{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["INGRESO DE DATOS","Bupa Global Ultimate","Bupa Global Elite","Bupa Global Premier","Bupa Global Select","Bupa Global Major Medical","Resumen Tarifas","Tablas"],"not_rendered":{"charts":0,"images":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":53,"n_cols":20,"rows_kept":53,"cut":false,"hidden":false,"merged":[[55,3,55,4],[55,6,55,7],[10,0,10,12],[44,0,44,1],[36,0,36,1],[38,0,38,1],[40,0,40,1],[42,0,42,1],[14,10,14,12],[38,4,40,5],[41,4,41,5],[38,7,40,9],[41,7,41,9],[43,11,46,12],[48,0,48,2],[50,15,50,17],[10,14,10,16],[36,2,36,12],[21,14,21,18],[36,14,36,18],[44,14,44,18],[10,18,17,18],[41,14,41,16],[25,15,25,17]]}
[]
[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,{"$f":"1-P13/100","v":0.65},null,null,"Renovación: a partir del 2020 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,30,{"$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",1]
[]
[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,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,15,15,15,15,15]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PÓLIZAS 2020"]
[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,15,15,15,15,15]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento de 24 años:",{"$f":"IF(P2,_xlfn.SWITCH(C43,O13,Q13,O14,Q14,O15,Q15,O16,Q16,O17,Q17,O18,Q18,Q19),Q19)","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento por variante de coaseguro",{"$f":"IF(P3=TRUE,0.15,1)","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$19=3,O28/100,IF($T$19=4,O53/100,0)))","v":0.15},{"$f":"IF($T$19=1,(P24/100),IF($T$19=3,P28/100,IF($T$19=4,P53/100,0)))","v":0.15},{"$f":"IF($T$19=1,(Q24/100),IF($T$19=3,Q28/100,IF($T$19=4,Q53/100,0)))","v":0.15},{"$f":"IF($T$19=1,(R24/100),IF($T$19=3,R28/100,IF($T$19=4,R53/100,0)))","v":0.15},{"$f":"IF($T$19=1,(S24/100),IF($T$19=3,S28/100,IF($T$19=4,S53/100,0)))","v":0.15}]
[]
["Número total de dependientes en la póliza:",null,2]
[null,null,null,null,1,null,null,1,null,null,null,null,null,null,"Descuento combinado 24 años y Nuevo Negocio"]
["Edad del Asegurado Titular:",null,32]
[]
["Edad del/la cónyuge:",null,46,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-O39)*$P$30","v":0.85},{"$f":"(1-P39)*$P$30","v":0.85},{"$f":"(1-Q39)*$P$30","v":0.85},{"$f":"(1-R39)*$P$30","v":0.85},{"$f":"(1-S39)*$P$30","v":0.85}]
[]
["Tarifas en US$ | Validas: 1 de enero de 2025"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PÓLIZAS 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]

{"sheet":"Bupa Global Ultimate","index":1,"n_rows":80,"n_cols":50,"rows_kept":80,"cut":false,"hidden":false,"merged":[[30,0,30,1],[4,0,10,4],[12,1,12,4],[20,2,20,3],[22,1,22,2],[23,0,23,4],[26,0,26,1],[27,0,27,1],[29,0,29,4],[16,2,16,3],[55,0,55,1],[61,0,61,1],[62,0,62,1],[43,0,43,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[40,0,40,4],[41,0,41,1],[42,0,42,1],[67,0,67,1],[0,7,0,20],[0,22,0,35],[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],[0,37,0,50],[77,0,77,1],[79,0,82,4],[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]]}
[null,null,false,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Ultimate Health Plan\nTarifas en US$ | Validas: 1 de enero de 2025"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,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$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 16 años",{"$f":"+'INGRESO DE DATOS'!$E$42","v":1}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2025-04-08T10:00:12.220"}]
[]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3"]
["En el país de residencia",null,"$0",1000,2000]
["Fuera del país de residencia",null,"$0",1000,2000,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[]
["TARIFAS ANUALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,3,TRUE)","v":17763.3},{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,4,TRUE)","v":11459.699999999999},{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,5,TRUE)","v":9493.65}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($E$21,Tablas!$A$912:$G$978,3,TRUE)))","v":24424.75},{"$f":"IF($B$15=1,0,(VLOOKUP($E$21,Tablas!$A$912:$G$978,4,TRUE)))","v":15759},{"$f":"IF($B$15=1,0,(VLOOKUP($E$21,Tablas!$A$912:$G$978,5,TRUE)))","v":13015.199999999999}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$17>4,(IF($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$17=4,(IF(4-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$17=4,(IF(4-$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$17=5,(IF(5-$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$17=6,(IF(6-$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$17>6,(IF(7-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),0)))),0)))))))))))))))))))","v":6253.45},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$17>4,(IF($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$17=4,(IF(4-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$17=4,(IF(4-$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$17=5,(IF(5-$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$17=6,(IF(6-$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$17>6,(IF(7-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),0)))),0)))))))))))))))))))","v":4035.7999999999997},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$17>4,(IF($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$17=4,(IF(4-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$17=4,(IF(4-$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$17=5,(IF(5-$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$17=6,(IF(6-$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$17>6,(IF(7-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),0)))),0)))))))))))))))))))","v":3382.15}]
["Total de Prima neta",null,{"$f":"SUM(C31:C33)","v":48441.5},{"$f":"SUM(D31:D33)","v":31254.499999999996},{"$f":"SUM(E31:E33)","v":25891}]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)",null,{"$f":"(C34+C35)*5%","v":2425.8250000000003},{"$f":"(D34+D35)*5%","v":1566.4749999999999},{"$f":"(E34+E35)*5%","v":1298.3000000000002}]
["ITBMS (7%)",null,0,0,0]
["TOTAL ANUAL",null,{"$f":"SUM(C34:C37)","v":50942.324999999997},{"$f":"SUM(D34:D37)","v":32895.974999999999},{"$f":"SUM(E34:E37)","v":27264.3}]
