{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["INGRESO DE DATOS","Global Ultimate","Global Elite","Global Premier","Global Select","Resumen Tarifas","Tablas","Tablas Guyanas y Santa Elena","Tablas Resto de Ecuador"],"not_rendered":{"charts":0,"images":15,"macros":1,"external_links":0,"defined_names":5,"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":69,"n_cols":25,"rows_kept":69,"cut":false,"hidden":false,"merged":[[62,20,62,23],[66,20,66,23],[58,20,58,23],[46,20,46,23],[50,20,50,23],[54,20,54,23],[56,3,56,4],[56,6,56,7],[14,10,14,12],[39,4,41,5],[42,4,42,5],[39,7,41,9],[42,7,42,9],[45,0,45,1],[37,0,37,1],[39,0,39,1],[41,0,41,1],[43,0,43,1],[49,0,49,2],[22,20,22,24],[44,11,47,12],[10,14,10,16],[37,2,37,12],[22,14,22,18],[37,14,37,18],[45,14,45,18],[42,14,42,16],[10,21,17,21],[42,20,42,24],[30,20,30,24],[34,20,34,24],[38,20,38,24],[26,20,26,24],[10,0,10,12]]}
[]
[null,null,null,null,null,null,null," "," ",null,null,null,null,null,"24 years",false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coaseguro (Panamá)",false]
[]
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento 24 años (por edad)",null,null,null,"Type","Nuevo Negocio",null,"Zonas","Guayas/Santa Elena"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"age","Discount (%)","Parameter",null,null,"Pólizas 2020",null,null,"El Resto de Ecuador"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,35,{"$f":"1-P13/100","v":0.65},null,null,"Pólizas 2021"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,30,{"$f":"1-P14/100","v":0.7},null,null,"Pólizas 2022"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,25,0.75,null,null,"Pólizas 2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,20,0.8,null,null,"Pólizas Mayo - Agosto 2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,15,0.85,null,null,"Pólizas Febrero - Abril 2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,6,0.94,null,null,"Renovaciones"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All ages",0,1,null,null,"Renovación: Pólizas mayo - diciembre de 2024",null,"Zona seleccionada",2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renovación: Pólizas enero - julio de 2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type selected",1,null,"Nombre de la Zona",{"$f":"IF(W19=1,\"Guayas/Santa Elena\",\"Resto de Ecuador\")","v":"Resto de Ecuador"}]
[null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. NEW BUSINESS DISCOUNT",null,null,null,null,null,"2. PÓLIZAS 2020"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select",null,null,"Ultimate","Elite","Premier","Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15,15,15,null,null,0,15,15,20]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. PÓLIZAS 2021"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15,15,15]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Des 24 años:",{"$f":"IF(P2,IF(C44=O13,Q13,IF(C44=O14,Q14,IF(C44=O15,Q15,IF(C44=O16,Q16,IF(C44=O17,Q17,IF(C44=O18,Q18,Q19)))))),Q19)","v":1},null,null,null,null,"4. PÓLIZAS 2022"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Des var coaseguro:",{"$f":"IF(P3=TRUE,0.25,1)","v":1},null,null,null,null,0,15,15,15]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. PÓLIZAS 2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento si es nuevo negocio:",null,null,null,null,null,"Ultimate","Elite","Premier","Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15,15,15]
["Nombre del Asegurado Titular:",null,"John Doe",null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT (MULTIPLICATION FACTOR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select",null,null,"6. PÓLIZAS MAYO - AGOSTO 2023"]
["Número de adultos en la póliza:",null,1,null,"Número de dependientes\nmenores de 16 años\n(incluyendo los menores de 10 años):",null,null,"Número de dependientes\nmenores de 10 años:",null,null,null,null,null,null,{"$f":"IF($T$21=1,(O25/100),IF($T$21=2,(U25/100),IF($T$21=3,(U29/100),IF($T$21=4,(U33/100),IF($T$21=5,(U37/100),IF($T$21=6,(U41/100),IF($T$21=8,(U45/100),0)))))))","v":0},{"$f":"IF($T$21=1,(P25/100),IF($T$21=2,(V25/100),IF($T$21=3,(V29/100),IF($T$21=4,(V33/100),IF($T$21=5,(V37/100),IF($T$21=6,(V41/100),IF($T$21=8,(V45/100),0)))))))","v":0.15},{"$f":"IF($T$21=1,(Q25/100),IF($T$21=2,(W25/100),IF($T$21=3,(W29/100),IF($T$21=4,(W33/100),IF($T$21=5,(W37/100),IF($T$21=6,(W41/100),IF($T$21=8,(W45/100),0)))))))","v":0.15},{"$f":"IF($T$21=1,(R25/100),IF($T$21=2,(X25/100),IF($T$21=3,(X29/100),IF($T$21=4,(X33/100),IF($T$21=5,(X37/100),IF($T$21=6,(X41/100),IF($T$21=8,(X45/100),0)))))))","v":0.15},null,null,"Ultimate","Elite","Premier","Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,40.5,27.75]
["Número total de dependientes:",null,0]
[null,null,null,null,1,null,null,0,null,null,null,null,null,null,"Descuento combinado 24 años y Nuevo Negocio",null,null,null,null,null,"7. RENOVACIONES"]
["Edad del Asegurado Titular:",null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$21=1,\"Para nuevos negocios emitidos a partir del 1 de enero de  2025\",IF($T$21=2,\"Para renovaciones de pólizas vendidas entre el 1ro de enero y el 31 de diciembre de 2020\",IF($T$21=3,\"Para renovaciones de pólizas vendidas entre el 1ro de enero y el 31 de diciembre de 2020\",IF($T$21=4,\"Para renovaciones de pólizas vendidas entre el 1ro de enero y el 31 de diciembre de 2021\",IF($T$21=5,\"Para renovaciones de pólizas vendidas entre el 1ro de enero y el 31 de diciembre de 2022\",IF($T$21=6,\"Para renovaciones de pólizas vendidas entre el 1ro de enero al 30 de abril y entre el 1ro de septiembre al 31 de diciembre, de 2023\",IF($T$21=8,\"Para renovaciones de pólizas vendidas entre el 1ro de mayo y el 31 de agosto de 2023\",\"\")))))))","v":"Para nuevos negocios emitidos a partir del 1 de enero de  2025"},null,null,null,null,null,null,null,null,0,0,0,0]
["Edad del/la cónyuge:",null,0,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select",null,null,"8. RENOVACIONES MAYO - DICIEMBRE 2024 ",null,null,null,"PREMIER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-O40)*$P$31","v":1},{"$f":"(1-P40)*$P$31","v":0.85},{"$f":"(1-Q40)*$P$31","v":0.85},{"$f":"(1-R40)*$P$31","v":0.85},null,null,250,2000,5000,10000,20000]
[null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,{"$f":"1-(0.85*0.85)","v":0.27750000000000008},{"$f":"1-(0.85*0.85)","v":0.27750000000000008},{"$f":"1-(0.85*0.94)","v":0.20100000000000007},0,0]
["Tarifas en US$ | Validas: 1 de enero de 2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. RENOVACIONES MAYO - DICIEMBRE 2024 ",null,null,null,"SELECT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,2000,5000,10000,20000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-(0.93*0.85)","v":0.20950000000000002},{"$f":"1-(0.93*0.85)","v":0.20950000000000002},{"$f":"1-(0.93*0.85)","v":0.20950000000000002},0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10. PÓLIZAS FEBRERO - ABRIL 2024 ",null,null,null,"PREMIER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,2000,5000,10000,20000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-(0.85*0.7)","v":0.40500000000000003},{"$f":"1-(0.85*0.7)","v":0.40500000000000003},0.40500000000000003,0.40500000000000003,0.40500000000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11. PÓLIZAS FEBRERO - ABRIL 2024 ",null,null,null,"SELECT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,2000,5000,10000,20000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-(0.85*0.85)","v":0.27750000000000008},{"$f":"1-(0.85*0.85)","v":0.27750000000000008},0.27750000000000008,0.27750000000000008,0.27750000000000008]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12. RENOVACIONES ENERO - JULIO 2025",null,null,null,"PREMIER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,2000,5000,10000,20000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.15,0.06,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13. RENOVACIONES ENERO - JULIO 2025",null,null,null,"SELECT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,2000,5000,10000,20000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0]

{"sheet":"Global Ultimate","index":1,"n_rows":80,"n_cols":43,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,7,0,20],[0,22,0,35],[0,37,0,50],[30,0,30,1],[22,1,22,2],[26,0,26,1],[27,0,27,1],[29,0,29,3],[12,1,12,3],[22,3,22,4],[4,3,5,3],[6,3,10,3],[16,2,16,3],[4,0,10,2],[43,0,43,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[41,0,41,1],[42,0,42,1],[40,0,40,3],[56,0,56,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[54,0,54,1],[55,0,55,1],[53,0,53,3],[70,0,70,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[66,0,66,3],[79,0,82,3],[77,0,77,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1]]}
[null,null,false,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nGlobal Ultimate\nHealth Plan\nTarifas en US$ | Validas: 1 de enero de 2025",null,null,"REGIÓN"]
[]
[null,null,null,{"$f":"'INGRESO DE DATOS'!W21","v":"Resto de Ecuador"},null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$38","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$42","v":0}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$40","v":1},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 16 años",{"$f":"+'INGRESO DE DATOS'!$E$43","v":1},null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$44","v":50},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$46","v":0},null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-06T09:24:04.190"}]
[]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3"]
["En el país de residencia",null,"$0",1000,2000]
["Fuera del país de residencia",null,"$0",1000,2000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$231:$G$297,3,TRUE)+75","v":55352},{"$f":"VLOOKUP($B$21,Tablas!$A$231:$G$297,4,TRUE)+75","v":37964},{"$f":"VLOOKUP($B$21,Tablas!$A$231:$G$297,3,TRUE)+75","v":55352}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$231:$G$297,3,TRUE)))","v":0},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$231:$G$297,4,TRUE)))","v":0},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$231:$G$297,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$298:$G$300,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$298:$G$300,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$298:$G$300,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$298:$G$300,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$298:$G$300,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)))))))),\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$298:$G$300,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C31:C33)","v":55352},{"$f":"SUM(D31:D33)","v":37964},{"$f":"SUM(E31:E33)","v":55352}]
["Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino",null,{"$f":"C34*Tablas!$X$3","v":2214.08},{"$f":"D34*Tablas!$X$3","v":1518.56},{"$f":"75*Tablas!$X$2","v":75}]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"C34+C35","v":57566.080000000002},{"$f":"D34+D35","v":39482.559999999998},{"$f":"SUM(E34:E37)","v":55427}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),(VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)), (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)))))))","v":0},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),(VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)), (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)))))))","v":0},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),(VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)), (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)))))))","v":0}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"(C31-75)*Tablas!$K$4+75","v":29371.81},{"$f":"(D31-75)*Tablas!$K$4+75","v":20156.170000000002},{"$f":"VLOOKUP($B$21,Tablas!#REF!,5,TRUE)","v":{"$error":"#REF!"}}]
["Prima para conyuge",null,{"$f":"C32*Tablas!$K$4","v":0},{"$f":"D32*Tablas!$K$4","v":0},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!#REF!,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"C33*Tablas!$K$4","v":0},{"$f":"D33*Tablas!$K$4","v":0},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!#REF!,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!#REF!,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C42:C44)","v":29371.81},{"$f":"SUM(D42:D44)","v":20156.170000000002},{"$f":"SUM(E42:E44)","v":{"$error":"#REF!"}}]
[{"$f":"A35","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C45*Tablas!$X$3","v":1174.8724},{"$f":"D45*Tablas!$X$3","v":806.24680000000012},{"$f":"75*Tablas!$X$2","v":75}]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C45:C48)","v":30546.682400000002},{"$f":"SUM(D45:D48)","v":20962.416800000003},{"$f":"SUM(E45:E48)","v":{"$error":"#REF!"}}]
["Costo de segunda cuota",null,{"$f":"C45+C46-78","v":30468.682400000002},{"$f":"D45+D46-78","v":20884.416800000003},{"$f":"(E45 + E47)+((E31+E32+E33)*0.06*0.07)/2","v":{"$error":"#REF!"}}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":61015.364800000003},{"$f":"D49+D50","v":41846.833600000005},{"$f":"E49+E50","v":{"$error":"#REF!"}}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"C39*Tablas!$K$4","v":0},{"$f":"D39*Tablas!$K$4","v":0},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),(VLOOKUP(2,Tablas!#REF!,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!#REF!,5,TRUE)), (VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))","v":0}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"(C31-75)*Tablas!K3+75","v":15276.175000000001},{"$f":"(D31-75)*Tablas!K3+75","v":10494.475},{"$f":"VLOOKUP($B$21,Tablas!#REF!,5,TRUE)","v":{"$error":"#REF!"}}]
["Prima para conyuge",null,{"$f":"C32*Tablas!K3","v":0},{"$f":"D32*Tablas!K3","v":0},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!#REF!,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"C33*Tablas!K3","v":0},{"$f":"D33*Tablas!K3","v":0},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!#REF!,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!#REF!,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C55:C57)","v":15276.175000000001},{"$f":"SUM(D55:D57)","v":10494.475},{"$f":"SUM(E55:E57)","v":{"$error":"#REF!"}}]
[{"$f":"A46","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C58*Tablas!$X$3","v":611.04700000000003},{"$f":"D58*Tablas!$X$3","v":419.779},{"$f":"75*Tablas!$X$2","v":75}]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C58:C61)","v":15887.222000000002},{"$f":"SUM(D58:D61)","v":10914.254000000001},{"$f":"SUM(E58:E61)","v":{"$error":"#REF!"}}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C58+C59-78","v":15809.222000000002},{"$f":"D58+D59-78","v":10836.254000000001},{"$f":"(E58 + E60)+((E31+E32+E33)*0.1*0.07)/4","v":{"$error":"#REF!"}}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":63314.888000000006},{"$f":"D62+(D63*3)","v":43423.016000000003},{"$f":"E62+(E63*3)","v":{"$error":"#REF!"}}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"C39*Tablas!K3","v":0},{"$f":"D39*Tablas!K3","v":0},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),(VLOOKUP(2,Tablas!#REF!,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!#REF!,5,TRUE)), (VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))","v":0}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"(C31-75)*Tablas!$K$2+75","v":5234.1866666666647},{"$f":"(D31-75)*Tablas!$K$2+75","v":3611.306666666665},{"$f":"VLOOKUP($B$21,Tablas!#REF!,5,TRUE)","v":{"$error":"#REF!"}}]
["Prima para conyuge",null,{"$f":"C32*Tablas!$K$2","v":0},{"$f":"D32*Tablas!$K$2","v":0},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!#REF!,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"C33*Tablas!$K$2","v":0},{"$f":"D33*Tablas!$K$2","v":0},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!#REF!,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!#REF!,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C68:C70)","v":5234.1866666666647},{"$f":"SUM(D68:D70)","v":3611.306666666665},{"$f":"SUM(E68:E70)","v":{"$error":"#REF!"}}]
[{"$f":"A59","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C71*Tablas!$X$3","v":209.36746666666659},{"$f":"D71*Tablas!$X$3","v":144.45226666666662},{"$f":"75*Tablas!$X$2","v":75}]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C71:C74)","v":5443.5541333333313},{"$f":"SUM(D71:D74)","v":3755.7589333333317},{"$f":"SUM(E71:E74)","v":{"$error":"#REF!"}}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C71+C72-78","v":5365.5541333333313},{"$f":"D71+D72-78","v":3677.7589333333317},{"$f":"(E71 + E73)+((E31+E32+E33)*0.12*0.07)/12","v":{"$error":"#REF!"}}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":64464.649599999975},{"$f":"D75+(D76*11)","v":44211.107199999977},{"$f":"E75+(E76*11)","v":{"$error":"#REF!"}}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"C39*Tablas!K2","v":0},{"$f":"D39*Tablas!K2","v":0},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),(VLOOKUP(2,Tablas!#REF!,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!#REF!,5,TRUE)), (VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))","v":0}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Elite","index":2,"n_rows":85,"n_cols":46,"rows_kept":85,"cut":false,"hidden":false,"merged":[[0,10,0,23],[0,40,0,53],[0,25,0,38],[78,0,78,1],[79,0,79,1],[60,0,60,1],[24,0,24,1],[59,0,59,1],[63,0,63,1],[64,0,64,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[56,0,56,6],[68,0,68,1],[67,0,67,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[84,0,88,6],[74,0,74,1],[75,0,75,1],[76,0,76,1],[77,0,77,1],[66,0,66,1],[65,0,65,1],[70,0,70,6],[62,0,62,1],[61,0,61,1],[58,0,58,1],[50,0,50,1],[40,0,40,1],[54,0,54,1],[53,0,53,1],[52,0,52,1],[51,0,51,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[39,0,39,1],[45,0,45,1],[57,0,57,1],[35,0,35,1],[36,0,36,1],[42,0,42,6],[43,0,43,1],[44,0,44,1],[37,0,37,1],[38,0,38,1],[4,6,5,6],[6,6,10,6],[4,0,10,5],[34,0,34,1],[12,1,12,6],[20,4,20,5],[22,1,22,3],[27,0,27,1],[28,0,28,1],[30,0,30,6],[31,0,31,1],[32,0,32,1],[33,0,33,1],[16,2,16,3]]}
[null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nGlobal Elite Health Plan\nTarifas en US$ | Validas: 1 de enero de 2025",null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!W21","v":"Resto de Ecuador"},null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$38","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$40","v":1}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$42","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 10 años",{"$f":"+'INGRESO DE DATOS'!$H$43","v":0},null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$44","v":50},null,null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$46","v":0},null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",false,null," "]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-06T09:24:04.190"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBlES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,250,2000,3500,5000,10000]
["Fuera del país de residencia",null,5000,2000,3500,5000,10000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,3,TRUE)+75","v":20886.399999999998},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,4,TRUE)+75","v":17532.3},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,5,TRUE)+75","v":14184.15},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,6,TRUE)+75","v":12475.65},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,7,TRUE)+75","v":9048.4499999999989}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,4,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,5,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,6,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,7,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C32:C34)","v":20886.399999999998},{"$f":"SUM(D32:D34)","v":17532.3},{"$f":"SUM(E32:E34)","v":14184.15},{"$f":"SUM(F32:F34)","v":12475.65},{"$f":"SUM(G32:G34)","v":9048.4499999999989}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G35*-15%,0)","v":0}]
["Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino",null,{"$f":"C35*Tablas!$X$3","v":835.4559999999999},{"$f":"D35*Tablas!$X$3","v":701.29200000000003},{"$f":"E35*Tablas!$X$3","v":567.36599999999999},{"$f":"F35*Tablas!$X$3","v":499.02600000000001},{"$f":"G35*Tablas!$X$3","v":361.93799999999999}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C35:C39)","v":21721.855999999996},{"$f":"SUM(D35:D39)","v":18233.592000000001},{"$f":"SUM(E35:E39)","v":14751.516},{"$f":"SUM(F35:F39)","v":12974.675999999999},{"$f":"SUM(G35:G39)","v":9410.387999999999}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))","v":0}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"(C32-75)*Tablas!$K$4+75","v":11105.041999999999},{"$f":"(D32-75)*Tablas!$K$4+75","v":9327.3690000000006},{"$f":"(E32-75)*Tablas!$K$4+75","v":7552.8495000000003},{"$f":"(F32-75)*Tablas!$K$4+75","v":6647.3445000000002},{"$f":"(G32-75)*Tablas!$K$4+75","v":4830.9285}]
["Prima para conyuge",null,{"$f":"C33*Tablas!$K$4","v":0},{"$f":"D33*Tablas!$K$4","v":0},{"$f":"E33*Tablas!$K$4","v":0},{"$f":"F33*Tablas!$K$4","v":0},{"$f":"G33*Tablas!$K$4","v":0}]
["Prima para hijo (s)",null,{"$f":"C34*Tablas!$K$4","v":0},{"$f":"D34*Tablas!$K$4","v":0},{"$f":"E34*Tablas!$K$4","v":0},{"$f":"F34*Tablas!$K$4","v":0},{"$f":"G34*Tablas!$K$4","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C44:C46)","v":11105.041999999999},{"$f":"SUM(D44:D46)","v":9327.3690000000006},{"$f":"SUM(E44:E46)","v":7552.8495000000003},{"$f":"SUM(F44:F46)","v":6647.3445000000002},{"$f":"SUM(G44:G46)","v":4830.9285}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G47*-15%,0)","v":0}]
[{"$f":"A37","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C47*Tablas!$X$3","v":444.20168000000001},{"$f":"D47*Tablas!$X$3","v":373.09476000000001},{"$f":"E47*Tablas!$X$3","v":302.11398000000003},{"$f":"F47*Tablas!$X$3","v":265.89377999999999},{"$f":"G47*Tablas!$X$3","v":193.23714000000001}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C47:C51)","v":11549.24368},{"$f":"SUM(D47:D51)","v":9700.4637600000005},{"$f":"SUM(E47:E51)","v":7854.9634800000003},{"$f":"SUM(F47:F51)","v":6913.2382800000005},{"$f":"SUM(G47:G51)","v":5024.1656400000002}]
["Costo de segunda cuota",null,{"$f":"C47+C49-78","v":11471.24368},{"$f":"D47+D49-78","v":9622.4637600000005},7776.9634800000003,6835.2382800000005,4946.1656400000002]
["TOTAL ANUAL",null,{"$f":"C52+C53","v":23020.487359999999},{"$f":"D52+D53","v":19322.927520000001},{"$f":"E52+E53","v":15631.926960000001},{"$f":"F52+F53","v":13748.476560000001},{"$f":"G52+G53","v":9970.3312800000003}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"C41*Tablas!$K$4","v":0},{"$f":"D41*Tablas!$K$4","v":0},{"$f":"E41*Tablas!$K$4","v":0},{"$f":"F41*Tablas!$K$4","v":0},{"$f":"G41*Tablas!$K$4","v":0}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"(C32-75)*Tablas!$K$3+75","v":5798.1350000000002},{"$f":"(D32-75)*Tablas!$K$3+75","v":4875.7575000000006},{"$f":"(E32-75)*Tablas!$K$3+75","v":3955.0162500000001},{"$f":"(F32-75)*Tablas!$K$3+75","v":3485.17875},{"$f":"(G32-75)*Tablas!$K$3+75","v":2542.69875}]
["Prima para conyuge",null,{"$f":"C33*Tablas!$K$3","v":0},{"$f":"D33*Tablas!$K$3","v":0},{"$f":"E33*Tablas!$K$3","v":0},{"$f":"F33*Tablas!$K$3","v":0},{"$f":"G33*Tablas!$K$3","v":0}]
["Prima para hijo (s)",null,{"$f":"C34*Tablas!$K$3","v":0},{"$f":"D34*Tablas!$K$3","v":0},{"$f":"E34*Tablas!$K$3","v":0},{"$f":"F34*Tablas!$K$3","v":0},{"$f":"G34*Tablas!$K$3","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C58:C60)","v":5798.1350000000002},{"$f":"SUM(D58:D60)","v":4875.7575000000006},{"$f":"SUM(E58:E60)","v":3955.0162500000001},{"$f":"SUM(F58:F60)","v":3485.17875},{"$f":"SUM(G58:G60)","v":2542.69875}]
["Ajuste por la variante con coaseguro\n fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G61*-15%,0)","v":0}]
[{"$f":"A37","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C61*Tablas!$X$3","v":231.92540000000002},{"$f":"D61*Tablas!$X$3","v":195.03030000000004},{"$f":"E61*Tablas!$X$3","v":158.20065},{"$f":"F61*Tablas!$X$3","v":139.40715},{"$f":"G61*Tablas!$X$3","v":101.70795}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C61:C65)","v":6030.0604000000003},{"$f":"SUM(D61:D65)","v":5070.787800000001},{"$f":"SUM(E61:E65)","v":4113.2169000000004},{"$f":"SUM(F61:F65)","v":3624.5859},{"$f":"SUM(G61:G65)","v":2644.4067}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C61+C63-78","v":5952.0604000000003},{"$f":"D61+D63-78","v":4992.787800000001},4035.2169000000004,3546.5859,2566.4067]
["TOTAL ANUAL",null,{"$f":"C66+(C67*3)","v":23886.241600000001},{"$f":"D66+(D67*3)","v":20049.151200000004},{"$f":"E66+(E67*3)","v":16218.867600000001},{"$f":"F66+(F67*3)","v":14264.3436},{"$f":"G66+(G67*3)","v":10343.6268}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"C41*Tablas!$K$3","v":0},{"$f":"D41*Tablas!$K$3","v":0},{"$f":"E41*Tablas!$K$3","v":0},{"$f":"F41*Tablas!$K$3","v":0},{"$f":"G41*Tablas!$K$3","v":0}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"(C32-75)*Tablas!$K$2+75","v":2017.3973333333324},{"$f":"(D32-75)*Tablas!$K$2+75","v":1704.3479999999993},{"$f":"(E32-75)*Tablas!$K$2+75","v":1391.8539999999994},{"$f":"(F32-75)*Tablas!$K$2+75","v":1232.3939999999996},{"$f":"(G32-75)*Tablas!$K$2+75","v":912.52199999999959}]
["Prima para conyuge",null,{"$f":"C33*Tablas!$K$2","v":0},{"$f":"D33*Tablas!$K$2","v":0},{"$f":"E33*Tablas!$K$2","v":0},{"$f":"F33*Tablas!$K$2","v":0},{"$f":"G33*Tablas!$K$2","v":0}]
["Prima para hijo (s)",null,{"$f":"C34*Tablas!$K$2","v":0},{"$f":"D34*Tablas!$K$2","v":0},{"$f":"E34*Tablas!$K$2","v":0},{"$f":"F34*Tablas!$K$2","v":0},{"$f":"G34*Tablas!$K$2","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C72:C74)","v":2017.3973333333324},{"$f":"SUM(D72:D74)","v":1704.3479999999993},{"$f":"SUM(E72:E74)","v":1391.8539999999994},{"$f":"SUM(F72:F74)","v":1232.3939999999996},{"$f":"SUM(G72:G74)","v":912.52199999999959}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G75*-15%,0)","v":0}]
[{"$f":"A63","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C75*Tablas!$X$3","v":80.695893333333302},{"$f":"D75*Tablas!$X$3","v":68.173919999999967},{"$f":"E75*Tablas!$X$3","v":55.674159999999972},{"$f":"F75*Tablas!$X$3","v":49.29575999999998},{"$f":"G75*Tablas!$X$3","v":36.500879999999988}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C75:C79)","v":2098.0932266666659},{"$f":"SUM(D75:D79)","v":1772.5219199999992},{"$f":"SUM(E75:E79)","v":1447.5281599999994},{"$f":"SUM(F75:F79)","v":1281.6897599999995},{"$f":"SUM(G75:G79)","v":949.02287999999953}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75+C77-78","v":2020.0932266666659},{"$f":"D75+D77-78","v":1694.5219199999992},1369.5281599999994,1203.6897599999995,871.02287999999953]
["TOTAL ANUAL",null,{"$f":"C80+(C81*11)","v":24319.118719999991},{"$f":"D80+(D81*11)","v":20412.263039999991},{"$f":"E80+(E81*11)","v":16512.337919999991},{"$f":"F80+(F81*11)","v":14522.277119999993},{"$f":"G80+(G81*11)","v":10530.274559999994}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"C41*Tablas!$K$2","v":0},{"$f":"D41*Tablas!$K$2","v":0},{"$f":"E41*Tablas!$K$2","v":0},{"$f":"F41*Tablas!$K$2","v":0},{"$f":"G41*Tablas!$K$2","v":0}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro.\nLa emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos \nde prima requeridos."]

