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

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":47,"n_cols":25,"rows_kept":47,"cut":false,"hidden":false,"merged":[[43,11,46,12],[44,14,44,18],[55,3,55,4],[55,6,55,7],[44,0,44,1],[38,0,38,1],[40,0,40,1],[42,0,42,1],[10,18,17,18],[41,7,41,9],[38,4,40,5],[41,4,41,5],[38,7,40,9],[41,14,41,16],[25,14,25,18],[21,20,21,24],[10,14,10,16],[36,2,36,12],[21,14,21,18],[36,14,36,18],[10,0,10,12],[14,10,14,12],[36,0,36,1]]}
[]
[null,null,null,null,null,null,null," "," ",null,null,null,null,null,"24 years",false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coaseguro (Panamá)",false]
[]
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento 24 años (por edad)",null,null,null,"Type","Nuevo Negocio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"age","Discount (%)","Parameter",null,null,"Renovación"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,35,{"$f":"1-P13/100","v":0.65},null,null,"Renovación: 2020"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,30,{"$f":"1-P14/100","v":0.7},null,null,"Renovación: Pólizas mayo - diciembre de 2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,25,0.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,20,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,15,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,6,0.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All ages",0,1,null,"Type selected",4]
[]
[null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT (ENTRADA MANUAL)",null,null,null,null,null,"POLIZAS 2020 (ENTRADA MANUAL)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical",null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15,25,15,15,null,0,15,15,15,15]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renovación: Pólizas mayo - diciembre de 2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,15,15,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento de 24 años:",{"$f":"IF(P2,_xlfn.SWITCH(C43,O13,Q13,O14,Q14,O15,Q15,O16,Q16,O17,Q17,O18,Q18,Q19),Q19)","v":1},null,"IVA (12%)",{"$f":"12/100","v":0.12},{"$f":"S30+1","v":1.1200000000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento por variante de coaseguro",{"$f":"IF(P3=TRUE,0.25,1)","v":1}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento si es nuevo negocio:"]
[]
["Nombre del Asegurado Titular:",null,"John Doe",null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT (MULTIPLICATION FACTOR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
["Número de adultos en la póliza:",null,2,null,"Número de dependientes\nmenores de 16 años:",null,null,"Número de dependientes\nmenores de 10 años:",null,null,null,null,null,null,{"$f":"IF($T$19=1,(O24/100),IF($T$19=3,(U24/100),IF($T$19=4,(O28/100),0)))","v":0},{"$f":"IF($T$19=1,(P24/100),IF($T$19=3,(V24/100),IF($T$19=4,(P28/100),0)))","v":0},0.15,0.15,0]
[]
["Número total de dependientes en la póliza:",null,2]
[null,null,null,null,1,null,null,1,null,null,null,null,null,null,"Descuento combinado 24 años y Nuevo Negocio"]
["Edad del Asegurado Titular:",null,32]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$19=1,\"Para nuevos negocios emitidos a partir del 1 de enero de 2025 y renovaciones de pólizas emitidas a partir del 1 de abril de 2018\",IF($T$19=2,\"Para renovaciones de pólizas emitidas antes del 1 de abril de 2018\",\"Para renovaciones de pólizas emitidas en el 2020 - Solo Global PREMIER Health Plan\"))","v":"Para renovaciones de pólizas emitidas en el 2020 - Solo Global PREMIER Health Plan"}]
["Edad del/la cónyuge:",null,46,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-O39)*$P$30","v":1},{"$f":"(1-P39)*$P$30","v":1},{"$f":"(1-Q39)*$P$30","v":0.85},0.85,1]

{"sheet":"Global Ultimate","index":1,"n_rows":80,"n_cols":22,"rows_kept":80,"cut":false,"hidden":false,"merged":[[16,2,16,3],[79,0,82,3],[30,0,30,1],[4,0,10,4],[12,1,12,4],[22,1,22,2],[23,0,23,4],[26,0,26,1],[27,0,27,1],[29,0,29,4],[43,0,43,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[61,0,61,1],[62,0,62,1],[37,0,37,1],[38,0,38,1],[40,0,40,4],[41,0,41,1],[42,0,42,1],[0,7,0,12],[0,14,0,19],[68,0,68,1],[69,0,69,1],[56,0,56,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[53,0,53,4],[54,0,54,1],[55,0,55,1],[0,21,0,26],[77,0,77,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[70,0,70,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[63,0,63,1],[66,0,66,4],[67,0,67,1]]}
[null,null,false,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nGlobal Ultimate Health Plan\nTarifas en US$ | Validas: 1 de enero de 2025"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 16 años",{"$f":"+'INGRESO DE DATOS'!$E$42","v":1}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2025-01-27T13:32:43.770"}]
[]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3"]
["En el país de residencia",null,"$0",1000,2000]
["Fuera del país de residencia",null,"$0",1000,2000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,3,TRUE)","v":41208},{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,4,TRUE)","v":26587},{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,5,TRUE)","v":0}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$912:$G$978,3,TRUE)))","v":56663},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$912:$G$978,4,TRUE)))","v":36558},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$912:$G$978,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),0)))),0)))))))))))))))))))","v":14514},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),0)))),0)))))))))))))))))))","v":9365},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C31:C33)","v":112385},{"$f":"SUM(D31:D33)","v":72510},0]
["Tarifa administrativa anual",null,75,75,75]
["IVA (12%)",null,{"$f":"(C34+C35)*'INGRESO DE DATOS'!$S$30","v":13495.199999999999},{"$f":"(D34+D35)*'INGRESO DE DATOS'!$S$30","v":8710.1999999999989}]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C34:C37)","v":125955.2},{"$f":"SUM(D34:D37)","v":81295.199999999997},75]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)), (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))","v":14514},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)), (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))","v":9365},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)), (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))","v":0}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,3,TRUE)","v":21840.240000000002},{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,4,TRUE)","v":14091.11},{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,5,TRUE)","v":0}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1439:$G$1505,3,TRUE)))","v":30031.390000000003},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1439:$G$1505,4,TRUE)))","v":19375.740000000002},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1439:$G$1505,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),0)))),0)))))))))))))))))))","v":7692.42},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),0)))),0)))))))))))))))))))","v":4963.45},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C42:C44)","v":59564.05},{"$f":"SUM(D42:D44)","v":38430.300000000003},0]
["Tarifa administrativa anual",null,75,75,75]
["IVA (12%)",null,{"$f":"(C45+C46)*'INGRESO DE DATOS'!$S$30","v":7156.6859999999997},{"$f":"(D45+D46)*'INGRESO DE DATOS'!$S$30","v":4620.6360000000004},{"$f":"(E31+E32+E33)*5%/2","v":0}]
["ITBMS (7%)",null,null,null,{"$f":"+E46*7%+ ((E31+E32+E33)*0.06*0.07)/2","v":5.2500000000000009}]
["TOTAL de primera cuota",null,{"$f":"SUM(C45:C48)","v":66795.736000000004},{"$f":"SUM(D45:D48)","v":43125.936000000002},80.25]
["Costo de segunda cuota",null,{"$f":"C49-C46*'INGRESO DE DATOS'!$T$30","v":66711.736000000004},{"$f":"D49-D46*'INGRESO DE DATOS'!$T$30","v":43041.936000000002},{"$f":"(E45 + E47)+((E31+E32+E33)*0.06*0.07)/2","v":0}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":133507.47200000001},{"$f":"D49+D50","v":86167.872000000003},80.25]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)), (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))","v":7692.42},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)), (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))","v":4963.45},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)), (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))","v":0}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,3,TRUE)","v":11332.2},{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,4,TRUE)","v":7311.4250000000002},{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,5,TRUE)","v":0}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1061:$G$1127,3,TRUE)))","v":15582.325000000001},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1061:$G$1127,4,TRUE)))","v":10053.450000000001},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1061:$G$1127,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),0)))),0)))))))))))))))))))","v":3991.3500000000004},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),0)))),0)))))))))))))))))))","v":2575.375},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C55:C57)","v":30905.875},{"$f":"SUM(D55:D57)","v":19940.25},0]
["Tarifa administrativa anual",null,75,75,75]
["IVA (12%)",null,{"$f":"(C58+C59)*'INGRESO DE DATOS'!$S$30","v":3717.7049999999999},{"$f":"(D58+D59)*'INGRESO DE DATOS'!$S$30","v":2401.83},{"$f":"(E31+E32+E33)*5%/4","v":0}]
["ITBMS (7%)",null,{"$f":"'Global Major Medical'!C44","v":0},{"$f":"+D59*7% + ((D31+D32+D33)*0.1*0.07)/4","v":132.14250000000001},5.2500000000000009]
["TOTAL de primera cuota",null,{"$f":"SUM(C58:C61)","v":34698.58},{"$f":"SUM(D58:D61)","v":22549.222500000003},80.25]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59*'INGRESO DE DATOS'!$T$30","v":34614.58},{"$f":"D62-D59*'INGRESO DE DATOS'!$T$30","v":22465.222500000003},{"$f":"(E58 + E60)+((E31+E32+E33)*0.1*0.07)/4","v":0}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":138542.32},{"$f":"D62+(D63*3)","v":89944.890000000014},80.25]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)), (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))","v":3991.3500000000004},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)), (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))","v":2575.375},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)), (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))","v":0}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,3,TRUE)","v":3846.0800000000004},{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,4,TRUE)","v":2481.4533333333334},{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,5,TRUE)","v":0}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$986:$G$1052,3,TRUE)))","v":5288.5466666666671},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$986:$G$1052,4,TRUE)))","v":3412.0800000000004},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$986:$G$1052,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),0)))),0)))))))))))))))))))","v":1354.64},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),0)))),0)))))))))))))))))))","v":874.06666666666672},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C68:C70)","v":10489.266666666666},{"$f":"SUM(D68:D70)","v":6767.6},0]
["Tarifa administrativa anual",null,75,75,75]
["IVA (12%)",null,{"$f":"(C71+C72)*'INGRESO DE DATOS'!$S$30","v":1267.712},{"$f":"(D71+D72)*'INGRESO DE DATOS'!$S$30","v":821.11199999999997},{"$f":"(E31+E32+E33)*5%/12","v":0}]
["ITBMS (7%)",null,null,null,{"$f":"+E72*7% + ((E31+E32+E33)*0.12*0.07)/12","v":5.2500000000000009}]
["TOTAL de primera cuota",null,{"$f":"SUM(C71:C74)","v":11831.978666666666},{"$f":"SUM(D71:D74)","v":7663.7120000000004},{"$f":"SUM(E71:E74)","v":80.25}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72*'INGRESO DE DATOS'!$T$30","v":11747.978666666666},{"$f":"D75-D72*'INGRESO DE DATOS'!$T$30","v":7579.7120000000004},{"$f":"(E71 + E73)+((E31+E32+E33)*0.12*0.07)/12","v":0}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":141059.74400000001},{"$f":"D75+(D76*11)","v":91040.544000000009},80.25]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)), (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))","v":1354.64},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)), (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))","v":874.06666666666672},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)), (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))","v":0}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Elite","index":2,"n_rows":85,"n_cols":24,"rows_kept":85,"cut":false,"hidden":false,"merged":[[78,0,78,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[84,0,88,6],[74,0,74,1],[60,0,60,1],[24,0,24,1],[75,0,75,1],[76,0,76,1],[77,0,77,1],[59,0,59,1],[63,0,63,1],[64,0,64,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[56,0,56,6],[68,0,68,1],[67,0,67,1],[66,0,66,1],[65,0,65,1],[70,0,70,6],[62,0,62,1],[61,0,61,1],[58,0,58,1],[50,0,50,1],[40,0,40,1],[54,0,54,1],[53,0,53,1],[52,0,52,1],[51,0,51,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[39,0,39,1],[45,0,45,1],[57,0,57,1],[35,0,35,1],[36,0,36,1],[42,0,42,6],[43,0,43,1],[44,0,44,1],[37,0,37,1],[38,0,38,1],[0,9,0,14],[0,16,0,21],[0,23,0,28],[34,0,34,1],[4,0,10,6],[12,1,12,6],[20,4,20,5],[22,1,22,3],[27,0,27,1],[28,0,28,1],[30,0,30,6],[31,0,31,1],[32,0,32,1],[33,0,33,1],[16,2,16,3]]}
[null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nGlobal Elite Health Plan\nTarifas en US$ | Validas: 1 de enero de 2025"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 10 años",{"$f":"+'INGRESO DE DATOS'!$H$42","v":1}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2025-01-27T13:32:43.770"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBlES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,250,2000,3500,5000,10000]
["Fuera del país de residencia",null,5000,2000,3500,5000,10000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,3,TRUE)","v":16014},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,4,TRUE)","v":14036},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,5,TRUE)","v":11361},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,6,TRUE)","v":9852},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,7,TRUE)","v":7443}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,3,TRUE)))","v":21960},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,4,TRUE)))","v":19247},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,5,TRUE)))","v":15373},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,6,TRUE)))","v":13331},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,7,TRUE)))","v":10074}]
["Prima para hijo (s)",null,{"$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$75,3,TRUE)),0)))),0)))))))))))))))))))","v":5708},{"$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$75,4,TRUE)),0)))),0)))))))))))))))))))","v":5000},{"$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$75,5,TRUE)),0)))),0)))))))))))))))))))","v":4130},{"$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$75,6,TRUE)),0)))),0)))))))))))))))))))","v":3584},{"$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$75,7,TRUE)),0)))),0)))))))))))))))))))","v":2708}]
["Total de Prima neta",null,{"$f":"SUM(C32:C34)","v":43682},{"$f":"SUM(D32:D34)","v":38283},30864,26767,20225]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G35*-15%,0)","v":0}]
["Tarifa administrativa annual",null,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C35+C37)*'INGRESO DE DATOS'!$S$30","v":5250.84},{"$f":"(D35+D37)*'INGRESO DE DATOS'!$S$30","v":4602.96},{"$f":"(E35+E37)*'INGRESO DE DATOS'!$S$30","v":3712.68},{"$f":"(F35+F37)*'INGRESO DE DATOS'!$S$30","v":3221.04},{"$f":"(G35+G37)*'INGRESO DE DATOS'!$S$30","v":2436}]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C35:C39)","v":49007.839999999997},{"$f":"SUM(D35:D39)","v":42960.959999999999},34651.68,{"$f":"SUM(F35:F39)","v":30063.040000000001},22736]
["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$75,3,TRUE)))))))","v":5708},{"$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$75,4,TRUE)))))))","v":5000},{"$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$75,5,TRUE)))))))","v":4130},{"$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$75,6,TRUE)))))))","v":3584},{"$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$75,7,TRUE)))))))","v":2708}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,3,TRUE)","v":8487.42},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,4,TRUE)","v":7439.08},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,5,TRUE)","v":6021.33},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,6,TRUE)","v":5221.5600000000004},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,7,TRUE)","v":3944.7900000000004}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,3,TRUE)))","v":11638.800000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,4,TRUE)))","v":10200.91},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,5,TRUE)))","v":8147.6900000000005},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,6,TRUE)))","v":7065.43},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,7,TRUE)))","v":5339.22}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),0)))),0)))))))))))))))))))","v":3025.2400000000002},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),0)))),0)))))))))))))))))))","v":2650},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),0)))),0)))))))))))))))))))","v":2188.9},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),0)))),0)))))))))))))))))))","v":1899.52},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),0)))),0)))))))))))))))))))","v":1435.24}]
["Total de Prima neta",null,{"$f":"SUM(C44:C46)","v":23151.460000000003},{"$f":"SUM(D44:D46)","v":20289.989999999998},16357.92,14186.510000000002,10719.25]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G47*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C47+C49)*'INGRESO DE DATOS'!$S$30","v":2787.1752000000001},{"$f":"(D47+D49)*'INGRESO DE DATOS'!$S$30","v":2443.7987999999996},{"$f":"(E47+E49)*'INGRESO DE DATOS'!$S$30","v":1971.9503999999997},{"$f":"(F47+F49)*'INGRESO DE DATOS'!$S$30","v":1711.3812000000003},{"$f":"(G47+G49)*'INGRESO DE DATOS'!$S$30","v":1295.31}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C47:C51)","v":26013.635200000004},{"$f":"SUM(D47:D51)","v":22808.788799999998},18404.8704,15972.891200000002,12089.56]
["Costo de segunda cuota",null,{"$f":"C52-C49*'INGRESO DE DATOS'!$T$30","v":25929.635200000004},{"$f":"D52-D49*'INGRESO DE DATOS'!$T$30","v":22724.788799999998},{"$f":"E52-E49*'INGRESO DE DATOS'!$T$30","v":18320.8704},{"$f":"F52-F49*'INGRESO DE DATOS'!$T$30","v":15888.891200000002},{"$f":"G52-G49*'INGRESO DE DATOS'!$T$30","v":12005.56}]
["TOTAL ANUAL",null,{"$f":"C52+C53","v":51943.270400000009},{"$f":"D52+D53","v":45533.577599999997},36725.7408,{"$f":"F52+F53","v":31861.782400000004},24095.119999999999]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),(VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)), (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))","v":3025.2400000000002},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),(VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)), (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))","v":2650},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),(VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)), (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))","v":2188.9},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)), (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))","v":1435.24},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)), (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))","v":1435.24}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,3,TRUE)","v":4403.8500000000004},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,4,TRUE)","v":3859.9},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,5,TRUE)","v":3124.2750000000001},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,6,TRUE)","v":2709.3},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,7,TRUE)","v":2046.8250000000003}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,3,TRUE)))","v":6039.0000000000009},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,4,TRUE)))","v":5292.9250000000002},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,5,TRUE)))","v":4227.5750000000007},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,6,TRUE)))","v":3666.0250000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,7,TRUE)))","v":2770.3500000000004}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),0)))),0)))))))))))))))))))","v":1569.7},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),0)))),0)))))))))))))))))))","v":1375},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),0)))),0)))))))))))))))))))","v":1135.75},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),0)))),0)))))))))))))))))))","v":985.60000000000014},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),0)))),0)))))))))))))))))))","v":744.7}]
["Total de Prima neta",null,{"$f":"SUM(C58:C60)","v":12012.550000000003},{"$f":"SUM(D58:D60)","v":10527.825000000001},8487.6,7360.9250000000011,5561.8750000000009]
["Ajuste por la variante con coaseguro\n fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G61*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C61+C63)*'INGRESO DE DATOS'!$S$30","v":1450.5060000000003},{"$f":"(D61+D63)*'INGRESO DE DATOS'!$S$30","v":1272.3389999999999},{"$f":"(E61+E63)*'INGRESO DE DATOS'!$S$30","v":1027.5119999999999},{"$f":"(F61+F63)*'INGRESO DE DATOS'!$S$30","v":892.31100000000015},{"$f":"(G61+G63)*'INGRESO DE DATOS'!$S$30","v":676.42500000000007}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C61:C65)","v":13538.056000000004},{"$f":"SUM(D61:D65)","v":11875.164000000001},9590.112000000001,8328.2360000000008,6313.3000000000011]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C66-C63*'INGRESO DE DATOS'!$T$30","v":13454.056000000004},{"$f":"D66-D63*'INGRESO DE DATOS'!$T$30","v":11791.164000000001},{"$f":"E66-E63*'INGRESO DE DATOS'!$T$30","v":9506.112000000001},{"$f":"F66-F63*'INGRESO DE DATOS'!$T$30","v":8244.2360000000008},{"$f":"G66-G63*'INGRESO DE DATOS'!$T$30","v":6229.3000000000011}]
["TOTAL ANUAL",null,{"$f":"C66+(C67*3)","v":53900.224000000017},{"$f":"D66+(D67*3)","v":47248.656000000003},38108.448000000004,{"$f":"F66+(F67*3)","v":33060.944000000003},25001.200000000004]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),(VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)), (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))","v":1569.7},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),(VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)), (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))","v":1375},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),(VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)), (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))","v":1135.75},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),(VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)), (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))","v":985.60000000000014},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),(VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)), (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))","v":744.7}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,3,TRUE)","v":1494.64},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,4,TRUE)","v":1310.0266666666666},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,5,TRUE)","v":1060.3600000000001},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,6,TRUE)","v":919.5200000000001},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,7,TRUE)","v":694.68000000000006}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,3,TRUE)))","v":2049.6},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,4,TRUE)))","v":1796.3866666666668},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,5,TRUE)))","v":1434.8133333333335},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,6,TRUE)))","v":1244.2266666666667},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,7,TRUE)))","v":940.24}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))))))))","v":532.74666666666667},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))))))))","v":466.66666666666669},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))))))))","v":385.4666666666667},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))))))))","v":334.50666666666666},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))))))))","v":252.74666666666667}]