["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$979:$G$981,3,TRUE)),(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE))))),\nIF($B$17=0,0,IF($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$981,3,TRUE)))))))","v":6253.45},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($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$17=0,0,IF($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$981,4,TRUE)))))))","v":4035.7999999999997},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($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$17=0,0,IF($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$981,5,TRUE)))))))","v":3382.15}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,3,TRUE)","v":9414.5490000000009},{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,4,TRUE)","v":6073.6409999999996},{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,5,TRUE)","v":5031.6345000000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($E$21,Tablas!$A$1439:$G$1505,3,TRUE)))","v":12945.1175},{"$f":"IF($B$15=1,0,(VLOOKUP($E$21,Tablas!$A$1439:$G$1505,4,TRUE)))","v":8352.27},{"$f":"IF($B$15=1,0,(VLOOKUP($E$21,Tablas!$A$1439:$G$1505,5,TRUE)))","v":6898.0559999999996}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$17>4,(IF($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$17=4,(IF(4-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$17=4,(IF(4-$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$17=5,(IF(5-$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$17=6,(IF(6-$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$17>6,(IF(7-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),0)))),0)))))))))))))))))))","v":3314.3285000000001},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$17>4,(IF($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$17=4,(IF(4-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$17=4,(IF(4-$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$17=5,(IF(5-$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$17=6,(IF(6-$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$17>6,(IF(7-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),0)))),0)))))))))))))))))))","v":2138.9740000000002},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$17>4,(IF($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$17=4,(IF(4-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$17=4,(IF(4-$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$17=5,(IF(5-$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$17=6,(IF(6-$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$17>6,(IF(7-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),0)))),0)))))))))))))))))))","v":1792.5395000000001}]
["Total de Prima neta",null,{"$f":"SUM(C42:C44)","v":25673.994999999999},{"$f":"SUM(D42:D44)","v":16564.885000000002},{"$f":"SUM(E42:E44)","v":13722.230000000001}]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)",null,{"$f":"(C45+C46)*5%","v":1287.44975},{"$f":"(D45+D46)*5%","v":831.99425000000019},{"$f":"(E45+E46)*5%","v":689.86150000000009}]
["ITBMS (7%)",null,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C45:C48)","v":27036.444749999999},{"$f":"SUM(D45:D48)","v":17471.879250000002},{"$f":"SUM(E45:E48)","v":14487.091500000002}]
["Costo de segunda cuota",null,{"$f":"C45*1.05","v":26957.694749999999},{"$f":"D45*1.05","v":17393.129250000002},{"$f":"E45*1.05","v":14408.341500000002}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":53994.139499999997},{"$f":"D49+D50","v":34865.008500000004},{"$f":"E49+E50","v":28895.433000000005}]
["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$1506:$G$1508,3,TRUE)),(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE))))),\nIF($B$17=0,0,IF($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$1508,3,TRUE)))))))","v":3314.3285000000001},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($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$17=0,0,IF($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$1508,4,TRUE)))))))","v":2138.9740000000002},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($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$17=0,0,IF($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$1508,5,TRUE)))))))","v":1792.5395000000001}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,3,TRUE)","v":4884.9075000000003},{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,4,TRUE)","v":3151.4175},{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,5,TRUE)","v":2610.7537500000003}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($E$21,Tablas!$A$1061:$G$1127,3,TRUE)))","v":6716.8062500000005},{"$f":"IF($B$15=1,0,(VLOOKUP($E$21,Tablas!$A$1061:$G$1127,4,TRUE)))","v":4333.7250000000004},{"$f":"IF($B$15=1,0,(VLOOKUP($E$21,Tablas!$A$1061:$G$1127,5,TRUE)))","v":3579.18}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$17>4,(IF($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$17=4,(IF(4-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$17=4,(IF(4-$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$17=5,(IF(5-$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$17=6,(IF(6-$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$17>6,(IF(7-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),0)))),0)))))))))))))))))))","v":1719.69875},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$17>4,(IF($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$17=4,(IF(4-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$17=4,(IF(4-$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$17=5,(IF(5-$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$17=6,(IF(6-$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$17>6,(IF(7-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),0)))),0)))))))))))))))))))","v":1109.845},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$17>4,(IF($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$17=4,(IF(4-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$17=4,(IF(4-$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$17=5,(IF(5-$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$17=6,(IF(6-$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$17>6,(IF(7-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),0)))),0)))))))))))))))))))","v":930.09125000000006}]
["Total de Prima neta",null,{"$f":"SUM(C55:C57)","v":13321.4125},{"$f":"SUM(D55:D57)","v":8594.9874999999993},{"$f":"SUM(E55:E57)","v":7120.0250000000005}]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)",null,{"$f":"(C58+C59)*5%","v":669.82062500000006},{"$f":"(D58+D59)*5%","v":433.49937499999999},{"$f":"(E58+E59)*5%","v":359.75125000000003}]
["ITBMS (7%)",null,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C58:C61)","v":14066.233125000001},{"$f":"SUM(D58:D61)","v":9103.4868749999987},{"$f":"SUM(E58:E61)","v":7554.7762500000008}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C58*1.05","v":13987.483125000001},{"$f":"D58*1.05","v":9024.7368750000005},{"$f":"E58*1.05","v":7476.0262500000008}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":56028.682500000003},{"$f":"D62+(D63*3)","v":36177.697499999995},{"$f":"E62+(E63*3)","v":29982.855000000003}]