{"sheet":"Global Premier","index":3,"n_rows":78,"n_cols":45,"rows_kept":78,"cut":false,"hidden":false,"merged":[[0,24,0,37],[0,39,0,52],[0,0,3,5],[4,6,5,6],[4,0,10,5],[6,6,10,6],[0,9,0,22],[33,0,33,1],[34,0,34,1],[35,0,35,1],[18,3,18,5],[12,1,12,5],[20,1,20,2],[25,0,25,1],[26,0,26,1],[22,0,22,2],[16,2,16,3],[31,0,31,1],[68,0,68,1],[70,0,70,1],[43,0,43,1],[56,0,56,1],[69,0,69,1],[55,0,55,1],[57,0,57,1],[45,0,45,1],[46,0,46,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[59,0,59,1],[65,0,65,1],[77,0,80,6],[29,0,29,1],[51,0,51,6],[38,0,38,6],[28,0,28,6],[72,0,72,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[44,0,44,1],[30,0,30,1],[67,0,67,1],[71,0,71,1],[64,0,64,6],[58,0,58,1],[66,0,66,1]]}
[" ",null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nGlobal Premier Health Plan\nTarifas en US$ | Validas: 1 de enero de 2025",null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!W21","v":"Resto de Ecuador"},null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$38","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$40","v":1}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$42","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$44","v":50},null,"Edad del/la conyuge",null,null,{"$f":"+'INGRESO DE DATOS'!$C$46","v":0},null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-06T09:24:04.190"},null,null,null,null,null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",false,null," "]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[null,null,{"$f":"1-(IF('INGRESO DE DATOS'!$T$21=9,'INGRESO DE DATOS'!U49,IF('INGRESO DE DATOS'!$T$21=7,'INGRESO DE DATOS'!U57,IF('INGRESO DE DATOS'!$T$21=10,'INGRESO DE DATOS'!U65,0))))","v":1},{"$f":"1-(IF('INGRESO DE DATOS'!$T$21=9,'INGRESO DE DATOS'!V49,IF('INGRESO DE DATOS'!$T$21=7,'INGRESO DE DATOS'!V57,IF('INGRESO DE DATOS'!$T$21=10,'INGRESO DE DATOS'!V65,0))))","v":1},{"$f":"1-(IF('INGRESO DE DATOS'!$T$21=9,'INGRESO DE DATOS'!W49,IF('INGRESO DE DATOS'!$T$21=7,'INGRESO DE DATOS'!W57,IF('INGRESO DE DATOS'!$T$21=10,'INGRESO DE DATOS'!W65,0))))","v":1},{"$f":"1-(IF('INGRESO DE DATOS'!$T$21=9,'INGRESO DE DATOS'!X49,IF('INGRESO DE DATOS'!$T$21=7,'INGRESO DE DATOS'!X57,IF('INGRESO DE DATOS'!$T$21=10,'INGRESO DE DATOS'!X65,0))))","v":1},{"$f":"1-(IF('INGRESO DE DATOS'!$T$21=9,'INGRESO DE DATOS'!Y49,IF('INGRESO DE DATOS'!$T$21=7,'INGRESO DE DATOS'!Y57,IF('INGRESO DE DATOS'!$T$21=10,'INGRESO DE DATOS'!Y65,0))))","v":1}]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,250,2000,5000,10000,20000]
["Fuera del país de residencia",null,5000,2000,5000,10000,20000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"(VLOOKUP($B$19,Tablas!$A$81:$G$147,3,TRUE)*C24)+75","v":13272.1},{"$f":"(VLOOKUP($B$19,Tablas!$A$81:$G$147,4,TRUE)*D24)+75","v":11042.55},{"$f":"(VLOOKUP($B$19,Tablas!$A$81:$G$147,5,TRUE)*E24)+75","v":8361.65},{"$f":"(VLOOKUP($B$19,Tablas!$A$81:$G$147,6,TRUE)*F24)+75","v":5828.65},{"$f":"(VLOOKUP($B$19,Tablas!$A$81:$G$147,7,TRUE)*G24)+75","v":4589.3499999999995}]
["Prima para conyuge",null,{"$f":"(IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$81:$G$147,3,TRUE)))*C24)","v":0},{"$f":"(IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$81:$G$147,4,TRUE)))*D24)","v":0},{"$f":"(IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$81:$G$147,5,TRUE)))*E24)","v":0},{"$f":"(IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$81:$G$147,6,TRUE)))*F24)","v":0},{"$f":"(IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$81:$G$147,7,TRUE)))*G24)","v":0}]
["Prima para hijo (s)",null,{"$f":"(IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$148:$G$150,3,TRUE)))*C24)","v":0},{"$f":"(IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$148:$G$150,4,TRUE)))*D24)","v":0},{"$f":"(IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$148:$G$150,5,TRUE)))*E24)","v":0},{"$f":"(IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$148:$G$150,6,TRUE)))*F24)","v":0},{"$f":"(IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$148:$G$150,7,TRUE)))*G24)","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":13272.1},{"$f":"SUM(D30:D32)","v":11042.55},{"$f":"SUM(E30:E32)","v":8361.65},{"$f":"SUM(F30:F32)","v":5828.65},{"$f":"SUM(G30:G32)","v":4589.3499999999995}]
["Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino",null,{"$f":"C33*Tablas!$X$3","v":530.88400000000001},{"$f":"D33*Tablas!$X$3","v":441.702},{"$f":"E33*Tablas!$X$3","v":334.46600000000001},{"$f":"F33*Tablas!$X$3","v":233.14599999999999},{"$f":"G33*Tablas!$X$3","v":183.57399999999998}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C36)","v":13802.984},{"$f":"SUM(D33:D36)","v":11484.251999999999},{"$f":"SUM(E33:E36)","v":8696.116},{"$f":"SUM(F33:F36)","v":6061.7959999999994},{"$f":"SUM(G33:G36)","v":4772.9239999999991}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"(C30-75)*Tablas!$K$4+75","v":7069.4630000000006},{"$f":"(D30-75)*Tablas!$K$4+75","v":5887.8014999999996},{"$f":"(E30-75)*Tablas!$K$4+75","v":4466.9245000000001},{"$f":"(F30-75)*Tablas!$K$4+75","v":3124.4344999999998},{"$f":"(G30-75)*Tablas!$K$4+75","v":2467.6054999999997}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$4","v":0},{"$f":"D31*Tablas!$K$4","v":0},{"$f":"E31*Tablas!$K$4","v":0},{"$f":"F31*Tablas!$K$4","v":0},{"$f":"G31*Tablas!$K$4","v":0}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$4","v":0},{"$f":"D32*Tablas!$K$4","v":0},{"$f":"E32*Tablas!$K$4","v":0},{"$f":"F32*Tablas!$K$4","v":0},{"$f":"G32*Tablas!$K$4","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C40:C42)","v":7069.4630000000006},{"$f":"SUM(D40:D42)","v":5887.8014999999996},{"$f":"SUM(E40:E42)","v":4466.9245000000001},{"$f":"SUM(F40:F42)","v":3124.4344999999998},{"$f":"SUM(G40:G42)","v":2467.6054999999997}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C43*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D43*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E43*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F43*-15%,0)","v":0}]
[{"$f":"A34","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C43*Tablas!$X$3","v":282.77852000000001},{"$f":"D43*Tablas!$X$3","v":235.51205999999999},{"$f":"E43*Tablas!$X$3","v":178.67698000000001},{"$f":"F43*Tablas!$X$3","v":124.97738},{"$f":"G43*Tablas!$X$3","v":98.704219999999992}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C43:C47)","v":7352.2415200000005},{"$f":"SUM(D43:D47)","v":6123.3135599999996},{"$f":"SUM(E43:E47)","v":4645.6014800000003},{"$f":"SUM(F43:F47)","v":3249.4118799999997},{"$f":"SUM(G43:G47)","v":2566.3097199999997}]
["Costo de segunda cuota",null,{"$f":"C43+C45-78","v":7274.2415200000005},{"$f":"D43+D45-78","v":6045.3135599999996},4567.6014800000003,3171.4118799999997,{"$f":"G43+G45-78","v":2488.3097199999997}]
["TOTAL ANUAL",null,{"$f":"C48+C49","v":14626.483040000001},{"$f":"D48+D49","v":12168.627119999999},{"$f":"E48+E49","v":9213.2029600000005},{"$f":"F48+F49","v":6420.8237599999993},{"$f":"G48+G49","v":5054.6194399999995}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"(C30-75)*Tablas!$K$3+75","v":3704.2025000000003},{"$f":"(D30-75)*Tablas!$K$3+75","v":3091.0762500000001},{"$f":"(E30-75)*Tablas!$K$3+75","v":2353.8287500000001},{"$f":"(F30-75)*Tablas!$K$3+75","v":1657.2537500000001},{"$f":"(G30-75)*Tablas!$K$3+75","v":1316.44625}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$3","v":0},{"$f":"D31*Tablas!$K$3","v":0},{"$f":"E31*Tablas!$K$3","v":0},{"$f":"F31*Tablas!$K$3","v":0},{"$f":"G31*Tablas!$K$3","v":0}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$3","v":0},{"$f":"D32*Tablas!$K$3","v":0},{"$f":"E32*Tablas!$K$3","v":0},{"$f":"F32*Tablas!$K$3","v":0},{"$f":"G32*Tablas!$K$3","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C53:C55)","v":3704.2025000000003},{"$f":"SUM(D53:D55)","v":3091.0762500000001},{"$f":"SUM(E53:E55)","v":2353.8287500000001},{"$f":"SUM(F53:F55)","v":1657.2537500000001},{"$f":"SUM(G53:G55)","v":1316.44625}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C56*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D56*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E56*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F56*-15%,0)","v":0}]
[{"$f":"A34","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C56*Tablas!$X$3","v":148.16810000000001},{"$f":"D56*Tablas!$X$3","v":123.64305},{"$f":"E56*Tablas!$X$3","v":94.153150000000011},{"$f":"F56*Tablas!$X$3","v":66.290150000000011},{"$f":"G56*Tablas!$X$3","v":52.657849999999996}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C56:C60)","v":3852.3706000000002},{"$f":"SUM(D56:D60)","v":3214.7193000000002},{"$f":"SUM(E56:E60)","v":2447.9819000000002},{"$f":"SUM(F56:F60)","v":1723.5439000000001},{"$f":"SUM(G56:G60)","v":1369.1041}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C56+C58-78","v":3774.3706000000002},{"$f":"D56+D58-78","v":3136.7193000000002},2369.9819000000002,1645.5439000000001,{"$f":"G56+G58-78","v":1291.1041}]
["TOTAL ANUAL",null,{"$f":"C61+(C62*3)","v":15175.482400000001},{"$f":"D61+(D62*3)","v":12624.877200000001},{"$f":"E61+(E62*3)","v":9557.9276000000009},{"$f":"F61+(F62*3)","v":6660.1756000000005},{"$f":"G61+(G62*3)","v":5242.4164000000001}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"(C30-75)*Tablas!$K$2+75","v":1306.7293333333328},{"$f":"(D30-75)*Tablas!$K$2+75","v":1098.6379999999995},{"$f":"(E30-75)*Tablas!$K$2+75","v":848.42066666666631},{"$f":"(F30-75)*Tablas!$K$2+75","v":612.00733333333312},{"$f":"(G30-75)*Tablas!$K$2+75","v":496.33933333333312}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$2","v":0},{"$f":"D31*Tablas!$K$2","v":0},{"$f":"E31*Tablas!$K$2","v":0},{"$f":"F31*Tablas!$K$2","v":0},{"$f":"G31*Tablas!$K$2","v":0}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$2","v":0},{"$f":"D32*Tablas!$K$2","v":0},{"$f":"E32*Tablas!$K$2","v":0},{"$f":"F32*Tablas!$K$2","v":0},{"$f":"G32*Tablas!$K$2","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C66:C68)","v":1306.7293333333328},{"$f":"SUM(D66:D68)","v":1098.6379999999995},{"$f":"SUM(E66:E68)","v":848.42066666666631},{"$f":"SUM(F66:F68)","v":612.00733333333312},{"$f":"SUM(G66:G68)","v":496.33933333333312}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C69*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D69*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E69*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F69*-15%,0)","v":0}]
[{"$f":"A58","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C69*Tablas!$X$3","v":52.269173333333313},{"$f":"D69*Tablas!$X$3","v":43.945519999999981},{"$f":"E69*Tablas!$X$3","v":33.936826666666654},{"$f":"F69*Tablas!$X$3","v":24.480293333333325},{"$f":"G69*Tablas!$X$3","v":19.853573333333326}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C69:C73)","v":1358.9985066666661},{"$f":"SUM(D69:D73)","v":1142.5835199999995},{"$f":"SUM(E69:E73)","v":882.35749333333297},{"$f":"SUM(F69:F73)","v":636.48762666666642},{"$f":"SUM(G69:G73)","v":516.19290666666643}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C69+C71-78","v":1280.9985066666661},{"$f":"D69+D71-78","v":1064.5835199999995},804.35749333333297,558.48762666666642,{"$f":"G69+G71-78","v":438.19290666666643}]
["TOTAL ANUAL",null,{"$f":"C74+(C75*11)","v":15449.982079999994},{"$f":"D74+(D75*11)","v":12853.002239999994},{"$f":"E74+(E75*11)","v":9730.2899199999956},{"$f":"F74+(F75*11)","v":6779.8515199999965},{"$f":"G74+(G75*11)","v":5336.3148799999972}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones\nde riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Select","index":4,"n_rows":79,"n_cols":45,"rows_kept":79,"cut":false,"hidden":false,"merged":[[4,0,10,5],[12,1,12,6],[18,4,18,5],[39,0,39,6],[28,0,28,6],[20,1,20,2],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[22,0,22,2],[25,0,25,1],[26,0,26,1],[16,2,16,3],[78,0,81,6],[0,9,0,22],[0,24,0,37],[0,39,0,52],[66,0,66,1],[76,0,76,1],[54,0,54,1],[55,0,55,1],[4,6,5,6],[6,6,10,6],[29,0,29,1],[52,0,52,5],[53,0,53,1],[33,0,33,1],[30,0,30,1],[31,0,31,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[45,0,45,1],[46,0,46,1],[44,0,44,1],[58,0,58,1],[69,0,69,1],[71,0,71,1],[59,0,59,1],[60,0,60,1],[65,0,65,5],[61,0,61,1],[62,0,62,1],[63,0,63,1],[74,0,74,1],[75,0,75,1],[67,0,67,1],[68,0,68,1],[70,0,70,1],[73,0,73,1],[72,0,72,1],[57,0,57,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[56,0,56,1]]}
[" ",null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nGlobal Select Health Plan\nTarifas en US$ | Validas: 1 de enero de 2025",null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!W21","v":"Resto de Ecuador"},null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$38","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$40","v":1}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$42","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$44","v":50},null,null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$46","v":0},null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-06T09:24:04.190"},null,null,null,null,null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[null,null,{"$f":"1-(IF('INGRESO DE DATOS'!$T$21=9,'INGRESO DE DATOS'!U53,IF('INGRESO DE DATOS'!$T$21=7,'INGRESO DE DATOS'!U61,IF('INGRESO DE DATOS'!$T$21=10,'INGRESO DE DATOS'!U69,0))))","v":1},{"$f":"1-(IF('INGRESO DE DATOS'!$T$21=9,'INGRESO DE DATOS'!V53,IF('INGRESO DE DATOS'!$T$21=7,'INGRESO DE DATOS'!V61,IF('INGRESO DE DATOS'!$T$21=10,'INGRESO DE DATOS'!V69,0))))","v":1},{"$f":"1-(IF('INGRESO DE DATOS'!$T$21=9,'INGRESO DE DATOS'!W53,IF('INGRESO DE DATOS'!$T$21=7,'INGRESO DE DATOS'!W61,IF('INGRESO DE DATOS'!$T$21=10,'INGRESO DE DATOS'!W69,0))))","v":1},{"$f":"1-(IF('INGRESO DE DATOS'!$T$21=9,'INGRESO DE DATOS'!X53,IF('INGRESO DE DATOS'!$T$21=7,'INGRESO DE DATOS'!X61,IF('INGRESO DE DATOS'!$T$21=10,'INGRESO DE DATOS'!X69,0))))","v":1},{"$f":"1-(IF('INGRESO DE DATOS'!$T$21=9,'INGRESO DE DATOS'!Y53,IF('INGRESO DE DATOS'!$T$21=7,'INGRESO DE DATOS'!Y61,IF('INGRESO DE DATOS'!$T$21=10,'INGRESO DE DATOS'!Y69,0))))","v":1}]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,250,2000,5000,10000,20000]
["Fuera del país de residencia",null,5000,2000,5000,10000,20000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"(VLOOKUP($B$19,Tablas!$A$156:$G$222,3,TRUE)*C24)+75","v":8948.15},{"$f":"(VLOOKUP($B$19,Tablas!$A$156:$G$222,4,TRUE)*D24)+75","v":7965.55},{"$f":"(VLOOKUP($B$19,Tablas!$A$156:$G$222,5,TRUE)*E24)+75","v":5549},{"$f":"(VLOOKUP($B$19,Tablas!$A$156:$G$222,6,TRUE)*F24)+75","v":4160.1000000000004},{"$f":"(VLOOKUP($B$19,Tablas!$A$156:$G$222,7,TRUE)*G24)+75","v":3279.5}]
["Prima para conyuge",null,{"$f":"(IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$156:$G$222,3,TRUE)))*C24)","v":0},{"$f":"(IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$156:$G$222,4,TRUE)))*D24)","v":0},{"$f":"(IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$156:$G$222,5,TRUE)))*E24)","v":0},{"$f":"(IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$156:$G$222,6,TRUE)))*F24)","v":0},{"$f":"(IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$156:$G$222,7,TRUE)))*G24)","v":0}]
["Prima para hijo (s)",null,{"$f":"(IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,3,TRUE)))*C24)","v":0},{"$f":"(IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,4,TRUE)))*D24)","v":0},{"$f":"(IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,5,TRUE)))*E24)","v":0},{"$f":"(IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,6,TRUE)))*F24)","v":0},{"$f":"(IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,7,TRUE)))*G24)","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":8948.15},{"$f":"SUM(D30:D32)","v":7965.55},{"$f":"SUM(E30:E32)","v":5549},{"$f":"SUM(F30:F32)","v":4160.1000000000004},{"$f":"SUM(G30:G32)","v":3279.5}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F33*-15%,0)","v":0}]
["Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino",null,{"$f":"C33*Tablas!$X$3","v":357.92599999999999},{"$f":"D33*Tablas!$X$3","v":318.62200000000001},{"$f":"E33*Tablas!$X$3","v":221.96},{"$f":"F33*Tablas!$X$3","v":166.40400000000002},{"$f":"G33*Tablas!$X$3","v":131.18}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":9306.0759999999991},{"$f":"SUM(D33:D37)","v":8284.1720000000005},{"$f":"SUM(E33:E37)","v":5770.96},{"$f":"SUM(F33:F37)","v":4326.5040000000008},{"$f":"SUM(G33:G37)","v":3410.68}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"(C30-75)*Tablas!$K$4+75","v":4777.7695000000003},{"$f":"(D30-75)*Tablas!$K$4+75","v":4256.9915000000001},{"$f":"(E30-75)*Tablas!$K$4+75","v":2976.2200000000003},{"$f":"(F30-75)*Tablas!$K$4+75","v":2240.1030000000005},{"$f":"(G30-75)*Tablas!$K$4+75","v":1773.385}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$4","v":0},{"$f":"D31*Tablas!$K$4","v":0},{"$f":"E31*Tablas!$K$4","v":0},{"$f":"F31*Tablas!$K$4","v":0},{"$f":"G31*Tablas!$K$4","v":0}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$4","v":0},{"$f":"D32*Tablas!$K$4","v":0},{"$f":"E32*Tablas!$K$4","v":0},{"$f":"F32*Tablas!$K$4","v":0},{"$f":"G32*Tablas!$K$4","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":4777.7695000000003},{"$f":"SUM(D41:D43)","v":4256.9915000000001},{"$f":"SUM(E41:E43)","v":2976.2200000000003},{"$f":"SUM(F41:F43)","v":2240.1030000000005},{"$f":"SUM(G41:G43)","v":1773.385}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-15%,0)","v":0}]
[{"$f":"A35","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C44*Tablas!$X$3","v":191.11078000000001},{"$f":"D44*Tablas!$X$3","v":170.27966000000001},{"$f":"E44*Tablas!$X$3","v":119.04880000000001},{"$f":"F44*Tablas!$X$3","v":89.604120000000023},{"$f":"G44*Tablas!$X$3","v":70.935400000000001}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":4968.8802800000003},{"$f":"SUM(D44:D48)","v":4427.2711600000002},{"$f":"SUM(E44:E48)","v":3095.2688000000003},{"$f":"SUM(F44:F48)","v":2329.7071200000005},{"$f":"SUM(G44:G48)","v":1844.3204000000001}]
["Costo de segunda cuota",null,{"$f":"C44+C46-78","v":4890.8802800000003},{"$f":"D44+D46-78","v":4349.2711600000002},3017.2688000000003,2251.7071200000005,1766.3204000000001]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":9859.7605600000006},{"$f":"D49+D50","v":8776.5423200000005},{"$f":"E49+E50","v":6112.5376000000006},{"$f":"F49+F50","v":4581.414240000001},{"$f":"G49+G50","v":3610.6408000000001}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"(C30-75)*Tablas!$K$3+75","v":2515.11625},{"$f":"(D30-75)*Tablas!$K$3+75","v":2244.9012500000003},{"$f":"(E30-75)*Tablas!$K$3+75","v":1580.3500000000001},{"$f":"(F30-75)*Tablas!$K$3+75","v":1198.4025000000001},{"$f":"(G30-75)*Tablas!$K$3+75","v":956.23750000000007}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$3","v":0},{"$f":"D31*Tablas!$K$3","v":0},{"$f":"E31*Tablas!$K$3","v":0},{"$f":"F31*Tablas!$K$3","v":0},{"$f":"G31*Tablas!$K$3","v":0}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$3","v":0},{"$f":"D32*Tablas!$K$3","v":0},{"$f":"E32*Tablas!$K$3","v":0},{"$f":"F32*Tablas!$K$3","v":0},{"$f":"G32*Tablas!$K$3","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":2515.11625},{"$f":"SUM(D54:D56)","v":2244.9012500000003},{"$f":"SUM(E54:E56)","v":1580.3500000000001},{"$f":"SUM(F54:F56)","v":1198.4025000000001},{"$f":"SUM(G54:G56)","v":956.23750000000007}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-15%,0)","v":0}]
[{"$f":"A35","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C57*Tablas!$X$3","v":100.60465000000001},{"$f":"D57*Tablas!$X$3","v":89.796050000000022},{"$f":"E57*Tablas!$X$3","v":63.214000000000006},{"$f":"F57*Tablas!$X$3","v":47.93610000000001},{"$f":"G57*Tablas!$X$3","v":38.249500000000005}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":2615.7209000000003},{"$f":"SUM(D57:D61)","v":2334.6973000000003},{"$f":"SUM(E57:E61)","v":1643.5640000000001},{"$f":"SUM(F57:F61)","v":1246.3386},{"$f":"SUM(G57:G61)","v":994.48700000000008}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C57+C59-78","v":2537.7209000000003},{"$f":"D57+D59-78","v":2256.6973000000003},1565.5640000000001,1168.3386,916.48700000000008]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":10228.883600000001},{"$f":"D62+(D63*3)","v":9104.7892000000011},{"$f":"E62+(E63*3)","v":6340.2560000000003},{"$f":"F62+(F63*3)","v":4751.3544000000002},{"$f":"G62+(G63*3)","v":3743.9480000000003}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"(C30-75)*Tablas!$K$2+75","v":903.16066666666632},{"$f":"(D30-75)*Tablas!$K$2+75","v":811.45133333333308},{"$f":"(E30-75)*Tablas!$K$2+75","v":585.90666666666652},{"$f":"(F30-75)*Tablas!$K$2+75","v":456.2759999999999},{"$f":"(G30-75)*Tablas!$K$2+75","v":374.08666666666653}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$2","v":0},{"$f":"D31*Tablas!$K$2","v":0},{"$f":"E31*Tablas!$K$2","v":0},{"$f":"F31*Tablas!$K$2","v":0},{"$f":"G31*Tablas!$K$2","v":0}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$2","v":0},{"$f":"D32*Tablas!$K$2","v":0},{"$f":"E32*Tablas!$K$2","v":0},{"$f":"F32*Tablas!$K$2","v":0},{"$f":"G32*Tablas!$K$2","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":903.16066666666632},{"$f":"SUM(D67:D69)","v":811.45133333333308},{"$f":"SUM(E67:E69)","v":585.90666666666652},{"$f":"SUM(F67:F69)","v":456.2759999999999},{"$f":"SUM(G67:G69)","v":374.08666666666653}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-15%,0)","v":0}]
[{"$f":"A59","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C70*Tablas!$X$3","v":36.126426666666653},{"$f":"D70*Tablas!$X$3","v":32.458053333333325},{"$f":"E70*Tablas!$X$3","v":23.436266666666661},{"$f":"F70*Tablas!$X$3","v":18.251039999999996},{"$f":"G70*Tablas!$X$3","v":14.963466666666662}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":939.28709333333302},{"$f":"SUM(D70:D74)","v":843.90938666666636},{"$f":"SUM(E70:E74)","v":609.34293333333324},{"$f":"SUM(F70:F74)","v":474.52703999999989},{"$f":"SUM(G70:G74)","v":389.05013333333318}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C70+C72-78","v":861.28709333333302},{"$f":"D70+D72-78","v":765.90938666666636},531.34293333333324,396.52703999999989,311.05013333333318]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":10413.445119999995},{"$f":"D75+(D76*11)","v":9268.9126399999968},{"$f":"E75+(E76*11)","v":6454.1151999999993},{"$f":"F75+(F76*11)","v":4836.3244799999984},{"$f":"G75+(G76*11)","v":3810.6015999999981}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Resumen Tarifas","index":5,"n_rows":77,"n_cols":6,"rows_kept":77,"cut":false,"hidden":false,"merged":[[76,0,83,5],[67,0,74,0],[30,1,30,2],[6,5,10,5],[36,0,36,5],[73,1,73,5],[16,2,16,3],[63,0,63,5],[67,1,67,5],[69,1,69,5],[71,1,71,5],[50,0,50,5],[54,1,54,5],[22,0,22,2],[46,1,46,5],[54,0,61,0],[0,0,3,5],[20,1,20,2],[12,1,12,5],[40,0,47,0],[4,5,5,5],[4,0,10,4],[26,1,26,2],[22,4,34,5],[26,0,33,0],[56,1,56,5],[58,1,58,5],[60,1,60,5],[28,1,28,2],[32,1,32,2],[44,1,44,5],[42,1,42,5],[40,1,40,5]]}
[" "]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nGlobal Major Health Plans\nResumen de Tarifas\nTarifas en US$ | Validas: 1 de enero de 2025",null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!W21","v":"Resto de Ecuador"}]
[]
[]
[]
[]
["ç"]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$38","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$40","v":1}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$42","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$44","v":50},null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$46","v":0}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-06T09:24:04.190"}]
[]
["GLOBAL ULTIMATE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2"]
["En el país de residencia","$0",1000]
["Fuera del país de residencia","$0",1000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Global Ultimate'!C38","v":57566.080000000002},{"$f":"'Global Ultimate'!D38","v":39482.559999999998}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Global Ultimate'!C51","v":61015.364800000003},{"$f":"'Global Ultimate'!D51","v":41846.833600000005}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Global Ultimate'!C64","v":63314.888000000006},{"$f":"'Global Ultimate'!D64","v":43423.016000000003}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Global Ultimate'!C77","v":64464.649599999975},{"$f":"'Global Ultimate'!D77","v":44211.107199999977}]
["Ahorros en tarifas de prima para Dependientes *",{"$f":"'Global Ultimate'!C39","v":0},{"$f":"'Global Ultimate'!D39","v":0}]
[]
["GLOBAL ELITE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",250,2000,3500,5000,10000]
["Fuera del país de residencia",5000,2000,3500,5000,10000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Elite'!C40","v":21721.855999999996},{"$f":"+'Global Elite'!D40","v":18233.592000000001},{"$f":"+'Global Elite'!E40","v":14751.516},{"$f":"+'Global Elite'!F40","v":12974.675999999999},{"$f":"+'Global Elite'!G40","v":9410.387999999999}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Elite'!C54","v":23020.487359999999},{"$f":"+'Global Elite'!D54","v":19322.927520000001},{"$f":"+'Global Elite'!E54","v":15631.926960000001},{"$f":"+'Global Elite'!F54","v":13748.476560000001},{"$f":"+'Global Elite'!G54","v":9970.3312800000003}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Elite'!C68","v":23886.241600000001},{"$f":"+'Global Elite'!D68","v":20049.151200000004},{"$f":"+'Global Elite'!E68","v":16218.867600000001},{"$f":"+'Global Elite'!F68","v":14264.3436},{"$f":"+'Global Elite'!G68","v":10343.6268}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Elite'!C82","v":24319.118719999991},{"$f":"+'Global Elite'!D82","v":20412.263039999991},{"$f":"+'Global Elite'!E82","v":16512.337919999991},{"$f":"+'Global Elite'!F82","v":14522.277119999993},{"$f":"+'Global Elite'!G82","v":10530.274559999994}]
["Ahorros en tarifas de prima para Dependientes*",{"$f":"+'Global Elite'!C41","v":0},{"$f":"+'Global Elite'!D41","v":0},{"$f":"+'Global Elite'!E41","v":0},{"$f":"+'Global Elite'!F41","v":0},{"$f":"+'Global Elite'!G41","v":0}]
[]
["GLOBAL PREMIER HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 4"]
["En el país de residencia",250,2000,5000,10000,10000]
["Fuera del país de residencia",5000,2000,5000,10000,10000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Premier'!C37","v":13802.984},{"$f":"+'Global Premier'!D37","v":11484.251999999999},{"$f":"+'Global Premier'!E37","v":8696.116},{"$f":"+'Global Premier'!F37","v":6061.7959999999994},{"$f":"'Global Premier'!G37","v":4772.9239999999991}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Premier'!C50","v":14626.483040000001},{"$f":"+'Global Premier'!D50","v":12168.627119999999},{"$f":"+'Global Premier'!E50","v":9213.2029600000005},{"$f":"+'Global Premier'!F50","v":6420.8237599999993},{"$f":"'Global Premier'!G50","v":5054.6194399999995}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Premier'!C63","v":15175.482400000001},{"$f":"+'Global Premier'!D63","v":12624.877200000001},{"$f":"+'Global Premier'!E63","v":9557.9276000000009},{"$f":"+'Global Premier'!F63","v":6660.1756000000005},{"$f":"'Global Premier'!G63","v":5242.4164000000001}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Premier'!C76","v":15449.982079999994},{"$f":"+'Global Premier'!D76","v":12853.002239999994},{"$f":"+'Global Premier'!E76","v":9730.2899199999956},{"$f":"+'Global Premier'!F76","v":6779.8515199999965},{"$f":"'Global Premier'!G76","v":5336.3148799999972}]
[]
["GLOBAL SELECT HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
[" En el país de residencia ",250,2000,5000,10000,20000]
[" Fuera del país de residencia ",5000,2000,5000,10000,20000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Select'!C38","v":9306.0759999999991},{"$f":"+'Global Select'!D38","v":8284.1720000000005},{"$f":"+'Global Select'!E38","v":5770.96},{"$f":"+'Global Select'!F38","v":4326.5040000000008},{"$f":"+'Global Select'!G38","v":3410.68}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Select'!C51","v":9859.7605600000006},{"$f":"+'Global Select'!D51","v":8776.5423200000005},{"$f":"+'Global Select'!E51","v":6112.5376000000006},{"$f":"+'Global Select'!F51","v":4581.414240000001},{"$f":"+'Global Select'!G51","v":3610.6408000000001}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Select'!C64","v":10228.883600000001},{"$f":"+'Global Select'!D64","v":9104.7892000000011},{"$f":"+'Global Select'!E64","v":6340.2560000000003},{"$f":"+'Global Select'!F64","v":4751.3544000000002},{"$f":"+'Global Select'!G64","v":3743.9480000000003}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Select'!C77","v":10413.445119999995},{"$f":"+'Global Select'!D77","v":9268.9126399999968},{"$f":"+'Global Select'!E77","v":6454.1151999999993},{"$f":"+'Global Select'!F77","v":4836.3244799999984},{"$f":"+'Global Select'!G77","v":3810.6015999999981}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos.\n\nUna tarifa administrativa de US$75 se cargará automáticamente al primer pago.\n\n*Basado en un modo de pago anual"]