["Total de Prima neta",null,{"$f":"SUM(C72:C74)","v":4076.9866666666667},{"$f":"SUM(D72:D74)","v":3573.08},2880.6400000000003,2498.2533333333336,1887.6666666666667]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G75*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C75+C77)*'INGRESO DE DATOS'!$S$30","v":498.23839999999996},{"$f":"(D75+D77)*'INGRESO DE DATOS'!$S$30","v":437.76959999999997},{"$f":"(E75+E77)*'INGRESO DE DATOS'!$S$30","v":354.67680000000001},{"$f":"(F75+F77)*'INGRESO DE DATOS'!$S$30","v":308.79040000000003},{"$f":"(G75+G77)*'INGRESO DE DATOS'!$S$30","v":235.52}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C75:C79)","v":4650.2250666666669},{"$f":"SUM(D75:D79)","v":4085.8496},3310.3168000000005,2882.0437333333334,2198.186666666667]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C80-C77*'INGRESO DE DATOS'!$T$30","v":4566.2250666666669},{"$f":"D80-D77*'INGRESO DE DATOS'!$T$30","v":4001.8496},{"$f":"E80-E77*'INGRESO DE DATOS'!$T$30","v":3226.3168000000005},{"$f":"F80-F77*'INGRESO DE DATOS'!$T$30","v":2798.0437333333334},{"$f":"G80-G77*'INGRESO DE DATOS'!$T$30","v":2114.186666666667}]
["TOTAL ANUAL",null,{"$f":"C80+(C81*11)","v":54878.700799999999},{"$f":"D80+(D81*11)","v":48106.195200000002},38799.801600000006,{"$f":"F80+(F81*11)","v":33660.524799999999},25454.240000000005]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))","v":532.74666666666667},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))","v":466.66666666666669},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))","v":385.4666666666667},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))","v":334.50666666666666},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))","v":252.74666666666667}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Premier","index":3,"n_rows":79,"n_cols":23,"rows_kept":79,"cut":false,"hidden":false,"merged":[[73,0,73,1],[22,0,22,2],[78,0,81,5],[65,0,65,5],[66,0,66,1],[67,0,67,1],[68,0,68,1],[72,0,72,1],[39,0,39,5],[40,0,40,1],[41,0,41,1],[42,0,42,1],[45,0,45,1],[30,0,30,1],[31,0,31,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[0,0,3,5],[4,0,10,5],[12,1,12,5],[18,3,18,4],[16,2,16,3],[69,0,69,1],[71,0,71,1],[44,0,44,1],[57,0,57,1],[70,0,70,1],[56,0,56,1],[58,0,58,1],[46,0,46,1],[47,0,47,1],[52,0,52,5],[53,0,53,1],[54,0,54,1],[55,0,55,1],[59,0,59,1],[60,0,60,1],[0,8,0,13],[0,15,0,20],[0,22,0,27],[33,0,33,1],[20,1,20,2],[25,0,25,1],[26,0,26,1],[28,0,28,5],[29,0,29,1]]}
[" ",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nGlobal Premier Health Plan\nTarifas en US$ | Validas: 1 de enero de 2025"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2025-01-27T13:32:43.770"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[null,null," ",null,null," "]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",null,250,2000,5000,10000]
["Fuera del país de residencia",null,5000,2000,5000,10000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,3,TRUE)","v":6732.8499999999995},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,4,TRUE)","v":6111.5},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,5,TRUE)","v":4408.95},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,6,TRUE)","v":3192.6}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,3,TRUE)))","v":9233.5499999999993},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,4,TRUE)))","v":8379.2999999999993},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,5,TRUE)))","v":5914.3},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,6,TRUE)))","v":4279.75}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,3,TRUE)))","v":4078.2999999999997},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,4,TRUE)))","v":3699.2},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,5,TRUE)))","v":2769.2999999999997},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,6,TRUE)))","v":2006.85}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":20044.699999999997},{"$f":"SUM(D30:D32)","v":18190},13092.55,9479.2000000000007]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F33*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["IVA (12%)",null,{"$f":"(C33+C35)*'INGRESO DE DATOS'!$S$30","v":2414.3639999999996},{"$f":"(D33+D35)*'INGRESO DE DATOS'!$S$30","v":2191.7999999999997},{"$f":"(E33+E35)*'INGRESO DE DATOS'!$S$30","v":1580.1059999999998},{"$f":"(F33+F35)*'INGRESO DE DATOS'!$S$30","v":1146.5040000000001}]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":22534.063999999998},{"$f":"SUM(D33:D37)","v":20456.8},14747.655999999999,{"$f":"SUM(F33:F37)","v":10700.704000000002}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,3,TRUE)","v":3568.4105},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,4,TRUE)","v":3239.0950000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,5,TRUE)","v":2336.7435},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,6,TRUE)","v":1692.078}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,3,TRUE)))","v":4893.7815000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,4,TRUE)))","v":4441.0289999999995},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,5,TRUE)))","v":3134.5790000000002},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,6,TRUE)))","v":2268.2674999999999}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,3,TRUE)))","v":2161.4989999999998},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,4,TRUE)))","v":1960.576},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,5,TRUE)))","v":1467.729},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,6,TRUE)))","v":1063.6305}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":10623.690999999999},{"$f":"SUM(D41:D43)","v":9640.7000000000007},6939.0515000000005,5023.9759999999997]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["IVA (12%)",null,{"$f":"(C44+C46)*'INGRESO DE DATOS'!$S$30","v":1283.8429199999998},{"$f":"(D44+D46)*'INGRESO DE DATOS'!$S$30","v":1165.884},{"$f":"(E44+E46)*'INGRESO DE DATOS'!$S$30","v":841.68618000000004},{"$f":"(F44+F46)*'INGRESO DE DATOS'!$S$30","v":611.87711999999999}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":11982.533919999998},{"$f":"SUM(D44:D48)","v":10881.584000000001},7855.7376800000002,5710.8531199999998]
["Costo de segunda cuota",null,{"$f":"C49-C46*'INGRESO DE DATOS'!$T$30","v":11898.533919999998},{"$f":"D49-D46*'INGRESO DE DATOS'!$T$30","v":10797.584000000001},{"$f":"E49-E46*'INGRESO DE DATOS'!$T$30","v":7771.7376800000002},{"$f":"F49-F46*'INGRESO DE DATOS'!$T$30","v":5626.8531199999998}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":23881.067839999996},{"$f":"D49+D50","v":21679.168000000001},15627.47536,{"$f":"F49+F50","v":11337.70624}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,3,TRUE)","v":1851.5337500000001},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,4,TRUE)","v":1680.6625000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,5,TRUE)","v":1212.4612500000001},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,6,TRUE)","v":877.96500000000003}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,3,TRUE)))","v":2539.2262500000002},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,4,TRUE)))","v":2304.3074999999999},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,5,TRUE)))","v":1626.4325000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,6,TRUE)))","v":1176.9312500000001}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,3,TRUE)))","v":1121.5325},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,4,TRUE)))","v":1017.2800000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,5,TRUE)))","v":761.5575},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,6,TRUE)))","v":551.88374999999996}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":5512.2925000000005},{"$f":"SUM(D54:D56)","v":5002.25},3600.4512500000001,2606.7800000000002]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["IVA (12%)",null,{"$f":"(C57+C59)*'INGRESO DE DATOS'!$S$30","v":670.4751},{"$f":"(D57+D59)*'INGRESO DE DATOS'!$S$30","v":609.27},{"$f":"(E57+E59)*'INGRESO DE DATOS'!$S$30","v":441.05414999999999},{"$f":"(F57+F59)*'INGRESO DE DATOS'!$S$30","v":321.81360000000001}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":6257.7676000000001},{"$f":"SUM(D57:D61)","v":5686.52},4116.5054,3003.5936000000002]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59*'INGRESO DE DATOS'!$T$30","v":6173.7676000000001},{"$f":"D62-D59*'INGRESO DE DATOS'!$T$30","v":5602.52},{"$f":"E62-E59*'INGRESO DE DATOS'!$T$30","v":4032.5054},{"$f":"F62-F59*'INGRESO DE DATOS'!$T$30","v":2919.5936000000002}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":24779.070400000001},{"$f":"D62+(D63*3)","v":22494.080000000002},16214.0216,{"$f":"F62+(F63*3)","v":11762.374400000001}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,3,TRUE)","v":628.39933333333329},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,4,TRUE)","v":570.40666666666664},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,5,TRUE)","v":411.50200000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,6,TRUE)","v":297.976}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,3,TRUE)))","v":861.798},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,4,TRUE)))","v":782.06799999999998},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,5,TRUE)))","v":552.00133333333338},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,6,TRUE)))","v":399.44333333333333}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,3,TRUE)))","v":380.64133333333331},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,4,TRUE)))","v":345.25866666666667},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,5,TRUE)))","v":258.46799999999996},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,6,TRUE)))","v":187.30600000000001}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":1870.8386666666665},{"$f":"SUM(D67:D69)","v":1697.7333333333331},1221.9713333333334,884.72533333333331]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["IVA (12%)",null,{"$f":"(C70+C72)*'INGRESO DE DATOS'!$S$30","v":233.50063999999998},{"$f":"(D70+D72)*'INGRESO DE DATOS'!$S$30","v":212.72799999999998},{"$f":"(E70+E72)*'INGRESO DE DATOS'!$S$30","v":155.63656},{"$f":"(F70+F72)*'INGRESO DE DATOS'!$S$30","v":115.16704}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":2179.3393066666667},{"$f":"SUM(D70:D74)","v":1985.4613333333332},1452.6078933333333,1074.8923733333334]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72*'INGRESO DE DATOS'!$T$30","v":2095.3393066666667},{"$f":"D75-D72*'INGRESO DE DATOS'!$T$30","v":1901.4613333333332},{"$f":"E75-E72*'INGRESO DE DATOS'!$T$30","v":1368.6078933333333},{"$f":"F75-F72*'INGRESO DE DATOS'!$T$30","v":990.89237333333335}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":25228.071680000001},{"$f":"D75+(D76*11)","v":22901.535999999996},16507.294719999998,{"$f":"F75+(F76*11)","v":11974.708480000001}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones\nde riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Select","index":4,"n_rows":79,"n_cols":16,"rows_kept":79,"cut":false,"hidden":false,"merged":[[16,2,16,3],[78,0,81,5],[40,0,40,1],[41,0,41,1],[42,0,42,1],[45,0,45,1],[46,0,46,1],[58,0,58,1],[69,0,69,1],[71,0,71,1],[59,0,59,1],[60,0,60,1],[65,0,65,5],[66,0,66,1],[67,0,67,1],[68,0,68,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[44,0,44,1],[57,0,57,1],[70,0,70,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[52,0,52,5],[53,0,53,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[63,0,63,1],[31,0,31,1],[73,0,73,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[39,0,39,5],[72,0,72,1],[0,8,0,13],[0,15,0,20],[0,22,0,27],[61,0,61,1],[62,0,62,1],[4,0,10,5],[20,1,20,2],[12,1,12,5],[18,3,18,4],[22,0,22,2],[25,0,25,1],[26,0,26,1],[28,0,28,5],[29,0,29,1],[33,0,33,1],[30,0,30,1]]}
[" ",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nGlobal Select Health Plan\nTarifas en US$ | Validas: 1 de enero de 2025"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2025-01-27T13:32:43.770"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",null,250,2000,5000,10000]
["Fuera del país de residencia",null,5000,2000,5000,10000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,3,TRUE)","v":5816.55},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,4,TRUE)","v":5581.95},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,5,TRUE)","v":4044.2999999999997},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,6,TRUE)","v":2930.7999999999997}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,3,TRUE)))","v":8262},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,4,TRUE)))","v":7927.95},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,5,TRUE)))","v":5609.15},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,6,TRUE)))","v":4066.4}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,3,TRUE)))","v":3803.75},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,4,TRUE)))","v":3646.5},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,5,TRUE)))","v":2751.45},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,6,TRUE)))","v":1994.1}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":17882.3},{"$f":"SUM(D30:D32)","v":17156.400000000001},12404.899999999998,8991.2999999999993]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F33*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["IVA (12%)",null,{"$f":"(C33+C35)*'INGRESO DE DATOS'!$S$30","v":2154.8759999999997},{"$f":"(D33+D35)*'INGRESO DE DATOS'!$S$30","v":2067.768},{"$f":"(E33+E35)*'INGRESO DE DATOS'!$S$30","v":1497.5879999999997},{"$f":"(F33+F35)*'INGRESO DE DATOS'!$S$30","v":1087.9559999999999}]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":20112.175999999999},{"$f":"SUM(D33:D37)","v":19299.168000000001},13977.487999999998,{"$f":"SUM(F33:F37)","v":10154.255999999999}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,3,TRUE)","v":3082.7715000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,4,TRUE)","v":2958.4335000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,5,TRUE)","v":2143.4789999999998},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,6,TRUE)","v":1553.3239999999998}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,3,TRUE)))","v":4378.8600000000006},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,4,TRUE)))","v":4201.8135000000002},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,5,TRUE)))","v":2972.8494999999998},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,6,TRUE)))","v":2155.192}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,3,TRUE)))","v":2015.9875000000002},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,4,TRUE)))","v":1932.6450000000002},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,5,TRUE)))","v":1458.2684999999999},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,6,TRUE)))","v":1056.873}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":9477.6190000000024},{"$f":"SUM(D41:D43)","v":9092.8919999999998},6574.5969999999998,4765.3889999999992]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["IVA (12%)",null,{"$f":"(C44+C46)*'INGRESO DE DATOS'!$S$30","v":1146.3142800000003},{"$f":"(D44+D46)*'INGRESO DE DATOS'!$S$30","v":1100.1470399999998},{"$f":"(E44+E46)*'INGRESO DE DATOS'!$S$30","v":797.95164},{"$f":"(F44+F46)*'INGRESO DE DATOS'!$S$30","v":580.84667999999988}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":10698.933280000003},{"$f":"SUM(D44:D48)","v":10268.03904},7447.54864,5421.2356799999989]
["Costo de segunda cuota",null,{"$f":"C49-C46*'INGRESO DE DATOS'!$T$30","v":10614.933280000003},{"$f":"D49-D46*'INGRESO DE DATOS'!$T$30","v":10184.03904},{"$f":"E49-E46*'INGRESO DE DATOS'!$T$30","v":7363.54864},{"$f":"F49-F46*'INGRESO DE DATOS'!$T$30","v":5337.2356799999989}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":21313.866560000006},{"$f":"D49+D50","v":20452.078079999999},14811.09728,{"$f":"F49+F50","v":10758.471359999998}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,3,TRUE)","v":1599.5512500000002},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,4,TRUE)","v":1535.0362500000001},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,5,TRUE)","v":1112.1825000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,6,TRUE)","v":805.97}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,3,TRUE)))","v":2272.0500000000002},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,4,TRUE)))","v":2180.1862500000002},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,5,TRUE)))","v":1542.5162500000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,6,TRUE)))","v":1118.2600000000002}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,3,TRUE)))","v":1046.03125},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,4,TRUE)))","v":1002.7875000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,5,TRUE)))","v":756.64875000000006},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,6,TRUE)))","v":548.37750000000005}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":4917.6325000000006},{"$f":"SUM(D54:D56)","v":4718.01},3411.3475000000008,2472.6075000000001]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["IVA (12%)",null,{"$f":"(C57+C59)*'INGRESO DE DATOS'!$S$30","v":599.11590000000001},{"$f":"(D57+D59)*'INGRESO DE DATOS'!$S$30","v":575.16120000000001},{"$f":"(E57+E59)*'INGRESO DE DATOS'!$S$30","v":418.3617000000001},{"$f":"(F57+F59)*'INGRESO DE DATOS'!$S$30","v":305.71289999999999}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":5591.7484000000004},{"$f":"SUM(D57:D61)","v":5368.1712000000007},3904.7092000000007,2853.3204000000001]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59*'INGRESO DE DATOS'!$T$30","v":5507.7484000000004},{"$f":"D62-D59*'INGRESO DE DATOS'!$T$30","v":5284.1712000000007},{"$f":"E62-E59*'INGRESO DE DATOS'!$T$30","v":3820.7092000000007},{"$f":"F62-F59*'INGRESO DE DATOS'!$T$30","v":2769.3204000000001}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":22114.993600000002},{"$f":"D62+(D63*3)","v":21220.684800000003},15366.836800000003,{"$f":"F62+(F63*3)","v":11161.2816}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,3,TRUE)","v":542.87800000000004},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,4,TRUE)","v":520.98199999999997},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,5,TRUE)","v":377.46800000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,6,TRUE)","v":273.54133333333334}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,3,TRUE)))","v":771.12},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,4,TRUE)))","v":739.94200000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,5,TRUE)))","v":523.52066666666667},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,6,TRUE)))","v":379.53066666666672}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,3,TRUE)))","v":355.01666666666671},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,4,TRUE)))","v":340.34000000000003},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,5,TRUE)))","v":256.80200000000002},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,6,TRUE)))","v":186.11600000000001}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":1669.0146666666667},{"$f":"SUM(D67:D69)","v":1601.2640000000001},1157.7906666666668,839.1880000000001]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["IVA (12%)",null,{"$f":"(C70+C72)*'INGRESO DE DATOS'!$S$30","v":209.28175999999999},{"$f":"(D70+D72)*'INGRESO DE DATOS'!$S$30","v":201.15168},{"$f":"(E70+E72)*'INGRESO DE DATOS'!$S$30","v":147.93487999999999},{"$f":"(F70+F72)*'INGRESO DE DATOS'!$S$30","v":109.70256000000001}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":1953.2964266666668},{"$f":"SUM(D70:D74)","v":1877.4156800000001},1380.7255466666668,1023.8905600000001]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72*'INGRESO DE DATOS'!$T$30","v":1869.2964266666668},{"$f":"D75-D72*'INGRESO DE DATOS'!$T$30","v":1793.4156800000001},{"$f":"E75-E72*'INGRESO DE DATOS'!$T$30","v":1296.7255466666668},{"$f":"F75-F72*'INGRESO DE DATOS'!$T$30","v":939.89056000000005}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":22515.557120000001},{"$f":"D75+(D76*11)","v":21604.988160000001},15644.706560000001,{"$f":"F75+(F76*11)","v":11362.68672}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Major Medical","index":5,"n_rows":73,"n_cols":14,"rows_kept":73,"cut":false,"hidden":false,"merged":[[50,0,50,1],[51,0,51,1],[54,0,54,1],[55,0,55,1],[60,0,60,3],[72,0,77,3],[68,0,68,1],[69,0,69,1],[70,0,70,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[66,0,66,1],[67,0,67,1],[64,0,64,1],[65,0,65,1],[45,0,45,1],[46,0,46,1],[49,0,49,1],[0,6,0,11],[39,0,39,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[33,0,33,1],[34,0,34,1],[36,0,36,3],[37,0,37,1],[38,0,38,1],[16,2,16,3],[0,13,0,18],[26,0,26,3],[52,0,52,1],[53,0,53,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[31,0,31,1],[0,0,3,3],[4,0,10,3],[12,1,12,3],[23,0,23,1],[24,0,24,1],[20,1,20,2],[32,0,32,1],[48,0,48,3]]}
[" ",null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null," "]
[]
[" Cotización de Seguro Médico Internacional\nGlobal Major Medical\nHealth Plan\nTarifas en US$ | Validas: 1 de enero de 2025"]
[]
[null,null,null,null," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2025-01-27T13:32:43.770"}]
[]
["DEDUCIBLeS",null,"PLAN 1","PLAN 2"]
["En el país de residencia",null,10000,20000]
["Fuera del país de residencia",null,10000,20000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,3,TRUE)","v":4426},{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,4,TRUE)","v":3371}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1138:$G$1204,3,TRUE)))","v":6085},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1138:$G$1204,4,TRUE)))","v":4614}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,3,TRUE)))","v":2666},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,4,TRUE)))","v":2094}]
["Total de Prima neta",null,{"$f":"SUM(C28:C30)","v":13177},{"$f":"SUM(D28:D30)","v":10079}]
["Tarifa administrativa anual",null,75,75]
["IVA (12%)",null,{"$f":"(C31+C32)*'INGRESO DE DATOS'!$S$30","v":1590.24},{"$f":"(D31+D32)*'INGRESO DE DATOS'!$S$30","v":1218.48}]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C31:C34)","v":14842.24},{"$f":"SUM(D31:D34)","v":11372.48}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,3,TRUE)","v":2345.7800000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,4,TRUE)","v":1786.63}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1362:$G$1428,3,TRUE)))","v":3225.05},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1362:$G$1428,4,TRUE)))","v":2445.42}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,3,TRUE)))","v":1412.98},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,4,TRUE)))","v":1109.8200000000002}]
["Total de Prima neta",null,{"$f":"SUM(C38:C40)","v":6983.8099999999995},{"$f":"SUM(D38:D40)","v":5341.8700000000008}]
["Tarifa administrativa anual",null,75,75]
["IVA (12%)",null,{"$f":"(C41+C42)*'INGRESO DE DATOS'!$S$30","v":847.05719999999985},{"$f":"(D41+D42)*'INGRESO DE DATOS'!$S$30","v":650.02440000000013}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C41:C44)","v":7905.8671999999997},{"$f":"SUM(D41:D44)","v":6066.894400000001}]
["Costo de segunda cuota",null,{"$f":"C45-C42*'INGRESO DE DATOS'!$T$30","v":7821.8671999999997},{"$f":"D45-D42*'INGRESO DE DATOS'!$T$30","v":5982.894400000001}]
["TOTAL ANUAL",null,{"$f":"C45+C46","v":15727.734399999999},{"$f":"D45+D46","v":12049.788800000002}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,3,TRUE)","v":1217.1500000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,4,TRUE)","v":927.02500000000009}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1287:$G$1353,3,TRUE)))","v":1673.3750000000002},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1287:$G$1353,4,TRUE)))","v":1268.8500000000001}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,3,TRUE)))","v":733.15000000000009},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,4,TRUE)))","v":575.85}]