["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$1128:$G$1130,3,TRUE)),(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE))))),\nIF($B$17=0,0,IF($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$1130,3,TRUE)))))))","v":1719.69875},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($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$17=0,0,IF($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$1130,4,TRUE)))))))","v":1109.845},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($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$17=0,0,IF($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$1130,5,TRUE)))))))","v":930.09125000000006}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,3,TRUE)","v":1657.9079999999999},{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,4,TRUE)","v":1069.5719999999999},{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,5,TRUE)","v":886.07399999999996}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($E$21,Tablas!$A$986:$G$1052,3,TRUE)))","v":2279.6433333333334},{"$f":"IF($B$15=1,0,(VLOOKUP($E$21,Tablas!$A$986:$G$1052,4,TRUE)))","v":1470.8400000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($E$21,Tablas!$A$986:$G$1052,5,TRUE)))","v":1214.752}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$17>4,(IF($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$17=4,(IF(4-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$17=4,(IF(4-$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$17=5,(IF(5-$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$17=6,(IF(6-$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$17>6,(IF(7-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),0)))),0)))))))))))))))))))","v":583.65533333333337},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$17>4,(IF($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$17=4,(IF(4-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$17=4,(IF(4-$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$17=5,(IF(5-$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$17=6,(IF(6-$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$17>6,(IF(7-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),0)))),0)))))))))))))))))))","v":376.67466666666667},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$17>4,(IF($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$17=4,(IF(4-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$17=4,(IF(4-$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$17=5,(IF(5-$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$17=6,(IF(6-$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$17>6,(IF(7-$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$17=3,(IF(3-$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$17=2,(IF(2-$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$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),0)))),0)))))))))))))))))))","v":315.66733333333337}]
["Total de Prima neta",null,{"$f":"SUM(C68:C70)","v":4521.2066666666669},{"$f":"SUM(D68:D70)","v":2917.086666666667},{"$f":"SUM(E68:E70)","v":2416.4933333333333}]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)",null,{"$f":"(C71+C72)*5%","v":229.81033333333335},{"$f":"(D71+D72)*5%","v":149.60433333333336},{"$f":"(E71+E72)*5%","v":124.57466666666667}]
["ITBMS (7%)",null,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C71:C74)","v":4826.0169999999998},{"$f":"SUM(D71:D74)","v":3141.6910000000003},{"$f":"SUM(E71:E74)","v":2616.0680000000002}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C71*1.05","v":4747.2670000000007},{"$f":"D71*1.05","v":3062.9410000000007},{"$f":"E71*1.05","v":2537.3180000000002}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":57045.954000000005},{"$f":"D75+(D76*11)","v":36834.042000000009},{"$f":"E75+(E76*11)","v":30526.566000000003}]
["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$1053:$G$1055,3,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE))))),\nIF($B$17=0,0,IF($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$1055,3,TRUE)))))))","v":583.65533333333337},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($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$17=0,0,IF($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$1055,4,TRUE)))))))","v":376.67466666666667},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($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$17=0,0,IF($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":315.66733333333337}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal\npara suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Bupa Global Elite","index":2,"n_rows":85,"n_cols":53,"rows_kept":85,"cut":false,"hidden":false,"merged":[[74,0,74,1],[60,0,60,1],[65,0,65,1],[70,0,70,6],[62,0,62,1],[61,0,61,1],[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],[59,0,59,1],[63,0,63,1],[58,0,58,1],[57,0,57,1],[75,0,75,1],[76,0,76,1],[84,0,88,7],[78,0,78,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[77,0,77,1],[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],[39,0,39,1],[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],[45,0,45,1],[0,10,0,23],[0,25,0,38],[0,40,0,53],[34,0,34,1],[20,4,20,5],[22,1,22,3],[27,0,27,1],[28,0,28,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[16,2,16,3],[30,0,30,7],[12,1,12,7],[4,0,10,7],[24,0,24,1]]}
[null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Elite Health Plan\nTarifas en US$ | Validas: 1 de enero de 2025"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,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$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 10 años",{"$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":"2025-04-08T10:00:12.220"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBlES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["En el país de residencia",null,1000,2000,3500,5000,10000,20000,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
["Fuera del país de residencia",null,1000,2000,3500,5000,10000,20000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,3,TRUE)","v":9348.2999999999993},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,4,TRUE)","v":6619.8},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,5,TRUE)","v":5395.8},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,6,TRUE)","v":4678.3999999999996},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,7,TRUE)","v":3564.0499999999997},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$H$72,8,TRUE)","v":2851.75}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,3,TRUE)))","v":12854.55},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,4,TRUE)))","v":9074.6},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,5,TRUE)))","v":7305.75},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,6,TRUE)))","v":6335.9},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,7,TRUE)))","v":4826.3},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$H$72,8,TRUE)))","v":3861.5499999999997}]
["Prima para hijo (s)",null,{"$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$75,3,TRUE)),0)))),0)))))))))))))))))))","v":3292.9},{"$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$75,4,TRUE)),0)))),0)))))))))))))))))))","v":2357.9},{"$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$75,5,TRUE)),0)))),0)))))))))))))))))))","v":1962.6499999999999},{"$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$75,6,TRUE)),0)))),0)))))))))))))))))))","v":1701.7},{"$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$75,7,TRUE)),0)))),0)))))))))))))))))))","v":1297.95},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$H$75,8,TRUE)),\n(IF($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$75,7,TRUE)),0)))),0)))))))))))))))))))","v":1297.95}]