{"sheet":"Tablas","index":6,"n_rows":300,"n_cols":24,"rows_kept":300,"cut":false,"hidden":true,"merged":[[226,0,226,6],[227,0,227,6],[229,0,229,1],[228,2,228,6],[151,0,151,6],[152,0,152,6],[154,0,154,1],[153,2,153,6],[1,0,1,6],[2,0,2,6],[4,0,4,1],[3,2,3,6],[1,20,1,22],[4,8,4,12],[4,14,4,18],[2,12,2,13],[3,12,3,13],[1,8,1,9],[2,20,2,22],[63,7,65,7],[76,0,76,6],[77,0,77,6],[79,0,79,1],[78,2,78,6]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,9.3333333333333296E-2,null,"Descuento de 24 años",{"$f":"'INGRESO DE DATOS'!P31","v":1},"Ultimate","Elite","Premier","Select","Major Medical",null,"Impuesto (14.94%)",null,null,1]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,0.27500000000000002,null,"Descuento de producto (%)",null,{"$f":"'INGRESO DE DATOS'!O40","v":0},{"$f":"'INGRESO DE DATOS'!P40","v":0.15},{"$f":"'INGRESO DE DATOS'!Q40","v":0.15},{"$f":"'INGRESO DE DATOS'!R40","v":0.15},{"$f":"'INGRESO DE DATOS'!S40","v":0},null,"Total impuestos Bolivia",null,null,0.04]
[null,null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,0.53,null,"Factor para el descuento combinado",null,{"$f":"'INGRESO DE DATOS'!O48","v":1},{"$f":"'INGRESO DE DATOS'!P48","v":0.85},{"$f":"1-15%","v":0.85},{"$f":"1-15%","v":0.85},{"$f":"'INGRESO DE DATOS'!S48","v":0}]
["EDAD",null,250,2000,3500,5000,10000,null,"TARIFAS BASE",null,null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"O6*$X$2","v":11024.5},{"$f":"P6*$X$2","v":9792.85},{"$f":"Q6*$X$2","v":6870.55},{"$f":"R6*$X$2","v":6696.3},{"$f":"S6*$X$2","v":4962.3},null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C6,'Tablas Resto de Ecuador'!C6)","v":12970},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D6,'Tablas Resto de Ecuador'!D6)","v":11521},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E6,'Tablas Resto de Ecuador'!E6)","v":8083},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F6,'Tablas Resto de Ecuador'!F6)","v":7878},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G6,'Tablas Resto de Ecuador'!G6)","v":5838},null,{"$f":"I6*$P$4","v":11024.5},{"$f":"J6*$P$4","v":9792.85},{"$f":"K6*$P$4","v":6870.55},{"$f":"L6*$P$4","v":6696.3},{"$f":"M6*$P$4","v":4962.3}]
[19,null,{"$f":"O7*$X$2","v":11024.5},{"$f":"P7*$X$2","v":9792.85},{"$f":"Q7*$X$2","v":6870.55},{"$f":"R7*$X$2","v":6696.3},{"$f":"S7*$X$2","v":4962.3},null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C7,'Tablas Resto de Ecuador'!C7)","v":12970},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D7,'Tablas Resto de Ecuador'!D7)","v":11521},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E7,'Tablas Resto de Ecuador'!E7)","v":8083},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F7,'Tablas Resto de Ecuador'!F7)","v":7878},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G7,'Tablas Resto de Ecuador'!G7)","v":5838},null,{"$f":"I7*$P$4","v":11024.5},{"$f":"J7*$P$4","v":9792.85},{"$f":"K7*$P$4","v":6870.55},{"$f":"L7*$P$4","v":6696.3},{"$f":"M7*$P$4","v":4962.3}]
[20,null,11024.5,9792.85,6870.55,6696.3,4962.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C8,'Tablas Resto de Ecuador'!C8)","v":12970},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D8,'Tablas Resto de Ecuador'!D8)","v":11521},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E8,'Tablas Resto de Ecuador'!E8)","v":8083},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F8,'Tablas Resto de Ecuador'!F8)","v":7878},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G8,'Tablas Resto de Ecuador'!G8)","v":5838},null,11024.5,9792.85,6870.55,6696.3,4962.3]
[21,null,11024.5,9792.85,6870.55,6696.3,4962.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C9,'Tablas Resto de Ecuador'!C9)","v":12970},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D9,'Tablas Resto de Ecuador'!D9)","v":11521},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E9,'Tablas Resto de Ecuador'!E9)","v":8083},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F9,'Tablas Resto de Ecuador'!F9)","v":7878},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G9,'Tablas Resto de Ecuador'!G9)","v":5838},null,11024.5,9792.85,6870.55,6696.3,4962.3]
[22,null,11024.5,9792.85,6870.55,6696.3,4962.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C10,'Tablas Resto de Ecuador'!C10)","v":12970},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D10,'Tablas Resto de Ecuador'!D10)","v":11521},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E10,'Tablas Resto de Ecuador'!E10)","v":8083},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F10,'Tablas Resto de Ecuador'!F10)","v":7878},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G10,'Tablas Resto de Ecuador'!G10)","v":5838},null,11024.5,9792.85,6870.55,6696.3,4962.3]
[23,null,11024.5,9792.85,6870.55,6696.3,4962.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C11,'Tablas Resto de Ecuador'!C11)","v":12970},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D11,'Tablas Resto de Ecuador'!D11)","v":11521},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E11,'Tablas Resto de Ecuador'!E11)","v":8083},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F11,'Tablas Resto de Ecuador'!F11)","v":7878},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G11,'Tablas Resto de Ecuador'!G11)","v":5838},null,11024.5,9792.85,6870.55,6696.3,4962.3]
[24,null,11024.5,9792.85,6870.55,6696.3,4962.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C12,'Tablas Resto de Ecuador'!C12)","v":12970},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D12,'Tablas Resto de Ecuador'!D12)","v":11521},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E12,'Tablas Resto de Ecuador'!E12)","v":8083},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F12,'Tablas Resto de Ecuador'!F12)","v":7878},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G12,'Tablas Resto de Ecuador'!G12)","v":5838},null,11024.5,9792.85,6870.55,6696.3,4962.3]
[25,null,11940.8,10465.199999999999,7547.15,7280.25,5268.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C13,'Tablas Resto de Ecuador'!C13)","v":14048},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D13,'Tablas Resto de Ecuador'!D13)","v":12312},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E13,'Tablas Resto de Ecuador'!E13)","v":8879},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F13,'Tablas Resto de Ecuador'!F13)","v":8565},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G13,'Tablas Resto de Ecuador'!G13)","v":6198},null,11940.8,10465.199999999999,7547.15,7280.25,5268.3]
[26,null,11940.8,10465.199999999999,7547.15,7280.25,5268.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C14,'Tablas Resto de Ecuador'!C14)","v":14048},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D14,'Tablas Resto de Ecuador'!D14)","v":12312},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E14,'Tablas Resto de Ecuador'!E14)","v":8879},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F14,'Tablas Resto de Ecuador'!F14)","v":8565},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G14,'Tablas Resto de Ecuador'!G14)","v":6198},null,11940.8,10465.199999999999,7547.15,7280.25,5268.3]
[27,null,11940.8,10465.199999999999,7547.15,7280.25,5268.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C15,'Tablas Resto de Ecuador'!C15)","v":14048},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D15,'Tablas Resto de Ecuador'!D15)","v":12312},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E15,'Tablas Resto de Ecuador'!E15)","v":8879},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F15,'Tablas Resto de Ecuador'!F15)","v":8565},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G15,'Tablas Resto de Ecuador'!G15)","v":6198},null,11940.8,10465.199999999999,7547.15,7280.25,5268.3]
[28,null,11940.8,10465.199999999999,7547.15,7280.25,5268.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C16,'Tablas Resto de Ecuador'!C16)","v":14048},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D16,'Tablas Resto de Ecuador'!D16)","v":12312},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E16,'Tablas Resto de Ecuador'!E16)","v":8879},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F16,'Tablas Resto de Ecuador'!F16)","v":8565},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G16,'Tablas Resto de Ecuador'!G16)","v":6198},null,11940.8,10465.199999999999,7547.15,7280.25,5268.3]
[29,null,11940.8,10465.199999999999,7547.15,7280.25,5268.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C17,'Tablas Resto de Ecuador'!C17)","v":14048},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D17,'Tablas Resto de Ecuador'!D17)","v":12312},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E17,'Tablas Resto de Ecuador'!E17)","v":8879},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F17,'Tablas Resto de Ecuador'!F17)","v":8565},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G17,'Tablas Resto de Ecuador'!G17)","v":6198},null,11940.8,10465.199999999999,7547.15,7280.25,5268.3]
[30,null,13275.3,11639.05,8846.7999999999993,7520.8,5814.8499999999995,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C18,'Tablas Resto de Ecuador'!C18)","v":15618},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D18,'Tablas Resto de Ecuador'!D18)","v":13693},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E18,'Tablas Resto de Ecuador'!E18)","v":10408},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F18,'Tablas Resto de Ecuador'!F18)","v":8848},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G18,'Tablas Resto de Ecuador'!G18)","v":6841},null,13275.3,11639.05,8846.7999999999993,7520.8,5814.8499999999995]
[31,null,13275.3,11639.05,8846.7999999999993,7520.8,5814.8499999999995,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C19,'Tablas Resto de Ecuador'!C19)","v":15618},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D19,'Tablas Resto de Ecuador'!D19)","v":13693},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E19,'Tablas Resto de Ecuador'!E19)","v":10408},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F19,'Tablas Resto de Ecuador'!F19)","v":8848},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G19,'Tablas Resto de Ecuador'!G19)","v":6841},null,13275.3,11639.05,8846.7999999999993,7520.8,5814.8499999999995]
[32,null,13275.3,11639.05,8846.7999999999993,7520.8,5814.8499999999995,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C20,'Tablas Resto de Ecuador'!C20)","v":15618},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D20,'Tablas Resto de Ecuador'!D20)","v":13693},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E20,'Tablas Resto de Ecuador'!E20)","v":10408},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F20,'Tablas Resto de Ecuador'!F20)","v":8848},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G20,'Tablas Resto de Ecuador'!G20)","v":6841},null,13275.3,11639.05,8846.7999999999993,7520.8,5814.8499999999995]
[33,null,13275.3,11639.05,8846.7999999999993,7520.8,5814.8499999999995,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C21,'Tablas Resto de Ecuador'!C21)","v":15618},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D21,'Tablas Resto de Ecuador'!D21)","v":13693},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E21,'Tablas Resto de Ecuador'!E21)","v":10408},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F21,'Tablas Resto de Ecuador'!F21)","v":8848},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G21,'Tablas Resto de Ecuador'!G21)","v":6841},null,13275.3,11639.05,8846.7999999999993,7520.8,5814.8499999999995]
[34,null,13275.3,11639.05,8846.7999999999993,7520.8,5814.8499999999995,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C22,'Tablas Resto de Ecuador'!C22)","v":15618},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D22,'Tablas Resto de Ecuador'!D22)","v":13693},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E22,'Tablas Resto de Ecuador'!E22)","v":10408},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F22,'Tablas Resto de Ecuador'!F22)","v":8848},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G22,'Tablas Resto de Ecuador'!G22)","v":6841},null,13275.3,11639.05,8846.7999999999993,7520.8,5814.8499999999995]
[35,null,14825.699999999999,12991.4,10284.15,8918.1999999999989,6454.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C23,'Tablas Resto de Ecuador'!C23)","v":17442},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D23,'Tablas Resto de Ecuador'!D23)","v":15284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E23,'Tablas Resto de Ecuador'!E23)","v":12099},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F23,'Tablas Resto de Ecuador'!F23)","v":10492},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G23,'Tablas Resto de Ecuador'!G23)","v":7594},null,14825.699999999999,12991.4,10284.15,8918.1999999999989,6454.9]
[36,null,14825.699999999999,12991.4,10284.15,8918.1999999999989,6454.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C24,'Tablas Resto de Ecuador'!C24)","v":17442},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D24,'Tablas Resto de Ecuador'!D24)","v":15284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E24,'Tablas Resto de Ecuador'!E24)","v":12099},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F24,'Tablas Resto de Ecuador'!F24)","v":10492},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G24,'Tablas Resto de Ecuador'!G24)","v":7594},null,14825.699999999999,12991.4,10284.15,8918.1999999999989,6454.9]
[37,null,14825.699999999999,12991.4,10284.15,8918.1999999999989,6454.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C25,'Tablas Resto de Ecuador'!C25)","v":17442},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D25,'Tablas Resto de Ecuador'!D25)","v":15284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E25,'Tablas Resto de Ecuador'!E25)","v":12099},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F25,'Tablas Resto de Ecuador'!F25)","v":10492},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G25,'Tablas Resto de Ecuador'!G25)","v":7594},null,14825.699999999999,12991.4,10284.15,8918.1999999999989,6454.9]
[38,null,14825.699999999999,12991.4,10284.15,8918.1999999999989,6454.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C26,'Tablas Resto de Ecuador'!C26)","v":17442},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D26,'Tablas Resto de Ecuador'!D26)","v":15284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E26,'Tablas Resto de Ecuador'!E26)","v":12099},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F26,'Tablas Resto de Ecuador'!F26)","v":10492},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G26,'Tablas Resto de Ecuador'!G26)","v":7594},null,14825.699999999999,12991.4,10284.15,8918.1999999999989,6454.9]
[39,null,14825.699999999999,12991.4,10284.15,8918.1999999999989,6454.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C27,'Tablas Resto de Ecuador'!C27)","v":17442},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D27,'Tablas Resto de Ecuador'!D27)","v":15284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E27,'Tablas Resto de Ecuador'!E27)","v":12099},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F27,'Tablas Resto de Ecuador'!F27)","v":10492},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G27,'Tablas Resto de Ecuador'!G27)","v":7594},null,14825.699999999999,12991.4,10284.15,8918.1999999999989,6454.9]
[40,null,16603.899999999998,14556.25,11469.05,9946.6999999999989,7196.95,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C28,'Tablas Resto de Ecuador'!C28)","v":19534},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D28,'Tablas Resto de Ecuador'!D28)","v":17125},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E28,'Tablas Resto de Ecuador'!E28)","v":13493},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F28,'Tablas Resto de Ecuador'!F28)","v":11702},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G28,'Tablas Resto de Ecuador'!G28)","v":8467},null,16603.899999999998,14556.25,11469.05,9946.6999999999989,7196.95]
[41,null,16603.899999999998,14556.25,11469.05,9946.6999999999989,7196.95,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C29,'Tablas Resto de Ecuador'!C29)","v":19534},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D29,'Tablas Resto de Ecuador'!D29)","v":17125},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E29,'Tablas Resto de Ecuador'!E29)","v":13493},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F29,'Tablas Resto de Ecuador'!F29)","v":11702},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G29,'Tablas Resto de Ecuador'!G29)","v":8467},null,16603.899999999998,14556.25,11469.05,9946.6999999999989,7196.95]
[42,null,16603.899999999998,14556.25,11469.05,9946.6999999999989,7196.95,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C30,'Tablas Resto de Ecuador'!C30)","v":19534},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D30,'Tablas Resto de Ecuador'!D30)","v":17125},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E30,'Tablas Resto de Ecuador'!E30)","v":13493},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F30,'Tablas Resto de Ecuador'!F30)","v":11702},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G30,'Tablas Resto de Ecuador'!G30)","v":8467},null,16603.899999999998,14556.25,11469.05,9946.6999999999989,7196.95]
[43,null,16603.899999999998,14556.25,11469.05,9946.6999999999989,7196.95,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C31,'Tablas Resto de Ecuador'!C31)","v":19534},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D31,'Tablas Resto de Ecuador'!D31)","v":17125},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E31,'Tablas Resto de Ecuador'!E31)","v":13493},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F31,'Tablas Resto de Ecuador'!F31)","v":11702},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G31,'Tablas Resto de Ecuador'!G31)","v":8467},null,16603.899999999998,14556.25,11469.05,9946.6999999999989,7196.95]
[44,null,16603.899999999998,14556.25,11469.05,9946.6999999999989,7196.95,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C32,'Tablas Resto de Ecuador'!C32)","v":19534},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D32,'Tablas Resto de Ecuador'!D32)","v":17125},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E32,'Tablas Resto de Ecuador'!E32)","v":13493},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F32,'Tablas Resto de Ecuador'!F32)","v":11702},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G32,'Tablas Resto de Ecuador'!G32)","v":8467},null,16603.899999999998,14556.25,11469.05,9946.6999999999989,7196.95]
[45,null,18582.7,16026.75,12796.75,11096.75,8030.8,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C33,'Tablas Resto de Ecuador'!C33)","v":21862},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D33,'Tablas Resto de Ecuador'!D33)","v":18855},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E33,'Tablas Resto de Ecuador'!E33)","v":15055},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F33,'Tablas Resto de Ecuador'!F33)","v":13055},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G33,'Tablas Resto de Ecuador'!G33)","v":9448},null,18582.7,16026.75,12796.75,11096.75,8030.8]
[46,null,18582.7,16026.75,12796.75,11096.75,8030.8,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C34,'Tablas Resto de Ecuador'!C34)","v":21862},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D34,'Tablas Resto de Ecuador'!D34)","v":18855},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E34,'Tablas Resto de Ecuador'!E34)","v":15055},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F34,'Tablas Resto de Ecuador'!F34)","v":13055},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G34,'Tablas Resto de Ecuador'!G34)","v":9448},null,18582.7,16026.75,12796.75,11096.75,8030.8]
[47,null,18582.7,16026.75,12796.75,11096.75,8030.8,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C35,'Tablas Resto de Ecuador'!C35)","v":21862},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D35,'Tablas Resto de Ecuador'!D35)","v":18855},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E35,'Tablas Resto de Ecuador'!E35)","v":15055},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F35,'Tablas Resto de Ecuador'!F35)","v":13055},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G35,'Tablas Resto de Ecuador'!G35)","v":9448},null,18582.7,16026.75,12796.75,11096.75,8030.8]
[48,null,18582.7,16026.75,12796.75,11096.75,8030.8,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C36,'Tablas Resto de Ecuador'!C36)","v":21862},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D36,'Tablas Resto de Ecuador'!D36)","v":18855},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E36,'Tablas Resto de Ecuador'!E36)","v":15055},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F36,'Tablas Resto de Ecuador'!F36)","v":13055},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G36,'Tablas Resto de Ecuador'!G36)","v":9448},null,18582.7,16026.75,12796.75,11096.75,8030.8]
[49,null,18582.7,16026.75,12796.75,11096.75,8030.8,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C37,'Tablas Resto de Ecuador'!C37)","v":21862},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D37,'Tablas Resto de Ecuador'!D37)","v":18855},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E37,'Tablas Resto de Ecuador'!E37)","v":15055},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F37,'Tablas Resto de Ecuador'!F37)","v":13055},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G37,'Tablas Resto de Ecuador'!G37)","v":9448},null,18582.7,16026.75,12796.75,11096.75,8030.8]
[50,null,20811.399999999998,17457.3,14109.15,12400.65,8973.4499999999989,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C38,'Tablas Resto de Ecuador'!C38)","v":24484},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D38,'Tablas Resto de Ecuador'!D38)","v":20538},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E38,'Tablas Resto de Ecuador'!E38)","v":16599},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F38,'Tablas Resto de Ecuador'!F38)","v":14589},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G38,'Tablas Resto de Ecuador'!G38)","v":10557},null,20811.399999999998,17457.3,14109.15,12400.65,8973.4499999999989]
[51,null,20811.399999999998,17457.3,14109.15,12400.65,8973.4499999999989,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C39,'Tablas Resto de Ecuador'!C39)","v":24484},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D39,'Tablas Resto de Ecuador'!D39)","v":20538},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E39,'Tablas Resto de Ecuador'!E39)","v":16599},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F39,'Tablas Resto de Ecuador'!F39)","v":14589},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G39,'Tablas Resto de Ecuador'!G39)","v":10557},null,20811.399999999998,17457.3,14109.15,12400.65,8973.4499999999989]
[52,null,20811.399999999998,17457.3,14109.15,12400.65,8973.4499999999989,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C40,'Tablas Resto de Ecuador'!C40)","v":24484},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D40,'Tablas Resto de Ecuador'!D40)","v":20538},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E40,'Tablas Resto de Ecuador'!E40)","v":16599},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F40,'Tablas Resto de Ecuador'!F40)","v":14589},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G40,'Tablas Resto de Ecuador'!G40)","v":10557},null,20811.399999999998,17457.3,14109.15,12400.65,8973.4499999999989]
[53,null,20811.399999999998,17457.3,14109.15,12400.65,8973.4499999999989,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C41,'Tablas Resto de Ecuador'!C41)","v":24484},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D41,'Tablas Resto de Ecuador'!D41)","v":20538},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E41,'Tablas Resto de Ecuador'!E41)","v":16599},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F41,'Tablas Resto de Ecuador'!F41)","v":14589},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G41,'Tablas Resto de Ecuador'!G41)","v":10557},null,20811.399999999998,17457.3,14109.15,12400.65,8973.4499999999989]
[54,null,20811.399999999998,17457.3,14109.15,12400.65,8973.4499999999989,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C42,'Tablas Resto de Ecuador'!C42)","v":24484},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D42,'Tablas Resto de Ecuador'!D42)","v":20538},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E42,'Tablas Resto de Ecuador'!E42)","v":16599},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F42,'Tablas Resto de Ecuador'!F42)","v":14589},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G42,'Tablas Resto de Ecuador'!G42)","v":10557},null,20811.399999999998,17457.3,14109.15,12400.65,8973.4499999999989]
[55,null,23264.5,20394.05,15959.6,13841.4,10018.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C43,'Tablas Resto de Ecuador'!C43)","v":27370},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D43,'Tablas Resto de Ecuador'!D43)","v":23993},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E43,'Tablas Resto de Ecuador'!E43)","v":18776},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F43,'Tablas Resto de Ecuador'!F43)","v":16284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G43,'Tablas Resto de Ecuador'!G43)","v":11786},null,23264.5,20394.05,15959.6,13841.4,10018.1]
[56,null,23264.5,20394.05,15959.6,13841.4,10018.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C44,'Tablas Resto de Ecuador'!C44)","v":27370},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D44,'Tablas Resto de Ecuador'!D44)","v":23993},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E44,'Tablas Resto de Ecuador'!E44)","v":18776},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F44,'Tablas Resto de Ecuador'!F44)","v":16284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G44,'Tablas Resto de Ecuador'!G44)","v":11786},null,23264.5,20394.05,15959.6,13841.4,10018.1]
[57,null,23264.5,20394.05,15959.6,13841.4,10018.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C45,'Tablas Resto de Ecuador'!C45)","v":27370},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D45,'Tablas Resto de Ecuador'!D45)","v":23993},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E45,'Tablas Resto de Ecuador'!E45)","v":18776},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F45,'Tablas Resto de Ecuador'!F45)","v":16284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G45,'Tablas Resto de Ecuador'!G45)","v":11786},null,23264.5,20394.05,15959.6,13841.4,10018.1]
[58,null,23264.5,20394.05,15959.6,13841.4,10018.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C46,'Tablas Resto de Ecuador'!C46)","v":27370},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D46,'Tablas Resto de Ecuador'!D46)","v":23993},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E46,'Tablas Resto de Ecuador'!E46)","v":18776},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F46,'Tablas Resto de Ecuador'!F46)","v":16284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G46,'Tablas Resto de Ecuador'!G46)","v":11786},null,23264.5,20394.05,15959.6,13841.4,10018.1]
[59,null,23264.5,20394.05,15959.6,13841.4,10018.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C47,'Tablas Resto de Ecuador'!C47)","v":27370},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D47,'Tablas Resto de Ecuador'!D47)","v":23993},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E47,'Tablas Resto de Ecuador'!E47)","v":18776},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F47,'Tablas Resto de Ecuador'!F47)","v":16284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G47,'Tablas Resto de Ecuador'!G47)","v":11786},null,23264.5,20394.05,15959.6,13841.4,10018.1]
[60,null,24900.75,21826.3,17073.099999999999,14802.75,10713.4,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C48,'Tablas Resto de Ecuador'!C48)","v":29295},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D48,'Tablas Resto de Ecuador'!D48)","v":25678},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E48,'Tablas Resto de Ecuador'!E48)","v":20086},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F48,'Tablas Resto de Ecuador'!F48)","v":17415},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G48,'Tablas Resto de Ecuador'!G48)","v":12604},null,24900.75,21826.3,17073.099999999999,14802.75,10713.4]