["Total de Prima neta",null,{"$f":"SUM(C50:C52)","v":3623.6750000000006},{"$f":"SUM(D50:D52)","v":2771.7249999999999}]
["Tarifa administrativa anual",null,75,75]
["IVA (12%)",null,{"$f":"(C53+C54)*'INGRESO DE DATOS'!$S$30","v":443.84100000000007},{"$f":"(D53+D54)*'INGRESO DE DATOS'!$S$30","v":341.60699999999997}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C53:C56)","v":4142.5160000000005},{"$f":"SUM(D53:D56)","v":3188.3319999999999}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C57-C54*'INGRESO DE DATOS'!$T$30","v":4058.5160000000005},{"$f":"D57-D54*'INGRESO DE DATOS'!$T$30","v":3104.3319999999999}]
["TOTAL ANUAL",null,{"$f":"C57+(C58*3)","v":16318.064000000002},{"$f":"D57+(D58*3)","v":12501.328}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,3,TRUE)","v":413.09333333333336},{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,4,TRUE)","v":314.62666666666667}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1212:$G$1278,3,TRUE)))","v":567.93333333333339},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1212:$G$1278,4,TRUE)))","v":430.64000000000004}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,3,TRUE)))","v":248.82666666666668},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,4,TRUE)))","v":195.44}]
["Total de Prima neta",null,{"$f":"SUM(C62:C64)","v":1229.8533333333335},{"$f":"SUM(D62:D64)","v":940.70666666666671}]
["Tarifa administrativa anual",null,75,75]
["IVA (12%)",null,{"$f":"(C65+C66)*'INGRESO DE DATOS'!$S$30","v":156.58240000000001},{"$f":"(D65+D66)*'INGRESO DE DATOS'!$S$30","v":121.8848}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C65:C68)","v":1461.4357333333335},{"$f":"SUM(D65:D68)","v":1137.5914666666667}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C69-C66*'INGRESO DE DATOS'!$T$30","v":1377.4357333333335},{"$f":"D69-D66*'INGRESO DE DATOS'!$T$30","v":1053.5914666666667}]
["TOTAL ANUAL",null,{"$f":"C69+(C70*11)","v":16613.228800000001},{"$f":"D69+(D70*11)","v":12727.097600000001}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Resumen Tarifas","index":6,"n_rows":90,"n_cols":6,"rows_kept":90,"cut":false,"hidden":false,"merged":[[16,2,16,3],[22,0,22,2],[89,0,96,5],[0,0,3,5],[4,0,10,5],[20,1,20,2],[12,1,12,5],[40,0,47,0],[54,0,61,0],[67,0,74,0],[80,0,87,0],[50,5,61,5],[22,4,34,5],[63,5,74,5],[76,3,87,5],[71,1,71,4],[26,0,33,0],[44,1,44,5],[46,1,46,5],[50,0,50,4],[40,1,40,5],[42,1,42,5],[26,1,26,2],[28,1,28,2],[30,1,30,2],[32,1,32,2],[86,1,86,2],[36,0,36,5],[76,0,76,2],[82,1,82,2],[84,1,84,2],[54,1,54,4],[56,1,56,4],[58,1,58,4],[60,1,60,4],[63,0,63,4],[67,1,67,4],[69,1,69,4],[80,1,80,2],[73,1,73,4]]}
[" "]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Major Health Plans\nResumen de Tarifas\nTarifas en US$ | Validas: 1 de enero de 2025"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2025-01-27T13:32:43.770"}]
[]
["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":125955.2},{"$f":"'Global Ultimate'!D38","v":81295.199999999997}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Global Ultimate'!C50","v":66711.736000000004},{"$f":"'Global Ultimate'!D50","v":43041.936000000002}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Global Ultimate'!C63","v":34614.58},{"$f":"'Global Ultimate'!D63","v":22465.222500000003}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Global Ultimate'!C76","v":11747.978666666666},{"$f":"'Global Ultimate'!D76","v":7579.7120000000004}]
["Ahorros en tarifas de prima   \n para Dependientes*",{"$f":"'Global Ultimate'!C39","v":14514},{"$f":"'Global Ultimate'!D39","v":9365}]
[]
["BUPA GLOBAL ELITE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",250,2000,3500,5000,10000]
["Fuera del país de residencia",5000,2000,3500,5000,10000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Elite'!C40","v":49007.839999999997},{"$f":"+'Global Elite'!D40","v":42960.959999999999},{"$f":"+'Global Elite'!E40","v":34651.68},{"$f":"+'Global Elite'!F40","v":30063.040000000001},{"$f":"+'Global Elite'!G40","v":22736}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Elite'!C53","v":25929.635200000004},{"$f":"+'Global Elite'!D53","v":22724.788799999998},{"$f":"+'Global Elite'!E53","v":18320.8704},{"$f":"+'Global Elite'!F53","v":15888.891200000002},{"$f":"+'Global Elite'!G53","v":12005.56}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Elite'!C67","v":13454.056000000004},{"$f":"+'Global Elite'!D67","v":11791.164000000001},{"$f":"+'Global Elite'!E67","v":9506.112000000001},{"$f":"+'Global Elite'!F67","v":8244.2360000000008},{"$f":"+'Global Elite'!G67","v":6229.3000000000011}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Elite'!C81","v":4566.2250666666669},{"$f":"+'Global Elite'!D81","v":4001.8496},{"$f":"+'Global Elite'!E81","v":3226.3168000000005},{"$f":"+'Global Elite'!F81","v":2798.0437333333334},{"$f":"+'Global Elite'!G81","v":2114.186666666667}]
["Ahorros en tarifas de prima \n para Dependientes*",{"$f":"+'Global Elite'!C41","v":5708},{"$f":"+'Global Elite'!D41","v":5000},{"$f":"+'Global Elite'!E41","v":4130},{"$f":"+'Global Elite'!F41","v":3584},{"$f":"+'Global Elite'!G41","v":2708}]
[]
["GLOBAL PREMIER HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",250,2000,5000,10000]
["Fuera del país de residencia",5000,2000,5000,10000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Premier'!C38","v":22534.063999999998},{"$f":"+'Global Premier'!D38","v":20456.8},{"$f":"+'Global Premier'!E38","v":14747.655999999999},{"$f":"+'Global Premier'!F38","v":10700.704000000002}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Premier'!C50","v":11898.533919999998},{"$f":"+'Global Premier'!D50","v":10797.584000000001},{"$f":"+'Global Premier'!E50","v":7771.7376800000002},{"$f":"+'Global Premier'!F50","v":5626.8531199999998}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Premier'!C63","v":6173.7676000000001},{"$f":"+'Global Premier'!D63","v":5602.52},{"$f":"+'Global Premier'!E63","v":4032.5054},{"$f":"+'Global Premier'!F63","v":2919.5936000000002}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Premier'!C76","v":2095.3393066666667},{"$f":"+'Global Premier'!D76","v":1901.4613333333332},{"$f":"+'Global Premier'!E76","v":1368.6078933333333},{"$f":"+'Global Premier'!F76","v":990.89237333333335}]
[]
["GLOBAL SELECT HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[" En el país de residencia ",250,2000,5000,10000]
[" Fuera del país de residencia ",5000,2000,5000,10000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Select'!C38","v":20112.175999999999},{"$f":"+'Global Select'!D38","v":19299.168000000001},{"$f":"+'Global Select'!E38","v":13977.487999999998},{"$f":"+'Global Select'!F38","v":10154.255999999999}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Select'!C50","v":10614.933280000003},{"$f":"+'Global Select'!D50","v":10184.03904},{"$f":"+'Global Select'!E50","v":7363.54864},{"$f":"+'Global Select'!F50","v":5337.2356799999989}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Select'!C63","v":5507.7484000000004},{"$f":"+'Global Select'!D63","v":5284.1712000000007},{"$f":"+'Global Select'!E63","v":3820.7092000000007},{"$f":"+'Global Select'!F63","v":2769.3204000000001}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Select'!C76","v":1869.2964266666668},{"$f":"+'Global Select'!D76","v":1793.4156800000001},{"$f":"+'Global Select'!E76","v":1296.7255466666668},{"$f":"+'Global Select'!F76","v":939.89056000000005}]
[]
["GLOBAL MAJOR MEDICAL HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2"]
[" En el país de residencia ",10000,20000]
[" Fuera del país de residencia ",10000,20000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Global Major Medical'!C35","v":14842.24},{"$f":"'Global Major Medical'!D35","v":11372.48}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Global Major Medical'!C46","v":7821.8671999999997},{"$f":"'Global Major Medical'!D46","v":5982.894400000001}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Global Major Medical'!C58","v":4058.5160000000005},{"$f":"'Global Major Medical'!D58","v":3104.3319999999999}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Global Major Medical'!C70","v":1377.4357333333335},{"$f":"'Global Major Medical'!D70","v":1053.5914666666667}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos.\n\nUna tarifa administrativa de US$75 se cargará automáticamente al primer pago.\n\n*Basado en un modo de pago anual"]

{"sheet":"Tablas","index":7,"n_rows":1508,"n_cols":19,"rows_kept":1508,"cut":false,"hidden":true,"merged":[[1435,0,1435,6],[1437,0,1437,1],[1436,2,1436,6],[1357,0,1357,6],[1358,0,1358,6],[1360,0,1360,1],[1359,2,1359,6],[1434,0,1434,6],[1210,0,1210,1],[1209,2,1209,6],[1282,0,1282,6],[1283,0,1283,6],[1285,0,1285,1],[1284,2,1284,6],[1133,0,1133,6],[1134,0,1134,6],[1136,0,1136,1],[1135,2,1135,6],[1208,0,1208,6],[984,0,984,1],[983,2,983,6],[1056,0,1056,6],[1057,0,1057,6],[1059,0,1059,1],[1058,2,1058,6],[907,0,907,6],[908,0,908,6],[910,0,910,1],[909,2,909,6],[982,0,982,6],[1,0,1,6],[2,0,2,6],[78,0,78,1],[77,2,77,6],[76,0,76,6],[4,0,4,1],[3,2,3,6],[153,2,153,6],[226,0,226,6],[228,0,228,1],[377,0,377,6],[227,2,227,6],[302,0,302,6],[303,0,303,6],[305,0,305,1],[304,2,304,6],[833,0,833,1],[832,2,832,6],[756,0,756,6],[680,0,680,6],[681,0,681,6],[683,0,683,1],[682,2,682,6],[755,0,755,6],[831,0,831,6],[531,0,531,1],[530,2,530,6],[603,0,603,6],[604,0,604,6],[605,0,605,1],[605,2,605,6],[1,20,1,22],[63,7,65,7],[758,0,758,1],[757,2,757,6],[830,0,830,6],[529,0,529,6],[453,0,453,6],[454,0,454,6],[456,0,456,1],[455,2,455,6],[528,0,528,6],[379,0,379,1],[378,2,378,6],[151,0,151,6],[152,0,152,6],[154,0,154,1],[4,8,4,12],[4,14,4,18],[2,12,2,13],[3,12,3,13],[1,8,1,9],[1136,8,1136,9],[1136,11,1136,12],[154,8,154,11],[154,13,154,16],[305,8,305,11],[305,13,305,16],[910,8,910,10],[910,12,910,14]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,9.3333333333333338E-2,null,"Descuento de 24 años",{"$f":"'INGRESO DE DATOS'!P30","v":1},"Ultimate","Elite","Premier","Select","Major Medical"]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,0.27500000000000002,null,"Descuento de producto (%)",null,{"$f":"'INGRESO DE DATOS'!O39","v":0},{"$f":"'INGRESO DE DATOS'!P39","v":0},{"$f":"'INGRESO DE DATOS'!Q39","v":0.15},{"$f":"'INGRESO DE DATOS'!R39","v":0.15},{"$f":"'INGRESO DE DATOS'!S39","v":0}]
[null,null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,0.53,null,"Factor para el descuento combinado",null,{"$f":"'INGRESO DE DATOS'!O47","v":1},{"$f":"'INGRESO DE DATOS'!P47","v":1},{"$f":"'INGRESO DE DATOS'!Q47","v":0.85},{"$f":"'INGRESO DE DATOS'!R47","v":0.85},{"$f":"'INGRESO DE DATOS'!S47","v":1}]
["EDAD",null,1000,2000,3500,5000,10000,null,"TARIFAS BASE",null,null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"O6","v":12675},{"$f":"P6","v":11107},9178,7955,6014,null,12675,11107,9178,7955,6014,null,{"$f":"I6*$P$4","v":12675},{"$f":"J6*$P$4","v":11107},9178,7955,6014]
[19,null,{"$f":"O7","v":12827},{"$f":"P7","v":11244},{"$f":"Q7","v":9274},{"$f":"R7","v":8044},{"$f":"S7","v":6080},null,12827,11244,9274,8044,6080,null,{"$f":"I7*$P$4","v":12827},{"$f":"J7*$P$4","v":11244},{"$f":"K7*$P$4","v":9274},{"$f":"L7*$P$4","v":8044},{"$f":"M7*$P$4","v":6080}]
[20,null,12992,11383,9376,8130,6143,null,12992,11383,9376,8130,6143,null,12992,11383,9376,8130,6143]
[21,null,13153,11530,9481,8222,6215,null,13153,11530,9481,8222,6215,null,13153,11530,9481,8222,6215]
[22,null,13323,11678,9593,8318,6286,null,13323,11678,9593,8318,6286,null,13323,11678,9593,8318,6286]
[23,null,13499,11836,9708,8417,6361,null,13499,11836,9708,8417,6361,null,13499,11836,9708,8417,6361]
[24,null,13680,11996,9823,8519,6438,null,13680,11996,9823,8519,6438,null,13680,11996,9823,8519,6438]
[25,null,13872,12158,9942,8620,6518,null,13872,12158,9942,8620,6518,null,13872,12158,9942,8620,6518]
[26,null,14144,12396,10123,8778,6634,null,14144,12396,10123,8778,6634,null,14144,12396,10123,8778,6634]
[27,null,14425,12647,10307,8939,6754,null,14425,12647,10307,8939,6754,null,14425,12647,10307,8939,6754]
[28,null,14722,12906,10500,9104,6883,null,14722,12906,10500,9104,6883,null,14722,12906,10500,9104,6883]
[29,null,15029,13174,10704,9282,7013,null,15029,13174,10704,9282,7013,null,15029,13174,10704,9282,7013]
[30,null,15345,13453,10917,9467,7153,null,15345,13453,10917,9467,7153,null,15345,13453,10917,9467,7153]
[31,null,15677,13745,11128,9652,7292,null,15677,13745,11128,9652,7292,null,15677,13745,11128,9652,7292]
[32,null,16014,14036,11361,9852,7443,null,16014,14036,11361,9852,7443,null,16014,14036,11361,9852,7443]
[33,null,16370,14349,11590,10054,7597,null,16370,14349,11590,10054,7597,null,16370,14349,11590,10054,7597]
[34,null,16733,14663,11833,10265,7753,null,16733,14663,11833,10265,7753,null,16733,14663,11833,10265,7753]
[35,null,17105,14993,12085,10480,7920,null,17105,14993,12085,10480,7920,null,17105,14993,12085,10480,7920]
[36,null,17490,15329,12339,10702,8084,null,17490,15329,12339,10702,8084,null,17490,15329,12339,10702,8084]
[37,null,17885,15678,12612,10936,8264,null,17885,15678,12612,10936,8264,null,17885,15678,12612,10936,8264]
[38,null,18296,16037,12885,11174,8441,null,18296,16037,12885,11174,8441,null,18296,16037,12885,11174,8441]
[39,null,18712,16401,13168,11417,8629,null,18712,16401,13168,11417,8629,null,18712,16401,13168,11417,8629]
[40,null,19139,16779,13455,11669,8819,null,19139,16779,13455,11669,8819,null,19139,16779,13455,11669,8819]
[41,null,19583,17167,13757,11927,9015,null,19583,17167,13757,11927,9015,null,19583,17167,13757,11927,9015]
[42,null,20038,17560,14066,12198,9216,null,20038,17560,14066,12198,9216,null,20038,17560,14066,12198,9216]
[43,null,20501,17968,14378,12467,9423,null,20501,17968,14378,12467,9423,null,20501,17968,14378,12467,9423]
[44,null,20975,18388,14702,12750,9634,null,20975,18388,14702,12750,9634,null,20975,18388,14702,12750,9634]
[45,null,21462,18814,15034,13038,9853,null,21462,18814,15034,13038,9853,null,21462,18814,15034,13038,9853]
[46,null,21960,19247,15373,13331,10074,null,21960,19247,15373,13331,10074,null,21960,19247,15373,13331,10074]
[47,null,22468,19697,15721,13631,10303,null,22468,19697,15721,13631,10303,null,22468,19697,15721,13631,10303]
[48,null,22991,20146,16076,13941,10533,null,22991,20146,16076,13941,10533,null,22991,20146,16076,13941,10533]
[49,null,23519,20616,16438,14254,10773,null,23519,20616,16438,14254,10773,null,23519,20616,16438,14254,10773]
[50,null,24063,21088,16812,14578,11016,null,24063,21088,16812,14578,11016,null,24063,21088,16812,14578,11016]
[51,null,24617,21577,17195,14908,11265,null,24617,21577,17195,14908,11265,null,24617,21577,17195,14908,11265]
[52,null,25179,22074,17577,15243,11518,null,25179,22074,17577,15243,11518,null,25179,22074,17577,15243,11518]
[53,null,25756,22577,17974,15587,11778,null,25756,22577,17974,15587,11778,null,25756,22577,17974,15587,11778]
[54,null,26346,23091,18381,15939,12043,null,26346,23091,18381,15939,12043,null,26346,23091,18381,15939,12043]
[55,null,26947,23617,18792,16294,12315,null,26947,23617,18792,16294,12315,null,26947,23617,18792,16294,12315]
[56,null,27553,24151,19213,16660,12588,null,27553,24151,19213,16660,12588,null,27553,24151,19213,16660,12588]
[57,null,28176,24697,19638,17026,12868,null,28176,24697,19638,17026,12868,null,28176,24697,19638,17026,12868]
[58,null,28810,25256,20072,17406,13154,null,28810,25256,20072,17406,13154,null,28810,25256,20072,17406,13154]
[59,null,29453,25814,20520,17793,13445,null,29453,25814,20520,17793,13445,null,29453,25814,20520,17793,13445]
[60,null,30108,26391,20970,18183,13741,null,30108,26391,20970,18183,13741,null,30108,26391,20970,18183,13741]
[61,null,33552,29411,23359,20254,15306,null,33552,29411,23359,20254,15306,null,33552,29411,23359,20254,15306]
[62,null,37278,32675,25943,22494,16998,null,37278,32675,25943,22494,16998,null,37278,32675,25943,22494,16998]
[63,null,41289,36189,28732,24914,18827,null,41289,36189,28732,24914,18827,null,41289,36189,28732,24914,18827]
[64,null,45571,39943,31718,27503,20786,null,45571,39943,31718,27503,20786,null,45571,39943,31718,27503,20786]
[65,null,50143,43951,34911,30272,22875,null,50143,43951,34911,30272,22875,null,50143,43951,34911,30272,22875]
[66,null,54994,48205,38307,33215,25103,null,54994,48205,38307,33215,25103,null,54994,48205,38307,33215,25103]
[67,null,60123,52701,41902,36332,27457,null,60123,52701,41902,36332,27457,null,60123,52701,41902,36332,27457]
[68,null,65532,57438,45701,39629,29948,null,65532,57438,45701,39629,29948,null,65532,57438,45701,39629,29948]
[69,null,71229,62432,49701,43096,32565,null,71229,62432,49701,43096,32565,null,71229,62432,49701,43096,32565]
[70,null,77200,67668,53907,46743,35323,null,77200,67668,53907,46743,35323,null,77200,67668,53907,46743,35323]
[71,null,83459,73153,58310,50560,38205,null,83459,73153,58310,50560,38205,null,83459,73153,58310,50560,38205]
[72,null,89994,78880,62918,54556,41227,null,89994,78880,62918,54556,41227,null,89994,78880,62918,54556,41227]
[73,null,96814,84860,67720,58725,44374,null,96814,84860,67720,58725,44374,null,96814,84860,67720,58725,44374]
[74,null,103912,91082,72734,63069,47657,null,103912,91082,72734,63069,47657,null,103912,91082,72734,63069,47657]
[75,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073]
[76,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073]
[77,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073]
[78,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073]
[79,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073]
[80,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073]
[81,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073]
[82,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073]
[83,null,{"$f":"O71","v":111293},{"$f":"P71","v":97549},{"$f":"Q71","v":77946},{"$f":"R71","v":67588},{"$f":"S71","v":51073},null,111293,97549,77946,67588,51073,null,{"$f":"I71*$P$4","v":111293},{"$f":"J71*$P$4","v":97549},{"$f":"K71*$P$4","v":77946},{"$f":"L71*$P$4","v":67588},{"$f":"M71*$P$4","v":51073}]
[84,"o más",111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073,null,111293,97549,77946,67588,51073]
[1,"Hijo",5708,5000,4130,3584,2708,null,5708,5000,4130,3584,2708,null,5708,5000,4130,3584,2708]
[2,"Hijos",9700,8503,7018,6089,4601,null,9700,8503,7018,6089,4601,null,9700,8503,7018,6089,4601]
[3,"Hijos o más",13689,12003,9910,8595,6495,null,13689,12003,9910,8595,6495,null,13689,12003,9910,8595,6495]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$2","v":1183},{"$f":"D6*$K$2","v":1036.6533333333334},856.61333333333334,742.4666666666667,561.30666666666673]
[19,null,{"$f":"C7*$K$2","v":1197.1866666666667},1049.44,865.57333333333338,750.77333333333331,567.4666666666667]
[20,null,{"$f":"C8*$K$2","v":1212.5866666666668},1062.4133333333334,875.09333333333336,758.80000000000007,573.34666666666669]
[21,null,{"$f":"C9*$K$2","v":1227.6133333333335},1076.1333333333334,884.89333333333343,767.38666666666666,580.06666666666672]
[22,null,{"$f":"C10*$K$2","v":1243.48},1089.9466666666667,895.34666666666669,776.34666666666669,586.69333333333338]
[23,null,{"$f":"C11*$K$2","v":1259.9066666666668},1104.6933333333334,906.08,785.5866666666667,593.69333333333338]
[24,null,{"$f":"C12*$K$2","v":1276.8},1119.6266666666668,916.81333333333339,795.10666666666668,600.88]
[25,null,{"$f":"C13*$K$2","v":1294.72},1134.7466666666667,927.92000000000007,804.53333333333342,608.34666666666669]
[26,null,{"$f":"C14*$K$2","v":1320.1066666666668},1156.96,944.81333333333339,819.28000000000009,619.1733333333334]
[27,null,{"$f":"C15*$K$2","v":1346.3333333333335},1180.3866666666668,961.98666666666668,834.30666666666673,630.37333333333333]
[28,null,{"$f":"C16*$K$2","v":1374.0533333333333},1204.56,980,849.70666666666671,642.41333333333341]
[29,null,{"$f":"C17*$K$2","v":1402.7066666666667},1229.5733333333335,999.04000000000008,866.32,654.54666666666674]
[30,null,{"$f":"C18*$K$2","v":1432.2},1255.6133333333335,1018.9200000000001,883.5866666666667,667.61333333333334]
[31,null,{"$f":"C19*$K$2","v":1463.1866666666667},1282.8666666666668,1038.6133333333335,900.85333333333335,680.5866666666667]
[32,null,{"$f":"C20*$K$2","v":1494.64},1310.0266666666666,1060.3600000000001,919.5200000000001,694.68000000000006]
[33,null,{"$f":"C21*$K$2","v":1527.8666666666668},1339.24,1081.7333333333333,938.37333333333333,709.0533333333334]
[34,null,{"$f":"C22*$K$2","v":1561.7466666666667},1368.5466666666666,1104.4133333333334,958.06666666666672,723.61333333333334]
[35,null,{"$f":"C23*$K$2","v":1596.4666666666667},1399.3466666666668,1127.9333333333334,978.13333333333333,739.2]
[36,null,{"$f":"C24*$K$2","v":1632.4},1430.7066666666667,1151.6400000000001,998.85333333333335,754.50666666666666]
[37,null,{"$f":"C25*$K$2","v":1669.2666666666667},1463.28,1177.1200000000001,1020.6933333333334,771.30666666666673]
[38,null,{"$f":"C26*$K$2","v":1707.6266666666668},1496.7866666666666,1202.6000000000001,1042.9066666666668,787.82666666666671]
[39,null,{"$f":"C27*$K$2","v":1746.4533333333334},1530.76,1229.0133333333333,1065.5866666666668,805.37333333333333]
[40,null,{"$f":"C28*$K$2","v":1786.3066666666668},1566.04,1255.8,1089.1066666666668,823.10666666666668]
[41,null,{"$f":"C29*$K$2","v":1827.7466666666667},1602.2533333333333,1283.9866666666667,1113.1866666666667,841.40000000000009]
[42,null,{"$f":"C30*$K$2","v":1870.2133333333334},1638.9333333333334,1312.8266666666668,1138.48,860.16000000000008]
[43,null,{"$f":"C31*$K$2","v":1913.4266666666667},1677.0133333333333,1341.9466666666667,1163.5866666666668,879.48]
[44,null,{"$f":"C32*$K$2","v":1957.6666666666667},1716.2133333333334,1372.1866666666667,1190,899.1733333333334]
[45,null,{"$f":"C33*$K$2","v":2003.1200000000001},1755.9733333333334,1403.1733333333334,1216.8800000000001,919.61333333333334]
[46,null,{"$f":"C34*$K$2","v":2049.6},1796.3866666666668,1434.8133333333335,1244.2266666666667,940.24]
[47,null,{"$f":"C35*$K$2","v":2097.0133333333333},1838.3866666666668,1467.2933333333333,1272.2266666666667,961.61333333333334]
[48,null,{"$f":"C36*$K$2","v":2145.8266666666668},1880.2933333333335,1500.4266666666667,1301.1600000000001,983.08]
[49,null,{"$f":"C37*$K$2","v":2195.1066666666666},1924.16,1534.2133333333334,1330.3733333333334,1005.48]
[50,null,{"$f":"C38*$K$2","v":2245.88},1968.2133333333334,1569.1200000000001,1360.6133333333335,1028.1600000000001]
[51,null,{"$f":"C39*$K$2","v":2297.5866666666666},2013.8533333333335,1604.8666666666668,1391.4133333333334,1051.4000000000001]
[52,null,{"$f":"C40*$K$2","v":2350.04},2060.2400000000002,1640.52,1422.68,1075.0133333333333]
[53,null,{"$f":"C41*$K$2","v":2403.8933333333334},2107.186666666667,1677.5733333333335,1454.7866666666666,1099.28]
[54,null,{"$f":"C42*$K$2","v":2458.96},2155.1600000000003,1715.5600000000002,1487.64,1124.0133333333333]
[55,null,{"$f":"C43*$K$2","v":2515.0533333333333},2204.2533333333336,1753.92,1520.7733333333333,1149.4000000000001]
[56,null,{"$f":"C44*$K$2","v":2571.6133333333332},2254.0933333333332,1793.2133333333334,1554.9333333333334,1174.8800000000001]
[57,null,{"$f":"C45*$K$2","v":2629.76},2305.0533333333333,1832.88,1589.0933333333335,1201.0133333333333]
[58,null,{"$f":"C46*$K$2","v":2688.9333333333334},2357.2266666666669,1873.3866666666668,1624.5600000000002,1227.7066666666667]
[59,null,{"$f":"C47*$K$2","v":2748.9466666666667},2409.3066666666668,1915.2,1660.68,1254.8666666666668]
[60,null,{"$f":"C48*$K$2","v":2810.08},2463.1600000000003,1957.2,1697.0800000000002,1282.4933333333333]
[61,null,{"$f":"C49*$K$2","v":3131.52},2745.0266666666666,2180.1733333333336,1890.3733333333334,1428.5600000000002]
[62,null,{"$f":"C50*$K$2","v":3479.28},3049.666666666667,2421.3466666666668,2099.44,1586.48]
[63,null,{"$f":"C51*$K$2","v":3853.6400000000003},3377.6400000000003,2681.6533333333336,2325.3066666666668,1757.1866666666667]
[64,null,{"$f":"C52*$K$2","v":4253.293333333334},3728.0133333333333,2960.3466666666668,2566.9466666666667,1940.0266666666666]
[65,null,{"$f":"C53*$K$2","v":4680.0133333333333},4102.0933333333332,3258.36,2825.3866666666668,2135]
[66,null,{"$f":"C54*$K$2","v":5132.7733333333335},4499.1333333333332,3575.32,3100.0666666666666,2342.9466666666667]
[67,null,{"$f":"C55*$K$2","v":5611.4800000000005},4918.76,3910.8533333333335,3390.9866666666667,2562.6533333333336]
[68,null,{"$f":"C56*$K$2","v":6116.3200000000006},5360.88,4265.4266666666672,3698.7066666666669,2795.146666666667]
[69,null,{"$f":"C57*$K$2","v":6648.04},5826.9866666666667,4638.76,4022.2933333333335,3039.4]