["Total de Prima neta",null,{"$f":"SUM(C32:C34)","v":25495.75},18052.300000000003,14664.199999999999,12716,9688.3000000000011,8011.2499999999991]
["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$3,G35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,H35*-15%,0)","v":0}]
["Tarifa administrativa annual",null,75,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C35+C36+C37)*5%","v":1278.5375000000001},906.36500000000024,736.96,639.55000000000007,488.16500000000008,404.3125]
["ITBMS (7%)",null,0,0,0,0,0,0]
["TOTAL ANUAL",null,{"$f":"SUM(C35:C39)","v":26849.287499999999},19033.665000000005,15476.16,13430.55,10251.465000000002,8490.5625]
["Ahorros en tarifas de prima para Dependientes",null,{"$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$75,3,TRUE)))))))","v":3292.9},{"$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$75,4,TRUE)))))))","v":2357.9},{"$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$75,5,TRUE)))))))","v":1962.6499999999999},{"$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$75,6,TRUE)))))))","v":1701.7},{"$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$75,7,TRUE)))))))","v":1297.95},{"$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$75,7,TRUE)))))))","v":1297.95}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,3,TRUE)","v":4954.5990000000002},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,4,TRUE)","v":3508.4940000000001},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,5,TRUE)","v":2859.7740000000003},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,6,TRUE)","v":2479.5520000000001},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,7,TRUE)","v":1888.9465},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$H$524,8,TRUE)","v":1511.4275}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,3,TRUE)))","v":6812.9115000000002},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,4,TRUE)))","v":4809.5380000000005},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,5,TRUE)))","v":3872.0475000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,6,TRUE)))","v":3358.027},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,7,TRUE)))","v":2557.9390000000003},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$H$524,8,TRUE)))","v":2046.6215}]
["Prima para hijo (s)",null,{"$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$527,3,TRUE)),0)))),0)))))))))))))))))))","v":1745.2370000000001},{"$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$527,4,TRUE)),0)))),0)))))))))))))))))))","v":1249.6870000000001},{"$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$527,5,TRUE)),0)))),0)))))))))))))))))))","v":1040.2045000000001},{"$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$527,6,TRUE)),0)))),0)))))))))))))))))))","v":901.90100000000007},{"$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$527,7,TRUE)),0)))),0)))))))))))))))))))","v":687.91350000000011},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$H$527,8,TRUE)),\n(IF($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$527,7,TRUE)),0)))),0)))))))))))))))))))","v":687.91350000000011}]
["Total de Prima neta",null,{"$f":"SUM(C44:C46)","v":13512.747500000001},9567.719000000001,7772.0259999999998,6739.48,5134.7990000000009,4245.9624999999996]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,H47*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75,76]
["VAT (5%) :",null,{"$f":"(C47+C48+C49)*5%","v":679.38737500000013},482.13595000000009,392.35130000000004,340.72399999999999,260.48995000000008,216.09812499999998]
["ITBMS (7%)",null,0,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C47:C51)","v":14267.134875000002},10124.854950000001,8239.3773000000001,7155.2039999999997,5470.288950000001,4538.0606250000001]
["Costo de segunda cuota",null,{"$f":"(C47+C48)*1.05","v":14188.384875000002},10046.104950000001,8160.6273000000001,7076.4539999999997,5391.538950000001,4458.2606249999999]
["TOTAL ANUAL",null,{"$f":"C52+C53","v":28455.519750000003},20170.959900000002,16400.0046,14231.657999999999,10861.827900000002,8996.3212500000009]
["Ahorros en tarifas de prima para Dependientes",null,{"$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$527,3,TRUE)))))))","v":1745.2370000000001},{"$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$527,4,TRUE)))))))","v":1249.6870000000001},{"$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$527,5,TRUE)))))))","v":1040.2045000000001},{"$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$527,7,TRUE)))))))","v":687.91350000000011},{"$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$527,7,TRUE)))))))","v":687.91350000000011},{"$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$527,7,TRUE)))))))","v":687.91350000000011}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,3,TRUE)","v":2570.7824999999998},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,4,TRUE)","v":1820.4450000000002},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,5,TRUE)","v":1483.8450000000003},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,6,TRUE)","v":1286.56},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,7,TRUE)","v":980.11374999999998},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$H$751,8,TRUE)","v":784.23125000000005}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,3,TRUE)))","v":3535.0012500000003},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,4,TRUE)))","v":2495.5150000000003},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,5,TRUE)))","v":2009.0812500000002},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,6,TRUE)))","v":1742.3724999999999},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,7,TRUE)))","v":1327.2325000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$H$751,8,TRUE)))","v":1061.92625}]
["Prima para hijo (s)",null,{"$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$754,3,TRUE)),0)))),0)))))))))))))))))))","v":905.54750000000013},{"$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$754,4,TRUE)),0)))),0)))))))))))))))))))","v":648.42250000000013},{"$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$754,5,TRUE)),0)))),0)))))))))))))))))))","v":539.72874999999999},{"$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$754,6,TRUE)),0)))),0)))))))))))))))))))","v":467.96750000000003},{"$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$754,7,TRUE)),0)))),0)))))))))))))))))))","v":356.93625000000003},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$H$754,8,TRUE)),\n(IF($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$754,7,TRUE)),0)))),0)))))))))))))))))))","v":356.93625000000003}]
["Total de Prima neta",null,{"$f":"SUM(C58:C60)","v":7011.3312500000011},4964.3825000000015,4032.6550000000007,3496.9,2664.2825000000003,2203.09375]