[61,null,27750.799999999999,24321.05,19011.099999999999,16485.75,11930.6,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C49,'Tablas Resto de Ecuador'!C49)","v":32648},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D49,'Tablas Resto de Ecuador'!D49)","v":28613},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E49,'Tablas Resto de Ecuador'!E49)","v":22366},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F49,'Tablas Resto de Ecuador'!F49)","v":19395},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G49,'Tablas Resto de Ecuador'!G49)","v":14036},null,27750.799999999999,24321.05,19011.099999999999,16485.75,11930.6]
[62,null,30828.649999999998,25862.95,21114.85,18310.7,13248.949999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C50,'Tablas Resto de Ecuador'!C50)","v":36269},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D50,'Tablas Resto de Ecuador'!D50)","v":30427},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E50,'Tablas Resto de Ecuador'!E50)","v":24841},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F50,'Tablas Resto de Ecuador'!F50)","v":21542},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G50,'Tablas Resto de Ecuador'!G50)","v":15587},null,30828.649999999998,25862.95,21114.85,18310.7,13248.949999999999]
[63,null,32426.649999999998,26929.7,23383.5,20279.3,14675.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C51,'Tablas Resto de Ecuador'!C51)","v":38149},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D51,'Tablas Resto de Ecuador'!D51)","v":31682},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E51,'Tablas Resto de Ecuador'!E51)","v":27510},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F51,'Tablas Resto de Ecuador'!F51)","v":23858},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G51,'Tablas Resto de Ecuador'!G51)","v":17265},null,32426.649999999998,26929.7,23383.5,20279.3,14675.25]
[64,null,34109.65,28451.200000000001,25002.75,22163.75,16201,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C52,'Tablas Resto de Ecuador'!C52)","v":40129},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D52,'Tablas Resto de Ecuador'!D52)","v":33472},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E52,'Tablas Resto de Ecuador'!E52)","v":29415},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F52,'Tablas Resto de Ecuador'!F52)","v":26075},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G52,'Tablas Resto de Ecuador'!G52)","v":19060},null,34109.65,28451.200000000001,25002.75,22163.75,16201]
[65,null,36403.799999999996,30651.85,27023.200000000001,24051.599999999999,17831.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C53,'Tablas Resto de Ecuador'!C53)","v":42828},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D53,'Tablas Resto de Ecuador'!D53)","v":36061},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E53,'Tablas Resto de Ecuador'!E53)","v":31792},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F53,'Tablas Resto de Ecuador'!F53)","v":28296},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G53,'Tablas Resto de Ecuador'!G53)","v":20978},null,36403.799999999996,30651.85,27023.200000000001,24051.599999999999,17831.3]
[66,null,39498.65,33745,29653.1,26663.649999999998,19561.899999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C54,'Tablas Resto de Ecuador'!C54)","v":46469},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D54,'Tablas Resto de Ecuador'!D54)","v":39700},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E54,'Tablas Resto de Ecuador'!E54)","v":34886},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F54,'Tablas Resto de Ecuador'!F54)","v":31369},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G54,'Tablas Resto de Ecuador'!G54)","v":23014},null,39498.65,33745,29653.1,26663.649999999998,19561.899999999998]
[67,null,43253.95,37579.35,32804.9,29573.200000000001,21397.899999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C55,'Tablas Resto de Ecuador'!C55)","v":50887},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D55,'Tablas Resto de Ecuador'!D55)","v":44211},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E55,'Tablas Resto de Ecuador'!E55)","v":38594},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F55,'Tablas Resto de Ecuador'!F55)","v":34792},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G55,'Tablas Resto de Ecuador'!G55)","v":25174},null,43253.95,37579.35,32804.9,29573.200000000001,21397.899999999998]
[68,null,47386.65,41837,36253.35,32256.649999999998,23341.85,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C56,'Tablas Resto de Ecuador'!C56)","v":55749},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D56,'Tablas Resto de Ecuador'!D56)","v":49220},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E56,'Tablas Resto de Ecuador'!E56)","v":42651},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F56,'Tablas Resto de Ecuador'!F56)","v":37949},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G56,'Tablas Resto de Ecuador'!G56)","v":27461},null,47386.65,41837,36253.35,32256.649999999998,23341.85]
[69,null,51613.7,46200.9,39777.449999999997,35081.199999999997,25384.399999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C57,'Tablas Resto de Ecuador'!C57)","v":60722},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D57,'Tablas Resto de Ecuador'!D57)","v":54354},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E57,'Tablas Resto de Ecuador'!E57)","v":46797},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F57,'Tablas Resto de Ecuador'!F57)","v":41272},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G57,'Tablas Resto de Ecuador'!G57)","v":29864},null,51613.7,46200.9,39777.449999999997,35081.199999999997,25384.399999999998]
[70,null,55652.049999999996,50353.15,43151.95,38046,27528.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C58,'Tablas Resto de Ecuador'!C58)","v":65473},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D58,'Tablas Resto de Ecuador'!D58)","v":59239},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E58,'Tablas Resto de Ecuador'!E58)","v":50767},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F58,'Tablas Resto de Ecuador'!F58)","v":44760},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G58,'Tablas Resto de Ecuador'!G58)","v":32386},null,55652.049999999996,50353.15,43151.95,38046,27528.1]
[71,null,59501.7,54292.9,46377.7,41153.599999999999,29779.75,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C59,'Tablas Resto de Ecuador'!C59)","v":70002},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D59,'Tablas Resto de Ecuador'!D59)","v":63874},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E59,'Tablas Resto de Ecuador'!E59)","v":54562},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F59,'Tablas Resto de Ecuador'!F59)","v":48416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G59,'Tablas Resto de Ecuador'!G59)","v":35035},null,59501.7,54292.9,46377.7,41153.599999999999,29779.75]
[72,null,63350.5,58233.5,49603.45,44404.85,32129.149999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C60,'Tablas Resto de Ecuador'!C60)","v":74530},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D60,'Tablas Resto de Ecuador'!D60)","v":68510},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E60,'Tablas Resto de Ecuador'!E60)","v":58357},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F60,'Tablas Resto de Ecuador'!F60)","v":52241},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G60,'Tablas Resto de Ecuador'!G60)","v":37799},null,63350.5,58233.5,49603.45,44404.85,32129.149999999998]
[73,null,67200.149999999994,62173.25,52829.2,47799.75,34589.049999999996,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C61,'Tablas Resto de Ecuador'!C61)","v":79059},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D61,'Tablas Resto de Ecuador'!D61)","v":73145},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E61,'Tablas Resto de Ecuador'!E61)","v":62152},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F61,'Tablas Resto de Ecuador'!F61)","v":56235},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G61,'Tablas Resto de Ecuador'!G61)","v":40693},null,67200.149999999994,62173.25,52829.2,47799.75,34589.049999999996]
[74,null,71049.8,66113.849999999991,56054.95,51336.6,37147.549999999996,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C62,'Tablas Resto de Ecuador'!C62)","v":83588},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D62,'Tablas Resto de Ecuador'!D62)","v":77781},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E62,'Tablas Resto de Ecuador'!E62)","v":65947},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F62,'Tablas Resto de Ecuador'!F62)","v":60396},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G62,'Tablas Resto de Ecuador'!G62)","v":43703},null,71049.8,66113.849999999991,56054.95,51336.6,37147.549999999996]
[75,null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C63,'Tablas Resto de Ecuador'!C63)","v":88042},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D63,'Tablas Resto de Ecuador'!D63)","v":82341},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E63,'Tablas Resto de Ecuador'!E63)","v":69667},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F63,'Tablas Resto de Ecuador'!F63)","v":64723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G63,'Tablas Resto de Ecuador'!G63)","v":46830},null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5]
[76,null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C64,'Tablas Resto de Ecuador'!C64)","v":88042},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D64,'Tablas Resto de Ecuador'!D64)","v":82341},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E64,'Tablas Resto de Ecuador'!E64)","v":69667},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F64,'Tablas Resto de Ecuador'!F64)","v":64723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G64,'Tablas Resto de Ecuador'!G64)","v":46830},null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5]
[77,null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C65,'Tablas Resto de Ecuador'!C65)","v":88042},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D65,'Tablas Resto de Ecuador'!D65)","v":82341},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E65,'Tablas Resto de Ecuador'!E65)","v":69667},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F65,'Tablas Resto de Ecuador'!F65)","v":64723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G65,'Tablas Resto de Ecuador'!G65)","v":46830},null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5]
[78,null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C66,'Tablas Resto de Ecuador'!C66)","v":88042},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D66,'Tablas Resto de Ecuador'!D66)","v":82341},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E66,'Tablas Resto de Ecuador'!E66)","v":69667},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F66,'Tablas Resto de Ecuador'!F66)","v":64723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G66,'Tablas Resto de Ecuador'!G66)","v":46830},null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5]
[79,null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C67,'Tablas Resto de Ecuador'!C67)","v":88042},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D67,'Tablas Resto de Ecuador'!D67)","v":82341},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E67,'Tablas Resto de Ecuador'!E67)","v":69667},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F67,'Tablas Resto de Ecuador'!F67)","v":64723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G67,'Tablas Resto de Ecuador'!G67)","v":46830},null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5]
[80,null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C68,'Tablas Resto de Ecuador'!C68)","v":88042},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D68,'Tablas Resto de Ecuador'!D68)","v":82341},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E68,'Tablas Resto de Ecuador'!E68)","v":69667},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F68,'Tablas Resto de Ecuador'!F68)","v":64723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G68,'Tablas Resto de Ecuador'!G68)","v":46830},null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5]
[81,null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C69,'Tablas Resto de Ecuador'!C69)","v":88042},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D69,'Tablas Resto de Ecuador'!D69)","v":82341},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E69,'Tablas Resto de Ecuador'!E69)","v":69667},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F69,'Tablas Resto de Ecuador'!F69)","v":64723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G69,'Tablas Resto de Ecuador'!G69)","v":46830},null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5]
[82,null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C70,'Tablas Resto de Ecuador'!C70)","v":88042},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D70,'Tablas Resto de Ecuador'!D70)","v":82341},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E70,'Tablas Resto de Ecuador'!E70)","v":69667},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F70,'Tablas Resto de Ecuador'!F70)","v":64723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G70,'Tablas Resto de Ecuador'!G70)","v":46830},null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5]
[83,null,{"$f":"O71*$X$2","v":74835.7},69989.849999999991,59216.95,55014.549999999996,39805.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C71,'Tablas Resto de Ecuador'!C71)","v":88042},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D71,'Tablas Resto de Ecuador'!D71)","v":82341},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E71,'Tablas Resto de Ecuador'!E71)","v":69667},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F71,'Tablas Resto de Ecuador'!F71)","v":64723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G71,'Tablas Resto de Ecuador'!G71)","v":46830},null,{"$f":"I71*$P$4","v":74835.7},69989.849999999991,59216.95,55014.549999999996,39805.5]
[84,"o más",74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C72,'Tablas Resto de Ecuador'!C72)","v":88042},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D72,'Tablas Resto de Ecuador'!D72)","v":82341},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E72,'Tablas Resto de Ecuador'!E72)","v":69667},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F72,'Tablas Resto de Ecuador'!F72)","v":64723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G72,'Tablas Resto de Ecuador'!G72)","v":46830},null,74835.7,69989.849999999991,59216.95,55014.549999999996,39805.5]
[1,"Hijo",2731.9,1626.05,1178.95,1093.95,1373.6,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C73,'Tablas Resto de Ecuador'!C73)","v":3214},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D73,'Tablas Resto de Ecuador'!D73)","v":1913},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E73,'Tablas Resto de Ecuador'!E73)","v":1387},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F73,'Tablas Resto de Ecuador'!F73)","v":1287},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G73,'Tablas Resto de Ecuador'!G73)","v":1616},null,2731.9,1626.05,1178.95,1093.95,1373.6]
[2,"Hijos",4946.1499999999996,2856,2097.7999999999997,1945.6499999999999,2391.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C74,'Tablas Resto de Ecuador'!C74)","v":5819},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D74,'Tablas Resto de Ecuador'!D74)","v":3360},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E74,'Tablas Resto de Ecuador'!E74)","v":2468},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F74,'Tablas Resto de Ecuador'!F74)","v":2289},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G74,'Tablas Resto de Ecuador'!G74)","v":2814},null,4946.1499999999996,2856,2097.7999999999997,1945.6499999999999,2391.9]
[3,"Hijos o más",7040.55,4042.6,2983.5,2768.45,3328.6,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C75,'Tablas Resto de Ecuador'!C75)","v":8283},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D75,'Tablas Resto de Ecuador'!D75)","v":4756},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E75,'Tablas Resto de Ecuador'!E75)","v":3510},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F75,'Tablas Resto de Ecuador'!F75)","v":3257},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G75,'Tablas Resto de Ecuador'!G75)","v":3916},null,7040.55,4042.6,2983.5,2768.45,3328.6]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
[]
["EDAD",null,250,2000,3500,5000,10000,null,"TARIFAS BASE",null,null,null,null,null,"TARIFAS BASE COND ESCUENTO"]
[18,null,{"$f":"O81*$X$2","v":7087.3},{"$f":"P81*$X$2","v":5683.95},{"$f":"Q81*$X$2","v":4064.7},{"$f":"R81*$X$2","v":3252.95},2550.85,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C81,'Tablas Resto de Ecuador'!C81)","v":8338},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D81,'Tablas Resto de Ecuador'!D81)","v":6687},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E81,'Tablas Resto de Ecuador'!E81)","v":4782},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F81,'Tablas Resto de Ecuador'!F81)","v":3827},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G81,'Tablas Resto de Ecuador'!G81)","v":3001},null,{"$f":"I81*$Q$4","v":7087.3},{"$f":"J81*$Q$4","v":5683.95},{"$f":"K81*$Q$4","v":4064.7},{"$f":"L81*$Q$4","v":3252.95},{"$f":"M81*$Q$4","v":2550.85}]
[19,null,7087.3,5683.95,4064.7,{"$f":"R82*$X$2","v":3252.95},{"$f":"S82*$X$2","v":2550.85},null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C82,'Tablas Resto de Ecuador'!C82)","v":8338},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D82,'Tablas Resto de Ecuador'!D82)","v":6687},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E82,'Tablas Resto de Ecuador'!E82)","v":4782},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F82,'Tablas Resto de Ecuador'!F82)","v":3827},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G82,'Tablas Resto de Ecuador'!G82)","v":3001},null,{"$f":"I82*$Q$4","v":7087.3},{"$f":"J82*$Q$4","v":5683.95},{"$f":"K82*$Q$4","v":4064.7},{"$f":"L82*$Q$4","v":3252.95},{"$f":"M82*$Q$4","v":2550.85}]
[20,null,7087.3,5683.95,4064.7,3252.95,2550.85,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C83,'Tablas Resto de Ecuador'!C83)","v":8338},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D83,'Tablas Resto de Ecuador'!D83)","v":6687},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E83,'Tablas Resto de Ecuador'!E83)","v":4782},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F83,'Tablas Resto de Ecuador'!F83)","v":3827},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G83,'Tablas Resto de Ecuador'!G83)","v":3001},null,7087.3,5683.95,4064.7,3252.95,2550.85]
[21,null,7087.3,5683.95,4064.7,3252.95,2550.85,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C84,'Tablas Resto de Ecuador'!C84)","v":8338},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D84,'Tablas Resto de Ecuador'!D84)","v":6687},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E84,'Tablas Resto de Ecuador'!E84)","v":4782},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F84,'Tablas Resto de Ecuador'!F84)","v":3827},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G84,'Tablas Resto de Ecuador'!G84)","v":3001},null,7087.3,5683.95,4064.7,3252.95,2550.85]
[22,null,7087.3,5683.95,4064.7,3252.95,2550.85,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C85,'Tablas Resto de Ecuador'!C85)","v":8338},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D85,'Tablas Resto de Ecuador'!D85)","v":6687},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E85,'Tablas Resto de Ecuador'!E85)","v":4782},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F85,'Tablas Resto de Ecuador'!F85)","v":3827},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G85,'Tablas Resto de Ecuador'!G85)","v":3001},null,7087.3,5683.95,4064.7,3252.95,2550.85]
[23,null,7087.3,5683.95,4064.7,3252.95,2550.85,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C86,'Tablas Resto de Ecuador'!C86)","v":8338},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D86,'Tablas Resto de Ecuador'!D86)","v":6687},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E86,'Tablas Resto de Ecuador'!E86)","v":4782},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F86,'Tablas Resto de Ecuador'!F86)","v":3827},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G86,'Tablas Resto de Ecuador'!G86)","v":3001},null,7087.3,5683.95,4064.7,3252.95,2550.85]
[24,null,7087.3,5683.95,4064.7,3252.95,2550.85,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C87,'Tablas Resto de Ecuador'!C87)","v":8338},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D87,'Tablas Resto de Ecuador'!D87)","v":6687},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E87,'Tablas Resto de Ecuador'!E87)","v":4782},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F87,'Tablas Resto de Ecuador'!F87)","v":3827},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G87,'Tablas Resto de Ecuador'!G87)","v":3001},null,7087.3,5683.95,4064.7,3252.95,2550.85]
[25,null,7572.65,6259.4,4139.5,3320.1,2696.2,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C88,'Tablas Resto de Ecuador'!C88)","v":8909},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D88,'Tablas Resto de Ecuador'!D88)","v":7364},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E88,'Tablas Resto de Ecuador'!E88)","v":4870},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F88,'Tablas Resto de Ecuador'!F88)","v":3906},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G88,'Tablas Resto de Ecuador'!G88)","v":3172},null,7572.65,6259.4,4139.5,3320.1,2696.2]
[26,null,7572.65,6259.4,4139.5,3320.1,2696.2,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C89,'Tablas Resto de Ecuador'!C89)","v":8909},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D89,'Tablas Resto de Ecuador'!D89)","v":7364},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E89,'Tablas Resto de Ecuador'!E89)","v":4870},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F89,'Tablas Resto de Ecuador'!F89)","v":3906},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G89,'Tablas Resto de Ecuador'!G89)","v":3172},null,7572.65,6259.4,4139.5,3320.1,2696.2]
[27,null,7572.65,6259.4,4139.5,3320.1,2696.2,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C90,'Tablas Resto de Ecuador'!C90)","v":8909},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D90,'Tablas Resto de Ecuador'!D90)","v":7364},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E90,'Tablas Resto de Ecuador'!E90)","v":4870},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F90,'Tablas Resto de Ecuador'!F90)","v":3906},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G90,'Tablas Resto de Ecuador'!G90)","v":3172},null,7572.65,6259.4,4139.5,3320.1,2696.2]
[28,null,7572.65,6259.4,4139.5,3320.1,2696.2,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C91,'Tablas Resto de Ecuador'!C91)","v":8909},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D91,'Tablas Resto de Ecuador'!D91)","v":7364},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E91,'Tablas Resto de Ecuador'!E91)","v":4870},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F91,'Tablas Resto de Ecuador'!F91)","v":3906},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G91,'Tablas Resto de Ecuador'!G91)","v":3172},null,7572.65,6259.4,4139.5,3320.1,2696.2]
[29,null,7572.65,6259.4,4139.5,3320.1,2696.2,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C92,'Tablas Resto de Ecuador'!C92)","v":8909},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D92,'Tablas Resto de Ecuador'!D92)","v":7364},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E92,'Tablas Resto de Ecuador'!E92)","v":4870},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F92,'Tablas Resto de Ecuador'!F92)","v":3906},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G92,'Tablas Resto de Ecuador'!G92)","v":3172},null,7572.65,6259.4,4139.5,3320.1,2696.2]
[30,null,8421.7999999999993,7284.5,5411.95,3771.45,2958,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C93,'Tablas Resto de Ecuador'!C93)","v":9908},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D93,'Tablas Resto de Ecuador'!D93)","v":8570},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E93,'Tablas Resto de Ecuador'!E93)","v":6367},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F93,'Tablas Resto de Ecuador'!F93)","v":4437},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G93,'Tablas Resto de Ecuador'!G93)","v":3480},null,8421.7999999999993,7284.5,5411.95,3771.45,2958]
[31,null,8421.7999999999993,7284.5,5411.95,3771.45,2958,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C94,'Tablas Resto de Ecuador'!C94)","v":9908},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D94,'Tablas Resto de Ecuador'!D94)","v":8570},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E94,'Tablas Resto de Ecuador'!E94)","v":6367},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F94,'Tablas Resto de Ecuador'!F94)","v":4437},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G94,'Tablas Resto de Ecuador'!G94)","v":3480},null,8421.7999999999993,7284.5,5411.95,3771.45,2958]
[32,null,8421.7999999999993,7284.5,5411.95,3771.45,2958,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C95,'Tablas Resto de Ecuador'!C95)","v":9908},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D95,'Tablas Resto de Ecuador'!D95)","v":8570},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E95,'Tablas Resto de Ecuador'!E95)","v":6367},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F95,'Tablas Resto de Ecuador'!F95)","v":4437},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G95,'Tablas Resto de Ecuador'!G95)","v":3480},null,8421.7999999999993,7284.5,5411.95,3771.45,2958]
[33,null,8421.7999999999993,7284.5,5411.95,3771.45,2958,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C96,'Tablas Resto de Ecuador'!C96)","v":9908},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D96,'Tablas Resto de Ecuador'!D96)","v":8570},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E96,'Tablas Resto de Ecuador'!E96)","v":6367},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F96,'Tablas Resto de Ecuador'!F96)","v":4437},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G96,'Tablas Resto de Ecuador'!G96)","v":3480},null,8421.7999999999993,7284.5,5411.95,3771.45,2958]
[34,null,8421.7999999999993,7284.5,5411.95,3771.45,2958,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C97,'Tablas Resto de Ecuador'!C97)","v":9908},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D97,'Tablas Resto de Ecuador'!D97)","v":8570},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E97,'Tablas Resto de Ecuador'!E97)","v":6367},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F97,'Tablas Resto de Ecuador'!F97)","v":4437},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G97,'Tablas Resto de Ecuador'!G97)","v":3480},null,8421.7999999999993,7284.5,5411.95,3771.45,2958]
[35,null,9400.15,8532.2999999999993,6002.7,4169.25,3270.7999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C98,'Tablas Resto de Ecuador'!C98)","v":11059},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D98,'Tablas Resto de Ecuador'!D98)","v":10038},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E98,'Tablas Resto de Ecuador'!E98)","v":7062},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F98,'Tablas Resto de Ecuador'!F98)","v":4905},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G98,'Tablas Resto de Ecuador'!G98)","v":3848},null,9400.15,8532.2999999999993,6002.7,4169.25,3270.7999999999997]
[36,null,9400.15,8532.2999999999993,6002.7,4169.25,3270.7999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C99,'Tablas Resto de Ecuador'!C99)","v":11059},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D99,'Tablas Resto de Ecuador'!D99)","v":10038},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E99,'Tablas Resto de Ecuador'!E99)","v":7062},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F99,'Tablas Resto de Ecuador'!F99)","v":4905},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G99,'Tablas Resto de Ecuador'!G99)","v":3848},null,9400.15,8532.2999999999993,6002.7,4169.25,3270.7999999999997]
[37,null,9400.15,8532.2999999999993,6002.7,4169.25,3270.7999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C100,'Tablas Resto de Ecuador'!C100)","v":11059},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D100,'Tablas Resto de Ecuador'!D100)","v":10038},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E100,'Tablas Resto de Ecuador'!E100)","v":7062},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F100,'Tablas Resto de Ecuador'!F100)","v":4905},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G100,'Tablas Resto de Ecuador'!G100)","v":3848},null,9400.15,8532.2999999999993,6002.7,4169.25,3270.7999999999997]