[70,null,{"$f":"C58*$K$2","v":7205.3333333333339},6315.68,5031.3200000000006,4362.68,3296.8133333333335]
[71,null,{"$f":"C59*$K$2","v":7789.5066666666671},6827.6133333333337,5442.2666666666673,4718.9333333333334,3565.8]
[72,null,{"$f":"C60*$K$2","v":8399.44},7362.1333333333341,5872.3466666666673,5091.8933333333334,3847.8533333333335]
[73,null,{"$f":"C61*$K$2","v":9035.9733333333334},7920.2666666666673,6320.5333333333338,5481,4141.5733333333337]
[74,null,{"$f":"C62*$K$2","v":9698.4533333333329},8500.9866666666676,6788.5066666666671,5886.4400000000005,4447.9866666666667]
[75,null,{"$f":"C63*$K$2","v":10387.346666666666},9104.5733333333337,7274.96,6308.213333333334,4766.8133333333335]
[76,null,{"$f":"C64*$K$2","v":10387.346666666666},9104.5733333333337,7274.96,6308.213333333334,4766.8133333333335]
[77,null,{"$f":"C65*$K$2","v":10387.346666666666},9104.5733333333337,7274.96,6308.213333333334,4766.8133333333335]
[78,null,{"$f":"C66*$K$2","v":10387.346666666666},9104.5733333333337,7274.96,6308.213333333334,4766.8133333333335]
[79,null,{"$f":"C67*$K$2","v":10387.346666666666},9104.5733333333337,7274.96,6308.213333333334,4766.8133333333335]
[80,null,{"$f":"C68*$K$2","v":10387.346666666666},9104.5733333333337,7274.96,6308.213333333334,4766.8133333333335]
[81,null,{"$f":"C69*$K$2","v":10387.346666666666},9104.5733333333337,7274.96,6308.213333333334,4766.8133333333335]
[82,null,{"$f":"C70*$K$2","v":10387.346666666666},9104.5733333333337,7274.96,6308.213333333334,4766.8133333333335]
[83,null,{"$f":"C71*$K$2","v":10387.346666666666},9104.5733333333337,7274.96,6308.213333333334,4766.8133333333335]
[84,"o más",{"$f":"C72*$K$2","v":10387.346666666666},9104.5733333333337,7274.96,6308.213333333334,4766.8133333333335]
[1,"Hijo",{"$f":"C73*$K$2","v":532.74666666666667},466.66666666666669,385.4666666666667,334.50666666666666,252.74666666666667]
[2,"Hijos",{"$f":"C74*$K$2","v":905.33333333333337},793.61333333333334,655.01333333333332,568.30666666666673,429.42666666666668]
[3,"Hijos o más",{"$f":"C75*$K$2","v":1277.6400000000001},1120.28,924.93333333333339,802.2,606.20000000000005]
[]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE COND ESCUENTO"]
[18,null,{"$f":"N156","v":5327.8},{"$f":"O156","v":4837.3499999999995},3619.2999999999997,2618.85,null,null,6268,5691,4258,3081,null,{"$f":"I156*$Q$4","v":5327.8},{"$f":"J156*$Q$4","v":4837.3499999999995},3619.2999999999997,2618.85]
[19,null,{"$f":"N157","v":5395.8},{"$f":"O157","v":4896.8499999999995},{"$f":"P157","v":3652.45},{"$f":"Q157","v":2643.5},null,null,6348,5761,4297,3110,null,{"$f":"I157*$Q$4","v":5395.8},{"$f":"J157*$Q$4","v":4896.8499999999995},{"$f":"K157*$Q$4","v":3652.45},{"$f":"L157*$Q$4","v":2643.5}]
[20,null,5461.25,4955.5,3689.85,2670.7,null,null,6425,5830,4341,3142,null,5461.25,4955.5,3689.85,2670.7]
[21,null,5530.95,5017.55,3727.25,2698.75,null,null,6507,5903,4385,3175,null,5530.95,5017.55,3727.25,2698.75]
[22,null,5599.8,5086.3999999999996,3766.35,2727.65,null,null,6588,5984,4431,3209,null,5599.8,5086.3999999999996,3766.35,2727.65]
[23,null,5675.45,5151.8499999999995,3806.2999999999997,2756.5499999999997,null,null,6677,6061,4478,3243,null,5675.45,5151.8499999999995,3806.2999999999997,2756.5499999999997]
[24,null,5753.65,5222.3999999999996,3848.7999999999997,2786.2999999999997,null,null,6769,6144,4528,3278,null,5753.65,5222.3999999999996,3848.7999999999997,2786.2999999999997]
[25,null,5832.7,5292.0999999999995,3892.15,2816.9,null,null,6862,6226,4579,3314,null,5832.7,5292.0999999999995,3892.15,2816.9]
[26,null,5946.5999999999995,5398.3499999999995,3957.6,2864.5,null,null,6996,6351,4656,3370,null,5946.5999999999995,5398.3499999999995,3957.6,2864.5]
[27,null,6063.9,5506.3,4024.75,2912.95,null,null,7134,6478,4735,3427,null,6063.9,5506.3,4024.75,2912.95]
[28,null,6188.8499999999995,5616.8,4093.6,2963.95,null,null,7281,6608,4816,3487,null,6188.8499999999995,5616.8,4093.6,2963.95]
[29,null,6318.9,5734.0999999999995,4168.3999999999996,3019.2,null,null,7434,6746,4904,3552,null,6318.9,5734.0999999999995,4168.3999999999996,3019.2]
[30,null,6452.3499999999995,5858.2,4245.75,3074.45,null,null,7591,6892,4995,3617,null,6452.3499999999995,5858.2,4245.75,3074.45]
[31,null,6589.2,5982.3,4327.3499999999995,3132.25,null,null,7752,7038,5091,3685,null,6589.2,5982.3,4327.3499999999995,3132.25]
[32,null,6732.8499999999995,6111.5,4408.95,3192.6,null,null,7921,7190,5187,3756,null,6732.8499999999995,6111.5,4408.95,3192.6]
[33,null,6879.9,6245.8,4497.3499999999995,3254.65,null,null,8094,7348,5291,3829,null,6879.9,6245.8,4497.3499999999995,3254.65]
[34,null,7032.9,6382.65,4585.75,3320.1,null,null,8274,7509,5395,3906,null,7032.9,6382.65,4585.75,3320.1]
[35,null,7190.15,6527.15,4680.95,3389.7999999999997,null,null,8459,7679,5507,3988,null,7190.15,6527.15,4680.95,3389.7999999999997]
[36,null,7353.3499999999995,6673.3499999999995,4778.7,3458.65,null,null,8651,7851,5622,4069,null,7353.3499999999995,6673.3499999999995,4778.7,3458.65]
[37,null,7519.95,6823.8,4878.1499999999996,3530.0499999999997,null,null,8847,8028,5739,4153,null,7519.95,6823.8,4878.1499999999996,3530.0499999999997]
[38,null,7690.8,6981.9,4980.1499999999996,3604.85,null,null,9048,8214,5859,4241,null,7690.8,6981.9,4980.1499999999996,3604.85]
[39,null,7868.45,7142.55,5085.55,3681.35,null,null,9257,8403,5983,4331,null,7868.45,7142.55,5085.55,3681.35]
[40,null,8048.65,7305.75,5191.8,3757.85,null,null,9469,8595,6108,4421,null,8048.65,7305.75,5191.8,3757.85]
[41,null,8235.65,7474.05,5303.15,3838.6,null,null,9689,8793,6239,4516,null,8235.65,7474.05,5303.15,3838.6]
[42,null,8421.7999999999993,7644.9,5420.45,3921.9,null,null,9908,8994,6377,4614,null,8421.7999999999993,7644.9,5420.45,3921.9]
[43,null,8621.5499999999993,7821.7,5538.5999999999995,4012,null,null,10143,9202,6516,4720,null,8621.5499999999993,7821.7,5538.5999999999995,4012]
[44,null,8816.1999999999989,8002.75,5661,4099.55,null,null,10372,9415,6660,4823,null,8816.1999999999989,8002.75,5661,4099.55]
[45,null,9022.75,8190.5999999999995,5786.8,4189.6499999999996,null,null,10615,9636,6808,4929,null,9022.75,8190.5999999999995,5786.8,4189.6499999999996]
[46,null,9233.5499999999993,8379.2999999999993,5914.3,4279.75,null,null,10863,9858,6958,5035,null,9233.5499999999993,8379.2999999999993,5914.3,4279.75]
[47,null,9447.75,8573.1,6046.05,4377.5,null,null,11115,10086,7113,5150,null,9447.75,8573.1,6046.05,4377.5]
[48,null,9665.35,8771.15,6180.3499999999995,4472.7,null,null,11371,10319,7271,5262,null,9665.35,8771.15,6180.3499999999995,4472.7]
[49,null,9889.75,8973.4499999999989,6317.2,4572.1499999999996,null,null,11635,10557,7432,5379,null,9889.75,8973.4499999999989,6317.2,4572.1499999999996]
[50,null,10115,9181.6999999999989,6457.45,4674.1499999999996,null,null,11900,10802,7597,5499,null,10115,9181.6999999999989,6457.45,4674.1499999999996]
[51,null,10347.9,9392.5,6599.4,4777.8499999999995,null,null,12174,11050,7764,5621,null,10347.9,9392.5,6599.4,4777.8499999999995]
[52,null,10587.6,9607.5499999999993,6746.45,4884.0999999999995,null,null,12456,11303,7937,5746,null,10587.6,9607.5499999999993,6746.45,4884.0999999999995]
[53,null,10828.15,9827.6999999999989,6897.75,4993.75,null,null,12739,11562,8115,5875,null,10828.15,9827.6999999999989,6897.75,4993.75]
[54,null,11075.5,10048.699999999999,7049.9,5102.55,null,null,13030,11822,8294,6003,null,11075.5,10048.699999999999,7049.9,5102.55]
[55,null,11330.5,10280.75,7204.5999999999995,5216.45,null,null,13330,12095,8476,6137,null,11330.5,10280.75,7204.5999999999995,5216.45]
[56,null,11582.949999999999,10513.65,7365.25,5332.05,null,null,13627,12369,8665,6273,null,11582.949999999999,10513.65,7365.25,5332.05]
[57,null,11846.449999999999,10749.949999999999,7529.3,5451.9,null,null,13937,12647,8858,6414,null,11846.449999999999,10749.949999999999,7529.3,5451.9]
[58,null,12112.5,10990.5,7694.2,5571.75,null,null,14250,12930,9052,6555,null,12112.5,10990.5,7694.2,5571.75]
[59,null,12382.8,11237.85,7864.2,5690.75,null,null,14568,13221,9252,6695,null,12382.8,11237.85,7864.2,5690.75]
[60,null,12659.9,11488.6,8036.75,5817.4,null,null,14894,13516,9455,6844,null,12659.9,11488.6,8036.75,5817.4]
[61,null,14105.75,12801,8943.6999999999989,6474.45,null,null,16595,15060,10522,7617,null,14105.75,12801,8943.6999999999989,6474.45]
[62,null,15669.75,14220.5,9933.1,7190.15,null,null,18435,16730,11686,8459,null,15669.75,14220.5,9933.1,7190.15]
[63,null,17355.3,15749.65,10999,7962.8,null,null,20418,18529,12940,9368,null,17355.3,15749.65,10999,7962.8]
[64,null,19156.45,17387.599999999999,12146.5,8789.85,null,null,22537,20456,14290,10341,null,19156.45,17387.599999999999,12146.5,8789.85]
[65,null,21077.45,19126.7,13370.5,9676.4,null,null,24797,22502,15730,11384,null,21077.45,19126.7,13370.5,9676.4]
[66,null,23118.3,20978,14675.25,10621.6,null,null,27198,24680,17265,12496,null,23118.3,20978,14675.25,10621.6]
[67,null,25274.75,22935.55,16061.6,11626.3,null,null,29735,26983,18896,13678,null,25274.75,22935.55,16061.6,11626.3]
[68,null,27549.35,25000.2,17525.3,12682.85,null,null,32411,29412,20618,14921,null,27549.35,25000.2,17525.3,12682.85]
[69,null,29940.399999999998,27174.5,19067.2,13800.6,null,null,35224,31970,22432,16236,null,29940.399999999998,27174.5,19067.2,13800.6]
[70,null,32453.85,29452.5,20690.7,14974.449999999999,null,null,38181,34650,24342,17617,null,32453.85,29452.5,20690.7,14974.449999999999]
[71,null,35083.75,31837.599999999999,22392.399999999998,16207.8,null,null,41275,37456,26344,19068,null,35083.75,31837.599999999999,22392.399999999998,16207.8]
[72,null,37830.1,34333.199999999997,24168.899999999998,17493.849999999999,null,null,44506,40392,28434,20581,null,37830.1,34333.199999999997,24168.899999999998,17493.849999999999]
[73,null,40698,36932.5,26029.55,18837.7,null,null,47880,43450,30623,22162,null,40698,36932.5,26029.55,18837.7]
[74,null,43679.799999999996,39641.449999999997,27968.399999999998,20243.599999999999,null,null,51388,46637,32904,23816,null,43679.799999999996,39641.449999999997,27968.399999999998,20243.599999999999]
[75,null,46783.15,42457.5,29983.75,21700.5,null,null,55039,49950,35275,25530,null,46783.15,42457.5,29983.75,21700.5]
[76,null,46783.15,42457.5,29983.75,21700.5,null,null,55039,49950,35275,25530,null,46783.15,42457.5,29983.75,21700.5]
[77,null,46783.15,42457.5,29983.75,21700.5,null,null,55039,49950,35275,25530,null,46783.15,42457.5,29983.75,21700.5]
[78,null,46783.15,42457.5,29983.75,21700.5,null,null,55039,49950,35275,25530,null,46783.15,42457.5,29983.75,21700.5]
[79,null,46783.15,42457.5,29983.75,21700.5,null,null,55039,49950,35275,25530,null,46783.15,42457.5,29983.75,21700.5]
[80,null,46783.15,42457.5,29983.75,21700.5,null,null,55039,49950,35275,25530,null,46783.15,42457.5,29983.75,21700.5]
[81,null,46783.15,42457.5,29983.75,21700.5,null,null,55039,49950,35275,25530,null,46783.15,42457.5,29983.75,21700.5]
[82,null,46783.15,42457.5,29983.75,21700.5,null,null,55039,49950,35275,25530,null,46783.15,42457.5,29983.75,21700.5]
[83,null,{"$f":"N221","v":46783.15},{"$f":"O221","v":42457.5},{"$f":"P221","v":29983.75},{"$f":"Q221","v":21700.5},null,null,55039,49950,35275,25530,null,{"$f":"I221*$Q$4","v":46783.15},{"$f":"J221*$Q$4","v":42457.5},{"$f":"K221*$Q$4","v":29983.75},{"$f":"L221*$Q$4","v":21700.5}]
[84,"o más",46783.15,42457.5,29983.75,21700.5,null,null,55039,49950,35275,25530,null,46783.15,42457.5,29983.75,21700.5]
[1,"Hijo",2397.85,2178.5499999999997,1629.45,1180.6499999999999,null,null,2821,2563,1917,1389,null,2397.85,2178.5499999999997,1629.45,1180.6499999999999]
[2,"Hijos",4078.2999999999997,3699.2,2769.2999999999997,2006.85,null,null,4798,4352,3258,2361,null,4078.2999999999997,3699.2,2769.2999999999997,2006.85]
[3,"Hijos o más",5755.3499999999995,5224.95,3905.75,2827.1,null,null,6771,6147,4595,3326,null,5755.3499999999995,5224.95,3905.75,2827.1]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$2","v":497.26133333333337},{"$f":"D156*$K$2","v":451.48599999999999},337.80133333333333,244.42600000000002,0]
[19,null,{"$f":"C157*$K$2","v":503.60800000000006},457.03933333333327,340.89533333333333,246.72666666666669,0]
[20,null,{"$f":"C158*$K$2","v":509.7166666666667},462.51333333333338,344.38600000000002,249.26533333333333,0]
[21,null,{"$f":"C159*$K$2","v":516.22199999999998},468.30466666666672,347.87666666666667,251.88333333333335,0]
[22,null,{"$f":"C160*$K$2","v":522.64800000000002},474.73066666666665,351.52600000000001,254.58066666666667,0]
[23,null,{"$f":"C161*$K$2","v":529.70866666666666},480.83933333333329,355.25466666666665,257.27799999999996,0]
[24,null,{"$f":"C162*$K$2","v":537.00733333333335},487.42399999999998,359.22133333333335,260.05466666666666,0]
[25,null,{"$f":"C163*$K$2","v":544.38533333333339},493.92933333333332,363.26733333333334,262.91066666666671,0]
[26,null,{"$f":"C164*$K$2","v":555.01599999999996},503.84599999999995,369.37600000000003,267.35333333333335,0]
[27,null,{"$f":"C165*$K$2","v":565.96399999999994},513.92133333333334,375.64333333333337,271.87533333333334,0]
[28,null,{"$f":"C166*$K$2","v":577.62599999999998},524.23466666666673,382.06933333333336,276.63533333333334,0]
[29,null,{"$f":"C167*$K$2","v":589.76400000000001},535.18266666666659,389.05066666666664,281.79199999999997,0]
[30,null,{"$f":"C168*$K$2","v":602.21933333333334},546.76533333333339,396.27000000000004,286.94866666666667,0]
[31,null,{"$f":"C169*$K$2","v":614.99199999999996},558.34800000000007,403.88599999999997,292.34333333333336,0]
[32,null,{"$f":"C170*$K$2","v":628.39933333333329},570.40666666666664,411.50200000000001,297.976,0]
[33,null,{"$f":"C171*$K$2","v":642.12400000000002},582.94133333333343,419.75266666666664,303.76733333333334,0]
[34,null,{"$f":"C172*$K$2","v":656.404},595.71399999999994,428.00333333333333,309.87600000000003,0]
[35,null,{"$f":"C173*$K$2","v":671.08066666666662},609.20066666666662,436.88866666666667,316.38133333333332,0]
[36,null,{"$f":"C174*$K$2","v":686.3126666666667},622.846,446.012,322.80733333333336,0]
[37,null,{"$f":"C175*$K$2","v":701.86199999999997},636.88800000000003,455.29399999999998,329.47133333333335,0]
[38,null,{"$f":"C176*$K$2","v":717.80800000000011},651.64400000000001,464.81399999999996,336.45266666666669,0]
[39,null,{"$f":"C177*$K$2","v":734.38866666666672},666.63800000000003,474.65133333333335,343.59266666666667,0]
[40,null,{"$f":"C178*$K$2","v":751.20733333333328},681.87,484.56800000000004,350.73266666666666,0]
[41,null,{"$f":"C179*$K$2","v":768.66066666666666},697.57800000000009,494.96066666666667,358.26933333333335,0]
[42,null,{"$f":"C180*$K$2","v":786.03466666666668},713.524,505.90866666666665,366.04400000000004,0]
[43,null,{"$f":"C181*$K$2","v":804.678},730.02533333333338,516.93599999999992,374.45333333333338,0]
[44,null,{"$f":"C182*$K$2","v":822.84533333333331},746.9233333333334,528.36,382.62466666666671,0]
[45,null,{"$f":"C183*$K$2","v":842.12333333333333},764.45600000000002,540.1013333333334,391.03399999999999,0]
[46,null,{"$f":"C184*$K$2","v":861.798},782.06799999999998,552.00133333333338,399.44333333333333,0]
[47,null,{"$f":"C185*$K$2","v":881.79000000000008},800.15600000000006,564.298,408.56666666666666,0]
[48,null,{"$f":"C186*$K$2","v":902.09933333333345},818.64066666666668,576.83266666666668,417.452,0]
[49,null,{"$f":"C187*$K$2","v":923.04333333333341},837.52199999999993,589.60533333333331,426.73399999999998,0]
[50,null,{"$f":"C188*$K$2","v":944.06666666666672},856.95866666666666,602.69533333333334,436.25399999999996,0]
[51,null,{"$f":"C189*$K$2","v":965.80399999999997},876.63333333333333,615.94399999999996,445.93266666666665,0]
[52,null,{"$f":"C190*$K$2","v":988.17600000000004},896.70466666666664,629.6686666666667,455.84933333333328,0]
[53,null,{"$f":"C191*$K$2","v":1010.6273333333334},917.25199999999995,643.79000000000008,466.08333333333337,0]
[54,null,{"$f":"C192*$K$2","v":1033.7133333333334},937.87866666666662,657.9906666666667,476.23800000000006,0]
[55,null,{"$f":"C193*$K$2","v":1057.5133333333333},959.53666666666675,672.42933333333326,486.86866666666668,0]
[56,null,{"$f":"C194*$K$2","v":1081.0753333333332},981.274,687.4233333333334,497.65800000000002,0]
[57,null,{"$f":"C195*$K$2","v":1105.6686666666667},1003.3286666666667,702.73466666666673,508.84399999999999,0]
[58,null,{"$f":"C196*$K$2","v":1130.5},1025.78,718.1253333333334,520.03,0]
[59,null,{"$f":"C197*$K$2","v":1155.7280000000001},1048.866,733.99199999999996,531.13666666666666,0]
[60,null,{"$f":"C198*$K$2","v":1181.5906666666667},1072.2693333333334,750.09666666666669,542.95733333333328,0]
[61,null,{"$f":"C199*$K$2","v":1316.5366666666666},1194.76,834.74533333333329,604.28200000000004,0]
[62,null,{"$f":"C200*$K$2","v":1462.51},1327.2466666666667,927.08933333333346,671.08066666666662,0]
[63,null,{"$f":"C201*$K$2","v":1619.828},1469.9673333333333,1026.5733333333333,743.19466666666676,0]
[64,null,{"$f":"C202*$K$2","v":1787.9353333333336},1622.8426666666667,1133.6733333333334,820.38600000000008,0]
[65,null,{"$f":"C203*$K$2","v":1967.2286666666669},1785.1586666666667,1247.9133333333334,903.13066666666668,0]
[66,null,{"$f":"C204*$K$2","v":2157.7080000000001},1957.9466666666667,1369.69,991.34933333333345,0]
[67,null,{"$f":"C205*$K$2","v":2358.9766666666669},2140.6513333333332,1499.0826666666667,1085.1213333333333,0]
[68,null,{"$f":"C206*$K$2","v":2571.2726666666667},2333.3520000000003,1635.6946666666668,1183.7326666666668,0]
[69,null,{"$f":"C207*$K$2","v":2794.4373333333333},2536.2866666666669,1779.6053333333334,1288.056,0]
[70,null,{"$f":"C208*$K$2","v":3029.0259999999998},2748.9,1931.1320000000001,1397.6153333333332,0]
[71,null,{"$f":"C209*$K$2","v":3274.4833333333336},2971.5093333333334,2089.9573333333333,1512.7280000000001,0]
[72,null,{"$f":"C210*$K$2","v":3530.8093333333331},3204.4319999999998,2255.7640000000001,1632.7593333333332,0]
[73,null,{"$f":"C211*$K$2","v":3798.48},3447.0333333333333,2429.4246666666668,1758.1853333333336,0]
[74,null,{"$f":"C212*$K$2","v":4076.7813333333329},3699.8686666666667,2610.384,1889.4026666666666,0]
[75,null,{"$f":"C213*$K$2","v":4366.427333333334},3962.7000000000003,2798.4833333333336,2025.38,0]
[76,null,{"$f":"C214*$K$2","v":4366.427333333334},3962.7000000000003,2798.4833333333336,2025.38,0]
[77,null,{"$f":"C215*$K$2","v":4366.427333333334},3962.7000000000003,2798.4833333333336,2025.38,0]
[78,null,{"$f":"C216*$K$2","v":4366.427333333334},3962.7000000000003,2798.4833333333336,2025.38,0]
[79,null,{"$f":"C217*$K$2","v":4366.427333333334},3962.7000000000003,2798.4833333333336,2025.38,0]
[80,null,{"$f":"C218*$K$2","v":4366.427333333334},3962.7000000000003,2798.4833333333336,2025.38]
[81,null,{"$f":"C219*$K$2","v":4366.427333333334},3962.7000000000003,2798.4833333333336,2025.38]
[82,null,{"$f":"C220*$K$2","v":4366.427333333334},3962.7000000000003,2798.4833333333336,2025.38]
[83,null,{"$f":"C221*$K$2","v":4366.427333333334},3962.7000000000003,2798.4833333333336,2025.38]
[84,"o más",{"$f":"C222*$K$2","v":4366.427333333334},3962.7000000000003,2798.4833333333336,2025.38,0]
[1,"Hijo",{"$f":"C223*$K$2","v":223.79933333333332},203.3313333333333,152.08200000000002,110.19399999999999,0]
[2,"Hijos",{"$f":"C224*$K$2","v":380.64133333333331},345.25866666666667,258.46799999999996,187.30600000000001,0]
[3,"Hijos o más",{"$f":"C225*$K$2","v":537.16599999999994},487.66199999999998,364.53666666666669,263.86266666666666,0]
[]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"N307","v":4452.3},{"$f":"O307","v":4270.3999999999996},3220.65,2334.9499999999998,null,null,5238,5024,3789,2747,null,{"$f":"I307*$R$4","v":4452.3},{"$f":"J307*$R$4","v":4270.3999999999996},3220.65,2334.9499999999998]
[19,null,{"$f":"N308","v":4515.2},{"$f":"O308","v":4332.45},{"$f":"P308","v":3255.5},{"$f":"Q308","v":2362.15},null,null,5312,5097,3830,2779,null,{"$f":"I308*$R$4","v":4515.2},{"$f":"J308*$R$4","v":4332.45},{"$f":"K308*$R$4","v":3255.5},{"$f":"L308*$R$4","v":2362.15}]
[20,null,4574.7,4391.95,3293.75,2387.65,null,null,5382,5167,3875,2809,null,4574.7,4391.95,3293.75,2387.65]
[21,null,4644.3999999999996,4457.3999999999996,3331.15,2415.6999999999998,null,null,5464,5244,3919,2842,null,4644.3999999999996,4457.3999999999996,3331.15,2415.6999999999998]
[22,null,4714.95,4522,3372.7999999999997,2445.4499999999998,null,null,5547,5320,3968,2877,null,4714.95,4522,3372.7999999999997,2445.4499999999998]
[23,null,4786.3499999999995,4592.55,3416.15,2478.6,null,null,5631,5403,4019,2916,null,4786.3499999999995,4592.55,3416.15,2478.6]
[24,null,4860.3,4663.0999999999995,3459.5,2508.35,null,null,5718,5486,4070,2951,null,4860.3,4663.0999999999995,3459.5,2508.35]
[25,null,4938.5,4736.2,3505.4,2541.5,null,null,5810,5572,4124,2990,null,4938.5,4736.2,3505.4,2541.5]
[26,null,5049,4841.5999999999995,3572.5499999999997,2591.65,null,null,5940,5696,4203,3049,null,5049,4841.5999999999995,3572.5499999999997,2591.65]
[27,null,5164.5999999999995,4958.05,3640.5499999999997,2641.7999999999997,null,null,6076,5833,4283,3108,null,5164.5999999999995,4958.05,3640.5499999999997,2641.7999999999997]
[28,null,5284.45,5071.0999999999995,3712.7999999999997,2694.5,null,null,6217,5966,4368,3170,null,5284.45,5071.0999999999995,3712.7999999999997,2694.5]
[29,null,5411.95,5190.95,3794.4,2749.75,null,null,6367,6107,4464,3235,null,5411.95,5190.95,3794.4,2749.75]
[30,null,5542,5317.5999999999995,3870.9,2807.5499999999997,null,null,6520,6256,4554,3303,null,5542,5317.5999999999995,3870.9,2807.5499999999997]
[31,null,5677.15,5446.8,3956.75,2871.2999999999997,null,null,6679,6408,4655,3378,null,5677.15,5446.8,3956.75,2871.2999999999997]
[32,null,5816.55,5581.95,4044.2999999999997,2930.7999999999997,null,null,6843,6567,4758,3448,null,5816.55,5581.95,4044.2999999999997,2930.7999999999997]
[33,null,5958.5,5717.95,4133.55,2996.25,null,null,7010,6727,4863,3525,null,5958.5,5717.95,4133.55,2996.25]
[34,null,6108.95,5859.9,4227.8999999999996,3065.1,null,null,7187,6894,4974,3606,null,6108.95,5859.9,4227.8999999999996,3065.1]
[35,null,6261.95,6009.5,4324.8,3135.65,null,null,7367,7070,5088,3689,null,6261.95,6009.5,4324.8,3135.65]
[36,null,6421.75,6158.25,4424.25,3207.9,null,null,7555,7245,5205,3774,null,6421.75,6158.25,4424.25,3207.9]
[37,null,6584.0999999999995,6317.2,4527.95,3281.85,null,null,7746,7432,5327,3861,null,6584.0999999999995,6317.2,4527.95,3281.85]
[38,null,6749.8499999999995,6479.55,4637.5999999999995,3360.0499999999997,null,null,7941,7623,5456,3953,null,6749.8499999999995,6479.55,4637.5999999999995,3360.0499999999997]
[39,null,6923.25,6643.5999999999995,4748.95,3442.5,null,null,8145,7816,5587,4050,null,6923.25,6643.5999999999995,4748.95,3442.5]
[40,null,7100.9,6815.3,4860.3,3523.25,null,null,8354,8018,5718,4145,null,7100.9,6815.3,4860.3,3523.25]
[41,null,7282.8,6987.8499999999995,4977.5999999999995,3607.4,null,null,8568,8221,5856,4244,null,7282.8,6987.8499999999995,4977.5999999999995,3607.4]
[42,null,7468.0999999999995,7165.5,5099.1499999999996,3697.5,null,null,8786,8430,5999,4350,null,7468.0999999999995,7165.5,5099.1499999999996,3697.5]
[43,null,7661.9,7353.3499999999995,5222.3999999999996,3785.0499999999997,null,null,9014,8651,6144,4453,null,7661.9,7353.3499999999995,5222.3999999999996,3785.0499999999997]
[44,null,7855.7,7538.65,5348.2,3875.15,null,null,9242,8869,6292,4559,null,7855.7,7538.65,5348.2,3875.15]
[45,null,8057.15,7732.45,5479.95,3971.2,null,null,9479,9097,6447,4672,null,8057.15,7732.45,5479.95,3971.2]
[46,null,8262,7927.95,5609.15,4066.4,null,null,9720,9327,6599,4784,null,8262,7927.95,5609.15,4066.4]
[47,null,8474.5,8129.4,5746,4167.55,null,null,9970,9564,6760,4903,null,8474.5,8129.4,5746,4167.55]
[48,null,8690.4,8336.7999999999993,5890.5,4267.8499999999995,null,null,10224,9808,6930,5021,null,8690.4,8336.7999999999993,5890.5,4267.8499999999995]
[49,null,8903.75,8545.0499999999993,6033.3,4372.3999999999996,null,null,10475,10053,7098,5144,null,8903.75,8545.0499999999993,6033.3,4372.3999999999996]
[50,null,9131.5499999999993,8760.9499999999989,6176.0999999999995,4479.5,null,null,10743,10307,7266,5270,null,9131.5499999999993,8760.9499999999989,6176.0999999999995,4479.5]
[51,null,9360.1999999999989,8978.5499999999993,6331.65,4590,null,null,11012,10563,7449,5400,null,9360.1999999999989,8978.5499999999993,6331.65,4590]
[52,null,9592.25,9204.65,6481.25,4697.95,null,null,11285,10829,7625,5527,null,9592.25,9204.65,6481.25,4697.95]
[53,null,9831.9499999999989,9431.6,6639.3499999999995,4812.7,null,null,11567,11096,7811,5662,null,9831.9499999999989,9431.6,6639.3499999999995,4812.7]