["Ajuste por la variante con coaseguro\n fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,H61*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C61+C62+C63)*5%","v":354.31656250000009},251.96912500000008,205.38275000000004,178.59500000000003,136.96412500000002,113.90468750000001]
["ITBMS (7%)",null,0,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C61:C65)","v":7440.6478125000012},5291.3516250000011,4313.0377500000004,3750.4949999999999,2876.2466250000002,2391.9984374999999]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"(C61+C62)*1.05","v":7361.8978125000012},5212.6016250000021,4234.2877500000004,3671.7450000000003,2797.4966250000002,2313.2484374999999]
["TOTAL ANUAL",null,{"$f":"C66+(C67*3)","v":29526.341250000005},20929.156500000005,17015.901000000002,14765.73,11268.736500000001,9331.7437499999996]
["Ahorros en tarifas de prima para Dependientes",null,{"$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$754,3,TRUE)))))))","v":905.54750000000013},{"$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$754,4,TRUE)))))))","v":648.42250000000013},{"$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$754,5,TRUE)))))))","v":539.72874999999999},{"$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$754,6,TRUE)))))))","v":467.96750000000003},{"$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$754,7,TRUE)))))))","v":356.93625000000003},{"$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$754,7,TRUE)))))))","v":356.93625000000003}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,3,TRUE)","v":872.50799999999992},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,4,TRUE)","v":617.84800000000007},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,5,TRUE)","v":503.60800000000006},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,6,TRUE)","v":436.65066666666667},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,7,TRUE)","v":332.64466666666664},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$H$146,8,TRUE)","v":266.16333333333336}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,3,TRUE)))","v":1199.758},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,4,TRUE)))","v":846.96266666666679},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,5,TRUE)))","v":681.87},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,6,TRUE)))","v":591.35066666666671},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,7,TRUE)))","v":450.4546666666667},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$H$146,8,TRUE)))","v":360.41133333333335}]
["Prima para hijo (s)",null,{"$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$149,3,TRUE)),0)))),0)))))))))))))))))))","v":307.33733333333333},{"$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$149,4,TRUE)),0)))),0)))))))))))))))))))","v":220.07066666666668},{"$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$149,5,TRUE)),0)))),0)))))))))))))))))))","v":183.18066666666667},{"$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$149,6,TRUE)),0)))),0)))))))))))))))))))","v":158.82533333333333},{"$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$149,7,TRUE)),0)))),0)))))))))))))))))))","v":121.14200000000001},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$H$149,8,TRUE)),\n(IF($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$149,7,TRUE)),0)))),0)))))))))))))))))))","v":121.14200000000001}]
["Total de Prima neta",null,{"$f":"SUM(C72:C74)","v":2379.6033333333335},1684.8813333333335,1368.6586666666667,1186.8266666666668,904.24133333333339,747.7166666666667]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,H75*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C75+C76+C77)*5%","v":122.73016666666668},87.994066666666683,72.182933333333338,63.091333333333345,48.962066666666672,41.135833333333338]
["ITBMS (7%)",null,0,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C75:C79)","v":2577.3335000000002},1847.8754000000001,1515.8416,1324.9180000000001,1028.2034000000001,863.85250000000008]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"(C75+C76)*1.05","v":2498.5835000000002},1769.1254000000001,1437.0916000000002,1246.1680000000001,949.4534000000001,785.10250000000008]
["TOTAL ANUAL",null,{"$f":"C80+(C81*11)","v":30061.752000000004},21308.254800000002,17323.849200000004,15032.766000000001,11472.190800000002,9499.9800000000014]
["Ahorros en tarifas de prima para Dependientes",null,{"$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$149,3,TRUE)))))))","v":307.33733333333333},{"$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$149,4,TRUE)))))))","v":220.07066666666668},{"$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$149,5,TRUE)))))))","v":183.18066666666667},{"$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$149,6,TRUE)))))))","v":158.82533333333333},{"$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$149,7,TRUE)))))))","v":121.14200000000001},{"$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":121.14200000000001}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro.\nLa emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos \nde prima requeridos."]

{"sheet":"Bupa Global Premier","index":3,"n_rows":79,"n_cols":52,"rows_kept":79,"cut":false,"hidden":false,"merged":[[78,0,81,6],[73,0,73,1],[22,0,22,2],[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],[18,3,18,4],[4,0,10,6],[12,1,12,6],[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],[0,9,0,22],[0,24,0,37],[0,39,0,52],[33,0,33,1],[20,1,20,2],[25,0,25,1],[26,0,26,1],[28,0,28,5],[29,0,29,1],[16,2,16,3]]}
[" ",null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Premier Health Plan\nTarifas en US$ | Validas: 1 de enero de 2025"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,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$43","v":32},null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2025-04-08T10:00:12.220"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[null,null," ",null,null," "]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,2000,3500,5000,10000,20000]
["Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,3,TRUE)","v":5355},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,4,TRUE)","v":4374.0999999999995},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,5,TRUE)","v":3740},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,6,TRUE)","v":2733.6},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$H$222,7,TRUE)","v":2187.0499999999997},null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,3,TRUE)))","v":7341.45},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,4,TRUE)))","v":5922.8},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,5,TRUE)))","v":5197.75},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,6,TRUE)))","v":3797.7999999999997},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$H$222,7,TRUE)))","v":3038.75}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,3,TRUE)))","v":3243.6},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,4,TRUE)))","v":2703.85},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,5,TRUE)))","v":2345.15},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,6,TRUE)))","v":1713.6},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$H$225,7,TRUE)))","v":1371.05}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":15940.050000000001},{"$f":"SUM(D30:D32)","v":13000.75},{"$f":"SUM(E30:E32)","v":11282.9},{"$f":"SUM(F30:F32)","v":8245},{"$f":"SUM(G30:G32)","v":6596.8499999999995}]