[38,null,9400.15,8532.2999999999993,6002.7,4169.25,3270.7999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C101,'Tablas Resto de Ecuador'!C101)","v":11059},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D101,'Tablas Resto de Ecuador'!D101)","v":10038},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E101,'Tablas Resto de Ecuador'!E101)","v":7062},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F101,'Tablas Resto de Ecuador'!F101)","v":4905},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G101,'Tablas Resto de Ecuador'!G101)","v":3848},null,9400.15,8532.2999999999993,6002.7,4169.25,3270.7999999999997]
[39,null,9400.15,8532.2999999999993,6002.7,4169.25,3270.7999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C102,'Tablas Resto de Ecuador'!C102)","v":11059},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D102,'Tablas Resto de Ecuador'!D102)","v":10038},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E102,'Tablas Resto de Ecuador'!E102)","v":7062},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F102,'Tablas Resto de Ecuador'!F102)","v":4905},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G102,'Tablas Resto de Ecuador'!G102)","v":3848},null,9400.15,8532.2999999999993,6002.7,4169.25,3270.7999999999997]
[40,null,10530.65,9555.6999999999989,6675.05,4634.2,3635.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C103,'Tablas Resto de Ecuador'!C103)","v":12389},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D103,'Tablas Resto de Ecuador'!D103)","v":11242},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E103,'Tablas Resto de Ecuador'!E103)","v":7853},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F103,'Tablas Resto de Ecuador'!F103)","v":5452},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G103,'Tablas Resto de Ecuador'!G103)","v":4277},null,10530.65,9555.6999999999989,6675.05,4634.2,3635.45]
[41,null,10530.65,9555.6999999999989,6675.05,4634.2,3635.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C104,'Tablas Resto de Ecuador'!C104)","v":12389},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D104,'Tablas Resto de Ecuador'!D104)","v":11242},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E104,'Tablas Resto de Ecuador'!E104)","v":7853},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F104,'Tablas Resto de Ecuador'!F104)","v":5452},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G104,'Tablas Resto de Ecuador'!G104)","v":4277},null,10530.65,9555.6999999999989,6675.05,4634.2,3635.45]
[42,null,10530.65,9555.6999999999989,6675.05,4634.2,3635.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C105,'Tablas Resto de Ecuador'!C105)","v":12389},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D105,'Tablas Resto de Ecuador'!D105)","v":11242},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E105,'Tablas Resto de Ecuador'!E105)","v":7853},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F105,'Tablas Resto de Ecuador'!F105)","v":5452},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G105,'Tablas Resto de Ecuador'!G105)","v":4277},null,10530.65,9555.6999999999989,6675.05,4634.2,3635.45]
[43,null,10530.65,9555.6999999999989,6675.05,4634.2,3635.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C106,'Tablas Resto de Ecuador'!C106)","v":12389},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D106,'Tablas Resto de Ecuador'!D106)","v":11242},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E106,'Tablas Resto de Ecuador'!E106)","v":7853},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F106,'Tablas Resto de Ecuador'!F106)","v":5452},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G106,'Tablas Resto de Ecuador'!G106)","v":4277},null,10530.65,9555.6999999999989,6675.05,4634.2,3635.45]
[44,null,10530.65,9555.6999999999989,6675.05,4634.2,3635.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C107,'Tablas Resto de Ecuador'!C107)","v":12389},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D107,'Tablas Resto de Ecuador'!D107)","v":11242},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E107,'Tablas Resto de Ecuador'!E107)","v":7853},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F107,'Tablas Resto de Ecuador'!F107)","v":5452},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G107,'Tablas Resto de Ecuador'!G107)","v":4277},null,10530.65,9555.6999999999989,6675.05,4634.2,3635.45]
[45,null,11783.55,10383.6,7428.15,5156.95,4046,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C108,'Tablas Resto de Ecuador'!C108)","v":13863},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D108,'Tablas Resto de Ecuador'!D108)","v":12216},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E108,'Tablas Resto de Ecuador'!E108)","v":8739},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F108,'Tablas Resto de Ecuador'!F108)","v":6067},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G108,'Tablas Resto de Ecuador'!G108)","v":4760},null,11783.55,10383.6,7428.15,5156.95,4046]
[46,null,11783.55,10383.6,7428.15,5156.95,4046,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C109,'Tablas Resto de Ecuador'!C109)","v":13863},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D109,'Tablas Resto de Ecuador'!D109)","v":12216},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E109,'Tablas Resto de Ecuador'!E109)","v":8739},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F109,'Tablas Resto de Ecuador'!F109)","v":6067},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G109,'Tablas Resto de Ecuador'!G109)","v":4760},null,11783.55,10383.6,7428.15,5156.95,4046]
[47,null,11783.55,10383.6,7428.15,5156.95,4046,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C110,'Tablas Resto de Ecuador'!C110)","v":13863},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D110,'Tablas Resto de Ecuador'!D110)","v":12216},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E110,'Tablas Resto de Ecuador'!E110)","v":8739},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F110,'Tablas Resto de Ecuador'!F110)","v":6067},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G110,'Tablas Resto de Ecuador'!G110)","v":4760},null,11783.55,10383.6,7428.15,5156.95,4046]
[48,null,11783.55,10383.6,7428.15,5156.95,4046,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C111,'Tablas Resto de Ecuador'!C111)","v":13863},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D111,'Tablas Resto de Ecuador'!D111)","v":12216},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E111,'Tablas Resto de Ecuador'!E111)","v":8739},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F111,'Tablas Resto de Ecuador'!F111)","v":6067},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G111,'Tablas Resto de Ecuador'!G111)","v":4760},null,11783.55,10383.6,7428.15,5156.95,4046]
[49,null,11783.55,10383.6,7428.15,5156.95,4046,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C112,'Tablas Resto de Ecuador'!C112)","v":13863},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D112,'Tablas Resto de Ecuador'!D112)","v":12216},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E112,'Tablas Resto de Ecuador'!E112)","v":8739},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F112,'Tablas Resto de Ecuador'!F112)","v":6067},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G112,'Tablas Resto de Ecuador'!G112)","v":4760},null,11783.55,10383.6,7428.15,5156.95,4046]
[50,null,{"$f":"O113*$X$2","v":13197.1},{"$f":"P113*$X$2","v":10967.55},{"$f":"Q113*$X$2","v":8286.65},5753.65,4514.3499999999995,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C113,'Tablas Resto de Ecuador'!C113)","v":15526},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D113,'Tablas Resto de Ecuador'!D113)","v":12903},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E113,'Tablas Resto de Ecuador'!E113)","v":9749},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F113,'Tablas Resto de Ecuador'!F113)","v":6769},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G113,'Tablas Resto de Ecuador'!G113)","v":5311},null,13197.1,10967.55,8286.65,5753.65,4514.3499999999995]
[51,null,13197.1,10967.55,8286.65,5753.65,4514.3499999999995,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C114,'Tablas Resto de Ecuador'!C114)","v":15526},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D114,'Tablas Resto de Ecuador'!D114)","v":12903},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E114,'Tablas Resto de Ecuador'!E114)","v":9749},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F114,'Tablas Resto de Ecuador'!F114)","v":6769},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G114,'Tablas Resto de Ecuador'!G114)","v":5311},null,13197.1,10967.55,8286.65,5753.65,4514.3499999999995]
[52,null,13197.1,10967.55,8286.65,5753.65,4514.3499999999995,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C115,'Tablas Resto de Ecuador'!C115)","v":15526},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D115,'Tablas Resto de Ecuador'!D115)","v":12903},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E115,'Tablas Resto de Ecuador'!E115)","v":9749},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F115,'Tablas Resto de Ecuador'!F115)","v":6769},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G115,'Tablas Resto de Ecuador'!G115)","v":5311},null,13197.1,10967.55,8286.65,5753.65,4514.3499999999995]
[53,null,13197.1,10967.55,8286.65,5753.65,4514.3499999999995,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C116,'Tablas Resto de Ecuador'!C116)","v":15526},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D116,'Tablas Resto de Ecuador'!D116)","v":12903},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E116,'Tablas Resto de Ecuador'!E116)","v":9749},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F116,'Tablas Resto de Ecuador'!F116)","v":6769},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G116,'Tablas Resto de Ecuador'!G116)","v":5311},null,13197.1,10967.55,8286.65,5753.65,4514.3499999999995]
[54,null,13197.1,10967.55,8286.65,5753.65,4514.3499999999995,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C117,'Tablas Resto de Ecuador'!C117)","v":15526},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D117,'Tablas Resto de Ecuador'!D117)","v":12903},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E117,'Tablas Resto de Ecuador'!E117)","v":9749},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F117,'Tablas Resto de Ecuador'!F117)","v":6769},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G117,'Tablas Resto de Ecuador'!G117)","v":5311},null,13197.1,10967.55,8286.65,5753.65,4514.3499999999995]
[55,null,14758.55,12800.15,9240.35,6412.4,5032,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C118,'Tablas Resto de Ecuador'!C118)","v":17363},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D118,'Tablas Resto de Ecuador'!D118)","v":15059},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E118,'Tablas Resto de Ecuador'!E118)","v":10871},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F118,'Tablas Resto de Ecuador'!F118)","v":7544},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G118,'Tablas Resto de Ecuador'!G118)","v":5920},null,14758.55,12800.15,9240.35,6412.4,5032]
[56,null,14758.55,12800.15,9240.35,6412.4,5032,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C119,'Tablas Resto de Ecuador'!C119)","v":17363},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D119,'Tablas Resto de Ecuador'!D119)","v":15059},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E119,'Tablas Resto de Ecuador'!E119)","v":10871},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F119,'Tablas Resto de Ecuador'!F119)","v":7544},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G119,'Tablas Resto de Ecuador'!G119)","v":5920},null,14758.55,12800.15,9240.35,6412.4,5032]
[57,null,14758.55,12800.15,9240.35,6412.4,5032,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C120,'Tablas Resto de Ecuador'!C120)","v":17363},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D120,'Tablas Resto de Ecuador'!D120)","v":15059},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E120,'Tablas Resto de Ecuador'!E120)","v":10871},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F120,'Tablas Resto de Ecuador'!F120)","v":7544},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G120,'Tablas Resto de Ecuador'!G120)","v":5920},null,14758.55,12800.15,9240.35,6412.4,5032]
[58,null,14758.55,12800.15,9240.35,6412.4,5032,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C121,'Tablas Resto de Ecuador'!C121)","v":17363},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D121,'Tablas Resto de Ecuador'!D121)","v":15059},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E121,'Tablas Resto de Ecuador'!E121)","v":10871},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F121,'Tablas Resto de Ecuador'!F121)","v":7544},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G121,'Tablas Resto de Ecuador'!G121)","v":5920},null,14758.55,12800.15,9240.35,6412.4,5032]
[59,null,14758.55,12800.15,9240.35,6412.4,5032,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C122,'Tablas Resto de Ecuador'!C122)","v":17363},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D122,'Tablas Resto de Ecuador'!D122)","v":15059},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E122,'Tablas Resto de Ecuador'!E122)","v":10871},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F122,'Tablas Resto de Ecuador'!F122)","v":7544},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G122,'Tablas Resto de Ecuador'!G122)","v":5920},null,14758.55,12800.15,9240.35,6412.4,5032]
[60,null,15790.449999999999,14331.85,9877.85,6857.8,5380.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C123,'Tablas Resto de Ecuador'!C123)","v":18577},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D123,'Tablas Resto de Ecuador'!D123)","v":16861},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E123,'Tablas Resto de Ecuador'!E123)","v":11621},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F123,'Tablas Resto de Ecuador'!F123)","v":8068},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G123,'Tablas Resto de Ecuador'!G123)","v":6330},null,15790.449999999999,14331.85,9877.85,6857.8,5380.5]
[61,null,17595,15971.5,10993.9,7633,5987.4,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C124,'Tablas Resto de Ecuador'!C124)","v":20700},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D124,'Tablas Resto de Ecuador'!D124)","v":18790},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E124,'Tablas Resto de Ecuador'!E124)","v":12934},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F124,'Tablas Resto de Ecuador'!F124)","v":8980},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G124,'Tablas Resto de Ecuador'!G124)","v":7044},null,17595,15971.5,10993.9,7633,5987.4]
[62,null,19550,17743.75,12209.4,8473.65,6647,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C125,'Tablas Resto de Ecuador'!C125)","v":23000},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D125,'Tablas Resto de Ecuador'!D125)","v":20875},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E125,'Tablas Resto de Ecuador'!E125)","v":14364},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F125,'Tablas Resto de Ecuador'!F125)","v":9969},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G125,'Tablas Resto de Ecuador'!G125)","v":7820},null,19550,17743.75,12209.4,8473.65,6647]
[63,null,21649.5,19524.5,13521.8,9384,7361.8499999999995,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C126,'Tablas Resto de Ecuador'!C126)","v":25470},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D126,'Tablas Resto de Ecuador'!D126)","v":22970},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E126,'Tablas Resto de Ecuador'!E126)","v":15908},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F126,'Tablas Resto de Ecuador'!F126)","v":11040},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G126,'Tablas Resto de Ecuador'!G126)","v":8661},null,21649.5,19524.5,13521.8,9384,7361.8499999999995]
[64,null,23898.6,20717.899999999998,14931.1,10361.5,8129.4,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C127,'Tablas Resto de Ecuador'!C127)","v":28116},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D127,'Tablas Resto de Ecuador'!D127)","v":24374},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E127,'Tablas Resto de Ecuador'!E127)","v":17566},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F127,'Tablas Resto de Ecuador'!F127)","v":12190},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G127,'Tablas Resto de Ecuador'!G127)","v":9564},null,23898.6,20717.899999999998,14931.1,10361.5,8129.4]
[65,null,26162.149999999998,22191.8,16439.849999999999,11409.55,8953.0499999999993,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C128,'Tablas Resto de Ecuador'!C128)","v":30779},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D128,'Tablas Resto de Ecuador'!D128)","v":26108},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E128,'Tablas Resto de Ecuador'!E128)","v":19341},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F128,'Tablas Resto de Ecuador'!F128)","v":13423},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G128,'Tablas Resto de Ecuador'!G128)","v":10533},null,26162.149999999998,22191.8,16439.849999999999,11409.55,8953.0499999999993]
[66,null,28021.1,24032.899999999998,18040.399999999998,12523.05,9826.85,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C129,'Tablas Resto de Ecuador'!C129)","v":32966},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D129,'Tablas Resto de Ecuador'!D129)","v":28274},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E129,'Tablas Resto de Ecuador'!E129)","v":21224},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F129,'Tablas Resto de Ecuador'!F129)","v":14733},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G129,'Tablas Resto de Ecuador'!G129)","v":11561},null,28021.1,24032.899999999998,18040.399999999998,12523.05,9826.85]
[67,null,30214.1,26180.85,19742.95,13702.85,10750.8,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C130,'Tablas Resto de Ecuador'!C130)","v":35546},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D130,'Tablas Resto de Ecuador'!D130)","v":30801},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E130,'Tablas Resto de Ecuador'!E130)","v":23227},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F130,'Tablas Resto de Ecuador'!F130)","v":16121},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G130,'Tablas Resto de Ecuador'!G130)","v":12648},null,30214.1,26180.85,19742.95,13702.85,10750.8]
[68,null,32596.649999999998,28503.899999999998,21544.1,14953.199999999999,11730.85,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C131,'Tablas Resto de Ecuador'!C131)","v":38349},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D131,'Tablas Resto de Ecuador'!D131)","v":33534},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E131,'Tablas Resto de Ecuador'!E131)","v":25346},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F131,'Tablas Resto de Ecuador'!F131)","v":17592},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G131,'Tablas Resto de Ecuador'!G131)","v":13801},null,32596.649999999998,28503.899999999998,21544.1,14953.199999999999,11730.85]
[69,null,35027.65,30870.3,23437.05,16267.3,12761.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C132,'Tablas Resto de Ecuador'!C132)","v":41209},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D132,'Tablas Resto de Ecuador'!D132)","v":36318},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E132,'Tablas Resto de Ecuador'!E132)","v":27573},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F132,'Tablas Resto de Ecuador'!F132)","v":19138},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G132,'Tablas Resto de Ecuador'!G132)","v":15014},null,35027.65,30870.3,23437.05,16267.3,12761.9]
[70,null,37363.449999999997,33149.15,25432.85,17651.099999999999,13845.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C133,'Tablas Resto de Ecuador'!C133)","v":43957},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D133,'Tablas Resto de Ecuador'!D133)","v":38999},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E133,'Tablas Resto de Ecuador'!E133)","v":29921},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F133,'Tablas Resto de Ecuador'!F133)","v":20766},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G133,'Tablas Resto de Ecuador'!G133)","v":16289},null,37363.449999999997,33149.15,25432.85,17651.099999999999,13845.65]
[71,null,39604.049999999996,35341.299999999996,27523.85,19102.899999999998,14986.35,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C134,'Tablas Resto de Ecuador'!C134)","v":46593},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D134,'Tablas Resto de Ecuador'!D134)","v":41578},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E134,'Tablas Resto de Ecuador'!E134)","v":32381},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F134,'Tablas Resto de Ecuador'!F134)","v":22474},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G134,'Tablas Resto de Ecuador'!G134)","v":17631},null,39604.049999999996,35341.299999999996,27523.85,19102.899999999998,14986.35]
[72,null,41843.799999999996,37532.6,29712.6,20623.55,16180.6,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C135,'Tablas Resto de Ecuador'!C135)","v":49228},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D135,'Tablas Resto de Ecuador'!D135)","v":44156},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E135,'Tablas Resto de Ecuador'!E135)","v":34956},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F135,'Tablas Resto de Ecuador'!F135)","v":24263},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G135,'Tablas Resto de Ecuador'!G135)","v":19036},null,41843.799999999996,37532.6,29712.6,20623.55,16180.6]
[73,null,44084.4,39723.9,31999.1,22209.649999999998,17424.149999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C136,'Tablas Resto de Ecuador'!C136)","v":51864},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D136,'Tablas Resto de Ecuador'!D136)","v":46734},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E136,'Tablas Resto de Ecuador'!E136)","v":37646},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F136,'Tablas Resto de Ecuador'!F136)","v":26129},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G136,'Tablas Resto de Ecuador'!G136)","v":20499},null,44084.4,39723.9,31999.1,22209.649999999998,17424.149999999998]
[74,null,46324.15,41915.199999999997,33843.599999999999,23863.75,18721.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C137,'Tablas Resto de Ecuador'!C137)","v":54499},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D137,'Tablas Resto de Ecuador'!D137)","v":49312},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E137,'Tablas Resto de Ecuador'!E137)","v":39816},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F137,'Tablas Resto de Ecuador'!F137)","v":28075},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G137,'Tablas Resto de Ecuador'!G137)","v":22025},null,46324.15,41915.199999999997,33843.599999999999,23863.75,18721.25]
[75,null,48501,44042.75,35605.65,25586.7,20071.899999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C138,'Tablas Resto de Ecuador'!C138)","v":57060},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D138,'Tablas Resto de Ecuador'!D138)","v":51815},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E138,'Tablas Resto de Ecuador'!E138)","v":41889},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F138,'Tablas Resto de Ecuador'!F138)","v":30102},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G138,'Tablas Resto de Ecuador'!G138)","v":23614},null,48501,44042.75,35605.65,25586.7,20071.899999999998]
[76,null,48501,44042.75,35605.65,25586.7,20071.899999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C139,'Tablas Resto de Ecuador'!C139)","v":57060},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D139,'Tablas Resto de Ecuador'!D139)","v":51815},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E139,'Tablas Resto de Ecuador'!E139)","v":41889},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F139,'Tablas Resto de Ecuador'!F139)","v":30102},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G139,'Tablas Resto de Ecuador'!G139)","v":23614},null,48501,44042.75,35605.65,25586.7,20071.899999999998]
[77,null,48501,44042.75,35605.65,25586.7,20071.899999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C140,'Tablas Resto de Ecuador'!C140)","v":57060},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D140,'Tablas Resto de Ecuador'!D140)","v":51815},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E140,'Tablas Resto de Ecuador'!E140)","v":41889},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F140,'Tablas Resto de Ecuador'!F140)","v":30102},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G140,'Tablas Resto de Ecuador'!G140)","v":23614},null,48501,44042.75,35605.65,25586.7,20071.899999999998]
[78,null,48501,44042.75,35605.65,25586.7,20071.899999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C141,'Tablas Resto de Ecuador'!C141)","v":57060},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D141,'Tablas Resto de Ecuador'!D141)","v":51815},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E141,'Tablas Resto de Ecuador'!E141)","v":41889},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F141,'Tablas Resto de Ecuador'!F141)","v":30102},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G141,'Tablas Resto de Ecuador'!G141)","v":23614},null,48501,44042.75,35605.65,25586.7,20071.899999999998]
[79,null,48501,44042.75,35605.65,25586.7,20071.899999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C142,'Tablas Resto de Ecuador'!C142)","v":57060},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D142,'Tablas Resto de Ecuador'!D142)","v":51815},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E142,'Tablas Resto de Ecuador'!E142)","v":41889},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F142,'Tablas Resto de Ecuador'!F142)","v":30102},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G142,'Tablas Resto de Ecuador'!G142)","v":23614},null,48501,44042.75,35605.65,25586.7,20071.899999999998]
[80,null,48501,44042.75,35605.65,25586.7,20071.899999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C143,'Tablas Resto de Ecuador'!C143)","v":57060},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D143,'Tablas Resto de Ecuador'!D143)","v":51815},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E143,'Tablas Resto de Ecuador'!E143)","v":41889},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F143,'Tablas Resto de Ecuador'!F143)","v":30102},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G143,'Tablas Resto de Ecuador'!G143)","v":23614},null,48501,44042.75,35605.65,25586.7,20071.899999999998]
[81,null,48501,44042.75,35605.65,25586.7,20071.899999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C144,'Tablas Resto de Ecuador'!C144)","v":57060},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D144,'Tablas Resto de Ecuador'!D144)","v":51815},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E144,'Tablas Resto de Ecuador'!E144)","v":41889},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F144,'Tablas Resto de Ecuador'!F144)","v":30102},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G144,'Tablas Resto de Ecuador'!G144)","v":23614},null,48501,44042.75,35605.65,25586.7,20071.899999999998]
[82,null,{"$f":"O145*$X$2","v":48501},{"$f":"P145*$X$2","v":44042.75},{"$f":"Q145*$X$2","v":35605.65},25586.7,20071.899999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C145,'Tablas Resto de Ecuador'!C145)","v":57060},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D145,'Tablas Resto de Ecuador'!D145)","v":51815},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E145,'Tablas Resto de Ecuador'!E145)","v":41889},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F145,'Tablas Resto de Ecuador'!F145)","v":30102},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G145,'Tablas Resto de Ecuador'!G145)","v":23614},null,48501,44042.75,35605.65,25586.7,20071.899999999998]