[54,null,10072.5,9667.9,6801.7,4929.1499999999996,null,null,11850,11374,8002,5799,null,10072.5,9667.9,6801.7,4929.1499999999996]
[55,null,10320.699999999999,9905.0499999999993,6964.05,5048.1499999999996,null,null,12142,11653,8193,5939,null,10320.699999999999,9905.0499999999993,6964.05,5048.1499999999996]
[56,null,10574.85,10144.75,7131.5,5167.1499999999996,null,null,12441,11935,8390,6079,null,10574.85,10144.75,7131.5,5167.1499999999996]
[57,null,10832.4,10391.25,7298.0999999999995,5288.7,null,null,12744,12225,8586,6222,null,10832.4,10391.25,7298.0999999999995,5288.7]
[58,null,11093.35,10645.4,7474.05,5418.75,null,null,13051,12524,8793,6375,null,11093.35,10645.4,7474.05,5418.75]
[59,null,11357.699999999999,10899.55,7652.55,5545.4,null,null,13362,12823,9003,6524,null,11357.699999999999,10899.55,7652.55,5545.4]
[60,null,11630.55,11159.65,7832.75,5678,null,null,13683,13129,9215,6680,null,11630.55,11159.65,7832.75,5678]
[61,null,13055.15,12527.3,8786.4499999999989,6368.2,null,null,15359,14738,10337,7492,null,13055.15,12527.3,8786.4499999999989,6368.2]
[62,null,14600.449999999999,14008.85,9816.65,7118.75,null,null,17177,16481,11549,8375,null,14600.449999999999,14008.85,9816.65,7118.75]
[63,null,16261.35,15600.9,10936.1,7926.25,null,null,19131,18354,12866,9325,null,16261.35,15600.9,10936.1,7926.25]
[64,null,18037.849999999999,17306,12137.15,8795.7999999999993,null,null,21221,20360,14279,10348,null,18037.849999999999,17306,12137.15,8795.7999999999993]
[65,null,19932.5,19125.849999999999,13421.5,9727.4,null,null,23450,22501,15790,11444,null,19932.5,19125.849999999999,13421.5,9727.4]
[66,null,21945.3,21054.5,14788.3,10719.35,null,null,25818,24770,17398,12611,null,21945.3,21054.5,14788.3,10719.35]
[67,null,24074.55,23098.75,16238.4,11768.25,null,null,28323,27175,19104,13845,null,24074.55,23098.75,16238.4,11768.25]
[68,null,26320.25,25253.5,17770.95,12880.05,null,null,30965,29710,20907,15153,null,26320.25,25253.5,17770.95,12880.05]
[69,null,28684.95,27523.85,19389.349999999999,14053.05,null,null,33747,32381,22811,16533,null,28684.95,27523.85,19389.349999999999,14053.05]
[70,null,31166.95,29908.1,21090.2,15284.699999999999,null,null,36667,35186,24812,17982,null,31166.95,29908.1,21090.2,15284.699999999999]
[71,null,33767.1,32400.3,22873.5,16578.399999999998,null,null,39726,38118,26910,19504,null,33767.1,32400.3,22873.5,16578.399999999998]
[72,null,36484.549999999996,35004.699999999997,24742.649999999998,17932.45,null,null,42923,41182,29109,21097,null,36484.549999999996,35004.699999999997,24742.649999999998,17932.45]
[73,null,39319.299999999996,37723.85,26691.7,19346,null,null,46258,44381,31402,22760,null,39319.299999999996,37723.85,26691.7,19346]
[74,null,42271.35,40559.449999999997,28724.05,20819.899999999998,null,null,49731,47717,33793,24494,null,42271.35,40559.449999999997,28724.05,20819.899999999998]
[75,null,45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[76,null,45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[77,null,45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[78,null,45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[79,null,45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[80,null,45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[81,null,45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[82,null,45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[83,null,{"$f":"N372","v":45341.549999999996},{"$f":"O372","v":43504.7},{"$f":"P372","v":30841.399999999998},{"$f":"Q372","v":22355},null,null,53343,51182,36284,26300,null,{"$f":"I372*$R$4","v":45341.549999999996},{"$f":"J372*$R$4","v":43504.7},{"$f":"K372*$R$4","v":30841.399999999998},{"$f":"L372*$R$4","v":22355}]
[84,"o más",45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[1,"Hijo",2238.9,2146.25,1618.3999999999999,1173,null,null,2634,2525,1904,1380,null,2238.9,2146.25,1618.3999999999999,1173]
[2,"Hijos",3803.75,3646.5,2751.45,1994.1,null,null,4475,4290,3237,2346,null,3803.75,3646.5,2751.45,1994.1]
[3,"Hijos o más",5368.5999999999995,5151.8499999999995,3881.95,2814.35,null,null,6316,6061,4567,3311,null,5368.5999999999995,5151.8499999999995,3881.95,2814.35]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C307*$K$2","v":415.54800000000006},{"$f":"D307*$K$2","v":398.57066666666663},300.59399999999999,217.92866666666666,0]
[19,null,{"$f":"C308*$K$2","v":421.4186666666667},404.36200000000002,303.84666666666669,220.46733333333336,0]
[20,null,{"$f":"C309*$K$2","v":426.97199999999998},409.91533333333331,307.41666666666669,222.84733333333335,0]
[21,null,{"$f":"C310*$K$2","v":433.47733333333332},416.024,310.90733333333338,225.46533333333332,0]
[22,null,{"$f":"C311*$K$2","v":440.06200000000001},422.05333333333334,314.79466666666667,228.24199999999999,0]
[23,null,{"$f":"C312*$K$2","v":446.72599999999994},428.63800000000003,318.84066666666666,231.33600000000001,0]
[24,null,{"$f":"C313*$K$2","v":453.62800000000004},435.22266666666661,322.88666666666666,234.11266666666666,0]
[25,null,{"$f":"C314*$K$2","v":460.92666666666668},442.04533333333336,327.1706666666667,237.20666666666668,0]
[26,null,{"$f":"C315*$K$2","v":471.24},451.88266666666664,333.43799999999999,241.88733333333334,0]
[27,null,{"$f":"C316*$K$2","v":482.02933333333328},462.75133333333338,339.78466666666668,246.56799999999998,0]
[28,null,{"$f":"C317*$K$2","v":493.21533333333332},473.30266666666665,346.52799999999996,251.48666666666668,0]
[29,null,{"$f":"C318*$K$2","v":505.11533333333335},484.48866666666669,354.14400000000001,256.64333333333332,0]
[30,null,{"$f":"C319*$K$2","v":517.25333333333333},496.30933333333331,361.28400000000005,262.03800000000001,0]
[31,null,{"$f":"C320*$K$2","v":529.86733333333336},508.36800000000005,369.29666666666668,267.988,0]
[32,null,{"$f":"C321*$K$2","v":542.87800000000004},520.98199999999997,377.46800000000002,273.54133333333334,0]
[33,null,{"$f":"C322*$K$2","v":556.12666666666667},533.67533333333336,385.79800000000006,279.65000000000003,0]
[34,null,{"$f":"C323*$K$2","v":570.1686666666667},546.92399999999998,394.60399999999998,286.07600000000002,0]
[35,null,{"$f":"C324*$K$2","v":584.44866666666667},560.88666666666666,403.64800000000002,292.66066666666671,0]
[36,null,{"$f":"C325*$K$2","v":599.36333333333334},574.77,412.93,299.404,0]
[37,null,{"$f":"C326*$K$2","v":614.51599999999996},589.60533333333331,422.60866666666669,306.30599999999998,0]
[38,null,{"$f":"C327*$K$2","v":629.98599999999999},604.75800000000004,432.84266666666662,313.60466666666667,0]
[39,null,{"$f":"C328*$K$2","v":646.17000000000007},620.06933333333336,443.23533333333336,321.3,0]
[40,null,{"$f":"C329*$K$2","v":662.75066666666669},636.09466666666674,453.62800000000004,328.8366666666667,0]
[41,null,{"$f":"C330*$K$2","v":679.72800000000007},652.19933333333336,464.57599999999996,336.69066666666669,0]
[42,null,{"$f":"C331*$K$2","v":697.02266666666662},668.78000000000009,475.92066666666665,345.1,0]
[43,null,{"$f":"C332*$K$2","v":715.1106666666667},686.3126666666667,487.42399999999998,353.2713333333333,0]
[44,null,{"$f":"C333*$K$2","v":733.19866666666667},703.60733333333337,499.16533333333336,361.6806666666667,0]
[45,null,{"$f":"C334*$K$2","v":752.00066666666669},721.69533333333334,511.46199999999999,370.64533333333333,0]
[46,null,{"$f":"C335*$K$2","v":771.12},739.94200000000001,523.52066666666667,379.53066666666672,0]
[47,null,{"$f":"C336*$K$2","v":790.95333333333338},758.74400000000003,536.29333333333341,388.97133333333335,0]
[48,null,{"$f":"C337*$K$2","v":811.10400000000004},778.10133333333329,549.78,398.33266666666663,0]
[49,null,{"$f":"C338*$K$2","v":831.01666666666665},797.53800000000001,563.10800000000006,408.09066666666666,0]
[50,null,{"$f":"C339*$K$2","v":852.27800000000002},817.68866666666656,576.43599999999992,418.0866666666667,0]
[51,null,{"$f":"C340*$K$2","v":873.61866666666663},837.99799999999993,590.95399999999995,428.40000000000003,0]
[52,null,{"$f":"C341*$K$2","v":895.27666666666676},859.10066666666671,604.91666666666674,438.47533333333331,0]
[53,null,{"$f":"C342*$K$2","v":917.6486666666666},880.28266666666673,619.6726666666666,449.18533333333335,0]
[54,null,{"$f":"C343*$K$2","v":940.1},902.33733333333339,634.82533333333333,460.05399999999997,0]
[55,null,{"$f":"C344*$K$2","v":963.26533333333327},924.47133333333329,649.97800000000007,471.16066666666666,0]
[56,null,{"$f":"C345*$K$2","v":986.9860000000001},946.84333333333336,665.60666666666668,482.26733333333334,0]
[57,null,{"$f":"C346*$K$2","v":1011.024},969.85,681.15599999999995,493.61200000000002,0]
[58,null,{"$f":"C347*$K$2","v":1035.3793333333333},993.57066666666663,697.57800000000009,505.75,0]
[59,null,{"$f":"C348*$K$2","v":1060.0519999999999},1017.2913333333333,714.23800000000006,517.57066666666663,0]
[60,null,{"$f":"C349*$K$2","v":1085.518},1041.5673333333334,731.05666666666673,529.94666666666672,0]
[61,null,{"$f":"C350*$K$2","v":1218.4806666666666},1169.2146666666667,820.06866666666656,594.3653333333333,0]
[62,null,{"$f":"C351*$K$2","v":1362.7086666666667},1307.4926666666668,916.22066666666672,664.41666666666674,0]
[63,null,{"$f":"C352*$K$2","v":1517.7260000000001},1456.0840000000001,1020.7026666666668,739.78333333333342,0]
[64,null,{"$f":"C353*$K$2","v":1683.5326666666665},1615.2266666666667,1132.8006666666668,820.94133333333332,0]
[65,null,{"$f":"C354*$K$2","v":1860.3666666666668},1785.0793333333334,1252.6733333333334,907.89066666666668,0]
[66,null,{"$f":"C355*$K$2","v":2048.2280000000001},1965.0866666666668,1380.2413333333334,1000.4726666666668,0]
[67,null,{"$f":"C356*$K$2","v":2246.9580000000001},2155.8833333333332,1515.5840000000001,1098.3700000000001,0]
[68,null,{"$f":"C357*$K$2","v":2456.5566666666668},2356.9933333333333,1658.6220000000001,1202.1379999999999,0]
[69,null,{"$f":"C358*$K$2","v":2677.2620000000002},2568.8926666666666,1809.6726666666666,1311.6179999999999,0]
[70,null,{"$f":"C359*$K$2","v":2908.9153333333334},2791.4226666666668,1968.4186666666669,1426.5719999999999,0]
[71,null,{"$f":"C360*$K$2","v":3151.596},3024.0280000000002,2134.86,1547.3173333333332,0]
[72,null,{"$f":"C361*$K$2","v":3405.2246666666665},3267.1053333333334,2309.3139999999999,1673.6953333333336,0]
[73,null,{"$f":"C362*$K$2","v":3669.8013333333329},3520.8926666666666,2491.2253333333333,1805.6266666666668,0]
[74,null,{"$f":"C363*$K$2","v":3945.326},3785.5486666666666,2680.9113333333335,1943.1906666666666,0]
[75,null,{"$f":"C364*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667,0]
[76,null,{"$f":"C365*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667,0]
[77,null,{"$f":"C366*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667,0]
[78,null,{"$f":"C367*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667,0]
[79,null,{"$f":"C368*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667,0]
[80,null,{"$f":"C369*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667]
[81,null,{"$f":"C370*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667]
[82,null,{"$f":"C371*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667]
[83,null,{"$f":"C372*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667]
[84,"o más",{"$f":"C373*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667,0]
[1,"Hijo",{"$f":"C374*$K$2","v":208.96400000000003},200.31666666666666,151.05066666666667,109.48]
[2,"Hijos",{"$f":"C375*$K$2","v":355.01666666666671},340.34000000000003,256.80200000000002,186.11600000000001]
[3,"Hijos o más",{"$f":"C376*$K$2","v":501.0693333333333},480.83933333333329,362.31533333333334,262.67266666666666]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$4","v":6717.75},{"$f":"D6*$K$4","v":5886.71},4864.34,4216.1500000000005,3187.42]
[19,null,{"$f":"C7*$K$4","v":6798.31},5959.3200000000006,4915.22,4263.3200000000006,3222.4]
[20,null,{"$f":"C8*$K$4","v":6885.76},6032.9900000000007,4969.2800000000007,4308.9000000000005,3255.79]
[21,null,{"$f":"C9*$K$4","v":6971.09},6110.9000000000005,5024.93,4357.66,3293.9500000000003]
[22,null,{"$f":"C10*$K$4","v":7061.1900000000005},6189.34,5084.29,4408.54,3331.5800000000004]
[23,null,{"$f":"C11*$K$4","v":7154.47},6273.08,5145.2400000000007,4461.01,3371.3300000000004]
[24,null,{"$f":"C12*$K$4","v":7250.4000000000005},6357.88,5206.1900000000005,4515.0700000000006,3412.1400000000003]
[25,null,{"$f":"C13*$K$4","v":7352.1600000000008},6443.7400000000007,5269.26,4568.6000000000004,3454.54]
[26,null,{"$f":"C14*$K$4","v":7496.3200000000006},6569.88,5365.1900000000005,4652.34,3516.02]
[27,null,{"$f":"C15*$K$4","v":7645.25},6702.9100000000008,5462.71,4737.67,3579.6200000000003]
[28,null,{"$f":"C16*$K$4","v":7802.6600000000008},6840.18,5565,4825.12,3647.9900000000002]
[29,null,{"$f":"C17*$K$4","v":7965.3700000000008},6982.22,5673.12,4919.46,3716.8900000000003]
[30,null,{"$f":"C18*$K$4","v":8132.85},7130.09,5786.01,5017.51,3791.09]
[31,null,{"$f":"C19*$K$4","v":8308.8100000000013},7284.85,5897.84,5115.5600000000004,3864.76]
[32,null,{"$f":"C20*$K$4","v":8487.42},7439.08,6021.33,5221.5600000000004,3944.7900000000004]
[33,null,{"$f":"C21*$K$4","v":8676.1},7604.97,6142.7000000000007,5328.62,4026.4100000000003]
[34,null,{"$f":"C22*$K$4","v":8868.49},7771.39,6271.4900000000007,5440.4500000000007,4109.09]
[35,null,{"$f":"C23*$K$4","v":9065.65},7946.29,6405.05,5554.4000000000005,4197.6000000000004]
[36,null,{"$f":"C24*$K$4","v":9269.7000000000007},8124.3700000000008,6539.67,5672.06,4284.5200000000004]
[37,null,{"$f":"C25*$K$4","v":9479.0500000000011},8309.34,6684.3600000000006,5796.08,4379.92]
[38,null,{"$f":"C26*$K$4","v":9696.880000000001},8499.61,6829.05,5922.22,4473.7300000000005]
[39,null,{"$f":"C27*$K$4","v":9917.36},8692.5300000000007,6979.04,6051.01,4573.37]
[40,null,{"$f":"C28*$K$4","v":10143.67},8892.8700000000008,7131.1500000000005,6184.5700000000006,4674.0700000000006]
[41,null,{"$f":"C29*$K$4","v":10378.99},9098.51,7291.21,6321.31,4777.95]
[42,null,{"$f":"C30*$K$4","v":10620.140000000001},9306.8000000000011,7454.9800000000005,6464.9400000000005,4884.4800000000005]
[43,null,{"$f":"C31*$K$4","v":10865.53},9523.0400000000009,7620.34,6607.51,4994.1900000000005]
[44,null,{"$f":"C32*$K$4","v":11116.75},9745.6400000000012,7792.06,6757.5,5106.0200000000004]
[45,null,{"$f":"C33*$K$4","v":11374.86},9971.42,7968.02,6910.14,5222.09]
[46,null,{"$f":"C34*$K$4","v":11638.800000000001},10200.91,8147.6900000000005,7065.43,5339.22]
[47,null,{"$f":"C35*$K$4","v":11908.04},10439.41,8332.130000000001,7224.43,5460.59]
[48,null,{"$f":"C36*$K$4","v":12185.230000000001},10677.380000000001,8520.2800000000007,7388.7300000000005,5582.4900000000007]
[49,null,{"$f":"C37*$K$4","v":12465.070000000002},10926.480000000001,8712.1400000000012,7554.6200000000008,5709.6900000000005]
[50,null,{"$f":"C38*$K$4","v":12753.390000000001},11176.640000000001,8910.36,7726.34,5838.4800000000005]
[51,null,{"$f":"C39*$K$4","v":13047.01},11435.810000000001,9113.35,7901.2400000000007,5970.4500000000007]
[52,null,{"$f":"C40*$K$4","v":13344.87},11699.220000000001,9315.8100000000013,8078.79,6104.54]
[53,null,{"$f":"C41*$K$4","v":13650.68},11965.810000000001,9526.2200000000012,8261.11,6242.34]
[54,null,{"$f":"C42*$K$4","v":13963.380000000001},12238.230000000001,9741.93,8447.67,6382.79]
[55,null,{"$f":"C43*$K$4","v":14281.91},12517.01,9959.76,8635.82,6526.9500000000007]
[56,null,{"$f":"C44*$K$4","v":14603.09},12800.03,10182.890000000001,8829.8000000000011,6671.64]
[57,null,{"$f":"C45*$K$4","v":14933.28},13089.41,10408.140000000001,9023.7800000000007,6820.04]
[58,null,{"$f":"C46*$K$4","v":15269.300000000001},13385.68,10638.16,9225.18,6971.6200000000008]
[59,null,{"$f":"C47*$K$4","v":15610.09},13681.42,10875.6,9430.2900000000009,7125.85]
[60,null,{"$f":"C48*$K$4","v":15957.240000000002},13987.230000000001,11114.1,9636.99,7282.7300000000005]
[61,null,{"$f":"C49*$K$4","v":17782.560000000001},15587.83,12380.27,10734.62,8112.18]
[62,null,{"$f":"C50*$K$4","v":19757.34},17317.75,13749.79,11921.82,9008.94]
[63,null,{"$f":"C51*$K$4","v":21883.170000000002},19180.170000000002,15227.960000000001,13204.42,9978.3100000000013]
[64,null,{"$f":"C52*$K$4","v":24152.63},21169.79,16810.54,14576.59,11016.58]
[65,null,{"$f":"C53*$K$4","v":26575.79},23294.030000000002,18502.830000000002,16044.160000000002,12123.75]
[66,null,{"$f":"C54*$K$4","v":29146.82},25548.65,20302.710000000003,17603.95,13304.59]
[67,null,{"$f":"C55*$K$4","v":31865.190000000002},27931.530000000002,22208.06,19255.960000000003,14552.210000000001]
[68,null,{"$f":"C56*$K$4","v":34731.96},30442.140000000003,24221.530000000002,21003.370000000003,15872.44]
[69,null,{"$f":"C57*$K$4","v":37751.370000000003},33088.959999999999,26341.530000000002,22840.880000000001,17259.45]
[70,null,{"$f":"C58*$K$4","v":40916},35864.04,28570.710000000003,24773.79,18721.190000000002]
[71,null,{"$f":"C59*$K$4","v":44233.270000000004},38771.090000000004,30904.300000000003,26796.800000000003,20248.650000000001]
[72,null,{"$f":"C60*$K$4","v":47696.82},41806.400000000001,33346.54,28914.68,21850.31]
[73,null,{"$f":"C61*$K$4","v":51311.420000000006},44975.8,35891.599999999999,31124.25,23518.22]
[74,null,{"$f":"C62*$K$4","v":55073.36},48273.46,38549.020000000004,33426.57,25258.210000000003]
[75,null,{"$f":"C63*$K$4","v":58985.29},51700.97,41311.380000000005,35821.64,27068.690000000002]
[76,null,{"$f":"C64*$K$4","v":58985.29},51700.97,41311.380000000005,35821.64,27068.690000000002]
[77,null,{"$f":"C65*$K$4","v":58985.29},51700.97,41311.380000000005,35821.64,27068.690000000002]
[78,null,{"$f":"C66*$K$4","v":58985.29},51700.97,41311.380000000005,35821.64,27068.690000000002]
[79,null,{"$f":"C67*$K$4","v":58985.29},51700.97,41311.380000000005,35821.64,27068.690000000002]
[80,null,{"$f":"C68*$K$4","v":58985.29},51700.97,41311.380000000005,35821.64,27068.690000000002]
[81,null,{"$f":"C69*$K$4","v":58985.29},51700.97,41311.380000000005,35821.64,27068.690000000002]
[82,null,{"$f":"C70*$K$4","v":58985.29},51700.97,41311.380000000005,35821.64,27068.690000000002]
[83,null,{"$f":"C71*$K$4","v":58985.29},51700.97,41311.380000000005,35821.64,27068.690000000002]
[84,"o más",{"$f":"C72*$K$4","v":58985.29},51700.97,41311.380000000005,35821.64,27068.690000000002]
[1,"Hijo",{"$f":"C73*$K$4","v":3025.2400000000002},2650,2188.9,1899.52,1435.24]
[2,"Hijos",{"$f":"C74*$K$4","v":5141},4506.59,3719.54,3227.17,2438.5300000000002]
[3,"Hijos o más",{"$f":"C75*$K$4","v":7255.17},6361.59,5252.3,4555.3500000000004,3442.3500000000004]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$4","v":2823.7340000000004},{"$f":"D156*$K$4","v":2563.7954999999997},1918.229,1387.9905000000001,0]
[19,null,{"$f":"C157*$K$4","v":2859.7740000000003},2595.3305,1935.7985000000001,1401.0550000000001,0]
[20,null,{"$f":"C158*$K$4","v":2894.4625000000001},2626.415,1955.6205,1415.471,0]
[21,null,{"$f":"C159*$K$4","v":2931.4034999999999},2659.3015,1975.4425000000001,1430.3375000000001,0]
[22,null,{"$f":"C160*$K$4","v":2967.8940000000002},2695.7919999999999,1996.1655000000001,1445.6545000000001,0]
[23,null,{"$f":"C161*$K$4","v":3007.9884999999999},2730.4804999999997,2017.3389999999999,1460.9714999999999,0]
[24,null,{"$f":"C162*$K$4","v":3049.4344999999998},2767.8719999999998,2039.864,1476.739,0]
[25,null,{"$f":"C163*$K$4","v":3091.3310000000001},2804.8129999999996,2062.8395,1492.9570000000001,0]
[26,null,{"$f":"C164*$K$4","v":3151.6979999999999},2861.1254999999996,2097.5280000000002,1518.1850000000002,0]
[27,null,{"$f":"C165*$K$4","v":3213.8670000000002},2918.3390000000004,2133.1175000000003,1543.8634999999999,0]
[28,null,{"$f":"C166*$K$4","v":3280.0904999999998},2976.9040000000005,2169.6080000000002,1570.8934999999999,0]
[29,null,{"$f":"C167*$K$4","v":3349.0169999999998},3039.0729999999999,2209.252,1600.1759999999999,0]
[30,null,{"$f":"C168*$K$4","v":3419.7455},3104.846,2250.2474999999999,1629.4585,0]
[31,null,{"$f":"C169*$K$4","v":3492.2760000000003},3170.6190000000001,2293.4955,1660.0925,0]
[32,null,{"$f":"C170*$K$4","v":3568.4105},3239.0950000000003,2336.7435,1692.078,0]
[33,null,{"$f":"C171*$K$4","v":3646.3470000000002},3310.2740000000003,2383.5954999999999,1724.9645,0]
[34,null,{"$f":"C172*$K$4","v":3727.4369999999999},3382.8045000000002,2430.4475000000002,1759.653,0]
[35,null,{"$f":"C173*$K$4","v":3810.7795000000001},3459.3894999999998,2480.9034999999999,1796.5940000000001,0]
[36,null,{"$f":"C174*$K$4","v":3897.2754999999997},3536.8755000000001,2532.7110000000002,1833.0845000000002,0]
[37,null,{"$f":"C175*$K$4","v":3985.5735},3616.6140000000005,2585.4195,1870.9265,0]
[38,null,{"$f":"C176*$K$4","v":4076.1240000000003},3700.4070000000002,2639.4794999999999,1910.5705,0]
[39,null,{"$f":"C177*$K$4","v":4170.2785000000003},3785.5515000000005,2695.3415000000005,1951.1155000000001,0]
[40,null,{"$f":"C178*$K$4","v":4265.7844999999998},3872.0475000000001,2751.6540000000005,1991.6605,0]
[41,null,{"$f":"C179*$K$4","v":4364.8945000000003},3961.2465000000002,2810.6695,2034.4580000000001,0]
[42,null,{"$f":"C180*$K$4","v":4463.5540000000001},4051.797,2872.8384999999998,2078.607,0]
[43,null,{"$f":"C181*$K$4","v":4569.4214999999995},4145.5010000000002,2935.4580000000001,2126.36,0]
[44,null,{"$f":"C182*$K$4","v":4672.5859999999993},4241.4575000000004,3000.33,2172.7615000000001,0]
[45,null,{"$f":"C183*$K$4","v":4782.0574999999999},4341.018,3067.0040000000004,2220.5144999999998,0]
[46,null,{"$f":"C184*$K$4","v":4893.7815000000001},4441.0289999999995,3134.5790000000002,2268.2674999999999,0]
[47,null,{"$f":"C185*$K$4","v":5007.3074999999999},4543.7430000000004,3204.4065000000001,2320.0750000000003,0]
[48,null,{"$f":"C186*$K$4","v":5122.6355000000003},4648.7094999999999,3275.5854999999997,2370.5309999999999,0]
[49,null,{"$f":"C187*$K$4","v":5241.5675000000001},4755.9285,3348.116,2423.2395000000001,0]
[50,null,{"$f":"C188*$K$4","v":5360.95},4866.3009999999995,3422.4485,2477.2995000000001,0]
[51,null,{"$f":"C189*$K$4","v":5484.3869999999997},4978.0250000000005,3497.6819999999998,2532.2604999999999,0]
[52,null,{"$f":"C190*$K$4","v":5611.4280000000008},5092.0015000000003,3575.6185,2588.5729999999999,0]
[53,null,{"$f":"C191*$K$4","v":5738.9195},5208.6809999999996,3655.8075000000003,2646.6875,0]
[54,null,{"$f":"C192*$K$4","v":5870.0150000000003},5325.8109999999997,3736.4470000000001,2704.3515000000002,0]
[55,null,{"$f":"C193*$K$4","v":6005.165},5448.7975000000006,3818.4380000000001,2764.7184999999999,0]
[56,null,{"$f":"C194*$K$4","v":6138.9634999999998},5572.2345000000005,3903.5825,2825.9865000000004,0]
[57,null,{"$f":"C195*$K$4","v":6278.6184999999996},5697.4735000000001,3990.5290000000005,2889.5070000000001,0]
[58,null,{"$f":"C196*$K$4","v":6419.625},5824.9650000000001,4077.9259999999999,2953.0275000000001,0]
[59,null,{"$f":"C197*$K$4","v":6562.884},5956.0605000000005,4168.0259999999998,3016.0975000000003,0]
[60,null,{"$f":"C198*$K$4","v":6709.7470000000003},6088.9580000000005,4259.4775,3083.2219999999998,0]
[61,null,{"$f":"C199*$K$4","v":7476.0475000000006},6784.5300000000007,4740.1610000000001,3431.4585000000002,0]
[62,null,{"$f":"C200*$K$4","v":8304.9675000000007},7536.8650000000007,5264.5430000000006,3810.7795000000001,0]
[63,null,{"$f":"C201*$K$4","v":9198.3089999999993},8347.3145000000004,5829.47,4220.2840000000006,0]
[64,null,{"$f":"C202*$K$4","v":10152.918500000002},9215.4279999999999,6437.6450000000004,4658.6205,0]
[65,null,{"$f":"C203*$K$4","v":11171.048500000001},10137.151000000002,7086.3650000000007,5128.4920000000002,0]
[66,null,{"$f":"C204*$K$4","v":12252.699000000001},11118.34,7777.8825000000006,5629.4480000000003,0]
[67,null,{"$f":"C205*$K$4","v":13395.6175},12155.8415,8512.648000000001,6161.9390000000003,0]
[68,null,{"$f":"C206*$K$4","v":14601.155500000001},13250.106000000002,9288.4089999999997,6721.9105000000009,0]
[69,null,{"$f":"C207*$K$4","v":15868.412},14402.485000000001,10105.616,7314.3180000000002,0]
[70,null,{"$f":"C208*$K$4","v":17200.540499999999},15609.825000000001,10966.071000000002,7936.4584999999997,0]
[71,null,{"$f":"C209*$K$4","v":18594.387500000001},16873.928,11867.972,8590.134,0]
[72,null,{"$f":"C210*$K$4","v":20049.953000000001},18196.595999999998,12809.517,9271.7404999999999,0]
[73,null,{"$f":"C211*$K$4","v":21569.940000000002},19574.225000000002,13795.6615,9983.9810000000016,0]
[74,null,{"$f":"C212*$K$4","v":23150.293999999998},21009.968499999999,14823.252,10729.108,0]
[75,null,{"$f":"C213*$K$4","v":24795.069500000001},22502.475000000002,15891.387500000001,11501.265000000001,0]
[76,null,{"$f":"C214*$K$4","v":24795.069500000001},22502.475000000002,15891.387500000001,11501.265000000001,0]