["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$3,F33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G33*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C33+C34+C35)*5%","v":800.75250000000005},{"$f":"(D33+D34+D35)*5%","v":653.78750000000002},{"$f":"(E33+E34+E35)*5%","v":567.89499999999998},{"$f":"(F33+F34+F35)*5%","v":416},{"$f":"(G33+G34+G35)*5%","v":333.59249999999997}]
["ITBMS (7%)",null,0,0,0,0,0]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":16815.802500000002},{"$f":"SUM(D33:D37)","v":13729.5375},{"$f":"SUM(E33:E37)","v":11925.795},{"$f":"SUM(F33:F37)","v":8736},{"$f":"SUM(G33:G37)","v":7005.4424999999992}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,3,TRUE)","v":2838.15},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,4,TRUE)","v":2318.2729999999997},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,5,TRUE)","v":1982.2},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,6,TRUE)","v":1448.808},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$H$599,7,TRUE)","v":1159.1364999999998}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,3,TRUE)))","v":3890.9684999999999},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,4,TRUE)))","v":3139.0840000000003},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,5,TRUE)))","v":2754.8075000000003},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,6,TRUE)))","v":2012.8340000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$H$599,7,TRUE)))","v":1610.5375000000001}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,3,TRUE)))","v":1719.1079999999999},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,4,TRUE)))","v":1433.0405000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,5,TRUE)))","v":1242.9295000000002},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,6,TRUE)))","v":908.20799999999997},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$H$602,7,TRUE)))","v":726.65650000000005}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":8448.2265000000007},{"$f":"SUM(D41:D43)","v":6890.3975},{"$f":"SUM(E41:E43)","v":5979.9370000000008},{"$f":"SUM(F41:F43)","v":4369.8499999999995},{"$f":"SUM(G41:G43)","v":3496.3305}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G44*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C44+C45+C46)*5%","v":426.16132500000003},{"$f":"(D44+D45+D46)*5%","v":348.26987500000001},{"$f":"(E44+E45+E46)*5%","v":302.74685000000005},{"$f":"(F44+F45+F46)*5%","v":222.24249999999998},{"$f":"(G44+G45+G46)*5%","v":178.56652500000001}]
["ITBMS (7%)",null,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":8949.3878250000016},{"$f":"SUM(D44:D48)","v":7313.667375},{"$f":"SUM(E44:E48)","v":6357.6838500000013},{"$f":"SUM(F44:F48)","v":4667.0924999999997},{"$f":"SUM(G44:G48)","v":3749.8970250000002}]
["Costo de segunda cuota",null,{"$f":"(C44+C45)*1.05","v":8870.6378250000016},{"$f":"(D44+D45)*1.05","v":7234.917375},{"$f":"(E44+E45)*1.05","v":6278.9338500000013},{"$f":"(F44+F45)*1.05","v":4588.3424999999997},{"$f":"(G44+G45)*1.05","v":3671.1470250000002}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":17820.025650000003},{"$f":"D49+D50","v":14548.58475},{"$f":"E49+E50","v":12636.617700000003},{"$f":"F49+F50","v":9255.4349999999995},{"$f":"G49+G50","v":7421.0440500000004}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,3,TRUE)","v":1472.6250000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,4,TRUE)","v":1202.8775000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,5,TRUE)","v":1028.5},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,6,TRUE)","v":751.74},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$H$826,7,TRUE)","v":601.43875000000003}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,3,TRUE)))","v":2018.8987500000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,4,TRUE)))","v":1628.7700000000002},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,5,TRUE)))","v":1429.3812500000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,6,TRUE)))","v":1044.395},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$H$826,7,TRUE)))","v":835.65625000000011}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,3,TRUE)))","v":891.99},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,4,TRUE)))","v":743.55875000000003},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,5,TRUE)))","v":644.9162500000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,6,TRUE)))","v":471.24},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$H$829,7,TRUE)))","v":377.03874999999999}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":4383.5137500000001},{"$f":"SUM(D54:D56)","v":3575.2062500000002},{"$f":"SUM(E54:E56)","v":3102.7975000000006},{"$f":"SUM(F54:F56)","v":2267.375},{"$f":"SUM(G54:G56)","v":1814.1337500000002}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G57*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C57+C58+C59)*5%","v":222.92568750000001},{"$f":"(D57+D58+D59)*5%","v":182.51031250000003},{"$f":"(E57+E58+E59)*5%","v":158.88987500000005},{"$f":"(F57+F58+F59)*5%","v":117.11875000000001},{"$f":"(G57+G58+G59)*5%","v":94.456687500000015}]
["ITBMS (7%)",null,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":4681.4394375000002},{"$f":"SUM(D57:D61)","v":3832.7165625000002},{"$f":"SUM(E57:E61)","v":3336.6873750000004},{"$f":"SUM(F57:F61)","v":2459.4937500000001},{"$f":"SUM(G57:G61)","v":1983.5904375000002}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"(C57+C58)*1.05","v":4602.6894375000002},{"$f":"(D57+D58)*1.05","v":3753.9665625000002},{"$f":"(E57+E58)*1.05","v":3257.9373750000009},{"$f":"(F57+F58)*1.05","v":2380.7437500000001},{"$f":"(G57+G58)*1.05","v":1904.8404375000002}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":18489.507750000001},{"$f":"D62+(D63*3)","v":15094.616250000001},{"$f":"E62+(E63*3)","v":13110.499500000002},{"$f":"F62+(F63*3)","v":9601.7250000000004},{"$f":"G62+(G63*3)","v":7698.1117500000009}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,3,TRUE)","v":499.8},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,4,TRUE)","v":408.24933333333331},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,5,TRUE)","v":349.06666666666666},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,6,TRUE)","v":255.136},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$H$296,7,TRUE)","v":204.12466666666666}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,3,TRUE)))","v":685.202