[83,null,48501,44042.75,35605.65,{"$f":"R146*$X$2","v":25586.7},{"$f":"S146*$X$2","v":20071.899999999998},null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C146,'Tablas Resto de Ecuador'!C146)","v":57060},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D146,'Tablas Resto de Ecuador'!D146)","v":51815},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E146,'Tablas Resto de Ecuador'!E146)","v":41889},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F146,'Tablas Resto de Ecuador'!F146)","v":30102},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G146,'Tablas Resto de Ecuador'!G146)","v":23614},null,{"$f":"I146*$Q$4","v":48501},44042.75,35605.65,25586.7,20071.899999999998]
[84,"o más",48501,44042.75,35605.65,25586.7,20071.899999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C147,'Tablas Resto de Ecuador'!C147)","v":57060},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D147,'Tablas Resto de Ecuador'!D147)","v":51815},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E147,'Tablas Resto de Ecuador'!E147)","v":41889},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F147,'Tablas Resto de Ecuador'!F147)","v":30102},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G147,'Tablas Resto de Ecuador'!G147)","v":23614},null,48501,44042.75,35605.65,25586.7,20071.899999999998]
[1,"Hijo",735.25,713.15,696.15,551.65,498.09999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C148,'Tablas Resto de Ecuador'!C148)","v":865},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D148,'Tablas Resto de Ecuador'!D148)","v":839},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E148,'Tablas Resto de Ecuador'!E148)","v":819},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F148,'Tablas Resto de Ecuador'!F148)","v":649},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G148,'Tablas Resto de Ecuador'!G148)","v":586},null,735.25,713.15,696.15,551.65,498.09999999999997]
[2,"Hijos",1445.85,1403.35,1309.8499999999999,1059.95,950.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C149,'Tablas Resto de Ecuador'!C149)","v":1701},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D149,'Tablas Resto de Ecuador'!D149)","v":1651},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E149,'Tablas Resto de Ecuador'!E149)","v":1541},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F149,'Tablas Resto de Ecuador'!F149)","v":1247},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G149,'Tablas Resto de Ecuador'!G149)","v":1118},null,1445.85,1403.35,1309.8499999999999,1059.95,950.3]
[3,"Hijos o más",2136.9,2074,1875.95,1539.35,1373.6,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C150,'Tablas Resto de Ecuador'!C150)","v":2514},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D150,'Tablas Resto de Ecuador'!D150)","v":2440},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E150,'Tablas Resto de Ecuador'!E150)","v":2207},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F150,'Tablas Resto de Ecuador'!F150)","v":1811},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G150,'Tablas Resto de Ecuador'!G150)","v":1616},null,2136.9,2074,1875.95,1539.35,1373.6]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
[]
["EDAD",null,250,2000,5000,10000,20000,null,"TARIFAS BASE",null,null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"O156*$X$2","v":4435.3},{"$f":"P156*$X$2","v":3482.45},{"$f":"Q156*$X$2","v":3106.75},{"$f":"R156*$X$2","v":2153.9},1693.2,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C156,'Tablas Resto de Ecuador'!C156)","v":5218},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D156,'Tablas Resto de Ecuador'!D156)","v":4097},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E156,'Tablas Resto de Ecuador'!E156)","v":3655},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F156,'Tablas Resto de Ecuador'!F156)","v":2534},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G156,'Tablas Resto de Ecuador'!G156)","v":1992},null,{"$f":"I156*$R$4","v":4435.3},{"$f":"J156*$R$4","v":3482.45},{"$f":"K156*$R$4","v":3106.75},{"$f":"L156*$R$4","v":2153.9},{"$f":"M156*$R$4","v":1693.2}]
[19,null,4435.3,3482.45,3106.75,2153.9,1693.2,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C157,'Tablas Resto de Ecuador'!C157)","v":5218},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D157,'Tablas Resto de Ecuador'!D157)","v":4097},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E157,'Tablas Resto de Ecuador'!E157)","v":3655},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F157,'Tablas Resto de Ecuador'!F157)","v":2534},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G157,'Tablas Resto de Ecuador'!G157)","v":1992},null,{"$f":"I157*$R$4","v":4435.3},{"$f":"J157*$R$4","v":3482.45},{"$f":"K157*$R$4","v":3106.75},{"$f":"L157*$R$4","v":2153.9},{"$f":"M157*$R$4","v":1693.2}]
[20,null,4435.3,3482.45,3106.75,2153.9,1693.2,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C158,'Tablas Resto de Ecuador'!C158)","v":5218},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D158,'Tablas Resto de Ecuador'!D158)","v":4097},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E158,'Tablas Resto de Ecuador'!E158)","v":3655},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F158,'Tablas Resto de Ecuador'!F158)","v":2534},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G158,'Tablas Resto de Ecuador'!G158)","v":1992},null,4435.3,3482.45,3106.75,2153.9,1693.2]
[21,null,4435.3,3482.45,3106.75,2153.9,1693.2,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C159,'Tablas Resto de Ecuador'!C159)","v":5218},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D159,'Tablas Resto de Ecuador'!D159)","v":4097},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E159,'Tablas Resto de Ecuador'!E159)","v":3655},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F159,'Tablas Resto de Ecuador'!F159)","v":2534},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G159,'Tablas Resto de Ecuador'!G159)","v":1992},null,4435.3,3482.45,3106.75,2153.9,1693.2]
[22,null,4435.3,3482.45,3106.75,2153.9,1693.2,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C160,'Tablas Resto de Ecuador'!C160)","v":5218},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D160,'Tablas Resto de Ecuador'!D160)","v":4097},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E160,'Tablas Resto de Ecuador'!E160)","v":3655},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F160,'Tablas Resto de Ecuador'!F160)","v":2534},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G160,'Tablas Resto de Ecuador'!G160)","v":1992},null,4435.3,3482.45,3106.75,2153.9,1693.2]
[23,null,4435.3,3482.45,3106.75,2153.9,1693.2,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C161,'Tablas Resto de Ecuador'!C161)","v":5218},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D161,'Tablas Resto de Ecuador'!D161)","v":4097},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E161,'Tablas Resto de Ecuador'!E161)","v":3655},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F161,'Tablas Resto de Ecuador'!F161)","v":2534},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G161,'Tablas Resto de Ecuador'!G161)","v":1992},null,4435.3,3482.45,3106.75,2153.9,1693.2]
[24,null,4435.3,3482.45,3106.75,2153.9,1693.2,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C162,'Tablas Resto de Ecuador'!C162)","v":5218},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D162,'Tablas Resto de Ecuador'!D162)","v":4097},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E162,'Tablas Resto de Ecuador'!E162)","v":3655},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F162,'Tablas Resto de Ecuador'!F162)","v":2534},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G162,'Tablas Resto de Ecuador'!G162)","v":1992},null,4435.3,3482.45,3106.75,2153.9,1693.2]
[25,null,4784.6499999999996,4494.8,3207.9,2298.4,1803.7,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C163,'Tablas Resto de Ecuador'!C163)","v":5629},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D163,'Tablas Resto de Ecuador'!D163)","v":5288},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E163,'Tablas Resto de Ecuador'!E163)","v":3774},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F163,'Tablas Resto de Ecuador'!F163)","v":2704},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G163,'Tablas Resto de Ecuador'!G163)","v":2122},null,4784.6499999999996,4494.8,3207.9,2298.4,1803.7]
[26,null,4784.6499999999996,4494.8,3207.9,2298.4,1803.7,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C164,'Tablas Resto de Ecuador'!C164)","v":5629},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D164,'Tablas Resto de Ecuador'!D164)","v":5288},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E164,'Tablas Resto de Ecuador'!E164)","v":3774},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F164,'Tablas Resto de Ecuador'!F164)","v":2704},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G164,'Tablas Resto de Ecuador'!G164)","v":2122},null,4784.6499999999996,4494.8,3207.9,2298.4,1803.7]
[27,null,4784.6499999999996,4494.8,3207.9,2298.4,1803.7,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C165,'Tablas Resto de Ecuador'!C165)","v":5629},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D165,'Tablas Resto de Ecuador'!D165)","v":5288},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E165,'Tablas Resto de Ecuador'!E165)","v":3774},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F165,'Tablas Resto de Ecuador'!F165)","v":2704},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G165,'Tablas Resto de Ecuador'!G165)","v":2122},null,4784.6499999999996,4494.8,3207.9,2298.4,1803.7]
[28,null,4784.6499999999996,4494.8,3207.9,2298.4,1803.7,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C166,'Tablas Resto de Ecuador'!C166)","v":5629},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D166,'Tablas Resto de Ecuador'!D166)","v":5288},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E166,'Tablas Resto de Ecuador'!E166)","v":3774},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F166,'Tablas Resto de Ecuador'!F166)","v":2704},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G166,'Tablas Resto de Ecuador'!G166)","v":2122},null,4784.6499999999996,4494.8,3207.9,2298.4,1803.7]
[29,null,4784.6499999999996,4494.8,3207.9,2298.4,1803.7,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C167,'Tablas Resto de Ecuador'!C167)","v":5629},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D167,'Tablas Resto de Ecuador'!D167)","v":5288},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E167,'Tablas Resto de Ecuador'!E167)","v":3774},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F167,'Tablas Resto de Ecuador'!F167)","v":2704},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G167,'Tablas Resto de Ecuador'!G167)","v":2122},null,4784.6499999999996,4494.8,3207.9,2298.4,1803.7]
[30,null,5397.5,5179.8999999999996,3685.6,2555.9499999999998,2006,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C168,'Tablas Resto de Ecuador'!C168)","v":6350},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D168,'Tablas Resto de Ecuador'!D168)","v":6094},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E168,'Tablas Resto de Ecuador'!E168)","v":4336},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F168,'Tablas Resto de Ecuador'!F168)","v":3007},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G168,'Tablas Resto de Ecuador'!G168)","v":2360},null,5397.5,5179.8999999999996,3685.6,2555.9499999999998,2006]
[31,null,5397.5,5179.8999999999996,3685.6,2555.9499999999998,2006,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C169,'Tablas Resto de Ecuador'!C169)","v":6350},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D169,'Tablas Resto de Ecuador'!D169)","v":6094},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E169,'Tablas Resto de Ecuador'!E169)","v":4336},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F169,'Tablas Resto de Ecuador'!F169)","v":3007},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G169,'Tablas Resto de Ecuador'!G169)","v":2360},null,5397.5,5179.8999999999996,3685.6,2555.9499999999998,2006]
[32,null,5397.5,5179.8999999999996,3685.6,2555.9499999999998,2006,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C170,'Tablas Resto de Ecuador'!C170)","v":6350},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D170,'Tablas Resto de Ecuador'!D170)","v":6094},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E170,'Tablas Resto de Ecuador'!E170)","v":4336},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F170,'Tablas Resto de Ecuador'!F170)","v":3007},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G170,'Tablas Resto de Ecuador'!G170)","v":2360},null,5397.5,5179.8999999999996,3685.6,2555.9499999999998,2006]
[33,null,5397.5,5179.8999999999996,3685.6,2555.9499999999998,2006,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C171,'Tablas Resto de Ecuador'!C171)","v":6350},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D171,'Tablas Resto de Ecuador'!D171)","v":6094},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E171,'Tablas Resto de Ecuador'!E171)","v":4336},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F171,'Tablas Resto de Ecuador'!F171)","v":3007},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G171,'Tablas Resto de Ecuador'!G171)","v":2360},null,5397.5,5179.8999999999996,3685.6,2555.9499999999998,2006]
[34,null,5397.5,5179.8999999999996,3685.6,2555.9499999999998,2006,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C172,'Tablas Resto de Ecuador'!C172)","v":6350},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D172,'Tablas Resto de Ecuador'!D172)","v":6094},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E172,'Tablas Resto de Ecuador'!E172)","v":4336},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F172,'Tablas Resto de Ecuador'!F172)","v":3007},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G172,'Tablas Resto de Ecuador'!G172)","v":2360},null,5397.5,5179.8999999999996,3685.6,2555.9499999999998,2006]
[35,null,6109.8,5861.5999999999995,4125.8999999999996,2862.7999999999997,2245.6999999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C173,'Tablas Resto de Ecuador'!C173)","v":7188},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D173,'Tablas Resto de Ecuador'!D173)","v":6896},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E173,'Tablas Resto de Ecuador'!E173)","v":4854},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F173,'Tablas Resto de Ecuador'!F173)","v":3368},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G173,'Tablas Resto de Ecuador'!G173)","v":2642},null,6109.8,5861.5999999999995,4125.8999999999996,2862.7999999999997,2245.6999999999998]
[36,null,6109.8,5861.5999999999995,4125.8999999999996,2862.7999999999997,2245.6999999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C174,'Tablas Resto de Ecuador'!C174)","v":7188},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D174,'Tablas Resto de Ecuador'!D174)","v":6896},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E174,'Tablas Resto de Ecuador'!E174)","v":4854},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F174,'Tablas Resto de Ecuador'!F174)","v":3368},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G174,'Tablas Resto de Ecuador'!G174)","v":2642},null,6109.8,5861.5999999999995,4125.8999999999996,2862.7999999999997,2245.6999999999998]
[37,null,6109.8,5861.5999999999995,4125.8999999999996,2862.7999999999997,2245.6999999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C175,'Tablas Resto de Ecuador'!C175)","v":7188},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D175,'Tablas Resto de Ecuador'!D175)","v":6896},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E175,'Tablas Resto de Ecuador'!E175)","v":4854},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F175,'Tablas Resto de Ecuador'!F175)","v":3368},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G175,'Tablas Resto de Ecuador'!G175)","v":2642},null,6109.8,5861.5999999999995,4125.8999999999996,2862.7999999999997,2245.6999999999998]
[38,null,6109.8,5861.5999999999995,4125.8999999999996,2862.7999999999997,2245.6999999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C176,'Tablas Resto de Ecuador'!C176)","v":7188},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D176,'Tablas Resto de Ecuador'!D176)","v":6896},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E176,'Tablas Resto de Ecuador'!E176)","v":4854},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F176,'Tablas Resto de Ecuador'!F176)","v":3368},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G176,'Tablas Resto de Ecuador'!G176)","v":2642},null,6109.8,5861.5999999999995,4125.8999999999996,2862.7999999999997,2245.6999999999998]
[39,null,6109.8,5861.5999999999995,4125.8999999999996,2862.7999999999997,2245.6999999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C177,'Tablas Resto de Ecuador'!C177)","v":7188},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D177,'Tablas Resto de Ecuador'!D177)","v":6896},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E177,'Tablas Resto de Ecuador'!E177)","v":4854},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F177,'Tablas Resto de Ecuador'!F177)","v":3368},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G177,'Tablas Resto de Ecuador'!G177)","v":2642},null,6109.8,5861.5999999999995,4125.8999999999996,2862.7999999999997,2245.6999999999998]
[40,null,6930.05,6530.55,4644.3999999999996,3219.7999999999997,2526.1999999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C178,'Tablas Resto de Ecuador'!C178)","v":8153},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D178,'Tablas Resto de Ecuador'!D178)","v":7683},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E178,'Tablas Resto de Ecuador'!E178)","v":5464},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F178,'Tablas Resto de Ecuador'!F178)","v":3788},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G178,'Tablas Resto de Ecuador'!G178)","v":2972},null,6930.05,6530.55,4644.3999999999996,3219.7999999999997,2526.1999999999998]
[41,null,6930.05,6530.55,4644.3999999999996,3219.7999999999997,2526.1999999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C179,'Tablas Resto de Ecuador'!C179)","v":8153},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D179,'Tablas Resto de Ecuador'!D179)","v":7683},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E179,'Tablas Resto de Ecuador'!E179)","v":5464},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F179,'Tablas Resto de Ecuador'!F179)","v":3788},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G179,'Tablas Resto de Ecuador'!G179)","v":2972},null,6930.05,6530.55,4644.3999999999996,3219.7999999999997,2526.1999999999998]
[42,null,6930.05,6530.55,4644.3999999999996,3219.7999999999997,2526.1999999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C180,'Tablas Resto de Ecuador'!C180)","v":8153},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D180,'Tablas Resto de Ecuador'!D180)","v":7683},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E180,'Tablas Resto de Ecuador'!E180)","v":5464},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F180,'Tablas Resto de Ecuador'!F180)","v":3788},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G180,'Tablas Resto de Ecuador'!G180)","v":2972},null,6930.05,6530.55,4644.3999999999996,3219.7999999999997,2526.1999999999998]
[43,null,6930.05,6530.55,4644.3999999999996,3219.7999999999997,2526.1999999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C181,'Tablas Resto de Ecuador'!C181)","v":8153},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D181,'Tablas Resto de Ecuador'!D181)","v":7683},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E181,'Tablas Resto de Ecuador'!E181)","v":5464},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F181,'Tablas Resto de Ecuador'!F181)","v":3788},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G181,'Tablas Resto de Ecuador'!G181)","v":2972},null,6930.05,6530.55,4644.3999999999996,3219.7999999999997,2526.1999999999998]
[44,null,6930.05,6530.55,4644.3999999999996,3219.7999999999997,2526.1999999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C182,'Tablas Resto de Ecuador'!C182)","v":8153},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D182,'Tablas Resto de Ecuador'!D182)","v":7683},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E182,'Tablas Resto de Ecuador'!E182)","v":5464},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F182,'Tablas Resto de Ecuador'!F182)","v":3788},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G182,'Tablas Resto de Ecuador'!G182)","v":2972},null,6930.05,6530.55,4644.3999999999996,3219.7999999999997,2526.1999999999998]
[45,null,7842.0999999999995,7117.9,5031.1499999999996,3625.25,2845.7999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C183,'Tablas Resto de Ecuador'!C183)","v":9226},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D183,'Tablas Resto de Ecuador'!D183)","v":8374},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E183,'Tablas Resto de Ecuador'!E183)","v":5919},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F183,'Tablas Resto de Ecuador'!F183)","v":4265},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G183,'Tablas Resto de Ecuador'!G183)","v":3348},null,7842.0999999999995,7117.9,5031.1499999999996,3625.25,2845.7999999999997]
[46,null,7842.0999999999995,7117.9,5031.1499999999996,3625.25,2845.7999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C184,'Tablas Resto de Ecuador'!C184)","v":9226},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D184,'Tablas Resto de Ecuador'!D184)","v":8374},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E184,'Tablas Resto de Ecuador'!E184)","v":5919},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F184,'Tablas Resto de Ecuador'!F184)","v":4265},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G184,'Tablas Resto de Ecuador'!G184)","v":3348},null,7842.0999999999995,7117.9,5031.1499999999996,3625.25,2845.7999999999997]
[47,null,7842.0999999999995,7117.9,5031.1499999999996,3625.25,2845.7999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C185,'Tablas Resto de Ecuador'!C185)","v":9226},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D185,'Tablas Resto de Ecuador'!D185)","v":8374},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E185,'Tablas Resto de Ecuador'!E185)","v":5919},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F185,'Tablas Resto de Ecuador'!F185)","v":4265},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G185,'Tablas Resto de Ecuador'!G185)","v":3348},null,7842.0999999999995,7117.9,5031.1499999999996,3625.25,2845.7999999999997]
[48,null,7842.0999999999995,7117.9,5031.1499999999996,3625.25,2845.7999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C186,'Tablas Resto de Ecuador'!C186)","v":9226},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D186,'Tablas Resto de Ecuador'!D186)","v":8374},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E186,'Tablas Resto de Ecuador'!E186)","v":5919},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F186,'Tablas Resto de Ecuador'!F186)","v":4265},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G186,'Tablas Resto de Ecuador'!G186)","v":3348},null,7842.0999999999995,7117.9,5031.1499999999996,3625.25,2845.7999999999997]
[49,null,7842.0999999999995,7117.9,5031.1499999999996,3625.25,2845.7999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C187,'Tablas Resto de Ecuador'!C187)","v":9226},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D187,'Tablas Resto de Ecuador'!D187)","v":8374},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E187,'Tablas Resto de Ecuador'!E187)","v":5919},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F187,'Tablas Resto de Ecuador'!F187)","v":4265},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G187,'Tablas Resto de Ecuador'!G187)","v":3348},null,7842.0999999999995,7117.9,5031.1499999999996,3625.25,2845.7999999999997]
[50,null,{"$f":"O188*$X$2","v":8873.15},{"$f":"P188*$X$2","v":7890.55},{"$f":"Q188*$X$2","v":5474},{"$f":"R188*$X$2","v":4085.1},3204.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C188,'Tablas Resto de Ecuador'!C188)","v":10439},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D188,'Tablas Resto de Ecuador'!D188)","v":9283},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E188,'Tablas Resto de Ecuador'!E188)","v":6440},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F188,'Tablas Resto de Ecuador'!F188)","v":4806},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G188,'Tablas Resto de Ecuador'!G188)","v":3770},null,8873.15,7890.55,5474,4085.1,3204.5]
[51,null,8873.15,7890.55,5474,4085.1,3204.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C189,'Tablas Resto de Ecuador'!C189)","v":10439},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D189,'Tablas Resto de Ecuador'!D189)","v":9283},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E189,'Tablas Resto de Ecuador'!E189)","v":6440},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F189,'Tablas Resto de Ecuador'!F189)","v":4806},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G189,'Tablas Resto de Ecuador'!G189)","v":3770},null,8873.15,7890.55,5474,4085.1,3204.5]
[52,null,8873.15,7890.55,5474,4085.1,3204.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C190,'Tablas Resto de Ecuador'!C190)","v":10439},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D190,'Tablas Resto de Ecuador'!D190)","v":9283},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E190,'Tablas Resto de Ecuador'!E190)","v":6440},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F190,'Tablas Resto de Ecuador'!F190)","v":4806},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G190,'Tablas Resto de Ecuador'!G190)","v":3770},null,8873.15,7890.55,5474,4085.1,3204.5]
[53,null,8873.15,7890.55,5474,4085.1,3204.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C191,'Tablas Resto de Ecuador'!C191)","v":10439},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D191,'Tablas Resto de Ecuador'!D191)","v":9283},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E191,'Tablas Resto de Ecuador'!E191)","v":6440},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F191,'Tablas Resto de Ecuador'!F191)","v":4806},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G191,'Tablas Resto de Ecuador'!G191)","v":3770},null,8873.15,7890.55,5474,4085.1,3204.5]
[54,null,8873.15,7890.55,5474,4085.1,3204.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C192,'Tablas Resto de Ecuador'!C192)","v":10439},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D192,'Tablas Resto de Ecuador'!D192)","v":9283},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E192,'Tablas Resto de Ecuador'!E192)","v":6440},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F192,'Tablas Resto de Ecuador'!F192)","v":4806},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G192,'Tablas Resto de Ecuador'!G192)","v":3770},null,8873.15,7890.55,5474,4085.1,3204.5]
[55,null,10009.6,9602.4499999999989,6629.15,4593.3999999999996,3606.5499999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C193,'Tablas Resto de Ecuador'!C193)","v":11776},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D193,'Tablas Resto de Ecuador'!D193)","v":11297},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E193,'Tablas Resto de Ecuador'!E193)","v":7799},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F193,'Tablas Resto de Ecuador'!F193)","v":5404},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G193,'Tablas Resto de Ecuador'!G193)","v":4243},null,10009.6,9602.4499999999989,6629.15,4593.3999999999996,3606.5499999999997]
[56,null,10009.6,9602.4499999999989,6629.15,4593.3999999999996,3606.5499999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C194,'Tablas Resto de Ecuador'!C194)","v":11776},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D194,'Tablas Resto de Ecuador'!D194)","v":11297},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E194,'Tablas Resto de Ecuador'!E194)","v":7799},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F194,'Tablas Resto de Ecuador'!F194)","v":5404},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G194,'Tablas Resto de Ecuador'!G194)","v":4243},null,10009.6,9602.4499999999989,6629.15,4593.3999999999996,3606.5499999999997]
[57,null,10009.6,9602.4499999999989,6629.15,4593.3999999999996,3606.5499999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C195,'Tablas Resto de Ecuador'!C195)","v":11776},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D195,'Tablas Resto de Ecuador'!D195)","v":11297},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E195,'Tablas Resto de Ecuador'!E195)","v":7799},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F195,'Tablas Resto de Ecuador'!F195)","v":5404},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G195,'Tablas Resto de Ecuador'!G195)","v":4243},null,10009.6,9602.4499999999989,6629.15,4593.3999999999996,3606.5499999999997]