[77,null,{"$f":"C215*$K$4","v":24795.069500000001},22502.475000000002,15891.387500000001,11501.265000000001,0]
[78,null,{"$f":"C216*$K$4","v":24795.069500000001},22502.475000000002,15891.387500000001,11501.265000000001,0]
[79,null,{"$f":"C217*$K$4","v":24795.069500000001},22502.475000000002,15891.387500000001,11501.265000000001,0]
[80,null,{"$f":"C218*$K$4","v":24795.069500000001},22502.475000000002,15891.387500000001,11501.265000000001,0]
[81,null,{"$f":"C219*$K$4","v":24795.069500000001},22502.475000000002,15891.387500000001,11501.265000000001,0]
[82,null,{"$f":"C220*$K$4","v":24795.069500000001},22502.475000000002,15891.387500000001,11501.265000000001,0]
[83,null,{"$f":"C221*$K$4","v":24795.069500000001},22502.475000000002,15891.387500000001,11501.265000000001,0]
[84,"o más",{"$f":"C222*$K$4","v":24795.069500000001},22502.475000000002,15891.387500000001,11501.265000000001,0]
[1,"Hijo",{"$f":"C223*$K$4","v":1270.8605},1154.6315,863.60850000000005,625.7444999999999,0]
[2,"Hijos",{"$f":"C224*$K$4","v":2161.4989999999998},1960.576,1467.729,1063.6305,0]
[3,"Hijos o más",{"$f":"C225*$K$4","v":3050.3354999999997},2769.2235000000001,2070.0475000000001,1498.3630000000001,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C307*$K$4","v":2359.7190000000001},{"$f":"D307*$K$4","v":2263.3119999999999},1706.9445000000001,1237.5235,0]
[19,null,{"$f":"C308*$K$4","v":2393.056},2296.1985,1725.4150000000002,1251.9395000000002,0]
[20,null,{"$f":"C309*$K$4","v":2424.5909999999999},2327.7334999999998,1745.6875,1265.4545000000001,0]
[21,null,{"$f":"C310*$K$4","v":2461.5320000000002},2362.422,1765.5095000000001,1280.3209999999999,0]
[22,null,{"$f":"C311*$K$4","v":2498.9234999999999},2396.6600000000003,1787.5839999999998,1296.0885000000001,0]
[23,null,{"$f":"C312*$K$4","v":2536.7655},2434.0515,1810.5595000000001,1313.6580000000001,0]
[24,null,{"$f":"C313*$K$4","v":2575.9590000000003},2471.4429999999998,1833.5350000000001,1329.4255000000001,0]
[25,null,{"$f":"C314*$K$4","v":2617.4050000000002},2510.1860000000001,1857.8620000000001,1346.9950000000001,0]
[26,null,{"$f":"C315*$K$4","v":2675.9700000000003},2566.0479999999998,1893.4514999999999,1373.5745000000002,0]
[27,null,{"$f":"C316*$K$4","v":2737.2379999999998},2627.7665000000002,1929.4914999999999,1400.154,0]
[28,null,{"$f":"C317*$K$4","v":2800.7584999999999},2687.683,1967.7839999999999,1428.085,0]
[29,null,{"$f":"C318*$K$4","v":2868.3335000000002},2751.2035000000001,2011.0320000000002,1457.3675000000001,0]
[30,null,{"$f":"C319*$K$4","v":2937.26},2818.328,2051.5770000000002,1488.0014999999999,0]
[31,null,{"$f":"C320*$K$4","v":3008.8894999999998},2886.8040000000001,2097.0775000000003,1521.789,0]
[32,null,{"$f":"C321*$K$4","v":3082.7715000000003},2958.4335000000001,2143.4789999999998,1553.3239999999998,0]
[33,null,{"$f":"C322*$K$4","v":3158.0050000000001},3030.5135,2190.7815000000001,1588.0125,0]
[34,null,{"$f":"C323*$K$4","v":3237.7435},3105.7469999999998,2240.7869999999998,1624.5029999999999,0]
[35,null,{"$f":"C324*$K$4","v":3318.8335000000002},3185.0350000000003,2292.1440000000002,1661.8945000000001,0]
[36,null,{"$f":"C325*$K$4","v":3403.5275000000001},3263.8724999999999,2344.8525,1700.1870000000001,0]
[37,null,{"$f":"C326*$K$4","v":3489.5729999999999},3348.116,2399.8135000000002,1739.3805,0]
[38,null,{"$f":"C327*$K$4","v":3577.4204999999997},3434.1615000000002,2457.9279999999999,1780.8264999999999,0]
[39,null,{"$f":"C328*$K$4","v":3669.3225000000002},3521.1079999999997,2516.9434999999999,1824.5250000000001,0]
[40,null,{"$f":"C329*$K$4","v":3763.4769999999999},3612.1090000000004,2575.9590000000003,1867.3225,0]
[41,null,{"$f":"C330*$K$4","v":3859.8840000000005},3703.5605,2638.1279999999997,1911.9220000000003,0]
[42,null,{"$f":"C331*$K$4","v":3958.0929999999998},3797.7150000000001,2702.5495000000001,1959.6750000000002,0]
[43,null,{"$f":"C332*$K$4","v":4060.8069999999998},3897.2754999999997,2767.8719999999998,2006.0764999999999,0]
[44,null,{"$f":"C333*$K$4","v":4163.5209999999997},3995.4845,2834.5459999999998,2053.8295000000003,0]
[45,null,{"$f":"C334*$K$4","v":4270.2894999999999},4098.1985000000004,2904.3735000000001,2104.7359999999999,0]
[46,null,{"$f":"C335*$K$4","v":4378.8600000000006},4201.8135000000002,2972.8494999999998,2155.192,0]
[47,null,{"$f":"C336*$K$4","v":4491.4850000000006},4308.5820000000003,3045.38,2208.8015,0]
[48,null,{"$f":"C337*$K$4","v":4605.9120000000003},4418.5039999999999,3121.9650000000001,2261.9604999999997,0]
[49,null,{"$f":"C338*$K$4","v":4718.9875000000002},4528.8764999999994,3197.6490000000003,2317.3719999999998,0]
[50,null,{"$f":"C339*$K$4","v":4839.7214999999997},4643.3035,3273.3330000000001,2374.1350000000002,0]
[51,null,{"$f":"C340*$K$4","v":4960.9059999999999},4758.6314999999995,3355.7745,2432.7000000000003,0]
[52,null,{"$f":"C341*$K$4","v":5083.8924999999999},4878.4645,3435.0625,2489.9135000000001,0]
[53,null,{"$f":"C342*$K$4","v":5210.9335000000001},4998.7480000000005,3518.8554999999997,2550.7310000000002,0]
[54,null,{"$f":"C343*$K$4","v":5338.4250000000002},5123.9870000000001,3604.9010000000003,2612.4494999999997,0]
[55,null,{"$f":"C344*$K$4","v":5469.9709999999995},5249.6764999999996,3690.9465000000005,2675.5194999999999,0]
[56,null,{"$f":"C345*$K$4","v":5604.6705000000002},5376.7175000000007,3779.6950000000002,2738.5895,0]
[57,null,{"$f":"C346*$K$4","v":5741.1720000000005},5507.3625000000002,3867.9929999999999,2803.011,0]
[58,null,{"$f":"C347*$K$4","v":5879.4755000000005},5642.0619999999999,3961.2465000000002,2871.9375,0]
[59,null,{"$f":"C348*$K$4","v":6019.5810000000001},5776.7614999999996,4055.8515000000002,2939.0619999999999,0]
[60,null,{"$f":"C349*$K$4","v":6164.1914999999999},5914.6144999999997,4151.3575000000001,3009.34,0]
[61,null,{"$f":"C350*$K$4","v":6919.2295000000004},6639.4690000000001,4656.8184999999994,3375.1460000000002,0]
[62,null,{"$f":"C351*$K$4","v":7738.2384999999995},7424.6905000000006,5202.8244999999997,3772.9375,0]
[63,null,{"$f":"C352*$K$4","v":8618.5155000000013},8268.4770000000008,5796.1330000000007,4200.9125000000004,0]
[64,null,{"$f":"C353*$K$4","v":9560.0604999999996},9172.18,6432.6895000000004,4661.7739999999994,0]
[65,null,{"$f":"C354*$K$4","v":10564.225},10136.700499999999,7113.3950000000004,5155.5219999999999,0]
[66,null,{"$f":"C355*$K$4","v":11631.009},11158.885,7837.799,5681.2555000000002,0]
[67,null,{"$f":"C356*$K$4","v":12759.511500000001},12242.337500000001,8606.3520000000008,6237.1725000000006,0]
[68,null,{"$f":"C357*$K$4","v":13949.7325},13384.355000000001,9418.6035000000011,6826.4264999999996,0]
[69,null,{"$f":"C358*$K$4","v":15203.023500000001},14587.6405,10276.3555,7448.1165000000001,0]
[70,null,{"$f":"C359*$K$4","v":16518.483500000002},15851.293,11177.806,8100.8909999999996,0]
[71,null,{"$f":"C360*$K$4","v":17896.563000000002},17172.159,12122.955,8786.5519999999997,0]
[72,null,{"$f":"C361*$K$4","v":19336.8115},18552.490999999998,13113.604499999999,9504.1985000000004,0]
[73,null,{"$f":"C362*$K$4","v":20839.228999999999},19993.640500000001,14146.601000000001,10253.380000000001,0]
[74,null,{"$f":"C363*$K$4","v":22403.815500000001},21496.5085,15223.746500000001,11034.546999999999,0]
[75,null,{"$f":"C364*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[76,null,{"$f":"C365*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[77,null,{"$f":"C366*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[78,null,{"$f":"C367*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[79,null,{"$f":"C368*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[80,null,{"$f":"C369*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[81,null,{"$f":"C370*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[82,null,{"$f":"C371*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[83,null,{"$f":"C372*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[84,"o más",{"$f":"C373*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[1,"Hijo",{"$f":"C374*$K$4","v":1186.6170000000002},1137.5125,857.75199999999995,621.69000000000005,0]
[2,"Hijos",{"$f":"C375*$K$4","v":2015.9875000000002},1932.6450000000002,1458.2684999999999,1056.873,0]
[3,"Hijos o más",{"$f":"C376*$K$4","v":2845.3579999999997},2730.4804999999997,2057.4335000000001,1491.6055000000001,0]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$3","v":3485.6250000000005},{"$f":"D6*$K$3","v":3054.4250000000002},2523.9500000000003,2187.625,1653.8500000000001]
[19,null,{"$f":"C7*$K$3","v":3527.4250000000002},3092.1000000000004,2550.3500000000004,2212.1000000000004,1672.0000000000002]
[20,null,{"$f":"C8*$K$3","v":3572.8},3130.3250000000003,2578.4,2235.75,1689.325]
[21,null,{"$f":"C9*$K$3","v":3617.0750000000003},3170.7500000000005,2607.2750000000001,2261.0500000000002,1709.1250000000002]
[22,null,{"$f":"C10*$K$3","v":3663.8250000000003},3211.4500000000003,2638.0750000000003,2287.4500000000003,1728.65]
[23,null,{"$f":"C11*$K$3","v":3712.2250000000004},3254.9,2669.7000000000003,2314.6750000000002,1749.2750000000001]
[24,null,{"$f":"C12*$K$3","v":3762.0000000000005},3298.9,2701.3250000000003,2342.7250000000004,1770.45]
[25,null,{"$f":"C13*$K$3","v":3814.8},3343.4500000000003,2734.05,2370.5,1792.45]
[26,null,{"$f":"C14*$K$3","v":3889.6000000000004},3408.9,2783.8250000000003,2413.9500000000003,1824.3500000000001]
[27,null,{"$f":"C15*$K$3","v":3966.8750000000005},3477.9250000000002,2834.4250000000002,2458.2250000000004,1857.3500000000001]
[28,null,{"$f":"C16*$K$3","v":4048.55},3549.15,2887.5000000000005,2503.6000000000004,1892.825]
[29,null,{"$f":"C17*$K$3","v":4132.9750000000004},3622.8500000000004,2943.6000000000004,2552.5500000000002,1928.575]
[30,null,{"$f":"C18*$K$3","v":4219.875},3699.5750000000003,3002.1750000000002,2603.4250000000002,1967.075]
[31,null,{"$f":"C19*$K$3","v":4311.1750000000002},3779.8750000000005,3060.2000000000003,2654.3,2005.3000000000002]
[32,null,{"$f":"C20*$K$3","v":4403.8500000000004},3859.9,3124.2750000000001,2709.3,2046.8250000000003]
[33,null,{"$f":"C21*$K$3","v":4501.75},3945.9750000000004,3187.2500000000005,2764.8500000000004,2089.1750000000002]
[34,null,{"$f":"C22*$K$3","v":4601.5750000000007},4032.3250000000003,3254.0750000000003,2822.8750000000005,2132.0750000000003]
[35,null,{"$f":"C23*$K$3","v":4703.875},4123.0750000000007,3323.3750000000005,2882.0000000000005,2178]
[36,null,{"$f":"C24*$K$3","v":4809.75},4215.4750000000004,3393.2250000000004,2943.05,2223.1000000000004]
[37,null,{"$f":"C25*$K$3","v":4918.375},4311.4500000000007,3468.3,3007.4,2272.6000000000004]
[38,null,{"$f":"C26*$K$3","v":5031.4000000000005},4410.1750000000002,3543.3750000000005,3072.8500000000004,2321.2750000000001]
[39,null,{"$f":"C27*$K$3","v":5145.8},4510.2750000000005,3621.2000000000003,3139.6750000000002,2372.9750000000004]
[40,null,{"$f":"C28*$K$3","v":5263.2250000000004},4614.2250000000004,3700.1250000000005,3208.9750000000004,2425.2250000000004]
[41,null,{"$f":"C29*$K$3","v":5385.3250000000007},4720.9250000000002,3783.1750000000002,3279.9250000000002,2479.125]
[42,null,{"$f":"C30*$K$3","v":5510.4500000000007},4829,3868.15,3354.4500000000003,2534.4]
[43,null,{"$f":"C31*$K$3","v":5637.7750000000005},4941.2000000000007,3953.9500000000003,3428.4250000000002,2591.3250000000003]
[44,null,{"$f":"C32*$K$3","v":5768.1250000000009},5056.7000000000007,4043.05,3506.2500000000005,2649.3500000000004]
[45,null,{"$f":"C33*$K$3","v":5902.05},5173.8500000000004,4134.3500000000004,3585.4500000000003,2709.5750000000003]
[46,null,{"$f":"C34*$K$3","v":6039.0000000000009},5292.9250000000002,4227.5750000000007,3666.0250000000001,2770.3500000000004]
[47,null,{"$f":"C35*$K$3","v":6178.7000000000007},5416.6750000000002,4323.2750000000005,3748.5250000000001,2833.3250000000003]
[48,null,{"$f":"C36*$K$3","v":6322.5250000000005},5540.1500000000005,4420.9000000000005,3833.7750000000001,2896.5750000000003]
[49,null,{"$f":"C37*$K$3","v":6467.7250000000004},5669.4000000000005,4520.4500000000007,3919.8500000000004,2962.5750000000003]
[50,null,{"$f":"C38*$K$3","v":6617.3250000000007},5799.2000000000007,4623.3,4008.9500000000003,3029.4]
[51,null,{"$f":"C39*$K$3","v":6769.6750000000002},5933.6750000000002,4728.625,4099.7000000000007,3097.8750000000005]
[52,null,{"$f":"C40*$K$3","v":6924.2250000000004},6070.35,4833.6750000000002,4191.8250000000007,3167.4500000000003]
[53,null,{"$f":"C41*$K$3","v":7082.9000000000005},6208.6750000000002,4942.8500000000004,4286.4250000000002,3238.9500000000003]
[54,null,{"$f":"C42*$K$3","v":7245.1500000000005},6350.0250000000005,5054.7750000000005,4383.2250000000004,3311.8250000000003]
[55,null,{"$f":"C43*$K$3","v":7410.4250000000002},6494.6750000000002,5167.8,4480.8500000000004,3386.6250000000005]
[56,null,{"$f":"C44*$K$3","v":7577.0750000000007},6641.5250000000005,5283.5750000000007,4581.5,3461.7000000000003]
[57,null,{"$f":"C45*$K$3","v":7748.4000000000005},6791.6750000000002,5400.4500000000007,4682.1500000000005,3538.7000000000003]
[58,null,{"$f":"C46*$K$3","v":7922.7500000000009},6945.4000000000005,5519.8,4786.6500000000005,3617.3500000000004]
[59,null,{"$f":"C47*$K$3","v":8099.5750000000007},7098.85,5643.0000000000009,4893.0750000000007,3697.3750000000005]
[60,null,{"$f":"C48*$K$3","v":8279.7000000000007},7257.5250000000005,5766.7500000000009,5000.3250000000007,3778.7750000000001]
[61,null,{"$f":"C49*$K$3","v":9226.8000000000011},8088.0250000000005,6423.7250000000004,5569.85,4209.1500000000005]
[62,null,{"$f":"C50*$K$3","v":10251.450000000001},8985.625,7134.3250000000007,6185.85,4674.4500000000007]
[63,null,{"$f":"C51*$K$3","v":11354.475},9951.9750000000004,7901.3000000000011,6851.35,5177.4250000000002]
[64,null,{"$f":"C52*$K$3","v":12532.025000000001},10984.325000000001,8722.4500000000007,7563.3250000000007,5716.1500000000005]
[65,null,{"$f":"C53*$K$3","v":13789.325000000001},12086.525000000001,9600.5250000000015,8324.8000000000011,6290.6250000000009]
[66,null,{"$f":"C54*$K$3","v":15123.35},13256.375000000002,10534.425000000001,9134.125,6903.3250000000007]
[67,null,{"$f":"C55*$K$3","v":16533.825000000001},14492.775000000001,11523.050000000001,9991.3000000000011,7550.6750000000002]
[68,null,{"$f":"C56*$K$3","v":18021.300000000003},15795.45,12567.775000000001,10897.975,8235.7000000000007]
[69,null,{"$f":"C57*$K$3","v":19587.975000000002},17168.800000000003,13667.775000000001,11851.400000000001,8955.375]
[70,null,{"$f":"C58*$K$3","v":21230},18608.7,14824.425000000001,12854.325000000001,9713.8250000000007]
[71,null,{"$f":"C59*$K$3","v":22951.225000000002},20117.075000000001,16035.250000000002,13904.000000000002,10506.375]
[72,null,{"$f":"C60*$K$3","v":24748.350000000002},21692,17302.45,15002.900000000001,11337.425000000001]
[73,null,{"$f":"C61*$K$3","v":26623.850000000002},23336.500000000004,18623,16149.375000000002,12202.85]
[74,null,{"$f":"C62*$K$3","v":28575.800000000003},25047.550000000003,20001.850000000002,17343.975000000002,13105.675000000001]
[75,null,{"$f":"C63*$K$3","v":30605.575000000001},26825.975000000002,21435.15,18586.7,14045.075000000001]
[76,null,{"$f":"C64*$K$3","v":30605.575000000001},26825.975000000002,21435.15,18586.7,14045.075000000001]
[77,null,{"$f":"C65*$K$3","v":30605.575000000001},26825.975000000002,21435.15,18586.7,14045.075000000001]
[78,null,{"$f":"C66*$K$3","v":30605.575000000001},26825.975000000002,21435.15,18586.7,14045.075000000001]
[79,null,{"$f":"C67*$K$3","v":30605.575000000001},26825.975000000002,21435.15,18586.7,14045.075000000001]
[80,null,{"$f":"C68*$K$3","v":30605.575000000001},26825.975000000002,21435.15,18586.7,14045.075000000001]
[81,null,{"$f":"C69*$K$3","v":30605.575000000001},26825.975000000002,21435.15,18586.7,14045.075000000001]
[82,null,{"$f":"C70*$K$3","v":30605.575000000001},26825.975000000002,21435.15,18586.7,14045.075000000001]
[83,null,{"$f":"C71*$K$3","v":30605.575000000001},26825.975000000002,21435.15,18586.7,14045.075000000001]
[84,"o más",{"$f":"C72*$K$3","v":30605.575000000001},26825.975000000002,21435.15,18586.7,14045.075000000001]
[1,"Hijo",{"$f":"C73*$K$3","v":1569.7},1375,1135.75,985.60000000000014,744.7]
[2,"Hijos",{"$f":"C74*$K$3","v":2667.5},2338.3250000000003,1929.95,1674.4750000000001,1265.2750000000001]
[3,"Hijos o más",{"$f":"C75*$K$3","v":3764.4750000000004},3300.8250000000003,2725.25,2363.625,1786.1250000000002]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$3","v":1465.1450000000002},{"$f":"D156*$K$3","v":1330.27125},995.3075,720.18375000000003,0]
[19,null,{"$f":"C157*$K$3","v":1483.8450000000003},1346.63375,1004.42375,726.96250000000009,0]
[20,null,{"$f":"C158*$K$3","v":1501.8437500000002},1362.7625,1014.70875,734.4425,0]
[21,null,{"$f":"C159*$K$3","v":1521.01125},1379.8262500000001,1024.9937500000001,742.15625000000011,0]
[22,null,{"$f":"C160*$K$3","v":1539.9450000000002},1398.76,1035.7462500000001,750.1037500000001,0]
[23,null,{"$f":"C161*$K$3","v":1560.74875},1416.75875,1046.7325000000001,758.05124999999998,0]
[24,null,{"$f":"C162*$K$3","v":1582.2537500000001},1436.16,1058.42,766.23249999999996,0]
[25,null,{"$f":"C163*$K$3","v":1603.9925000000001},1455.3274999999999,1070.3412500000002,774.64750000000004,0]
[26,null,{"$f":"C164*$K$3","v":1635.3150000000001},1484.5462499999999,1088.3400000000001,787.73750000000007,0]
[27,null,{"$f":"C165*$K$3","v":1667.5725},1514.2325000000001,1106.8062500000001,801.06124999999997,0]
[28,null,{"$f":"C166*$K$3","v":1701.9337499999999},1544.6200000000001,1125.74,815.08625000000006,0]
[29,null,{"$f":"C167*$K$3","v":1737.6975},1576.8775000000001,1146.31,830.28,0]
[30,null,{"$f":"C168*$K$3","v":1774.39625},1611.0050000000001,1167.5812500000002,845.47375,0]
[31,null,{"$f":"C169*$K$3","v":1812.0300000000002},1645.1325000000002,1190.02125,861.36875000000009,0]
[32,null,{"$f":"C170*$K$3","v":1851.5337500000001},1680.6625000000001,1212.4612500000001,877.96500000000003,0]
[33,null,{"$f":"C171*$K$3","v":1891.9725000000001},1717.5950000000003,1236.77125,895.02875000000006,0]
[34,null,{"$f":"C172*$K$3","v":1934.0475000000001},1755.22875,1261.0812500000002,913.02750000000003,0]
[35,null,{"$f":"C173*$K$3","v":1977.29125},1794.9662499999999,1287.26125,932.19500000000005,0]
[36,null,{"$f":"C174*$K$3","v":2022.1712500000001},1835.1712500000001,1314.1425000000002,951.12875000000008,0]
[37,null,{"$f":"C175*$K$3","v":2067.9862499999999},1876.5450000000003,1341.49125,970.76374999999996,0]
[38,null,{"$f":"C176*$K$3","v":2114.9700000000003},1920.0225,1369.54125,991.33375000000001,0]
[39,null,{"$f":"C177*$K$3","v":2163.82375},1964.2012500000003,1398.5262500000001,1012.37125,0]
[40,null,{"$f":"C178*$K$3","v":2213.3787499999999},2009.0812500000002,1427.7450000000001,1033.4087500000001,0]
[41,null,{"$f":"C179*$K$3","v":2264.80375},2055.3637500000004,1458.36625,1055.615,0]
[42,null,{"$f":"C180*$K$3","v":2315.9949999999999},2102.3474999999999,1490.62375,1078.5225,0]
[43,null,{"$f":"C181*$K$3","v":2370.92625},2150.9675000000002,1523.115,1103.3000000000002,0]
[44,null,{"$f":"C182*$K$3","v":2424.4549999999999},2200.7562500000004,1556.7750000000001,1127.3762500000003,0]
[45,null,{"$f":"C183*$K$3","v":2481.2562500000004},2252.415,1591.3700000000001,1152.1537499999999,0]
[46,null,{"$f":"C184*$K$3","v":2539.2262500000002},2304.3074999999999,1626.4325000000001,1176.9312500000001,0]
[47,null,{"$f":"C185*$K$3","v":2598.1312500000004},2357.6025000000004,1662.6637500000002,1203.8125,0]
[48,null,{"$f":"C186*$K$3","v":2657.9712500000005},2412.0662500000003,1699.5962500000001,1229.9925000000001,0]
[49,null,{"$f":"C187*$K$3","v":2719.6812500000001},2467.69875,1737.23,1257.3412499999999,0]
[50,null,{"$f":"C188*$K$3","v":2781.625},2524.9674999999997,1775.7987500000002,1285.3912499999999,0]
[51,null,{"$f":"C189*$K$3","v":2845.6725000000001},2582.9375,1814.835,1313.9087500000001,0]
[52,null,{"$f":"C190*$K$3","v":2911.59},2642.0762500000001,1855.2737500000001,1343.1275000000001,0]
[53,null,{"$f":"C191*$K$3","v":2977.74125},2702.6174999999998,1896.8812500000001,1373.28125,0]
[54,null,{"$f":"C192*$K$3","v":3045.7625000000003},2763.3924999999999,1938.7225000000001,1403.2012500000001,0]
[55,null,{"$f":"C193*$K$3","v":3115.8875000000003},2827.2062500000002,1981.2650000000001,1434.5237500000001,0]
[56,null,{"$f":"C194*$K$3","v":3185.3112499999997},2891.2537500000003,2025.4437500000001,1466.3137500000003,0]
[57,null,{"$f":"C195*$K$3","v":3257.7737499999998},2956.2362499999999,2070.5575000000003,1499.2725,0]
[58,null,{"$f":"C196*$K$3","v":3330.9375000000005},3022.3875000000003,2115.9050000000002,1532.23125,0]
[59,null,{"$f":"C197*$K$3","v":3405.27},3090.4087500000005,2162.6550000000002,1564.9562500000002,0]
[60,null,{"$f":"C198*$K$3","v":3481.4725000000003},3159.3650000000002,2210.1062500000003,1599.7850000000001,0]
[61,null,{"$f":"C199*$K$3","v":3879.0812500000002},3520.2750000000001,2459.5174999999999,1780.4737500000001,0]
[62,null,{"$f":"C200*$K$3","v":4309.1812500000005},3910.6375000000003,2731.6025000000004,1977.29125,0]
[63,null,{"$f":"C201*$K$3","v":4772.7075000000004},4331.1537500000004,3024.7250000000004,2189.7700000000004,0]
[64,null,{"$f":"C202*$K$3","v":5268.0237500000003},4781.59,3340.2875000000004,2417.2087500000002,0]
[65,null,{"$f":"C203*$K$3","v":5796.2987500000008},5259.8425000000007,3676.8875000000003,2661.01,0]
[66,null,{"$f":"C204*$K$3","v":6357.5325000000003},5768.9500000000007,4035.6937500000004,2920.9400000000005,0]
[67,null,{"$f":"C205*$K$3","v":6950.5562500000005},6307.2762499999999,4416.9400000000005,3197.2325000000001,0]
[68,null,{"$f":"C206*$K$3","v":7576.07125},6875.0550000000012,4819.4575000000004,3487.7837500000005,0]
[69,null,{"$f":"C207*$K$3","v":8233.61},7472.9875000000002,5243.4800000000005,3795.1650000000004,0]
[70,null,{"$f":"C208*$K$3","v":8924.8087500000001},8099.4375000000009,5689.942500000001,4117.9737500000001,0]
[71,null,{"$f":"C209*$K$3","v":9648.03125},8755.34,6157.91,4457.1450000000004,0]
[72,null,{"$f":"C210*$K$3","v":10403.2775},9441.6299999999992,6646.4475000000002,4810.8087500000001,0]
[73,null,{"$f":"C211*$K$3","v":11191.95},10156.4375,7158.1262500000003,5180.3675000000003,0]
[74,null,{"$f":"C212*$K$3","v":12011.945},10901.39875,7691.31,5566.99,0]
[75,null,{"$f":"C213*$K$3","v":12865.366250000001},11675.812500000002,8245.53125,5967.6375000000007,0]
[76,null,{"$f":"C214*$K$3","v":12865.366250000001},11675.812500000002,8245.53125,5967.6375000000007,0]
[77,null,{"$f":"C215*$K$3","v":12865.366250000001},11675.812500000002,8245.53125,5967.6375000000007,0]
[78,null,{"$f":"C216*$K$3","v":12865.366250000001},11675.812500000002,8245.53125,5967.6375000000007,0]
[79,null,{"$f":"C217*$K$3","v":12865.366250000001},11675.812500000002,8245.53125,5967.6375000000007,0]
[80,null,{"$f":"C218*$K$3","v":12865.366250000001},11675.812500000002,8245.53125,5967.6375000000007,0]
[81,null,{"$f":"C219*$K$3","v":12865.366250000001},11675.812500000002,8245.53125,5967.6375000000007,0]
[82,null,{"$f":"C220*$K$3","v":12865.366250000001},11675.812500000002,8245.53125,5967.6375000000007,0]
[83,null,{"$f":"C221*$K$3","v":12865.366250000001},11675.812500000002,8245.53125,5967.6375000000007,0]
[84,"o más",{"$f":"C222*$K$3","v":12865.366250000001},11675.812500000002,8245.53125,5967.6375000000007,0]
[1,"Hijo",{"$f":"C223*$K$3","v":659.40875000000005},599.10124999999994,448.09875000000005,324.67874999999998,0]
[2,"Hijos",{"$f":"C224*$K$3","v":1121.5325},1017.2800000000001,761.5575,551.88374999999996,0]
[3,"Hijos o más",{"$f":"C225*$K$3","v":1582.7212500000001},1436.8612500000002,1074.0812500000002,777.45249999999999,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C307*$K$3","v":1224.3825000000002},{"$f":"D307*$K$3","v":1174.3599999999999},885.67875000000015,642.11125000000004,0]
[19,null,{"$f":"C308*$K$3","v":1241.68},1191.4237500000002,895.26250000000005,649.59125000000006,0]
[20,null,{"$f":"C309*$K$3","v":1258.0425},1207.7862500000001,905.78125000000011,656.6037500000001,0]
[21,null,{"$f":"C310*$K$3","v":1277.21},1225.7850000000001,916.06625000000008,664.3175,0]
[22,null,{"$f":"C311*$K$3","v":1296.6112500000002},1243.5500000000002,927.52,672.49874999999997,0]
[23,null,{"$f":"C312*$K$3","v":1316.2462499999999},1262.9512500000001,939.44125000000008,681.61500000000001,0]
[24,null,{"$f":"C313*$K$3","v":1336.5825000000002},1282.3525,951.36250000000007,689.79624999999999,0]
[25,null,{"$f":"C314*$K$3","v":1358.0875000000001},1302.4550000000002,963.98500000000013,698.91250000000002,0]
[26,null,{"$f":"C315*$K$3","v":1388.4750000000001},1331.44,982.45124999999996,712.70375000000013,0]