},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,4,TRUE)))","v":552.79466666666667},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,5,TRUE)))","v":485.12333333333333},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,6,TRUE)))","v":354.4613333333333},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$H$296,7,TRUE)))","v":283.61666666666667}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,3,TRUE)))","v":302.73599999999999},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,4,TRUE)))","v":252.35933333333332},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,5,TRUE)))","v":218.88066666666668},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,6,TRUE)))","v":159.93600000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$H$299,7,TRUE)))","v":127.96466666666667}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":1487.7379999999998},{"$f":"SUM(D67:D69)","v":1213.4033333333332},{"$f":"SUM(E67:E69)","v":1053.0706666666667},{"$f":"SUM(F67:F69)","v":769.5333333333333},{"$f":"SUM(G67:G69)","v":615.70600000000002}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G70*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C70+C71+C72)*5%","v":78.136899999999997},{"$f":"(D70+D71+D72)*5%","v":64.42016666666666},{"$f":"(E70+E71+E72)*5%","v":56.403533333333343},{"$f":"(F70+F71+F72)*5%","v":42.226666666666667},{"$f":"(G70+G71+G72)*5%","v":34.535299999999999}]
["ITBMS (7%)",null,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":1640.8748999999998},{"$f":"SUM(D70:D74)","v":1352.8235},{"$f":"SUM(E70:E74)","v":1184.4742000000001},{"$f":"SUM(F70:F74)","v":886.76},{"$f":"SUM(G70:G74)","v":725.24130000000002}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"(C70+C71)*1.05","v":1562.1248999999998},{"$f":"(D70+D71)*1.05","v":1274.0735},{"$f":"(E70+E71)*1.05","v":1105.7242000000001},{"$f":"(F70+F71)*1.05","v":808.01},{"$f":"(G70+G71)*1.05","v":646.49130000000002}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":18824.248799999998},{"$f":"D75+(D76*11)","v":15367.632},{"$f":"E75+(E76*11)","v":13347.440400000001},{"$f":"F75+(F76*11)","v":9774.8700000000008},{"$f":"G75+(G76*11)","v":7836.6455999999998}]
[]
["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":"Bupa Global Select","index":4,"n_rows":79,"n_cols":52,"rows_kept":79,"cut":false,"hidden":false,"merged":[[78,0,81,6],[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],[74,0,74,1],[75,0,75,1],[76,0,76,1],[4,0,10,6],[12,1,12,6],[55,0,55,1],[56,0,56,1],[63,0,63,1],[68,0,68,1],[72,0,72,1],[73,0,73,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[39,0,39,5],[62,0,62,1],[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],[0,9,0,22],[0,24,0,37],[0,39,0,52],[61,0,61,1],[25,0,25,1],[26,0,26,1],[28,0,28,5],[29,0,29,1],[33,0,33,1],[30,0,30,1],[31,0,31,1],[20,1,20,2],[18,3,18,4],[22,0,22,2],[16,2,16,3],[54,0,54,1]]}
[" ",null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Select Health Plan\nTarifas en US$ | Validas: 1 de enero de 2025"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,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$43","v":32},null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2025-04-08T10:00:12.220"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,2000,3500,5000,10000,20000]
["Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,3,TRUE)","v":3722.15},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,4,TRUE)","v":3046.4},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,5,TRUE)","v":2715.75},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,6,TRUE)","v":1984.75},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$H$373,7,TRUE)","v":1587.8},null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,3,TRUE)))","v":5288.7},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,4,TRUE)))","v":4268.7},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,5,TRUE)))","v":3770.6},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,6,TRUE)))","v":2755.7},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$H$373,7,TRUE)))","v":2204.9}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,3,TRUE)))","v":2436.9499999999998},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,4,TRUE)))","v":2041.7},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,5,TRUE)))","v":1849.6},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,6,TRUE)))","v":1352.35},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$H$376,7,TRUE)))","v":1082.05}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":11447.8},{"$f":"SUM(D30:D32)","v":9356.8000000000011},{"$f":"SUM(E30:E32)","v":8335.9500000000007},{"$f":"SUM(F30:F32)","v":6092.7999999999993},{"$f":"SUM(G30:G32)","v":4874.75}]
["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$3,F33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G33*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,76]
["VAT (5%) :",null,{"$f":"(C33+C34+C35)*5%","v":576.14},{"$f":"(D33+D34+D35)*5%","v":471.59000000000009},{"$f":"(E33+E34+E35)*5%","v":420.54750000000007},{"$f":"(F33+F34+F35)*5%","v":308.39},{"$f":"(G33+G34+G35)*5%","v":247.53750000000002}]
["ITBMS (7%)",null,0,0,0,0,0]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":12098.939999999999},{"$f":"SUM(D33:D37)","v":9903.3900000000012},{"$f":"SUM(E33:E37)","v":8831.4975000000013},{"$f":"SUM(F33:F37)","v":6476.19},{"$f":"SUM(G33:G37)","v":5198.2875000000004}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,3,TRUE)","v":1972.7395000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,4,TRUE)","v":1614.5920000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,5,TRUE)","v":1439.3475000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,6,TRUE)","v":1051.9175},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$H$674,7,TRUE)","v":841.53399999999999}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,3,TRUE)))","v":2803.011},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,4,TRUE)))","v":2262.4110000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,5,TRUE)))","v":1998.4180000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,6,TRUE)))","v":1460.521},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$H$674,7,TRUE)))","v":1168.5970000000002}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,3,TRUE)))","v":1291.5835},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,4,TRUE)))","v":1082.1010000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,5,TRUE)))","v":980.28800000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,6,TRUE)))","v":716.74549999999999},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$H$677,7,TRUE)))","v":573.48649999999998}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":6067.3339999999998},{"$f":"SUM(D41:D43)","v":4959.1040000000003},{"$f":"SUM(E41:E43)","v":4418.0535},{"$f":"SUM(F41:F43)","v":3229.1840000000002},{"$f":"SUM(G41:G43)","v":2583.6175000000003}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G44*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,76]