[58,null,10009.6,9602.4499999999989,6629.15,4593.3999999999996,3606.5499999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C196,'Tablas Resto de Ecuador'!C196)","v":11776},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D196,'Tablas Resto de Ecuador'!D196)","v":11297},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E196,'Tablas Resto de Ecuador'!E196)","v":7799},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F196,'Tablas Resto de Ecuador'!F196)","v":5404},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G196,'Tablas Resto de Ecuador'!G196)","v":4243},null,10009.6,9602.4499999999989,6629.15,4593.3999999999996,3606.5499999999997]
[59,null,10009.6,9602.4499999999989,6629.15,4593.3999999999996,3606.5499999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C197,'Tablas Resto de Ecuador'!C197)","v":11776},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D197,'Tablas Resto de Ecuador'!D197)","v":11297},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E197,'Tablas Resto de Ecuador'!E197)","v":7799},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F197,'Tablas Resto de Ecuador'!F197)","v":5404},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G197,'Tablas Resto de Ecuador'!G197)","v":4243},null,10009.6,9602.4499999999989,6629.15,4593.3999999999996,3606.5499999999997]
[60,null,10766.1,10330.049999999999,7122.15,4935.95,3873.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C198,'Tablas Resto de Ecuador'!C198)","v":12666},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D198,'Tablas Resto de Ecuador'!D198)","v":12153},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E198,'Tablas Resto de Ecuador'!E198)","v":8379},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F198,'Tablas Resto de Ecuador'!F198)","v":5807},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G198,'Tablas Resto de Ecuador'!G198)","v":4557},null,10766.1,10330.049999999999,7122.15,4935.95,3873.45]
[61,null,12085.3,11596.55,7988.3,5538.5999999999995,4344.3499999999995,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C199,'Tablas Resto de Ecuador'!C199)","v":14218},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D199,'Tablas Resto de Ecuador'!D199)","v":13643},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E199,'Tablas Resto de Ecuador'!E199)","v":9398},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F199,'Tablas Resto de Ecuador'!F199)","v":6516},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G199,'Tablas Resto de Ecuador'!G199)","v":5111},null,12085.3,11596.55,7988.3,5538.5999999999995,4344.3499999999995]
[62,null,13514.15,12968.449999999999,8928.4,6187.15,4855.2,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C200,'Tablas Resto de Ecuador'!C200)","v":15899},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D200,'Tablas Resto de Ecuador'!D200)","v":15257},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E200,'Tablas Resto de Ecuador'!E200)","v":10504},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F200,'Tablas Resto de Ecuador'!F200)","v":7279},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G200,'Tablas Resto de Ecuador'!G200)","v":5712},null,13514.15,12968.449999999999,8928.4,6187.15,4855.2]
[63,null,15048.4,14440.65,9945.85,6894.3499999999995,5410.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C201,'Tablas Resto de Ecuador'!C201)","v":17704},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D201,'Tablas Resto de Ecuador'!D201)","v":16989},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E201,'Tablas Resto de Ecuador'!E201)","v":11701},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F201,'Tablas Resto de Ecuador'!F201)","v":8111},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G201,'Tablas Resto de Ecuador'!G201)","v":6365},null,15048.4,14440.65,9945.85,6894.3499999999995,5410.25]
[64,null,16694.849999999999,16019.1,11037.25,7650,5999.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C202,'Tablas Resto de Ecuador'!C202)","v":19641},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D202,'Tablas Resto de Ecuador'!D202)","v":18846},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E202,'Tablas Resto de Ecuador'!E202)","v":12985},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F202,'Tablas Resto de Ecuador'!F202)","v":9000},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G202,'Tablas Resto de Ecuador'!G202)","v":7058},null,16694.849999999999,16019.1,11037.25,7650,5999.3]
[65,null,18450.95,17702.099999999999,12205.15,8458.35,6635.95,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C203,'Tablas Resto de Ecuador'!C203)","v":21707},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D203,'Tablas Resto de Ecuador'!D203)","v":20826},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E203,'Tablas Resto de Ecuador'!E203)","v":14359},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F203,'Tablas Resto de Ecuador'!F203)","v":9951},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G203,'Tablas Resto de Ecuador'!G203)","v":7807},null,18450.95,17702.099999999999,12205.15,8458.35,6635.95]
[66,null,20312.45,19389.349999999999,13450.4,9321.9499999999989,7315.0999999999995,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C204,'Tablas Resto de Ecuador'!C204)","v":23897},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D204,'Tablas Resto de Ecuador'!D204)","v":22811},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E204,'Tablas Resto de Ecuador'!E204)","v":15824},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F204,'Tablas Resto de Ecuador'!F204)","v":10967},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G204,'Tablas Resto de Ecuador'!G204)","v":8606},null,20312.45,19389.349999999999,13450.4,9321.9499999999989,7315.0999999999995]
[67,null,22283.599999999999,21036.649999999998,14768.75,10235.699999999999,8029.95,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C205,'Tablas Resto de Ecuador'!C205)","v":26216},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D205,'Tablas Resto de Ecuador'!D205)","v":24749},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E205,'Tablas Resto de Ecuador'!E205)","v":17375},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F205,'Tablas Resto de Ecuador'!F205)","v":12042},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G205,'Tablas Resto de Ecuador'!G205)","v":9447},null,22283.599999999999,21036.649999999998,14768.75,10235.699999999999,8029.95]
[68,null,24362.7,22792.75,16164.449999999999,11203,8790.6999999999989,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C206,'Tablas Resto de Ecuador'!C206)","v":28662},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D206,'Tablas Resto de Ecuador'!D206)","v":26815},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E206,'Tablas Resto de Ecuador'!E206)","v":19017},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F206,'Tablas Resto de Ecuador'!F206)","v":13180},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G206,'Tablas Resto de Ecuador'!G206)","v":10342},null,24362.7,22792.75,16164.449999999999,11203,8790.6999999999989]
[69,null,26549.75,24576.05,17635.8,12220.449999999999,9587.15,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C207,'Tablas Resto de Ecuador'!C207)","v":31235},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D207,'Tablas Resto de Ecuador'!D207)","v":28913},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E207,'Tablas Resto de Ecuador'!E207)","v":20748},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F207,'Tablas Resto de Ecuador'!F207)","v":14377},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G207,'Tablas Resto de Ecuador'!G207)","v":11279},null,26549.75,24576.05,17635.8,12220.449999999999,9587.15]
[70,null,28847.3,26304.95,19181.099999999999,13294,10429.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C208,'Tablas Resto de Ecuador'!C208)","v":33938},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D208,'Tablas Resto de Ecuador'!D208)","v":30947},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E208,'Tablas Resto de Ecuador'!E208)","v":22566},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F208,'Tablas Resto de Ecuador'!F208)","v":15640},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G208,'Tablas Resto de Ecuador'!G208)","v":12270},null,28847.3,26304.95,19181.099999999999,13294,10429.5]
[71,null,31253.649999999998,27979.45,20804.599999999999,14415.15,11310.949999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C209,'Tablas Resto de Ecuador'!C209)","v":36769},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D209,'Tablas Resto de Ecuador'!D209)","v":32917},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E209,'Tablas Resto de Ecuador'!E209)","v":24476},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F209,'Tablas Resto de Ecuador'!F209)","v":16959},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G209,'Tablas Resto de Ecuador'!G209)","v":13307},null,31253.649999999998,27979.45,20804.599999999999,14415.15,11310.949999999999]
[72,null,33768.799999999996,29653.95,22503.75,15595.8,12234.05,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C210,'Tablas Resto de Ecuador'!C210)","v":39728},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D210,'Tablas Resto de Ecuador'!D210)","v":34887},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E210,'Tablas Resto de Ecuador'!E210)","v":26475},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F210,'Tablas Resto de Ecuador'!F210)","v":18348},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G210,'Tablas Resto de Ecuador'!G210)","v":14393},null,33768.799999999996,29653.95,22503.75,15595.8,12234.05]
[73,null,36391.9,31329.3,24276,16822.349999999999,13197.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C211,'Tablas Resto de Ecuador'!C211)","v":42814},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D211,'Tablas Resto de Ecuador'!D211)","v":36858},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E211,'Tablas Resto de Ecuador'!E211)","v":28560},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F211,'Tablas Resto de Ecuador'!F211)","v":19791},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G211,'Tablas Resto de Ecuador'!G211)","v":15526},null,36391.9,31329.3,24276,16822.349999999999,13197.1]
[74,null,39124.65,33003.799999999996,26126.45,18104.149999999998,14206.05,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C212,'Tablas Resto de Ecuador'!C212)","v":46029},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D212,'Tablas Resto de Ecuador'!D212)","v":38828},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E212,'Tablas Resto de Ecuador'!E212)","v":30737},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F212,'Tablas Resto de Ecuador'!F212)","v":21299},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G212,'Tablas Resto de Ecuador'!G212)","v":16713},null,39124.65,33003.799999999996,26126.45,18104.149999999998,14206.05]
[75,null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C213,'Tablas Resto de Ecuador'!C213)","v":49367},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D213,'Tablas Resto de Ecuador'!D213)","v":40723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E213,'Tablas Resto de Ecuador'!E213)","v":33003},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F213,'Tablas Resto de Ecuador'!F213)","v":22872},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G213,'Tablas Resto de Ecuador'!G213)","v":17942},null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999]
[76,null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C214,'Tablas Resto de Ecuador'!C214)","v":49367},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D214,'Tablas Resto de Ecuador'!D214)","v":40723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E214,'Tablas Resto de Ecuador'!E214)","v":33003},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F214,'Tablas Resto de Ecuador'!F214)","v":22872},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G214,'Tablas Resto de Ecuador'!G214)","v":17942},null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999]
[77,null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C215,'Tablas Resto de Ecuador'!C215)","v":49367},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D215,'Tablas Resto de Ecuador'!D215)","v":40723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E215,'Tablas Resto de Ecuador'!E215)","v":33003},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F215,'Tablas Resto de Ecuador'!F215)","v":22872},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G215,'Tablas Resto de Ecuador'!G215)","v":17942},null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999]
[78,null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C216,'Tablas Resto de Ecuador'!C216)","v":49367},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D216,'Tablas Resto de Ecuador'!D216)","v":40723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E216,'Tablas Resto de Ecuador'!E216)","v":33003},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F216,'Tablas Resto de Ecuador'!F216)","v":22872},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G216,'Tablas Resto de Ecuador'!G216)","v":17942},null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999]
[79,null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C217,'Tablas Resto de Ecuador'!C217)","v":49367},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D217,'Tablas Resto de Ecuador'!D217)","v":40723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E217,'Tablas Resto de Ecuador'!E217)","v":33003},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F217,'Tablas Resto de Ecuador'!F217)","v":22872},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G217,'Tablas Resto de Ecuador'!G217)","v":17942},null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999]
[80,null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C218,'Tablas Resto de Ecuador'!C218)","v":49367},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D218,'Tablas Resto de Ecuador'!D218)","v":40723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E218,'Tablas Resto de Ecuador'!E218)","v":33003},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F218,'Tablas Resto de Ecuador'!F218)","v":22872},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G218,'Tablas Resto de Ecuador'!G218)","v":17942},null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999]
[81,null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C219,'Tablas Resto de Ecuador'!C219)","v":49367},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D219,'Tablas Resto de Ecuador'!D219)","v":40723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E219,'Tablas Resto de Ecuador'!E219)","v":33003},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F219,'Tablas Resto de Ecuador'!F219)","v":22872},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G219,'Tablas Resto de Ecuador'!G219)","v":17942},null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999]
[82,null,{"$f":"O220*$X$2","v":41961.95},{"$f":"P220*$X$2","v":34614.549999999996},{"$f":"Q220*$X$2","v":28052.55},{"$f":"R220*$X$2","v":19441.2},15250.699999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C220,'Tablas Resto de Ecuador'!C220)","v":49367},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D220,'Tablas Resto de Ecuador'!D220)","v":40723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E220,'Tablas Resto de Ecuador'!E220)","v":33003},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F220,'Tablas Resto de Ecuador'!F220)","v":22872},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G220,'Tablas Resto de Ecuador'!G220)","v":17942},null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999]
[83,null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C221,'Tablas Resto de Ecuador'!C221)","v":49367},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D221,'Tablas Resto de Ecuador'!D221)","v":40723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E221,'Tablas Resto de Ecuador'!E221)","v":33003},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F221,'Tablas Resto de Ecuador'!F221)","v":22872},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G221,'Tablas Resto de Ecuador'!G221)","v":17942},null,{"$f":"I221*$R$4","v":41961.95},34614.549999999996,28052.55,19441.2,15250.699999999999]
[84,"o más",41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C222,'Tablas Resto de Ecuador'!C222)","v":49367},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D222,'Tablas Resto de Ecuador'!D222)","v":40723},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E222,'Tablas Resto de Ecuador'!E222)","v":33003},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F222,'Tablas Resto de Ecuador'!F222)","v":22872},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G222,'Tablas Resto de Ecuador'!G222)","v":17942},null,41961.95,34614.549999999996,28052.55,19441.2,15250.699999999999]
[1,"Hijo",786.25,708.05,475.15,482.8,439.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C223,'Tablas Resto de Ecuador'!C223)","v":925},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D223,'Tablas Resto de Ecuador'!D223)","v":833},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E223,'Tablas Resto de Ecuador'!E223)","v":559},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F223,'Tablas Resto de Ecuador'!F223)","v":568},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G223,'Tablas Resto de Ecuador'!G223)","v":517},null,786.25,708.05,475.15,482.8,439.45]
[2,"Hijos",1547,1159.3999999999999,758.19999999999993,797.3,731,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C224,'Tablas Resto de Ecuador'!C224)","v":1820},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D224,'Tablas Resto de Ecuador'!D224)","v":1364},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E224,'Tablas Resto de Ecuador'!E224)","v":892},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F224,'Tablas Resto de Ecuador'!F224)","v":938},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G224,'Tablas Resto de Ecuador'!G224)","v":860},null,1547,1159.3999999999999,758.19999999999993,797.3,731]
[3,"Hijos o más",2285.65,1587.8,1035.3,1097.3499999999999,1006.4,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C225,'Tablas Resto de Ecuador'!C225)","v":2689},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D225,'Tablas Resto de Ecuador'!D225)","v":1868},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E225,'Tablas Resto de Ecuador'!E225)","v":1218},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F225,'Tablas Resto de Ecuador'!F225)","v":1291},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G225,'Tablas Resto de Ecuador'!G225)","v":1184},null,2285.65,1587.8,1035.3,1097.3499999999999,1006.4]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,0,1000,null,null,null,null,"TARIFA BASE",null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"M231*$X$2","v":26028},{"$f":"N231*$X$2","v":17883},null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C231,'Tablas Resto de Ecuador'!C231)","v":26028},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D231,'Tablas Resto de Ecuador'!D231)","v":17883},null,null,{"$f":"I231*$O$4","v":26028},{"$f":"J231*$O$4","v":17883}]
[19,null,{"$f":"M232*$X$2","v":26028},{"$f":"N232*$X$2","v":17883},null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C232,'Tablas Resto de Ecuador'!C232)","v":26028},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D232,'Tablas Resto de Ecuador'!D232)","v":17883},null,null,{"$f":"I232*$O$4","v":26028},{"$f":"J232*$O$4","v":17883}]
[20,null,26028,17883,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C233,'Tablas Resto de Ecuador'!C233)","v":26028},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D233,'Tablas Resto de Ecuador'!D233)","v":17883},null,null,26028,17883]
[21,null,26028,17883,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C234,'Tablas Resto de Ecuador'!C234)","v":26028},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D234,'Tablas Resto de Ecuador'!D234)","v":17883},null,null,26028,17883]
[22,null,26028,17883,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C235,'Tablas Resto de Ecuador'!C235)","v":26028},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D235,'Tablas Resto de Ecuador'!D235)","v":17883},null,null,26028,17883]
[23,null,26028,17883,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C236,'Tablas Resto de Ecuador'!C236)","v":26028},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D236,'Tablas Resto de Ecuador'!D236)","v":17883},null,null,26028,17883]
[24,null,26028,17883,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C237,'Tablas Resto de Ecuador'!C237)","v":26028},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D237,'Tablas Resto de Ecuador'!D237)","v":17883},null,null,26028,17883]
[25,null,33215,21610,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C238,'Tablas Resto de Ecuador'!C238)","v":33215},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D238,'Tablas Resto de Ecuador'!D238)","v":21610},null,null,33215,21610]
[26,null,33215,21610,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C239,'Tablas Resto de Ecuador'!C239)","v":33215},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D239,'Tablas Resto de Ecuador'!D239)","v":21610},null,null,33215,21610]
[27,null,33215,21610,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C240,'Tablas Resto de Ecuador'!C240)","v":33215},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D240,'Tablas Resto de Ecuador'!D240)","v":21610},null,null,33215,21610]
[28,null,33215,21610,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C241,'Tablas Resto de Ecuador'!C241)","v":33215},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D241,'Tablas Resto de Ecuador'!D241)","v":21610},null,null,33215,21610]
[29,null,33215,21610,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C242,'Tablas Resto de Ecuador'!C242)","v":33215},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D242,'Tablas Resto de Ecuador'!D242)","v":21610},null,null,33215,21610]
[30,null,37054,24116,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C243,'Tablas Resto de Ecuador'!C243)","v":37054},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D243,'Tablas Resto de Ecuador'!D243)","v":24116},null,null,37054,24116]
[31,null,37054,24116,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C244,'Tablas Resto de Ecuador'!C244)","v":37054},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D244,'Tablas Resto de Ecuador'!D244)","v":24116},null,null,37054,24116]
[32,null,37054,24116,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C245,'Tablas Resto de Ecuador'!C245)","v":37054},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D245,'Tablas Resto de Ecuador'!D245)","v":24116},null,null,37054,24116]
[33,null,37054,24116,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C246,'Tablas Resto de Ecuador'!C246)","v":37054},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D246,'Tablas Resto de Ecuador'!D246)","v":24116},null,null,37054,24116]
[34,null,37054,24116,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C247,'Tablas Resto de Ecuador'!C247)","v":37054},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D247,'Tablas Resto de Ecuador'!D247)","v":24116},null,null,37054,24116]
[35,null,41119,26984,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C248,'Tablas Resto de Ecuador'!C248)","v":41119},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D248,'Tablas Resto de Ecuador'!D248)","v":26984},null,null,41119,26984]
[36,null,41119,26984,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C249,'Tablas Resto de Ecuador'!C249)","v":41119},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D249,'Tablas Resto de Ecuador'!D249)","v":26984},null,null,41119,26984]
[37,null,41119,26984,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C250,'Tablas Resto de Ecuador'!C250)","v":41119},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D250,'Tablas Resto de Ecuador'!D250)","v":26984},null,null,41119,26984]
[38,null,41119,26984,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C251,'Tablas Resto de Ecuador'!C251)","v":41119},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D251,'Tablas Resto de Ecuador'!D251)","v":26984},null,null,41119,26984]
[39,null,41119,26984,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C252,'Tablas Resto de Ecuador'!C252)","v":41119},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D252,'Tablas Resto de Ecuador'!D252)","v":26984},null,null,41119,26984]
[40,null,44611,30247,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C253,'Tablas Resto de Ecuador'!C253)","v":44611},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D253,'Tablas Resto de Ecuador'!D253)","v":30247},null,null,44611,30247]
[41,null,44611,30247,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C254,'Tablas Resto de Ecuador'!C254)","v":44611},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D254,'Tablas Resto de Ecuador'!D254)","v":30247},null,null,44611,30247]
[42,null,44611,30247,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C255,'Tablas Resto de Ecuador'!C255)","v":44611},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D255,'Tablas Resto de Ecuador'!D255)","v":30247},null,null,44611,30247]
[43,null,44611,30247,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C256,'Tablas Resto de Ecuador'!C256)","v":44611},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D256,'Tablas Resto de Ecuador'!D256)","v":30247},null,null,44611,30247]
[44,null,44611,30247,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C257,'Tablas Resto de Ecuador'!C257)","v":44611},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D257,'Tablas Resto de Ecuador'!D257)","v":30247},null,null,44611,30247]
[45,null,51107,33858,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C258,'Tablas Resto de Ecuador'!C258)","v":51107},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D258,'Tablas Resto de Ecuador'!D258)","v":33858},null,null,51107,33858]
[46,null,51107,33858,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C259,'Tablas Resto de Ecuador'!C259)","v":51107},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D259,'Tablas Resto de Ecuador'!D259)","v":33858},null,null,51107,33858]
[47,null,51107,33858,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C260,'Tablas Resto de Ecuador'!C260)","v":51107},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D260,'Tablas Resto de Ecuador'!D260)","v":33858},null,null,51107,33858]
[48,null,51107,33858,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C261,'Tablas Resto de Ecuador'!C261)","v":51107},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D261,'Tablas Resto de Ecuador'!D261)","v":33858},null,null,51107,33858]
[49,null,51107,33858,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C262,'Tablas Resto de Ecuador'!C262)","v":51107},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D262,'Tablas Resto de Ecuador'!D262)","v":33858},null,null,51107,33858]
[50,null,55277,37889,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C263,'Tablas Resto de Ecuador'!C263)","v":55277},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D263,'Tablas Resto de Ecuador'!D263)","v":37889},null,null,55277,37889]
[51,null,55277,37889,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C264,'Tablas Resto de Ecuador'!C264)","v":55277},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D264,'Tablas Resto de Ecuador'!D264)","v":37889},null,null,55277,37889]
[52,null,55277,37889,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C265,'Tablas Resto de Ecuador'!C265)","v":55277},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D265,'Tablas Resto de Ecuador'!D265)","v":37889},null,null,55277,37889]
[53,null,55277,37889,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C266,'Tablas Resto de Ecuador'!C266)","v":55277},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D266,'Tablas Resto de Ecuador'!D266)","v":37889},null,null,55277,37889]
[54,null,55277,37889,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C267,'Tablas Resto de Ecuador'!C267)","v":55277},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D267,'Tablas Resto de Ecuador'!D267)","v":37889},null,null,55277,37889]
[55,null,60713,42323,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C268,'Tablas Resto de Ecuador'!C268)","v":60713},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D268,'Tablas Resto de Ecuador'!D268)","v":42323},null,null,60713,42323]