[27,null,{"$f":"C316*$K$3","v":1420.2649999999999},1363.4637500000001,1001.15125,726.495,0]
[28,null,{"$f":"C317*$K$3","v":1453.2237500000001},1394.5525,1021.02,740.98750000000007,0]
[29,null,{"$f":"C318*$K$3","v":1488.2862500000001},1427.51125,1043.46,756.18125000000009,0]
[30,null,{"$f":"C319*$K$3","v":1524.0500000000002},1462.34,1064.4975000000002,772.07624999999996,0]
[31,null,{"$f":"C320*$K$3","v":1561.2162499999999},1497.8700000000001,1088.10625,789.60749999999996,0]
[32,null,{"$f":"C321*$K$3","v":1599.5512500000002},1535.0362500000001,1112.1825000000001,805.97,0]
[33,null,{"$f":"C322*$K$3","v":1638.5875000000001},1572.43625,1136.7262500000002,823.96875000000011,0]
[34,null,{"$f":"C323*$K$3","v":1679.9612500000001},1611.4725000000001,1162.6724999999999,842.90250000000003,0]
[35,null,{"$f":"C324*$K$3","v":1722.0362500000001},1652.6125000000002,1189.3200000000002,862.30375000000015,0]
[36,null,{"$f":"C325*$K$3","v":1765.98125},1693.5187500000002,1216.66875,882.17250000000013,0]
[37,null,{"$f":"C326*$K$3","v":1810.6275000000001},1737.23,1245.18625,902.50875000000008,0]
[38,null,{"$f":"C327*$K$3","v":1856.20875},1781.8762500000003,1275.3399999999999,924.01374999999996,0]
[39,null,{"$f":"C328*$K$3","v":1903.8937500000002},1826.99,1305.9612500000001,946.68750000000011,0]
[40,null,{"$f":"C329*$K$3","v":1952.7474999999999},1874.2075000000002,1336.5825000000002,968.89375000000007,0]
[41,null,{"$f":"C330*$K$3","v":2002.7700000000002},1921.6587500000001,1368.84,992.03500000000008,0]
[42,null,{"$f":"C331*$K$3","v":2053.7275},1970.5125,1402.2662499999999,1016.8125000000001,0]
[43,null,{"$f":"C332*$K$3","v":2107.0225},2022.1712500000001,1436.16,1040.8887500000001,0]
[44,null,{"$f":"C333*$K$3","v":2160.3175000000001},2073.1287499999999,1470.7550000000001,1065.6662500000002,0]
[45,null,{"$f":"C334*$K$3","v":2215.7162499999999},2126.4237499999999,1506.9862500000002,1092.08,0]
[46,null,{"$f":"C335*$K$3","v":2272.0500000000002},2180.1862500000002,1542.5162500000001,1118.2600000000002,0]
[47,null,{"$f":"C336*$K$3","v":2330.4875000000002},2235.585,1580.15,1146.0762500000001,0]
[48,null,{"$f":"C337*$K$3","v":2389.86},2292.62,1619.8875,1173.6587500000001,0]
[49,null,{"$f":"C338*$K$3","v":2448.53125},2349.8887500000001,1659.1575000000003,1202.4100000000001,0]
[50,null,{"$f":"C339*$K$3","v":2511.17625},2409.26125,1698.4275,1231.8625000000002,0]
[51,null,{"$f":"C340*$K$3","v":2574.0549999999998},2469.1012500000002,1741.2037500000001,1262.25,0]
[52,null,{"$f":"C341*$K$3","v":2637.8687500000001},2531.2787499999999,1782.3437500000002,1291.93625,0]
[53,null,{"$f":"C342*$K$3","v":2703.7862500000001},2593.6900000000005,1825.82125,1323.4925000000001,0]
[54,null,{"$f":"C343*$K$3","v":2769.9375},2658.6725000000001,1870.4675000000002,1355.5162499999999,0]
[55,null,{"$f":"C344*$K$3","v":2838.1925000000001},2723.8887500000001,1915.1137500000002,1388.24125,0]
[56,null,{"$f":"C345*$K$3","v":2908.0837500000002},2789.8062500000001,1961.1625000000001,1420.9662499999999,0]
[57,null,{"$f":"C346*$K$3","v":2978.9100000000003},2857.5937500000005,2006.9775,1454.3925000000002,0]
[58,null,{"$f":"C347*$K$3","v":3050.6712500000003},2927.4850000000001,2055.3637500000004,1490.1562500000002,0]
[59,null,{"$f":"C348*$K$3","v":3123.3674999999998},2997.3762500000003,2104.4512500000001,1524.9850000000001,0]
[60,null,{"$f":"C349*$K$3","v":3198.4012499999999},3068.9037499999999,2154.0062500000004,1561.45,0]
[61,null,{"$f":"C350*$K$3","v":3590.1662500000002},3445.0075000000002,2416.2737499999998,1751.2550000000001,0]
[62,null,{"$f":"C351*$K$3","v":4015.1237500000002},3852.4337500000006,2699.5787500000001,1957.6562500000002,0]
[63,null,{"$f":"C352*$K$3","v":4471.8712500000001},4290.2475000000004,3007.4275000000002,2179.71875,0]
[64,null,{"$f":"C353*$K$3","v":4960.4087499999996},4759.1500000000005,3337.7162499999999,2418.8449999999998,0]
[65,null,{"$f":"C354*$K$3","v":5481.4375},5259.6087500000003,3690.9125000000004,2675.0350000000003,0]
[66,null,{"$f":"C355*$K$3","v":6034.9575000000004},5789.9875000000002,4066.7825000000003,2947.8212500000004,0]
[67,null,{"$f":"C356*$K$3","v":6620.5012500000003},6352.1562500000009,4465.5600000000004,3236.2687500000002,0]
[68,null,{"$f":"C357*$K$3","v":7238.0687500000004},6944.7125000000005,4887.0112500000005,3542.0137500000001,0]
[69,null,{"$f":"C358*$K$3","v":7888.3612500000008},7569.0587500000001,5332.07125,3864.5887499999999,0]
[70,null,{"$f":"C359*$K$3","v":8570.911250000001},8224.7275000000009,5799.8050000000003,4203.2925000000005,0]
[71,null,{"$f":"C360*$K$3","v":9285.9525000000012},8910.0825000000004,6290.2125000000005,4559.0599999999995,0]
[72,null,{"$f":"C361*$K$3","v":10033.251249999999},9626.2924999999996,6804.2287500000002,4931.4237500000008,0]
[73,null,{"$f":"C362*$K$3","v":10812.807499999999},10374.05875,7340.2175000000007,5320.1500000000005,0]
[74,null,{"$f":"C363*$K$3","v":11624.62125},11153.848749999999,7899.1137500000004,5725.4724999999999,0]
[75,null,{"$f":"C364*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[76,null,{"$f":"C365*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[77,null,{"$f":"C366*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[78,null,{"$f":"C367*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[79,null,{"$f":"C368*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[80,null,{"$f":"C369*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[81,null,{"$f":"C370*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[82,null,{"$f":"C371*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[83,null,{"$f":"C372*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[84,"o más",{"$f":"C373*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[1,"Hijo",{"$f":"C374*$K$3","v":615.6975000000001},590.21875,445.06,322.57500000000005,0]
[2,"Hijos",{"$f":"C375*$K$3","v":1046.03125},1002.7875000000001,756.64875000000006,548.37750000000005,0]
[3,"Hijos o más",{"$f":"C376*$K$3","v":1476.365},1416.75875,1067.5362500000001,773.94625000000008,0]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,0,1000,2000,null,null,null,"TARIFA BASE",null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"M912","v":32245},{"$f":"N912","v":20807},0,null,null,null,32245,20807,null,null,{"$f":"I912*$O$4","v":32245},{"$f":"J912*$O$4","v":20807},0]
[19,null,{"$f":"M913","v":32668},{"$f":"N913","v":21079},{"$f":"O913","v":0},null,null,null,32668,21079,null,null,{"$f":"I913*$O$4","v":32668},{"$f":"J913*$O$4","v":21079},{"$f":"K913*$O$4","v":0}]
[20,null,33101,21360,0,null,null,null,33101,21360,null,null,33101,21360,0]
[21,null,33553,21651,0,null,null,null,33553,21651,null,null,33553,21651,0]
[22,null,34023,21952,0,null,null,null,34023,21952,null,null,34023,21952,0]
[23,null,34503,22259,0,null,null,null,34503,22259,null,null,34503,22259,0]
[24,null,34993,22577,0,null,null,null,34993,22577,null,null,34993,22577,0]
[25,null,35501,22907,0,null,null,null,35501,22907,null,null,35501,22907,0]
[26,null,36235,23380,0,null,null,null,36235,23380,null,null,36235,23380,0]
[27,null,36993,23869,0,null,null,null,36993,23869,null,null,36993,23869,0]
[28,null,37782,24377,0,null,null,null,37782,24377,null,null,37782,24377,0]
[29,null,38600,24906,0,null,null,null,38600,24906,null,null,38600,24906,0]
[30,null,39439,25450,0,null,null,null,39439,25450,null,null,39439,25450,0]
[31,null,40312,26010,0,null,null,null,40312,26010,null,null,40312,26010,0]
[32,null,41208,26587,0,null,null,null,41208,26587,null,null,41208,26587,0]
[33,null,42137,27186,0,null,null,null,42137,27186,null,null,42137,27186,0]
[34,null,43089,27803,0,null,null,null,43089,27803,null,null,43089,27803,0]
[35,null,44070,28434,0,null,null,null,44070,28434,null,null,44070,28434,0]
[36,null,45079,29085,0,null,null,null,45079,29085,null,null,45079,29085,0]
[37,null,46112,29752,0,null,null,null,46112,29752,null,null,46112,29752,0]
[38,null,47172,30438,0,null,null,null,47172,30438,null,null,47172,30438,0]
[39,null,48268,31140,0,null,null,null,48268,31140,null,null,48268,31140,0]
[40,null,49383,31860,0,null,null,null,49383,31860,null,null,49383,31860,0]
[41,null,50529,32601,0,null,null,null,50529,32601,null,null,50529,32601,0]
[42,null,51700,33357,0,null,null,null,51700,33357,null,null,51700,33357,0]
[43,null,52896,34128,0,null,null,null,52896,34128,null,null,52896,34128,0]
[44,null,54123,34922,0,null,null,null,54123,34922,null,null,54123,34922,0]
[45,null,55382,35728,0,null,null,null,55382,35728,null,null,55382,35728,0]
[46,null,56663,36558,0,null,null,null,56663,36558,null,null,56663,36558,0]
[47,null,57973,37405,0,null,null,null,57973,37405,null,null,57973,37405,0]
[48,null,59309,38267,0,null,null,null,59309,38267,null,null,59309,38267,0]
[49,null,60676,39145,0,null,null,null,60676,39145,null,null,60676,39145,0]
[50,null,62068,40048,0,null,null,null,62068,40048,null,null,62068,40048,0]
[51,null,63485,40962,0,null,null,null,63485,40962,null,null,63485,40962,0]
[52,null,64931,41894,0,null,null,null,64931,41894,null,null,64931,41894,0]
[53,null,66405,42840,0,null,null,null,66405,42840,null,null,66405,42840,0]
[54,null,67909,43814,0,null,null,null,67909,43814,null,null,67909,43814,0]
[55,null,69436,44802,0,null,null,null,69436,44802,null,null,69436,44802,0]
[56,null,70990,45802,0,null,null,null,70990,45802,null,null,70990,45802,0]
[57,null,72577,46827,0,null,null,null,72577,46827,null,null,72577,46827,0]
[58,null,74187,47863,0,null,null,null,74187,47863,null,null,74187,47863,0]
[59,null,75824,48921,0,null,null,null,75824,48921,null,null,75824,48921,0]
[60,null,77490,49998,0,null,null,null,77490,49998,null,null,77490,49998,0]
[61,null,86232,55637,0,null,null,null,86232,55637,null,null,86232,55637,0]
[62,null,95660,61718,0,null,null,null,95660,61718,null,null,95660,61718,0]
[63,null,105775,68242,0,null,null,null,105775,68242,null,null,105775,68242,0]
[64,null,116575,75207,0,null,null,null,116575,75207,null,null,116575,75207,0]
[65,null,128057,82620,0,null,null,null,128057,82620,null,null,128057,82620,0]
[66,null,140231,90473,0,null,null,null,140231,90473,null,null,140231,90473,0]
[67,null,153086,98766,0,null,null,null,153086,98766,null,null,153086,98766,0]
[68,null,166628,107503,0,null,null,null,166628,107503,null,null,166628,107503,0]
[69,null,180853,116683,0,null,null,null,180853,116683,null,null,180853,116683,0]
[70,null,195767,126305,0,null,null,null,195767,126305,null,null,195767,126305,0]
[71,null,211366,136366,0,null,null,null,211366,136366,null,null,211366,136366,0]
[72,null,227652,146875,0,null,null,null,227652,146875,null,null,227652,146875,0]
[73,null,244626,157824,0,null,null,null,244626,157824,null,null,244626,157824,0]
[74,null,262285,169216,0,null,null,null,262285,169216,null,null,262285,169216,0]
[75,null,280619,181049,0,null,null,null,280619,181049,null,null,280619,181049,0]
[76,null,280619,181049,0,null,null,null,280619,181049,null,null,280619,181049,0]
[77,null,280619,181049,0,null,null,null,280619,181049,null,null,280619,181049,0]
[78,null,280619,181049,0,null,null,null,280619,181049,null,null,280619,181049,0]
[79,null,280619,181049,0,null,null,null,280619,181049,null,null,280619,181049,0]
[80,null,280619,181049,0,null,null,null,280619,181049,null,null,280619,181049,0]
[81,null,280619,181049,0,null,null,null,280619,181049,null,null,280619,181049,0]
[82,null,280619,181049,0,null,null,null,280619,181049,null,null,280619,181049,0]
[83,null,{"$f":"M977","v":280619},{"$f":"N977","v":181049},{"$f":"O977","v":0},null,null,null,280619,181049,null,null,{"$f":"I977*$O$4","v":280619},{"$f":"J977*$O$4","v":181049},{"$f":"K977*$O$4","v":0}]
[84,"o más",280619,181049,0,null,null,null,280619,181049,null,null,280619,181049,0]
[1,"Hijo",14514,9365,0,null,null,null,14514,9365,null,null,14514,9365,0]
[2,"Hijos",24668,15917,0,null,null,null,24668,15917,null,null,24668,15917,0]
[3,"Hijos o más",34823,22468,0,null,null,null,34823,22468,null,null,34823,22468,0]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$2","v":3009.5333333333333},{"$f":"D912*$K$2","v":1941.9866666666667},0,0,0]
[19,null,{"$f":"C913*$K$2","v":3049.0133333333333},1967.3733333333334,0,0,0]
[20,null,{"$f":"C914*$K$2","v":3089.4266666666667},1993.6000000000001,0,0,0]
[21,null,{"$f":"C915*$K$2","v":3131.6133333333337},2020.76,0,0,0]
[22,null,{"$f":"C916*$K$2","v":3175.48},2048.8533333333335,0,0,0]
[23,null,{"$f":"C917*$K$2","v":3220.28},2077.5066666666667,0,0,0]
[24,null,{"$f":"C918*$K$2","v":3266.0133333333333},2107.186666666667,0,0,0]
[25,null,{"$f":"C919*$K$2","v":3313.4266666666667},2137.9866666666667,0,0,0]
[26,null,{"$f":"C920*$K$2","v":3381.9333333333334},2182.1333333333332,0,0,0]
[27,null,{"$f":"C921*$K$2","v":3452.6800000000003},2227.7733333333335,0,0,0]
[28,null,{"$f":"C922*$K$2","v":3526.32},2275.186666666667,0,0,0]
[29,null,{"$f":"C923*$K$2","v":3602.666666666667},2324.56,0,0,0]
[30,null,{"$f":"C924*$K$2","v":3680.9733333333334},2375.3333333333335,0,0,0]
[31,null,{"$f":"C925*$K$2","v":3762.4533333333334},2427.6,0,0,0]
[32,null,{"$f":"C926*$K$2","v":3846.0800000000004},2481.4533333333334,0,0,0]
[33,null,{"$f":"C927*$K$2","v":3932.7866666666669},2537.36,0,0,0]
[34,null,{"$f":"C928*$K$2","v":4021.6400000000003},2594.9466666666667,0,0,0]
[35,null,{"$f":"C929*$K$2","v":4113.2},2653.84,0,0,0]
[36,null,{"$f":"C930*$K$2","v":4207.3733333333339},2714.6,0,0,0]
[37,null,{"$f":"C931*$K$2","v":4303.7866666666669},2776.8533333333335,0,0,0]
[38,null,{"$f":"C932*$K$2","v":4402.72},2840.88,0,0,0]
[39,null,{"$f":"C933*$K$2","v":4505.0133333333333},2906.4,0,0,0]
[40,null,{"$f":"C934*$K$2","v":4609.08},2973.6,0,0,0]
[41,null,{"$f":"C935*$K$2","v":4716.04},3042.76,0,0,0]
[42,null,{"$f":"C936*$K$2","v":4825.3333333333339},3113.32,0,0,0]
[43,null,{"$f":"C937*$K$2","v":4936.96},3185.28,0,0,0]
[44,null,{"$f":"C938*$K$2","v":5051.4800000000005},3259.3866666666668,0,0,0]
[45,null,{"$f":"C939*$K$2","v":5168.9866666666667},3334.6133333333337,0,0,0]
[46,null,{"$f":"C940*$K$2","v":5288.5466666666671},3412.0800000000004,0,0,0]
[47,null,{"$f":"C941*$K$2","v":5410.8133333333335},3491.1333333333337,0,0,0]
[48,null,{"$f":"C942*$K$2","v":5535.5066666666671},3571.586666666667,0,0,0]
[49,null,{"$f":"C943*$K$2","v":5663.0933333333332},3653.5333333333333,0,0,0]
[50,null,{"$f":"C944*$K$2","v":5793.0133333333333},3737.8133333333335,0,0,0]
[51,null,{"$f":"C945*$K$2","v":5925.2666666666673},3823.1200000000003,0,0,0]
[52,null,{"$f":"C946*$K$2","v":6060.2266666666674},3910.106666666667,0,0,0]
[53,null,{"$f":"C947*$K$2","v":6197.8},3998.4,0,0,0]
[54,null,{"$f":"C948*$K$2","v":6338.1733333333332},4089.3066666666668,0,0,0]
[55,null,{"$f":"C949*$K$2","v":6480.6933333333336},4181.5200000000004,0,0,0]
[56,null,{"$f":"C950*$K$2","v":6625.7333333333336},4274.8533333333335,0,0,0]
[57,null,{"$f":"C951*$K$2","v":6773.8533333333335},4370.5200000000004,0,0,0]
[58,null,{"$f":"C952*$K$2","v":6924.12},4467.2133333333331,0,0,0]
[59,null,{"$f":"C953*$K$2","v":7076.9066666666668},4565.96,0,0,0]
[60,null,{"$f":"C954*$K$2","v":7232.4000000000005},4666.4800000000005,0,0,0]
[61,null,{"$f":"C955*$K$2","v":8048.3200000000006},5192.7866666666669,0,0,0]
[62,null,{"$f":"C956*$K$2","v":8928.2666666666664},5760.3466666666673,0,0,0]
[63,null,{"$f":"C957*$K$2","v":9872.3333333333339},6369.253333333334,0,0,0]
[64,null,{"$f":"C958*$K$2","v":10880.333333333334},7019.3200000000006,0,0,0]
[65,null,{"$f":"C959*$K$2","v":11951.986666666668},7711.2000000000007,0,0,0]
[66,null,{"$f":"C960*$K$2","v":13088.226666666667},8444.1466666666674,0,0,0]
[67,null,{"$f":"C961*$K$2","v":14288.026666666667},9218.16,0,0,0]
[68,null,{"$f":"C962*$K$2","v":15551.946666666667},10033.613333333335,0,0,0]
[69,null,{"$f":"C963*$K$2","v":16879.613333333335},10890.413333333334,0,0,0]
[70,null,{"$f":"C964*$K$2","v":18271.586666666666},11788.466666666667,0,0,0]
[71,null,{"$f":"C965*$K$2","v":19727.493333333336},12727.493333333334,0,0,0]
[72,null,{"$f":"C966*$K$2","v":21247.52},13708.333333333334,0,0,0]
[73,null,{"$f":"C967*$K$2","v":22831.760000000002},14730.24,0,0,0]
[74,null,{"$f":"C968*$K$2","v":24479.933333333334},15793.493333333334,0,0,0]
[75,null,{"$f":"C969*$K$2","v":26191.106666666667},16897.906666666666,0,0,0]
[76,null,{"$f":"C970*$K$2","v":26191.106666666667},16897.906666666666,0,0,0]
[77,null,{"$f":"C971*$K$2","v":26191.106666666667},16897.906666666666,0,0,0]
[78,null,{"$f":"C972*$K$2","v":26191.106666666667},16897.906666666666,0,0,0]
[79,null,{"$f":"C973*$K$2","v":26191.106666666667},16897.906666666666,0,0,0]
[80,null,{"$f":"C974*$K$2","v":26191.106666666667},16897.906666666666,0]
[81,null,{"$f":"C975*$K$2","v":26191.106666666667},16897.906666666666,0]
[82,null,{"$f":"C976*$K$2","v":26191.106666666667},16897.906666666666,0]
[83,null,{"$f":"C977*$K$2","v":26191.106666666667},16897.906666666666,0]
[84,"o más",{"$f":"C978*$K$2","v":26191.106666666667},16897.906666666666,0,0,0]
[1,"Hijo",{"$f":"C979*$K$2","v":1354.64},874.06666666666672,0,0,0]
[2,"Hijos",{"$f":"C980*$K$2","v":2302.3466666666668},1485.5866666666668,0,0,0]
[3,"Hijos o más",{"$f":"C981*$K$2","v":3250.146666666667},2097.0133333333333,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$3","v":8867.375},{"$f":"D912*$K$3","v":5721.9250000000002},0,{"$f":"F912*$K$4","v":0},0]
[19,null,{"$f":"C913*$K$3","v":8983.7000000000007},5796.7250000000004,0,{"$f":"F913*$K$4","v":0},0]
[20,null,{"$f":"C914*$K$3","v":9102.7750000000015},5874.0000000000009,0,{"$f":"F914*$K$4","v":0},0]
[21,null,{"$f":"C915*$K$3","v":9227.0750000000007},5954.0250000000005,0,{"$f":"F915*$K$4","v":0},0]
[22,null,{"$f":"C916*$K$3","v":9356.3250000000007},6036.8,0,{"$f":"F916*$K$4","v":0},0]
[23,null,{"$f":"C917*$K$3","v":9488.3250000000007},6121.2250000000004,0,{"$f":"F917*$K$4","v":0},0]
[24,null,{"$f":"C918*$K$3","v":9623.0750000000007},6208.6750000000002,0,{"$f":"F918*$K$4","v":0},0]
[25,null,{"$f":"C919*$K$3","v":9762.7750000000015},6299.4250000000002,0,{"$f":"F919*$K$4","v":0},0]
[26,null,{"$f":"C920*$K$3","v":9964.625},6429.5000000000009,0,{"$f":"F920*$K$4","v":0},0]
[27,null,{"$f":"C921*$K$3","v":10173.075000000001},6563.9750000000004,0,{"$f":"F921*$K$4","v":0},0]
[28,null,{"$f":"C922*$K$3","v":10390.050000000001},6703.6750000000002,0,{"$f":"F922*$K$4","v":0},0]
[29,null,{"$f":"C923*$K$3","v":10615},6849.1500000000005,0,{"$f":"F923*$K$4","v":0},0]
[30,null,{"$f":"C924*$K$3","v":10845.725},6998.7500000000009,0,{"$f":"F924*$K$4","v":0},0]
[31,null,{"$f":"C925*$K$3","v":11085.800000000001},7152.7500000000009,0,{"$f":"F925*$K$4","v":0},0]
[32,null,{"$f":"C926*$K$3","v":11332.2},7311.4250000000002,0,{"$f":"F926*$K$4","v":0},0]
[33,null,{"$f":"C927*$K$3","v":11587.675000000001},7476.1500000000005,0,{"$f":"F927*$K$4","v":0},0]
[34,null,{"$f":"C928*$K$3","v":11849.475},7645.8250000000007,0,{"$f":"F928*$K$4","v":0},0]
[35,null,{"$f":"C929*$K$3","v":12119.250000000002},7819.35,0,{"$f":"F929*$K$4","v":0},0]
[36,null,{"$f":"C930*$K$3","v":12396.725},7998.3750000000009,0,{"$f":"F930*$K$4","v":0},0]
[37,null,{"$f":"C931*$K$3","v":12680.800000000001},8181.8000000000011,0,{"$f":"F931*$K$4","v":0},0]
[38,null,{"$f":"C932*$K$3","v":12972.300000000001},8370.4500000000007,0,{"$f":"F932*$K$4","v":0},0]
[39,null,{"$f":"C933*$K$3","v":13273.7},8563.5,0,{"$f":"F933*$K$4","v":0},0]
[40,null,{"$f":"C934*$K$3","v":13580.325000000001},8761.5,0,{"$f":"F934*$K$4","v":0},0]
[41,null,{"$f":"C935*$K$3","v":13895.475},8965.2750000000015,0,{"$f":"F935*$K$4","v":0},0]
[42,null,{"$f":"C936*$K$3","v":14217.500000000002},9173.1750000000011,0,{"$f":"F936*$K$4","v":0},0]
[43,null,{"$f":"C937*$K$3","v":14546.400000000001},9385.2000000000007,0,{"$f":"F937*$K$4","v":0},0]
[44,null,{"$f":"C938*$K$3","v":14883.825000000001},9603.5500000000011,0,{"$f":"F938*$K$4","v":0},0]
[45,null,{"$f":"C939*$K$3","v":15230.050000000001},9825.2000000000007,0,{"$f":"F939*$K$4","v":0},0]
[46,null,{"$f":"C940*$K$3","v":15582.325000000001},10053.450000000001,0,{"$f":"F940*$K$4","v":0},0]
[47,null,{"$f":"C941*$K$3","v":15942.575000000001},10286.375,0,{"$f":"F941*$K$4","v":0},0]
[48,null,{"$f":"C942*$K$3","v":16309.975000000002},10523.425000000001,0,{"$f":"F942*$K$4","v":0},0]
[49,null,{"$f":"C943*$K$3","v":16685.900000000001},10764.875,0,{"$f":"F943*$K$4","v":0},0]
[50,null,{"$f":"C944*$K$3","v":17068.7},11013.2,0,{"$f":"F944*$K$4","v":0},0]
[51,null,{"$f":"C945*$K$3","v":17458.375},11264.550000000001,0,{"$f":"F945*$K$4","v":0},0]
[52,null,{"$f":"C946*$K$3","v":17856.025000000001},11520.85,0,{"$f":"F946*$K$4","v":0},0]
[53,null,{"$f":"C947*$K$3","v":18261.375},11781.000000000002,0,{"$f":"F947*$K$4","v":0},0]
[54,null,{"$f":"C948*$K$3","v":18674.975000000002},12048.85,0,{"$f":"F948*$K$4","v":0},0]
[55,null,{"$f":"C949*$K$3","v":19094.900000000001},12320.550000000001,0,{"$f":"F949*$K$4","v":0},0]
[56,null,{"$f":"C950*$K$3","v":19522.25},12595.550000000001,0,{"$f":"F950*$K$4","v":0},0]
[57,null,{"$f":"C951*$K$3","v":19958.675000000003},12877.425000000001,0,{"$f":"F951*$K$4","v":0},0]
[58,null,{"$f":"C952*$K$3","v":20401.425000000003},13162.325000000001,0,{"$f":"F952*$K$4","v":0},0]
[59,null,{"$f":"C953*$K$3","v":20851.600000000002},13453.275000000001,0,{"$f":"F953*$K$4","v":0},0]
[60,null,{"$f":"C954*$K$3","v":21309.75},13749.45,0,{"$f":"F954*$K$4","v":0},0]
[61,null,{"$f":"C955*$K$3","v":23713.800000000003},15300.175000000001,0,{"$f":"F955*$K$4","v":0},0]
[62,null,{"$f":"C956*$K$3","v":26306.500000000004},16972.45,0,{"$f":"F956*$K$4","v":0},0]
[63,null,{"$f":"C957*$K$3","v":29088.125000000004},18766.550000000003,0,{"$f":"F957*$K$4","v":0},0]
[64,null,{"$f":"C958*$K$3","v":32058.125000000004},20681.925000000003,0,{"$f":"F958*$K$4","v":0},0]
[65,null,{"$f":"C959*$K$3","v":35215.675000000003},22720.500000000004,0,{"$f":"F959*$K$4","v":0},0]
[66,null,{"$f":"C960*$K$3","v":38563.525000000001},24880.075000000001,0,{"$f":"F960*$K$4","v":0},0]
[67,null,{"$f":"C961*$K$3","v":42098.65},27160.65,0,{"$f":"F961*$K$4","v":0},0]
[68,null,{"$f":"C962*$K$3","v":45822.700000000004},29563.325000000001,0,{"$f":"F962*$K$4","v":0},0]
[69,null,{"$f":"C963*$K$3","v":49734.575000000004},32087.825000000004,0,{"$f":"F963*$K$4","v":0},0]
[70,null,{"$f":"C964*$K$3","v":53835.925000000003},34733.875,0,{"$f":"F964*$K$4","v":0},0]
[71,null,{"$f":"C965*$K$3","v":58125.65},37500.65,0,{"$f":"F965*$K$4","v":0},0]
[72,null,{"$f":"C966*$K$3","v":62604.3},40390.625,0,{"$f":"F966*$K$4","v":0},0]
[73,null,{"$f":"C967*$K$3","v":67272.150000000009},43401.600000000006,0,{"$f":"F967*$K$4","v":0},0]
[74,null,{"$f":"C968*$K$3","v":72128.375},46534.400000000001,0,{"$f":"F968*$K$4","v":0},0]
[75,null,{"$f":"C969*$K$3","v":77170.225000000006},49788.475000000006,0,{"$f":"F969*$K$4","v":0},0]
[76,null,{"$f":"C970*$K$3","v":77170.225000000006},49788.475000000006,0,{"$f":"F970*$K$4","v":0},0]
[77,null,{"$f":"C971*$K$3","v":77170.225000000006},49788.475000000006,0,{"$f":"F971*$K$4","v":0},0]
[78,null,{"$f":"C972*$K$3","v":77170.225000000006},49788.475000000006,0,{"$f":"F972*$K$4","v":0},0]
[79,null,{"$f":"C973*$K$3","v":77170.225000000006},49788.475000000006,0,{"$f":"F973*$K$4","v":0},0]
[80,null,{"$f":"C974*$K$3","v":77170.225000000006},49788.475000000006,0,{"$f":"F974*$K$4","v":0},0]
[81,null,{"$f":"C975*$K$3","v":77170.225000000006},49788.475000000006,0,{"$f":"F975*$K$4","v":0},0]
[82,null,{"$f":"C976*$K$3","v":77170.225000000006},49788.475000000006,0,{"$f":"F976*$K$4","v":0},0]
[83,null,{"$f":"C977*$K$3","v":77170.225000000006},49788.475000000006,0,{"$f":"F977*$K$4","v":0},0]
[84,"o más",{"$f":"C978*$K$3","v":77170.225000000006},49788.475000000006,0,{"$f":"F978*$K$4","v":0},0]
[1,"Hijo",{"$f":"C979*$K$3","v":3991.3500000000004},2575.375,0,{"$f":"F979*$K$4","v":0},0]
[2,"Hijos",{"$f":"C980*$K$3","v":6783.7000000000007},4377.1750000000002,0,{"$f":"F980*$K$4","v":0},0]
[3,"Hijos o más",{"$f":"C981*$K$3","v":9576.3250000000007},6178.7000000000007,0,{"$f":"F981*$K$4","v":0},0]
[]
[]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
[]
["EDAD",null,10000,20000,null,null,null,null,"TARIFAS BASE",null,null,"TARIFAS CON DESCUENTO"]
[18,null,{"$f":"L1138","v":3483},{"$f":"M1138","v":2734},null,null,null,null,3483,2734,null,{"$f":"I1138*$S$4","v":3483},{"$f":"J1138*$S$4","v":2734}]
[19,null,{"$f":"L1139","v":3530},{"$f":"M1139","v":2758},null,null,null,null,3530,2758,null,{"$f":"I1139*$S$4","v":3530},{"$f":"J1139*$S$4","v":2758}]
[20,null,3570,2786,null,null,null,null,3570,2786,null,3570,2786]
[21,null,3621,2816,null,null,null,null,3621,2816,null,3621,2816]
[22,null,3671,2850,null,null,null,null,3671,2850,null,3671,2850]
