},41958.51,35461.240000000005,0,0]
[80,null,{"$f":"C967*$K$4","v":65034.710000000006},41958.51,35461.240000000005,0,0]
[81,null,{"$f":"C968*$K$4","v":65034.710000000006},41958.51,35461.240000000005,0,0]
[82,null,{"$f":"C969*$K$4","v":65034.710000000006},41958.51,35461.240000000005,0,0]
[83,null,{"$f":"C970*$K$4","v":65034.710000000006},41958.51,35461.240000000005,0,0]
[84,"o más",{"$f":"C971*$K$4","v":65034.710000000006},41958.51,35461.240000000005,0,0]
[1,"Hijo",{"$f":"C972*$K$4","v":3361.26},2169.29,1817.9,0,0]
[2,"Hijos",{"$f":"C973*$K$4","v":5715.52},3687.21,3089.3700000000003,0,0]
[3,"Hijos o más",{"$f":"C974*$K$4","v":8067.13},5205.66,4361.9000000000005,0,0]