[56,null,60713,42323,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C269,'Tablas Resto de Ecuador'!C269)","v":60713},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D269,'Tablas Resto de Ecuador'!D269)","v":42323},null,null,60713,42323]
[57,null,60713,42323,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C270,'Tablas Resto de Ecuador'!C270)","v":60713},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D270,'Tablas Resto de Ecuador'!D270)","v":42323},null,null,60713,42323]
[58,null,60713,42323,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C271,'Tablas Resto de Ecuador'!C271)","v":60713},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D271,'Tablas Resto de Ecuador'!D271)","v":42323},null,null,60713,42323]
[59,null,60713,42323,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C272,'Tablas Resto de Ecuador'!C272)","v":60713},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D272,'Tablas Resto de Ecuador'!D272)","v":42323},null,null,60713,42323]
[60,null,70150,45261,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C273,'Tablas Resto de Ecuador'!C273)","v":70150},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D273,'Tablas Resto de Ecuador'!D273)","v":45261},null,null,70150,45261]
[61,null,75955,50367,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C274,'Tablas Resto de Ecuador'!C274)","v":75955},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D274,'Tablas Resto de Ecuador'!D274)","v":50367},null,null,75955,50367]
[62,null,78635,55868,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C275,'Tablas Resto de Ecuador'!C275)","v":78635},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D275,'Tablas Resto de Ecuador'!D275)","v":55868},null,null,78635,55868]
[63,null,81943,61773,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C276,'Tablas Resto de Ecuador'!C276)","v":81943},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D276,'Tablas Resto de Ecuador'!D276)","v":61773},null,null,81943,61773]
[64,null,86732,68083,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C277,'Tablas Resto de Ecuador'!C277)","v":86732},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D277,'Tablas Resto de Ecuador'!D277)","v":68083},null,null,86732,68083]
[65,null,93859,74786,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C278,'Tablas Resto de Ecuador'!C278)","v":93859},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D278,'Tablas Resto de Ecuador'!D278)","v":74786},null,null,93859,74786]
[66,null,104030,81874,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C279,'Tablas Resto de Ecuador'!C279)","v":104030},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D279,'Tablas Resto de Ecuador'!D279)","v":81874},null,null,104030,81874]
[67,null,116674,87683,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C280,'Tablas Resto de Ecuador'!C280)","v":116674},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D280,'Tablas Resto de Ecuador'!D280)","v":87683},null,null,116674,87683]
[68,null,130733,93955,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C281,'Tablas Resto de Ecuador'!C281)","v":130733},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D281,'Tablas Resto de Ecuador'!D281)","v":93955},null,null,130733,93955]
[69,null,145145,100344,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C282,'Tablas Resto de Ecuador'!C282)","v":145145},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D282,'Tablas Resto de Ecuador'!D282)","v":100344},null,null,145145,100344]
[70,null,158849,106501,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C283,'Tablas Resto de Ecuador'!C283)","v":158849},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D283,'Tablas Resto de Ecuador'!D283)","v":106501},null,null,158849,106501]
[71,null,171848,112425,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C284,'Tablas Resto de Ecuador'!C284)","v":171848},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D284,'Tablas Resto de Ecuador'!D284)","v":112425},null,null,171848,112425]
[72,null,184846,118350,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C285,'Tablas Resto de Ecuador'!C285)","v":184846},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D285,'Tablas Resto de Ecuador'!D285)","v":118350},null,null,184846,118350]
[73,null,197844,124275,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C286,'Tablas Resto de Ecuador'!C286)","v":197844},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D286,'Tablas Resto de Ecuador'!D286)","v":124275},null,null,197844,124275]
[74,null,210842,130200,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C287,'Tablas Resto de Ecuador'!C287)","v":210842},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D287,'Tablas Resto de Ecuador'!D287)","v":130200},null,null,210842,130200]
[75,null,223765,136050,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C288,'Tablas Resto de Ecuador'!C288)","v":223765},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D288,'Tablas Resto de Ecuador'!D288)","v":136050},null,null,223765,136050]
[76,null,223765,136050,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C289,'Tablas Resto de Ecuador'!C289)","v":223765},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D289,'Tablas Resto de Ecuador'!D289)","v":136050},null,null,223765,136050]
[77,null,223765,136050,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C290,'Tablas Resto de Ecuador'!C290)","v":223765},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D290,'Tablas Resto de Ecuador'!D290)","v":136050},null,null,223765,136050]
[78,null,223765,136050,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C291,'Tablas Resto de Ecuador'!C291)","v":223765},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D291,'Tablas Resto de Ecuador'!D291)","v":136050},null,null,223765,136050]
[79,null,223765,136050,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C292,'Tablas Resto de Ecuador'!C292)","v":223765},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D292,'Tablas Resto de Ecuador'!D292)","v":136050},null,null,223765,136050]
[80,null,223765,136050,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C293,'Tablas Resto de Ecuador'!C293)","v":223765},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D293,'Tablas Resto de Ecuador'!D293)","v":136050},null,null,223765,136050]
[81,null,223765,136050,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C294,'Tablas Resto de Ecuador'!C294)","v":223765},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D294,'Tablas Resto de Ecuador'!D294)","v":136050},null,null,223765,136050]
[82,null,223765,136050,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C295,'Tablas Resto de Ecuador'!C295)","v":223765},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D295,'Tablas Resto de Ecuador'!D295)","v":136050},null,null,223765,136050]
[83,null,{"$f":"M296*$X$2","v":223765},136050,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C296,'Tablas Resto de Ecuador'!C296)","v":223765},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D296,'Tablas Resto de Ecuador'!D296)","v":136050},null,null,{"$f":"I296*$O$4","v":223765},136050]
[84,"o más",223765,136050,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C297,'Tablas Resto de Ecuador'!C297)","v":223765},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D297,'Tablas Resto de Ecuador'!D297)","v":136050},null,null,223765,136050]
[1,"Hijo",10447,7687,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C298,'Tablas Resto de Ecuador'!C298)","v":10447},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D298,'Tablas Resto de Ecuador'!D298)","v":7687},null,null,10447,7687]
[2,"Hijos",20149,14409,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C299,'Tablas Resto de Ecuador'!C299)","v":20149},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D299,'Tablas Resto de Ecuador'!D299)","v":14409},null,null,20149,14409]
[3,"Hijos o más",29673,20343,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C300,'Tablas Resto de Ecuador'!C300)","v":29673},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D300,'Tablas Resto de Ecuador'!D300)","v":20343},null,null,29673,20343]

{"sheet":"Tablas Guyanas y Santa Elena","index":7,"n_rows":300,"n_cols":7,"rows_kept":300,"cut":false,"hidden":true,"merged":[[1,0,1,6],[2,0,2,6],[3,2,3,6],[78,2,78,6],[79,0,79,1],[151,0,151,6],[152,0,152,6],[4,0,4,1],[76,0,76,6],[77,0,77,6],[228,2,228,6],[229,0,229,1],[153,2,153,6],[154,0,154,1],[226,0,226,6],[227,0,227,6]]}
[]
["BUPA GLOBAL ELITE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,250,2000,3500,5000,10000]
[18,null,12970,12091,8083,7878,6350]
[19,null,12970,12091,8083,7878,6350]
[20,null,12970,12091,8083,7878,6350]
[21,null,12970,12091,8083,7878,6350]
[22,null,12970,12091,8083,7878,6350]
[23,null,12970,12091,8083,7878,6350]
[24,null,12970,12091,8083,7878,6350]
[25,null,15180,12354,8879,9072,6742]
[26,null,15180,12354,8879,9072,6742]
[27,null,15180,12354,8879,9072,6742]
[28,null,15180,12354,8879,9072,6742]
[29,null,15180,12354,8879,9072,6742]
[30,null,16878,14102,10408,8848,7441]
[31,null,16878,14102,10408,8848,7441]
[32,null,16878,14102,10408,8848,7441]
[33,null,16878,14102,10408,8848,7441]
[34,null,16878,14102,10408,8848,7441]
[35,null,18849,15797,13116,11373,8261]
[36,null,18849,15797,13116,11373,8261]
[37,null,18849,15797,13116,11373,8261]
[38,null,18849,15797,13116,11373,8261]
[39,null,18849,15797,13116,11373,8261]
[40,null,21110,17772,14333,12684,9211]
[41,null,21110,17772,14333,12684,9211]
[42,null,21110,17772,14333,12684,9211]
[43,null,21110,17772,14333,12684,9211]
[44,null,21110,17772,14333,12684,9211]
[45,null,23517,18855,16095,13660,10276]
[46,null,23517,18855,16095,13660,10276]
[47,null,23517,18855,16095,13660,10276]
[48,null,23517,18855,16095,13660,10276]
[49,null,23517,18855,16095,13660,10276]
[50,null,25394,20538,16599,15096,11252]
[51,null,25394,20538,16599,15096,11252]
[52,null,25394,20538,16599,15096,11252]
[53,null,25394,20538,16599,15096,11252]
[54,null,25394,20538,16599,15096,11252]
[55,null,28791,25245,20239,17473,12818]
[56,null,28791,25245,20239,17473,12818]
[57,null,28791,25245,20239,17473,12818]
[58,null,28791,25245,20239,17473,12818]
[59,null,28791,25245,20239,17473,12818]
[60,null,31658,27749,21774,18878,13710]
[61,null,35281,29440,24245,21026,15266]
[62,null,36642,30427,26127,23352,16955]
[63,null,38149,31682,27577,24507,18780]
[64,null,40129,33472,29415,26075,20293]
[65,null,42828,36061,31792,28296,22246]
[66,null,46469,39700,34886,31369,24999]
[67,null,50887,44211,38594,35142,27384]
[68,null,55749,49220,42651,39315,29869]
[69,null,60722,54354,46797,43588,32484]
[70,null,65473,59239,50767,47661,35227]
[71,null,70002,63874,54562,51533,38108]
[72,null,74530,68510,58357,55406,41115]
[73,null,79059,73145,62152,59279,44261]
[74,null,83588,77781,65947,63152,47535]
[75,null,88042,82341,69667,66950,50938]
[76,null,88042,82341,69667,66950,50938]
[77,null,88042,82341,69667,66950,50938]
[78,null,88042,82341,69667,66950,50938]
[79,null,88042,82341,69667,66950,50938]
[80,null,88042,82341,69667,66950,50938]
[81,null,88042,82341,69667,66950,50938]
[82,null,88042,82341,69667,66950,50938]
[83,null,88042,82341,69667,66950,50938]
[84,"o más",88042,82341,69667,66950,50938]
[1,"Hijo",3214,1913,1387,1381,1616]
[2,"Hijos",5819,3360,2468,2289,2814]
[3,"Hijos o más",8283,4756,3510,3257,3916]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
[]
["EDAD",null,250,2000,3500,5000,10000]
[18,null,8944,6687,4782,3915,3265]
[19,null,8944,6687,4782,3915,3265]
[20,null,8944,6687,4782,3915,3265]
[21,null,8944,6687,4782,3915,3265]
[22,null,8944,6687,4782,3915,3265]
[23,null,8944,6687,4782,3915,3265]
[24,null,8944,6687,4782,3915,3265]
[25,null,8992,7364,4870,3906,3451]
[26,null,8992,7364,4870,3906,3451]
[27,null,8992,7364,4870,3906,3451]
[28,null,8992,7364,4870,3906,3451]
[29,null,8992,7364,4870,3906,3451]
[30,null,10708,8570,6367,4827,3785]
[31,null,10708,8570,6367,4827,3785]
[32,null,10708,8570,6367,4827,3785]
[33,null,10708,8570,6367,4827,3785]
[34,null,10708,8570,6367,4827,3785]
[35,null,11950,10353,7656,5337,4185]
[36,null,11950,10353,7656,5337,4185]
[37,null,11950,10353,7656,5337,4185]
[38,null,11950,10353,7656,5337,4185]
[39,null,11950,10353,7656,5337,4185]
[40,null,13388,12148,8512,5929,4652]
[41,null,13388,12148,8512,5929,4652]
[42,null,13388,12148,8512,5929,4652]
[43,null,13388,12148,8512,5929,4652]
[44,null,13388,12148,8512,5929,4652]
[45,null,14982,12216,9383,6598,5176]
[46,null,14982,12216,9383,6598,5176]
[47,null,14982,12216,9383,6598,5176]
[48,null,14982,12216,9383,6598,5176]
[49,null,14982,12216,9383,6598,5176]
[50,null,16778,12903,10137,7362,5775]
[51,null,16778,12903,10137,7362,5775]
[52,null,16778,12903,10137,7362,5775]
[53,null,16778,12903,10137,7362,5775]
[54,null,16778,12903,10137,7362,5775]
[55,null,18763,15059,11783,8206,6441]
[56,null,18763,15059,11783,8206,6441]
[57,null,18763,15059,11783,8206,6441]
[58,null,18763,15059,11783,8206,6441]
[59,null,18763,15059,11783,8206,6441]
[60,null,20074,18222,12599,8776,6884]
[61,null,22371,20303,14021,9768,7661]
[62,null,24856,21787,15570,10843,8506]
[63,null,27525,22970,17247,12010,9422]
[64,null,29076,24374,19042,13259,10404]
[65,null,30779,26108,20484,14600,11456]
[66,null,32966,28274,22257,16025,12575]
[67,null,35546,30801,24358,17536,13756]
[68,null,38349,33534,26647,19135,15012]
[69,null,41209,36318,28982,20816,16331]
[70,null,43957,38999,31224,22588,17719]
[71,null,46593,41578,33372,24445,19178]
[72,null,49228,44156,35520,26391,20705]
[73,null,51864,46734,37668,28421,22297]
[74,null,54499,49312,39816,30537,23958]
[75,null,57060,51815,41889,32740,25244]
[76,null,57060,51815,41889,32740,25244]
[77,null,57060,51815,41889,32740,25244]
[78,null,57060,51815,41889,32740,25244]
[79,null,57060,51815,41889,32740,25244]
[80,null,57060,51815,41889,32740,25244]
[81,null,57060,51815,41889,32740,25244]
[82,null,57060,51815,41889,32740,25244]
[83,null,57060,51815,41889,32740,25244]
[84,"o más",57060,51815,41889,32740,25244]
[1,"Hijo",865,801,801,649,586]
[2,"Hijos",1701,1652,1541,1247,1118]
[3,"Hijos o más",2514,2440,2207,1811,1616]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
[]
["EDAD",null,250,2000,5000,10000,20000]
[18,null,5652,4097,3736,2764,2172]
[19,null,5652,4097,3736,2764,2172]
[20,null,5652,4097,3736,2764,2172]
[21,null,5652,4097,3736,2764,2172]
[22,null,5652,4097,3736,2764,2172]
[23,null,5652,4097,3736,2764,2172]
[24,null,5652,4097,3736,2764,2172]
[25,null,6099,5288,3774,2949,2314]
[26,null,6099,5288,3774,2949,2314]
[27,null,6099,5288,3774,2949,2314]
[28,null,6099,5288,3774,2949,2314]
[29,null,6099,5288,3774,2949,2314]
[30,null,6880,6601,4491,3280,2575]
[31,null,6880,6601,4491,3280,2575]
[32,null,6880,6601,4491,3280,2575]
[33,null,6880,6601,4491,3280,2575]
[34,null,6880,6601,4491,3280,2575]
[35,null,7787,7384,5130,3674,2882]
[36,null,7787,7384,5130,3674,2882]
[37,null,7787,7384,5130,3674,2882]
[38,null,7787,7384,5130,3674,2882]
[39,null,7787,7384,5130,3674,2882]
[40,null,8832,7683,5491,4134,3243]
[41,null,8832,7683,5491,4134,3243]
[42,null,8832,7683,5491,4134,3243]
[43,null,8832,7683,5491,4134,3243]
[44,null,8832,7683,5491,4134,3243]
[45,null,9995,8374,5919,4652,3652]
[46,null,9995,8374,5919,4652,3652]
[47,null,9995,8374,5919,4652,3652]
[48,null,9995,8374,5919,4652,3652]
[49,null,9995,8374,5919,4652,3652]
[50,null,11310,9283,6440,5107,4113]
[51,null,11310,9283,6440,5107,4113]
[52,null,11310,9283,6440,5107,4113]
[53,null,11310,9283,6440,5107,4113]
[54,null,11310,9283,6440,5107,4113]
[55,null,12757,12137,8477,5895,4628]
[56,null,12757,12137,8477,5895,4628]
[57,null,12757,12137,8477,5895,4628]
[58,null,12757,12137,8477,5895,4628]
[59,null,12757,12137,8477,5895,4628]
[60,null,13721,13165,9107,6335,4971]
[61,null,15402,14779,10216,7106,5574]
[62,null,17224,16528,11416,7940,6232]
[63,null,19179,18326,12718,8847,6944]
[64,null,21278,19622,14115,9819,7700]
[65,null,23514,21096,15607,10856,8517]
[66,null,25887,22811,17201,11963,9387]
[67,null,28399,24749,18885,13135,10306]
[68,null,31049,26815,20670,14378,11282]
[69,null,33837,28913,22550,15684,12306]
[70,null,36767,30947,24526,17062,13386]
[71,null,39835,32917,26604,18501,14517]
[72,null,42831,34887,28775,20015,15701]
[73,null,45211,36858,30621,21591,16937]
[74,null,47591,38828,32394,23237,17976]
[75,null,49896,40723,34092,24951,18881]
[76,null,49896,40723,34092,24951,18881]
[77,null,49896,40723,34092,24951,18881]
[78,null,49896,40723,34092,24951,18881]
[79,null,49896,40723,34092,24951,18881]
[80,null,49896,40723,34092,24951,18881]
[81,null,49896,40723,34092,24951,18881]
[82,null,49896,40723,34092,24951,18881]
[83,null,49896,40723,34092,24951,18881]
[84,"o más",49896,40723,34092,24951,18881]
[1,"Hijo",925,833,559,568,517]
[2,"Hijos",1820,1364,892,938,860]
[3,"Hijos o más",2689,1868,1218,1291,1184]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,0,1000]
[18,null,26028,17883]
[19,null,26028,17883]
[20,null,26028,17883]
[21,null,26028,17883]
[22,null,26028,17883]
[23,null,26028,17883]
[24,null,26028,17883]
[25,null,33215,23353]
[26,null,33215,23353]
[27,null,33215,23353]
[28,null,33215,23353]
[29,null,33215,23353]
[30,null,37054,26063]
[31,null,37054,26063]
[32,null,37054,26063]
[33,null,37054,26063]
[34,null,37054,26063]
[35,null,41119,29160]
[36,null,41119,29160]
[37,null,41119,29160]
[38,null,41119,29160]
[39,null,41119,29160]
[40,null,44611,32687]
[41,null,44611,32687]
[42,null,44611,32687]
[43,null,44611,32687]
[44,null,44611,32687]
[45,null,51107,36587]
[46,null,51107,36587]
[47,null,51107,36587]
[48,null,51107,36587]
[49,null,51107,36587]
[50,null,55277,40946]
[51,null,55277,40946]
[52,null,55277,40946]
[53,null,55277,40946]
[54,null,55277,40946]
[55,null,60713,45736]
[56,null,60713,45736]
[57,null,60713,45736]
[58,null,60713,45736]
[59,null,60713,45736]
[60,null,73047,48910]
[61,null,75955,54427]
[62,null,78635,60376]
[63,null,81943,66756]
[64,null,86732,72850]
[65,null,93859,76876]
[66,null,104030,81874]
[67,null,116674,87683]
[68,null,130733,93955]
[69,null,145145,100344]
[70,null,158849,106501]
[71,null,171848,112425]
[72,null,184846,118350]
[73,null,197844,124275]
[74,null,210842,130200]
[75,null,223765,136050]
[76,null,223765,136050]
[77,null,223765,136050]
[78,null,223765,136050]
[79,null,223765,136050]
[80,null,223765,136050]
[81,null,223765,136050]
[82,null,223765,136050]
[83,null,223765,136050]
[84,"o más",223765,136050]
[1,"Hijo",10447,7687]
[2,"Hijos",20149,15122]
[3,"Hijos o más",29673,21984]

{"sheet":"Tablas Resto de Ecuador","index":8,"n_rows":300,"n_cols":7,"rows_kept":300,"cut":false,"hidden":true,"merged":[[1,0,1,6],[2,0,2,6],[3,2,3,6],[78,2,78,6],[79,0,79,1],[151,0,151,6],[152,0,152,6],[4,0,4,1],[76,0,76,6],[77,0,77,6],[228,2,228,6],[229,0,229,1],[153,2,153,6],[154,0,154,1],[226,0,226,6],[227,0,227,6]]}
[]
["BUPA GLOBAL ELITE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,250,2000,3500,5000,10000]
[18,null,12970,11521,8083,7878,5838]
[19,null,12970,11521,8083,7878,5838]
[20,null,12970,11521,8083,7878,5838]
[21,null,12970,11521,8083,7878,5838]
[22,null,12970,11521,8083,7878,5838]
[23,null,12970,11521,8083,7878,5838]
[24,null,12970,11521,8083,7878,5838]
[25,null,14048,12312,8879,8565,6198]
[26,null,14048,12312,8879,8565,6198]
[27,null,14048,12312,8879,8565,6198]
[28,null,14048,12312,8879,8565,6198]
[29,null,14048,12312,8879,8565,6198]
[30,null,15618,13693,10408,8848,6841]
[31,null,15618,13693,10408,8848,6841]
[32,null,15618,13693,10408,8848,6841]
[33,null,15618,13693,10408,8848,6841]
[34,null,15618,13693,10408,8848,6841]
[35,null,17442,15284,12099,10492,7594]
[36,null,17442,15284,12099,10492,7594]
[37,null,17442,15284,12099,10492,7594]
[38,null,17442,15284,12099,10492,7594]
[39,null,17442,15284,12099,10492,7594]
[40,null,19534,17125,13493,11702,8467]
[41,null,19534,17125,13493,11702,8467]
[42,null,19534,17125,13493,11702,8467]
[43,null,19534,17125,13493,11702,8467]
[44,null,19534,17125,13493,11702,8467]
[45,null,21862,18855,15055,13055,9448]
[46,null,21862,18855,15055,13055,9448]
[47,null,21862,18855,15055,13055,9448]
[48,null,21862,18855,15055,13055,9448]
[49,null,21862,18855,15055,13055,9448]
[50,null,24484,20538,16599,14589,10557]
[51,null,24484,20538,16599,14589,10557]
[52,null,24484,20538,16599,14589,10557]
[53,null,24484,20538,16599,14589,10557]
[54,null,24484,20538,16599,14589,10557]
[55,null,27370,23993,18776,16284,11786]
[56,null,27370,23993,18776,16284,11786]
[57,null,27370,23993,18776,16284,11786]
[58,null,27370,23993,18776,16284,11786]
[59,null,27370,23993,18776,16284,11786]
[60,null,29295,25678,20086,17415,12604]
[61,null,32648,28613,22366,19395,14036]
[62,null,36269,30427,24841,21542,15587]
[63,null,38149,31682,27510,23858,17265]
[64,null,40129,33472,29415,26075,19060]
[65,null,42828,36061,31792,28296,20978]
[66,null,46469,39700,34886,31369,23014]
[67,null,50887,44211,38594,34792,25174]
[68,null,55749,49220,42651,37949,27461]
[69,null,60722,54354,46797,41272,29864]
[70,null,65473,59239,50767,44760,32386]
[71,null,70002,63874,54562,48416,35035]
[72,null,74530,68510,58357,52241,37799]
[73,null,79059,73145,62152,56235,40693]
[74,null,83588,77781,65947,60396,43703]
[75,null,88042,82341,69667,64723,46830]
[76,null,88042,82341,69667,64723,46830]
[77,null,88042,82341,69667,64723,46830]
[78,null,88042,82341,69667,64723,46830]
[79,null,88042,82341,69667,64723,46830]
[80,null,88042,82341,69667,64723,46830]
[81,null,88042,82341,69667,64723,46830]
[82,null,88042,82341,69667,64723,46830]
[83,null,88042,82341,69667,64723,46830]
[84,"o más",88042,82341,69667,64723,46830]
[1,"Hijo",3214,1913,1387,1287,1616]
[2,"Hijos",5819,3360,2468,2289,2814]
[3,"Hijos o más",8283,4756,3510,3257,3916]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
[]
["EDAD",null,250,2000,5000,10000,20000]
[18,null,8338,6687,4782,3827,3001]
[19,null,8338,6687,4782,3827,3001]
[20,null,8338,6687,4782,3827,3001]
[21,null,8338,6687,4782,3827,3001]
[22,null,8338,6687,4782,3827,3001]
[23,null,8338,6687,4782,3827,3001]
[24,null,8338,6687,4782,3827,3001]
[25,null,8909,7364,4870,3906,3172]
[26,null,8909,7364,4870,3906,3172]
[27,null,8909,7364,4870,3906,3172]
[28,null,8909,7364,4870,3906,3172]
[29,null,8909,7364,4870,3906,3172]
[30,null,9908,8570,6367,4437,3480]
[31,null,9908,8570,6367,4437,3480]
[32,null,9908,8570,6367,4437,3480]
[33,null,9908,8570,6367,4437,3480]
[34,null,9908,8570,6367,4437,3480]
[35,null,11059,10038,7062,4905,3848]
[36,null,11059,10038,7062,4905,3848]
[37,null,11059,10038,7062,4905,3848]
[38,null,11059,10038,7062,4905,3848]
[39,null,11059,10038,7062,4905,3848]
[40,null,12389,11242,7853,5452,4277]
[41,null,12389,11242,7853,5452,4277]
[42,null,12389,11242,7853,5452,4277]
[43,null,12389,11242,7853,5452,4277]
[44,null,12389,11242,7853,5452,4277]
[45,null,13863,12216,8739,6067,4760]
[46,null,13863,12216,8739,6067,4760]
[47,null,13863,12216,8739,6067,4760]
[48,null,13863,12216,8739,6067,4760]
[49,null,13863,12216,8739,6067,4760]
[50,null,15526,12903,9749,6769,5311]
[51,null,15526,12903,9749,6769,5311]
[52,null,15526,12903,9749,6769,5311]
[53,null,15526,12903,9749,6769,5311]
[54,null,15526,12903,9749,6769,5311]
[55,null,17363,15059,10871,7544,5920]
[56,null,17363,15059,10871,7544,5920]
[57,null,17363,15059,10871,7544,5920]
[58,null,17363,15059,10871,7544,5920]
[59,null,17363,15059,10871,7544,5920]
[60,null,18577,16861,11621,8068,6330]
[61,null,20700,18790,12934,8980,7044]
[62,null,23000,20875,14364,9969,7820]
[63,null,25470,22970,15908,11040,8661]
[64,null,28116,24374,17566,12190,9564]
[65,null,30779,26108,19341,13423,10533]
[66,null,32966,28274,21224,14733,11561]
[67,null,35546,30801,23227,16121,12648]
[68,null,38349,33534,25346,17592,13801]
[69,null,41209,36318,27573,19138,15014]
[70,null,43957,38999,29921,20766,16289]
[71,null,46593,41578,32381,22474,17631]
[72,null,49228,44156,34956,24263,19036]
[73,null,51864,46734,37646,26129,20499]
[74,null,54499,49312,39816,28075,22025]
[75,null,57060,51815,41889,30102,23614]
[76,null,57060,51815,41889,30102,23614]
[77,null,57060,51815,41889,30102,23614]
[78,null,57060,51815,41889,30102,23614]
[79,null,57060,51815,41889,30102,23614]
[80,null,57060,51815,41889,30102,23614]
[81,null,57060,51815,41889,30102,23614]
[82,null,57060,51815,41889,30102,23614]
[83,null,57060,51815,41889,30102,23614]
[84,"o más",57060,51815,41889,30102,23614]
[1,"Hijo",865,839,819,649,586]
[2,"Hijos",1701,1651,1541,1247,1118]
[3,"Hijos o más",2514,2440,2207,1811,1616]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
[]
["EDAD",null,250,2000,5000,10000,20000]
[18,null,5218,4097,3655,2534,1992]
[19,null,5218,4097,3655,2534,1992]
[20,null,5218,4097,3655,2534,1992]
[21,null,5218,4097,3655,2534,1992]
[22,null,5218,4097,3655,2534,1992]
[23,null,5218,4097,3655,2534,1992]
[24,null,5218,4097,3655,2534,1992]
[25,null,5629,5288,3774,2704,2122]
[26,null,5629,5288,3774,2704,2122]
[27,null,5629,5288,3774,2704,2122]
[28,null,5629,5288,3774,2704,2122]
[29,null,5629,5288,3774,2704,2122]
[30,null,6350,6094,4336,3007,2360]
[31,null,6350,6094,4336,3007,2360]
[32,null,6350,6094,4336,3007,2360]
[33,null,6350,6094,4336,3007,2360]
[34,null,6350,6094,4336,3007,2360]
[35,null,7188,6896,4854,3368,2642]
[36,null,7188,6896,4854,3368,2642]
[37,null,7188,6896,4854,3368,2642]
[38,null,7188,6896,4854,3368,2642]
[39,null,7188,6896,4854,3368,2642]
[40,null,8153,7683,5464,3788,2972]
[41,null,8153,7683,5464,3788,2972]
[42,null,8153,7683,5464,3788,2972]
[43,null,8153,7683,5464,3788,2972]
[44,null,8153,7683,5464,3788,2972]
[45,null,9226,8374,5919,4265,3348]
[46,null,9226,8374,5919,4265,3348]
[47,null,9226,8374,5919,4265,3348]
[48,null,9226,8374,5919,4265,3348]
[49,null,9226,8374,5919,4265,3348]
[50,null,10439,9283,6440,4806,3770]
[51,null,10439,9283,6440,4806,3770]
[52,null,10439,9283,6440,4806,3770]
[53,null,10439,9283,6440,4806,3770]
[54,null,10439,9283,6440,4806,3770]
[55,null,11776,11297,7799,5404,4243]
[56,null,11776,11297,7799,5404,4243]
[57,null,11776,11297,7799,5404,4243]
[58,null,11776,11297,7799,5404,4243]
[59,null,11776,11297,7799,5404,4243]
[60,null,12666,12153,8379,5807,4557]
[61,null,14218,13643,9398,6516,5111]
[62,null,15899,15257,10504,7279,5712]
[63,null,17704,16989,11701,8111,6365]
[64,null,19641,18846,12985,9000,7058]
[65,null,21707,20826,14359,9951,7807]
[66,null,23897,22811,15824,10967,8606]
[67,null,26216,24749,17375,12042,9447]
[68,null,28662,26815,19017,13180,10342]
[69,null,31235,28913,20748,14377,11279]
[70,null,33938,30947,22566,15640,12270]
[71,null,36769,32917,24476,16959,13307]
[72,null,39728,34887,26475,18348,14393]
[73,null,42814,36858,28560,19791,15526]
[74,null,46029,38828,30737,21299,16713]
[75,null,49367,40723,33003,22872,17942]
[76,null,49367,40723,33003,22872,17942]
[77,null,49367,40723,33003,22872,17942]
[78,null,49367,40723,33003,22872,17942]
[79,null,49367,40723,33003,22872,17942]
[80,null,49367,40723,33003,22872,17942]
[81,null,49367,40723,33003,22872,17942]
[82,null,49367,40723,33003,22872,17942]
[83,null,49367,40723,33003,22872,17942]
[84,"o más",49367,40723,33003,22872,17942]
[1,"Hijo",925,833,559,568,517]
[2,"Hijos",1820,1364,892,938,860]
[3,"Hijos o más",2689,1868,1218,1291,1184]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,26028,17883]
[19,null,26028,17883]
[20,null,26028,17883]
[21,null,26028,17883]
[22,null,26028,17883]
[23,null,26028,17883]
[24,null,26028,17883]
[25,null,33215,21610]
[26,null,33215,21610]
[27,null,33215,21610]
[28,null,33215,21610]
[29,null,33215,21610]
[30,null,37054,24116]
[31,null,37054,24116]
[32,null,37054,24116]
[33,null,37054,24116]
[34,null,37054,24116]
[35,null,41119,26984]
[36,null,41119,26984]
[37,null,41119,26984]
[38,null,41119,26984]
[39,null,41119,26984]
[40,null,44611,30247]
[41,null,44611,30247]
[42,null,44611,30247]
[43,null,44611,30247]
[44,null,44611,30247]
[45,null,51107,33858]
[46,null,51107,33858]
[47,null,51107,33858]
[48,null,51107,33858]
[49,null,51107,33858]
[50,null,55277,37889]
[51,null,55277,37889]
[52,null,55277,37889]
[53,null,55277,37889]
[54,null,55277,37889]
[55,null,60713,42323]
[56,null,60713,42323]
[57,null,60713,42323]
[58,null,60713,42323]
[59,null,60713,42323]
[60,null,70150,45261]
[61,null,75955,50367]
[62,null,78635,55868]
[63,null,81943,61773]
[64,null,86732,68083]
[65,null,93859,74786]
[66,null,104030,81874]
[67,null,116674,87683]
[68,null,130733,93955]
[69,null,145145,100344]
[70,null,158849,106501]
[71,null,171848,112425]
[72,null,184846,118350]
[73,null,197844,124275]
[74,null,210842,130200]
[75,null,223765,136050]
[76,null,223765,136050]
[77,null,223765,136050]
[78,null,223765,136050]
[79,null,223765,136050]
[80,null,223765,136050]
[81,null,223765,136050]
[82,null,223765,136050]
[83,null,223765,136050]
[84,"o más",223765,136050]
[1,"Hijo",10447,7687]
[2,"Hijos",20149,14409]
[3,"Hijos o más",29673,20343]