[23,null,3718,2878,null,null,null,null,3718,2878,null,3718,2878]
[24,null,3772,2915,null,null,null,null,3772,2915,null,3772,2915]
[25,null,3823,2946,null,null,null,null,3823,2946,null,3823,2946]
[26,null,3903,3003,null,null,null,null,3903,3003,null,3903,3003]
[27,null,3979,3058,null,null,null,null,3979,3058,null,3979,3058]
[28,null,4062,3112,null,null,null,null,4062,3112,null,4062,3112]
[29,null,4152,3174,null,null,null,null,4152,3174,null,4152,3174]
[30,null,4239,3237,null,null,null,null,4239,3237,null,4239,3237]
[31,null,4330,3305,null,null,null,null,4330,3305,null,4330,3305]
[32,null,4426,3371,null,null,null,null,4426,3371,null,4426,3371]
[33,null,4527,3445,null,null,null,null,4527,3445,null,4527,3445]
[34,null,4630,3517,null,null,null,null,4630,3517,null,4630,3517]
[35,null,4733,3592,null,null,null,null,4733,3592,null,4733,3592]
[36,null,4839,3672,null,null,null,null,4839,3672,null,4839,3672]
[37,null,4952,3756,null,null,null,null,4952,3756,null,4952,3756]
[38,null,5062,3836,null,null,null,null,5062,3836,null,5062,3836]
[39,null,5183,3927,null,null,null,null,5183,3927,null,5183,3927]
[40,null,5302,4017,null,null,null,null,5302,4017,null,5302,4017]
[41,null,5423,4106,null,null,null,null,5423,4106,null,5423,4106]
[42,null,5551,4206,null,null,null,null,5551,4206,null,5551,4206]
[43,null,5680,4303,null,null,null,null,5680,4303,null,5680,4303]
[44,null,5812,4405,null,null,null,null,5812,4405,null,5812,4405]
[45,null,5947,4509,null,null,null,null,5947,4509,null,5947,4509]
[46,null,6085,4614,null,null,null,null,6085,4614,null,6085,4614]
[47,null,6227,4722,null,null,null,null,6227,4722,null,6227,4722]
[48,null,6369,4835,null,null,null,null,6369,4835,null,6369,4835]
[49,null,6518,4952,null,null,null,null,6518,4952,null,6518,4952]
[50,null,6670,5069,null,null,null,null,6670,5069,null,6670,5069]
[51,null,6823,5191,null,null,null,null,6823,5191,null,6823,5191]
[52,null,6980,5311,null,null,null,null,6980,5311,null,6980,5311]
[53,null,7133,5437,null,null,null,null,7133,5437,null,7133,5437]
[54,null,7302,5564,null,null,null,null,7302,5564,null,7302,5564]
[55,null,7468,5696,null,null,null,null,7468,5696,null,7468,5696]
[56,null,7637,5832,null,null,null,null,7637,5832,null,7637,5832]
[57,null,7808,5967,null,null,null,null,7808,5967,null,7808,5967]
[58,null,7982,6108,null,null,null,null,7982,6108,null,7982,6108]
[59,null,8158,6249,null,null,null,null,8158,6249,null,8158,6249]
[60,null,8342,6395,null,null,null,null,8342,6395,null,8342,6395]
[61,null,9292,7159,null,null,null,null,9292,7159,null,9292,7159]
[62,null,10318,7990,null,null,null,null,10318,7990,null,10318,7990]
[63,null,11422,8893,null,null,null,null,11422,8893,null,11422,8893]
[64,null,12604,9859,null,null,null,null,12604,9859,null,12604,9859]
[65,null,13858,10899,null,null,null,null,13858,10899,null,13858,10899]
[66,null,15191,12002,null,null,null,null,15191,12002,null,15191,12002]
[67,null,16600,13178,null,null,null,null,16600,13178,null,16600,13178]
[68,null,18087,14421,null,null,null,null,18087,14421,null,18087,14421]
[69,null,19650,15729,null,null,null,null,19650,15729,null,19650,15729]
[70,null,21289,17105,null,null,null,null,21289,17105,null,21289,17105]
[71,null,23002,18555,null,null,null,null,23002,18555,null,23002,18555]
[72,null,24793,20067,null,null,null,null,24793,20067,null,24793,20067]
[73,null,26660,21653,null,null,null,null,26660,21653,null,26660,21653]
[74,null,28606,23302,null,null,null,null,28606,23302,null,28606,23302]
[75,null,30628,25021,null,null,null,null,30628,25021,null,30628,25021]
[76,null,30628,25021,null,null,null,null,30628,25021,null,30628,25021]
[77,null,30628,25021,null,null,null,null,30628,25021,null,30628,25021]
[78,null,30628,25021,null,null,null,null,30628,25021,null,30628,25021]
[79,null,30628,25021,null,null,null,null,30628,25021,null,30628,25021]
[80,null,30628,25021,null,null,null,null,30628,25021,null,30628,25021]
[81,null,30628,25021,null,null,null,null,30628,25021,null,30628,25021]
[82,null,30628,25021,null,null,null,null,30628,25021,null,30628,25021]
[83,null,{"$f":"L1203","v":30628},{"$f":"M1203","v":25021},null,null,null,null,30628,25021,null,{"$f":"I1203*$S$4","v":30628},{"$f":"J1203*$S$4","v":25021}]
[84,"o más",30628,25021,null,null,null,null,30628,25021,null,30628,25021]
[1,"Hijo",1570,1231,null,null,null,null,1570,1231,null,1570,1231]
[2,"Hijos",2666,2094,null,null,null,null,2666,2094,null,2666,2094]
[3,"Hijos o más",3763,2946,null,null,null,null,3763,2946,null,3763,2946]
[]
["BUPA GLOBAL MM - MENSUALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$2","v":325.08000000000004},{"$f":"D1138*$K$2","v":255.17333333333335},0,0,0]
[19,null,{"$f":"C1139*$K$2","v":329.4666666666667},257.41333333333336,0,0,0]
[20,null,{"$f":"C1140*$K$2","v":333.2},260.0266666666667,0,0,0]
[21,null,{"$f":"C1141*$K$2","v":337.96000000000004},262.82666666666665,0,0,0]
[22,null,{"$f":"C1142*$K$2","v":342.62666666666667},266,0,0,0]
[23,null,{"$f":"C1143*$K$2","v":347.01333333333332},268.61333333333334,0,0,0]
[24,null,{"$f":"C1144*$K$2","v":352.05333333333334},272.06666666666666,0,0,0]
[25,null,{"$f":"C1145*$K$2","v":356.81333333333333},274.96000000000004,0,0,0]
[26,null,{"$f":"C1146*$K$2","v":364.28000000000003},280.28000000000003,0,0,0]
[27,null,{"$f":"C1147*$K$2","v":371.37333333333333},285.41333333333336,0,0,0]
[28,null,{"$f":"C1148*$K$2","v":379.12},290.45333333333332,0,0,0]
[29,null,{"$f":"C1149*$K$2","v":387.52000000000004},296.24,0,0,0]
[30,null,{"$f":"C1150*$K$2","v":395.64000000000004},302.12,0,0,0]
[31,null,{"$f":"C1151*$K$2","v":404.13333333333333},308.4666666666667,0,0,0]
[32,null,{"$f":"C1152*$K$2","v":413.09333333333336},314.62666666666667,0,0,0]
[33,null,{"$f":"C1153*$K$2","v":422.52000000000004},321.53333333333336,0,0,0]
[34,null,{"$f":"C1154*$K$2","v":432.13333333333333},328.25333333333333,0,0,0]
[35,null,{"$f":"C1155*$K$2","v":441.74666666666667},335.25333333333333,0,0,0]
[36,null,{"$f":"C1156*$K$2","v":451.64000000000004},342.72,0,0,0]
[37,null,{"$f":"C1157*$K$2","v":462.18666666666667},350.56,0,0,0]
[38,null,{"$f":"C1158*$K$2","v":472.45333333333338},358.0266666666667,0,0,0]
[39,null,{"$f":"C1159*$K$2","v":483.74666666666667},366.52000000000004,0,0,0]
[40,null,{"$f":"C1160*$K$2","v":494.85333333333335},374.92,0,0,0]
[41,null,{"$f":"C1161*$K$2","v":506.1466666666667},383.22666666666669,0,0,0]
[42,null,{"$f":"C1162*$K$2","v":518.09333333333336},392.56,0,0,0]
[43,null,{"$f":"C1163*$K$2","v":530.13333333333333},401.61333333333334,0,0,0]
[44,null,{"$f":"C1164*$K$2","v":542.45333333333338},411.13333333333333,0,0,0]
[45,null,{"$f":"C1165*$K$2","v":555.0533333333334},420.84000000000003,0,0,0]
[46,null,{"$f":"C1166*$K$2","v":567.93333333333339},430.64000000000004,0,0,0]
[47,null,{"$f":"C1167*$K$2","v":581.18666666666672},440.72,0,0,0]
[48,null,{"$f":"C1168*$K$2","v":594.44000000000005},451.26666666666671,0,0,0]
[49,null,{"$f":"C1169*$K$2","v":608.34666666666669},462.18666666666667,0,0,0]
[50,null,{"$f":"C1170*$K$2","v":622.53333333333342},473.10666666666668,0,0,0]
[51,null,{"$f":"C1171*$K$2","v":636.81333333333339},484.49333333333334,0,0,0]
[52,null,{"$f":"C1172*$K$2","v":651.4666666666667},495.69333333333333,0,0,0]
[53,null,{"$f":"C1173*$K$2","v":665.74666666666667},507.45333333333338,0,0,0]
[54,null,{"$f":"C1174*$K$2","v":681.52},519.30666666666673,0,0,0]
[55,null,{"$f":"C1175*$K$2","v":697.01333333333332},531.62666666666667,0,0,0]
[56,null,{"$f":"C1176*$K$2","v":712.78666666666675},544.32000000000005,0,0,0]
[57,null,{"$f":"C1177*$K$2","v":728.74666666666667},556.92000000000007,0,0,0]
[58,null,{"$f":"C1178*$K$2","v":744.98666666666668},570.08000000000004,0,0,0]
[59,null,{"$f":"C1179*$K$2","v":761.41333333333341},583.24,0,0,0]
[60,null,{"$f":"C1180*$K$2","v":778.5866666666667},596.86666666666667,0,0,0]
[61,null,{"$f":"C1181*$K$2","v":867.25333333333333},668.1733333333334,0,0,0]
[62,null,{"$f":"C1182*$K$2","v":963.01333333333332},745.73333333333335,0,0,0]
[63,null,{"$f":"C1183*$K$2","v":1066.0533333333333},830.01333333333332,0,0,0]
[64,null,{"$f":"C1184*$K$2","v":1176.3733333333334},920.1733333333334,0,0,0]
[65,null,{"$f":"C1185*$K$2","v":1293.4133333333334},1017.24,0,0,0]
[66,null,{"$f":"C1186*$K$2","v":1417.8266666666668},1120.1866666666667,0,0,0]
[67,null,{"$f":"C1187*$K$2","v":1549.3333333333335},1229.9466666666667,0,0,0]
[68,null,{"$f":"C1188*$K$2","v":1688.1200000000001},1345.96,0,0,0]
[69,null,{"$f":"C1189*$K$2","v":1834},1468.04,0,0,0]
[70,null,{"$f":"C1190*$K$2","v":1986.9733333333334},1596.4666666666667,0,0,0]
[71,null,{"$f":"C1191*$K$2","v":2146.8533333333335},1731.8000000000002,0,0,0]
[72,null,{"$f":"C1192*$K$2","v":2314.0133333333333},1872.92,0,0,0]
[73,null,{"$f":"C1193*$K$2","v":2488.2666666666669},2020.9466666666667,0,0,0]
[74,null,{"$f":"C1194*$K$2","v":2669.8933333333334},2174.8533333333335,0,0,0]
[75,null,{"$f":"C1195*$K$2","v":2858.6133333333337},2335.2933333333335,0,0,0]
[76,null,{"$f":"C1196*$K$2","v":2858.6133333333337},2335.2933333333335,0,0,0]
[77,null,{"$f":"C1197*$K$2","v":2858.6133333333337},2335.2933333333335,0,0,0]
[78,null,{"$f":"C1198*$K$2","v":2858.6133333333337},2335.2933333333335,0,0,0]
[79,null,{"$f":"C1199*$K$2","v":2858.6133333333337},2335.2933333333335,0,0,0]
[80,null,{"$f":"C1200*$K$2","v":2858.6133333333337},2335.2933333333335,0]
[81,null,{"$f":"C1201*$K$2","v":2858.6133333333337},2335.2933333333335,0]
[82,null,{"$f":"C1202*$K$2","v":2858.6133333333337},2335.2933333333335,0]
[83,null,{"$f":"C1203*$K$2","v":2858.6133333333337},2335.2933333333335,0]
[84,"o más",{"$f":"C1204*$K$2","v":2858.6133333333337},2335.2933333333335,0,0,0]
[1,"Hijo",{"$f":"C1205*$K$2","v":146.53333333333333},114.89333333333335,0,0,0]
[2,"Hijos",{"$f":"C1206*$K$2","v":248.82666666666668},195.44,0,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$2","v":351.21333333333337},274.96000000000004,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$3","v":957.82500000000005},{"$f":"D1138*$K$3","v":751.85},{"$f":"E1138*K$3","v":0},{"$f":"F1138*K$3","v":0},0]
[19,null,{"$f":"C1139*$K$3","v":970.75000000000011},758.45,{"$f":"E1139*K$3","v":0},{"$f":"F1139*K$3","v":0},0]
[20,null,{"$f":"C1140*$K$3","v":981.75000000000011},766.15000000000009,0,0,0]
[21,null,{"$f":"C1141*$K$3","v":995.77500000000009},774.40000000000009,0,0,0]
[22,null,{"$f":"C1142*$K$3","v":1009.5250000000001},783.75000000000011,0,0,0]
[23,null,{"$f":"C1143*$K$3","v":1022.45},791.45,0,0,0]
[24,null,{"$f":"C1144*$K$3","v":1037.3000000000002},801.62500000000011,0,0,0]
[25,null,{"$f":"C1145*$K$3","v":1051.325},810.15000000000009,0,0,0]
[26,null,{"$f":"C1146*$K$3","v":1073.325},825.82500000000005,0,0,0]
[27,null,{"$f":"C1147*$K$3","v":1094.2250000000001},840.95,0,0,0]
[28,null,{"$f":"C1148*$K$3","v":1117.0500000000002},855.80000000000007,0,0,0]
[29,null,{"$f":"C1149*$K$3","v":1141.8000000000002},872.85,0,0,0]
[30,null,{"$f":"C1150*$K$3","v":1165.7250000000001},890.17500000000007,0,0,0]
[31,null,{"$f":"C1151*$K$3","v":1190.75},908.87500000000011,0,0,0]
[32,null,{"$f":"C1152*$K$3","v":1217.1500000000001},927.02500000000009,0,0,0]
[33,null,{"$f":"C1153*$K$3","v":1244.9250000000002},947.37500000000011,0,0,0]
[34,null,{"$f":"C1154*$K$3","v":1273.25},967.17500000000007,0,0,0]
[35,null,{"$f":"C1155*$K$3","v":1301.575},987.80000000000007,0,0,0]
[36,null,{"$f":"C1156*$K$3","v":1330.7250000000001},1009.8000000000001,0,0,0]
[37,null,{"$f":"C1157*$K$3","v":1361.8000000000002},1032.9000000000001,0,0,0]
[38,null,{"$f":"C1158*$K$3","v":1392.0500000000002},1054.9000000000001,0,0,0]
[39,null,{"$f":"C1159*$K$3","v":1425.325},1079.9250000000002,0,0,0]
[40,null,{"$f":"C1160*$K$3","v":1458.0500000000002},1104.6750000000002,0,0,0]
[41,null,{"$f":"C1161*$K$3","v":1491.325},1129.1500000000001,0,0,0]
[42,null,{"$f":"C1162*$K$3","v":1526.5250000000001},1156.6500000000001,0,0,0]
[43,null,{"$f":"C1163*$K$3","v":1562.0000000000002},1183.325,0,0,0]
[44,null,{"$f":"C1164*$K$3","v":1598.3000000000002},1211.375,0,0,0]
[45,null,{"$f":"C1165*$K$3","v":1635.4250000000002},1239.9750000000001,0,0,0]
[46,null,{"$f":"C1166*$K$3","v":1673.3750000000002},1268.8500000000001,0,0,0]
[47,null,{"$f":"C1167*$K$3","v":1712.4250000000002},1298.5500000000002,0,0,0]
[48,null,{"$f":"C1168*$K$3","v":1751.4750000000001},1329.625,0,0,0]
[49,null,{"$f":"C1169*$K$3","v":1792.45},1361.8000000000002,0,0,0]
[50,null,{"$f":"C1170*$K$3","v":1834.2500000000002},1393.9750000000001,0,0,0]
[51,null,{"$f":"C1171*$K$3","v":1876.325},1427.5250000000001,0,0,0]
[52,null,{"$f":"C1172*$K$3","v":1919.5000000000002},1460.5250000000001,0,0,0]
[53,null,{"$f":"C1173*$K$3","v":1961.575},1495.1750000000002,0,0,0]
[54,null,{"$f":"C1174*$K$3","v":2008.0500000000002},1530.1000000000001,0,0,0]
[55,null,{"$f":"C1175*$K$3","v":2053.7000000000003},1566.4,0,0,0]
[56,null,{"$f":"C1176*$K$3","v":2100.1750000000002},1603.8000000000002,0,0,0]
[57,null,{"$f":"C1177*$K$3","v":2147.2000000000003},1640.9250000000002,0,0,0]
[58,null,{"$f":"C1178*$K$3","v":2195.0500000000002},1679.7,0,0,0]
[59,null,{"$f":"C1179*$K$3","v":2243.4500000000003},1718.4750000000001,0,0,0]
[60,null,{"$f":"C1180*$K$3","v":2294.0500000000002},1758.6250000000002,0,0,0]
[61,null,{"$f":"C1181*$K$3","v":2555.3000000000002},1968.7250000000001,0,0,0]
[62,null,{"$f":"C1182*$K$3","v":2837.4500000000003},2197.25,0,0,0]
[63,null,{"$f":"C1183*$K$3","v":3141.05},2445.5750000000003,0,0,0]
[64,null,{"$f":"C1184*$K$3","v":3466.1000000000004},2711.2250000000004,0,0,0]
[65,null,{"$f":"C1185*$K$3","v":3810.9500000000003},2997.2250000000004,0,0,0]
[66,null,{"$f":"C1186*$K$3","v":4177.5250000000005},3300.55,0,0,0]
[67,null,{"$f":"C1187*$K$3","v":4565},3623.9500000000003,0,0,0]
[68,null,{"$f":"C1188*$K$3","v":4973.9250000000002},3965.7750000000005,0,0,0]
[69,null,{"$f":"C1189*$K$3","v":5403.75},4325.4750000000004,0,0,0]
[70,null,{"$f":"C1190*$K$3","v":5854.4750000000004},4703.875,0,0,0]
[71,null,{"$f":"C1191*$K$3","v":6325.55},5102.625,0,0,0]
[72,null,{"$f":"C1192*$K$3","v":6818.0750000000007},5518.4250000000002,0,0,0]
[73,null,{"$f":"C1193*$K$3","v":7331.5000000000009},5954.5750000000007,0,0,0]
[74,null,{"$f":"C1194*$K$3","v":7866.6500000000005},6408.05,0,0,0]
[75,null,{"$f":"C1195*$K$3","v":8422.7000000000007},6880.7750000000005,0,0,0]
[76,null,{"$f":"C1196*$K$3","v":8422.7000000000007},6880.7750000000005,0,0,0]
[77,null,{"$f":"C1197*$K$3","v":8422.7000000000007},6880.7750000000005,0,0,0]
[78,null,{"$f":"C1198*$K$3","v":8422.7000000000007},6880.7750000000005,0,0,0]
[79,null,{"$f":"C1199*$K$3","v":8422.7000000000007},6880.7750000000005,0,0,0]
[80,null,{"$f":"C1200*$K$3","v":8422.7000000000007},6880.7750000000005,0,0,0]
[81,null,{"$f":"C1201*$K$3","v":8422.7000000000007},6880.7750000000005,0,0,0]
[82,null,{"$f":"C1202*$K$3","v":8422.7000000000007},6880.7750000000005,0,0,0]
[83,null,{"$f":"C1203*$K$3","v":8422.7000000000007},6880.7750000000005,{"$f":"E1203*K$3","v":0},{"$f":"F1203*K$3","v":0},0]
[84,"o más",{"$f":"C1204*$K$3","v":8422.7000000000007},6880.7750000000005,0,0,0]
[1,"Hijo",{"$f":"C1205*$K$3","v":431.75000000000006},338.52500000000003,0,0,0]
[2,"Hijos",{"$f":"C1206*$K$3","v":733.15000000000009},575.85,0,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$3","v":1034.825},810.15000000000009,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$4","v":1845.99},{"$f":"D1138*$K$4","v":1449.02},0,0,0]
[19,null,{"$f":"C1139*$K$4","v":1870.9},1461.74,0,0,0]
[20,null,{"$f":"C1140*$K$4","v":1892.1000000000001},1476.5800000000002,0,0,0]
[21,null,{"$f":"C1141*$K$4","v":1919.13},1492.48,0,0,0]
[22,null,{"$f":"C1142*$K$4","v":1945.63},1510.5,0,0,0]
[23,null,{"$f":"C1143*$K$4","v":1970.5400000000002},1525.3400000000001,0,0,0]
[24,null,{"$f":"C1144*$K$4","v":1999.16},1544.95,0,0,0]
[25,null,{"$f":"C1145*$K$4","v":2026.19},1561.38,0,0,0]
[26,null,{"$f":"C1146*$K$4","v":2068.59},1591.5900000000001,0,0,0]
[27,null,{"$f":"C1147*$K$4","v":2108.87},1620.74,0,0,0]
[28,null,{"$f":"C1148*$K$4","v":2152.86},1649.3600000000001,0,0,0]
[29,null,{"$f":"C1149*$K$4","v":2200.56},1682.22,0,0,0]
[30,null,{"$f":"C1150*$K$4","v":2246.67},1715.6100000000001,0,0,0]
[31,null,{"$f":"C1151*$K$4","v":2294.9},1751.65,0,0,0]
[32,null,{"$f":"C1152*$K$4","v":2345.7800000000002},1786.63,0,0,0]
[33,null,{"$f":"C1153*$K$4","v":2399.31},1825.8500000000001,0,0,0]
[34,null,{"$f":"C1154*$K$4","v":2453.9},1864.01,0,0,0]
[35,null,{"$f":"C1155*$K$4","v":2508.4900000000002},1903.76,0,0,0]
[36,null,{"$f":"C1156*$K$4","v":2564.67},1946.16,0,0,0]
[37,null,{"$f":"C1157*$K$4","v":2624.56},1990.68,0,0,0]
[38,null,{"$f":"C1158*$K$4","v":2682.86},2033.0800000000002,0,0,0]
[39,null,{"$f":"C1159*$K$4","v":2746.9900000000002},2081.31,0,0,0]
[40,null,{"$f":"C1160*$K$4","v":2810.06},2129.0100000000002,0,0,0]
[41,null,{"$f":"C1161*$K$4","v":2874.19},2176.1800000000003,0,0,0]
[42,null,{"$f":"C1162*$K$4","v":2942.03},2229.1800000000003,0,0,0]
[43,null,{"$f":"C1163*$K$4","v":3010.4},2280.59,0,0,0]
[44,null,{"$f":"C1164*$K$4","v":3080.36},2334.65,0,0,0]
[45,null,{"$f":"C1165*$K$4","v":3151.9100000000003},2389.77,0,0,0]
[46,null,{"$f":"C1166*$K$4","v":3225.05},2445.42,0,0,0]
[47,null,{"$f":"C1167*$K$4","v":3300.31},2502.6600000000003,0,0,0]
[48,null,{"$f":"C1168*$K$4","v":3375.57},2562.5500000000002,0,0,0]
[49,null,{"$f":"C1169*$K$4","v":3454.54},2624.56,0,0,0]
[50,null,{"$f":"C1170*$K$4","v":3535.1000000000004},2686.57,0,0,0]
[51,null,{"$f":"C1171*$K$4","v":3616.19},2751.23,0,0,0]
[52,null,{"$f":"C1172*$K$4","v":3699.4},2814.83,0,0,0]
[53,null,{"$f":"C1173*$K$4","v":3780.4900000000002},2881.61,0,0,0]
[54,null,{"$f":"C1174*$K$4","v":3870.0600000000004},2948.92,0,0,0]
[55,null,{"$f":"C1175*$K$4","v":3958.0400000000004},3018.88,0,0,0]
[56,null,{"$f":"C1176*$K$4","v":4047.61},3090.96,0,0,0]
[57,null,{"$f":"C1177*$K$4","v":4138.24},3162.51,0,0,0]
[58,null,{"$f":"C1178*$K$4","v":4230.46},3237.2400000000002,0,0,0]
[59,null,{"$f":"C1179*$K$4","v":4323.74},3311.9700000000003,0,0,0]
[60,null,{"$f":"C1180*$K$4","v":4421.26},3389.3500000000004,0,0,0]
[61,null,{"$f":"C1181*$K$4","v":4924.76},3794.27,0,0,0]
[62,null,{"$f":"C1182*$K$4","v":5468.54},4234.7,0,0,0]
[63,null,{"$f":"C1183*$K$4","v":6053.66},4713.29,0,0,0]
[64,null,{"$f":"C1184*$K$4","v":6680.12},5225.2700000000004,0,0,0]
[65,null,{"$f":"C1185*$K$4","v":7344.7400000000007},5776.47,0,0,0]
[66,null,{"$f":"C1186*$K$4","v":8051.2300000000005},6361.06,0,0,0]
[67,null,{"$f":"C1187*$K$4","v":8798},6984.34,0,0,0]
[68,null,{"$f":"C1188*$K$4","v":9586.11},7643.13,0,0,0]
[69,null,{"$f":"C1189*$K$4","v":10414.5},8336.3700000000008,0,0,0]
[70,null,{"$f":"C1190*$K$4","v":11283.17},9065.65,0,0,0]
[71,null,{"$f":"C1191*$K$4","v":12191.060000000001},9834.15,0,0,0]
[72,null,{"$f":"C1192*$K$4","v":13140.29},10635.51,0,0,0]
[73,null,{"$f":"C1193*$K$4","v":14129.800000000001},11476.09,0,0,0]
[74,null,{"$f":"C1194*$K$4","v":15161.18},12350.060000000001,0,0,0]
[75,null,{"$f":"C1195*$K$4","v":16232.84},13261.130000000001,0,0,0]
[76,null,{"$f":"C1196*$K$4","v":16232.84},13261.130000000001,0,0,0]
[77,null,{"$f":"C1197*$K$4","v":16232.84},13261.130000000001,0,0,0]
[78,null,{"$f":"C1198*$K$4","v":16232.84},13261.130000000001,0,0,0]
[79,null,{"$f":"C1199*$K$4","v":16232.84},13261.130000000001,0,0,0]
[80,null,{"$f":"C1200*$K$4","v":16232.84},13261.130000000001,0,0,0]
[81,null,{"$f":"C1201*$K$4","v":16232.84},13261.130000000001,0,0,0]
[82,null,{"$f":"C1202*$K$4","v":16232.84},13261.130000000001,0,0,0]
[83,null,{"$f":"C1203*$K$4","v":16232.84},13261.130000000001,0,0,0]
[84,"o más",{"$f":"C1204*$K$4","v":16232.84},13261.130000000001,0,0,0]
[1,"Hijo",{"$f":"C1205*$K$4","v":832.1},652.43000000000006,0,0,0]
[2,"Hijos",{"$f":"C1206*$K$4","v":1412.98},1109.8200000000002,0,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$4","v":1994.39},1561.38,0,0,0]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$4","v":17089.850000000002},{"$f":"D912*$K$4","v":11027.710000000001},0,0,0]
[19,null,{"$f":"C913*$K$4","v":17314.04},11171.87,0,0,0]
[20,null,{"$f":"C914*$K$4","v":17543.530000000002},11320.800000000001,0,0,0]
[21,null,{"$f":"C915*$K$4","v":17783.09},11475.03,0,0,0]
[22,null,{"$f":"C916*$K$4","v":18032.190000000002},11634.560000000001,0,0,0]
[23,null,{"$f":"C917*$K$4","v":18286.59},11797.27,0,0,0]
[24,null,{"$f":"C918*$K$4","v":18546.29},11965.810000000001,0,0,0]
[25,null,{"$f":"C919*$K$4","v":18815.530000000002},12140.710000000001,0,0,0]
[26,null,{"$f":"C920*$K$4","v":19204.55},12391.400000000001,0,0,0]
[27,null,{"$f":"C921*$K$4","v":19606.29},12650.570000000002,0,0,0]
[28,null,{"$f":"C922*$K$4","v":20024.460000000003},12919.810000000001,0,0,0]
[29,null,{"$f":"C923*$K$4","v":20458},13200.18,0,0,0]
[30,null,{"$f":"C924*$K$4","v":20902.670000000002},13488.5,0,0,0]
[31,null,{"$f":"C925*$K$4","v":21365.360000000001},13785.300000000001,0,0,0]
[32,null,{"$f":"C926*$K$4","v":21840.240000000002},14091.11,0,0,0]
[33,null,{"$f":"C927*$K$4","v":22332.61},14408.58,0,0,0]
[34,null,{"$f":"C928*$K$4","v":22837.170000000002},14735.59,0,0,0]
[35,null,{"$f":"C929*$K$4","v":23357.100000000002},15070.02,0,0,0]
[36,null,{"$f":"C930*$K$4","v":23891.870000000003},15415.050000000001,0,0,0]
[37,null,{"$f":"C931*$K$4","v":24439.360000000001},15768.560000000001,0,0,0]
[38,null,{"$f":"C932*$K$4","v":25001.16},16132.140000000001,0,0,0]
[39,null,{"$f":"C933*$K$4","v":25582.04},16504.2,0,0,0]
[40,null,{"$f":"C934*$K$4","v":26172.99},16885.8,0,0,0]
[41,null,{"$f":"C935*$K$4","v":26780.370000000003},17278.530000000002,0,0,0]
[42,null,{"$f":"C936*$K$4","v":27401},17679.21,0,0,0]
[43,null,{"$f":"C937*$K$4","v":28034.880000000001},18087.84,0,0,0]
[44,null,{"$f":"C938*$K$4","v":28685.190000000002},18508.66,0,0,0]
[45,null,{"$f":"C939*$K$4","v":29352.460000000003},18935.84,0,0,0]
[46,null,{"$f":"C940*$K$4","v":30031.390000000003},19375.740000000002,0,0,0]
[47,null,{"$f":"C941*$K$4","v":30725.690000000002},19824.650000000001,0,0,0]
[48,null,{"$f":"C942*$K$4","v":31433.77},20281.510000000002,0,0,0]
[49,null,{"$f":"C943*$K$4","v":32158.280000000002},20746.850000000002,0,0,0]
[50,null,{"$f":"C944*$K$4","v":32896.04},21225.440000000002,0,0,0]
[51,null,{"$f":"C945*$K$4","v":33647.050000000003},21709.86,0,0,0]
[52,null,{"$f":"C946*$K$4","v":34413.43},22203.82,0,0,0]
[53,null,{"$f":"C947*$K$4","v":35194.65},22705.200000000001,0,0,0]
[54,null,{"$f":"C948*$K$4","v":35991.770000000004},23221.420000000002,0,0,0]
[55,null,{"$f":"C949*$K$4","v":36801.08},23745.06,0,0,0]
[56,null,{"$f":"C950*$K$4","v":37624.700000000004},24275.06,0,0,0]
[57,null,{"$f":"C951*$K$4","v":38465.810000000005},24818.31,0,0,0]
[58,null,{"$f":"C952*$K$4","v":39319.11},25367.390000000003,0,0,0]
[59,null,{"$f":"C953*$K$4","v":40186.720000000001},25928.13,0,0,0]
[60,null,{"$f":"C954*$K$4","v":41069.700000000004},26498.940000000002,0,0,0]
[61,null,{"$f":"C955*$K$4","v":45702.96},29487.61,0,0,0]
[62,null,{"$f":"C956*$K$4","v":50699.8},32710.54,0,0,0]
[63,null,{"$f":"C957*$K$4","v":56060.75},36168.26,0,0,0]
[64,null,{"$f":"C958*$K$4","v":61784.75},39859.71,0,0,0]
[65,null,{"$f":"C959*$K$4","v":67870.210000000006},43788.600000000006,0,0,0]
[66,null,{"$f":"C960*$K$4","v":74322.430000000008},47950.69,0,0,0]
[67,null,{"$f":"C961*$K$4","v":81135.58},52345.98,0,0,0]
[68,null,{"$f":"C962*$K$4","v":88312.840000000011},56976.590000000004,0,0,0]
[69,null,{"$f":"C963*$K$4","v":95852.090000000011},61841.990000000005,0,0,0]
[70,null,{"$f":"C964*$K$4","v":103756.51000000001},66941.650000000009,0,0,0]
[71,null,{"$f":"C965*$K$4","v":112023.98000000001},72273.98000000001,0,0,0]
[72,null,{"$f":"C966*$K$4","v":120655.56000000001},77843.75,0,0,0]
[73,null,{"$f":"C967*$K$4","v":129651.78000000001},83646.720000000001,0,0,0]
[74,null,{"$f":"C968*$K$4","v":139011.05000000002},89684.48000000001,0,0,0]
[75,null,{"$f":"C969*$K$4","v":148728.07},95955.97,0,0,0]
[76,null,{"$f":"C970*$K$4","v":148728.07},95955.97,0,0,0]
[77,null,{"$f":"C971*$K$4","v":148728.07},95955.97,0,0,0]
[78,null,{"$f":"C972*$K$4","v":148728.07},95955.97,0,0,0]
[79,null,{"$f":"C973*$K$4","v":148728.07},95955.97,0,0,0]
[80,null,{"$f":"C974*$K$4","v":148728.07},95955.97,0,0,0]
[81,null,{"$f":"C975*$K$4","v":148728.07},95955.97,0,0,0]
[82,null,{"$f":"C976*$K$4","v":148728.07},95955.97,0,0,0]
[83,null,{"$f":"C977*$K$4","v":148728.07},95955.97,0,0,0]
[84,"o más",{"$f":"C978*$K$4","v":148728.07},95955.97,0,0,0]
[1,"Hijo",{"$f":"C979*$K$4","v":7692.42},4963.45,0,0,0]
[2,"Hijos",{"$f":"C980*$K$4","v":13074.04},8436.01,0,0,0]
[3,"Hijos o más",{"$f":"C981*$K$4","v":18456.190000000002},11908.04,0,0,0]