["VAT (5%) :",null,{"$f":"(C44+C45+C46)*5%","v":307.11669999999998},{"$f":"(D44+D45+D46)*5%","v":251.70520000000002},{"$f":"(E44+E45+E46)*5%","v":224.65267500000002},{"$f":"(F44+F45+F46)*5%","v":165.20920000000001},{"$f":"(G44+G45+G46)*5%","v":132.98087500000003}]
["ITBMS (7%)",null,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":6449.4506999999994},{"$f":"SUM(D44:D48)","v":5285.8092000000006},{"$f":"SUM(E44:E48)","v":4717.7061750000003},{"$f":"SUM(F44:F48)","v":3469.3932000000004},{"$f":"SUM(G44:G48)","v":2792.5983750000005}]
["Costo de segunda cuota",null,{"$f":"(C44+C45)*1.05","v":6370.7007000000003},{"$f":"(D44+D45)*1.05","v":5207.0592000000006},{"$f":"(E44+E45)*1.05","v":4638.9561750000003},{"$f":"(F44+F45)*1.05","v":3390.6432000000004},{"$f":"(G44+G45)*1.05","v":2712.7983750000003}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":12820.151399999999},{"$f":"D49+D50","v":10492.868400000001},{"$f":"E49+E50","v":9356.6623500000005},{"$f":"F49+F50","v":6860.0364000000009},{"$f":"G49+G50","v":5505.3967500000008}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,3,TRUE)","v":1023.5912500000001},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,4,TRUE)","v":837.7600000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,5,TRUE)","v":746.83125000000007},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,6,TRUE)","v":545.80625000000009},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$H$901,7,TRUE)","v":436.64500000000004}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,3,TRUE)))","v":1454.3925000000002},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,4,TRUE)))","v":1173.8925000000002},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,5,TRUE)))","v":1036.915},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,6,TRUE)))","v":757.8175},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$H$901,7,TRUE)))","v":606.34750000000008}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,3,TRUE)))","v":670.16125},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,4,TRUE)))","v":561.46750000000009},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,5,TRUE)))","v":508.64000000000004},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,6,TRUE)))","v":371.89625000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$H$904,7,TRUE)))","v":297.56375000000003}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":3148.1450000000004},{"$f":"SUM(D54:D56)","v":2573.1200000000003},{"$f":"SUM(E54:E56)","v":2292.38625},{"$f":"SUM(F54:F56)","v":1675.5200000000002},{"$f":"SUM(G54:G56)","v":1340.5562500000001}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G57*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,76]
["VAT (5%) :",null,{"$f":"(C57+C58+C59)*5%","v":161.15725000000003},{"$f":"(D57+D58+D59)*5%","v":132.40600000000003},{"$f":"(E57+E58+E59)*5%","v":118.36931250000001},{"$f":"(F57+F58+F59)*5%","v":87.52600000000001},{"$f":"(G57+G58+G59)*5%","v":70.827812500000007}]
["ITBMS (7%)",null,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":3384.3022500000006},{"$f":"SUM(D57:D61)","v":2780.5260000000003},{"$f":"SUM(E57:E61)","v":2485.7555625},{"$f":"SUM(F57:F61)","v":1838.0460000000003},{"$f":"SUM(G57:G61)","v":1487.3840625}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"(C57+C58)*1.05","v":3305.5522500000006},{"$f":"(D57+D58)*1.05","v":2701.7760000000003},{"$f":"(E57+E58)*1.05","v":2407.0055625},{"$f":"(F57+F58)*1.05","v":1759.2960000000003},{"$f":"(G57+G58)*1.05","v":1407.5840625000001}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":13300.959000000003},{"$f":"D62+(D63*3)","v":10885.854000000001},{"$f":"E62+(E63*3)","v":9706.77225},{"$f":"F62+(F63*3)","v":7115.9340000000011},{"$f":"G62+(G63*3)","v":5710.1362500000005}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,3,TRUE)","v":347.40066666666667},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,4,TRUE)","v":284.33066666666667},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,5,TRUE)","v":253.47},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,6,TRUE)","v":185.24333333333334},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$H$447,7,TRUE)","v":148.19466666666668}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,3,TRUE)))","v":493.61200000000002},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,4,TRUE)))","v":398.41199999999998},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,5,TRUE)))","v":351.92266666666666},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,6,TRUE)))","v":257.19866666666667},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$H$447,7,TRUE)))","v":205.79066666666668}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,3,TRUE)))","v":227.44866666666667},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,4,TRUE)))","v":190.55866666666668},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,5,TRUE)))","v":172.62933333333334},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,6,TRUE)))","v":126.21933333333332},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$H$450,7,TRUE)))","v":100.99133333333333}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":1068.4613333333334},{"$f":"SUM(D67:D69)","v":873.30133333333333},{"$f":"SUM(E67:E69)","v":778.02199999999993},{"$f":"SUM(F67:F69)","v":568.66133333333335},{"$f":"SUM(G67:G69)","v":454.97666666666669}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G70*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,76]
["VAT (5%) :",null,{"$f":"(C70+C71+C72)*5%","v":57.173066666666671},{"$f":"(D70+D71+D72)*5%","v":47.415066666666668},{"$f":"(E70+E71+E72)*5%","v":42.6511},{"$f":"(F70+F71+F72)*5%","v":32.183066666666669},{"$f":"(G70+G71+G72)*5%","v":26.548833333333334}]
["ITBMS (7%)",null,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":1200.6344000000001},{"$f":"SUM(D70:D74)","v":995.71640000000002},{"$f":"SUM(E70:E74)","v":895.67309999999998},{"$f":"SUM(F70:F74)","v":675.84440000000006},{"$f":"SUM(G70:G74)","v":557.52549999999997}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"(C70+C71)*1.05","v":1121.8844000000001},{"$f":"(D70+D71)*1.05","v":916.96640000000002},{"$f":"(E70+E71)*1.05","v":816.92309999999998},{"$f":"(F70+F71)*1.05","v":597.09440000000006},{"$f":"(G70+G71)*1.05","v":477.72550000000007}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":13541.362800000003},{"$f":"D75+(D76*11)","v":11082.346799999999},{"$f":"E75+(E76*11)","v":9881.8271999999997},{"$f":"F75+(F76*11)","v":7243.8828000000003},{"$f":"G75+(G76*11)","v":5812.5060000000003}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Bupa Global Major Medical","index":5,"n_rows":73,"n_cols":34,"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],[0,6,0,19],[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],[0,21,0,34],[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,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[" Cotización de Seguro Médico Internacional\nBupa Global Major Medical Health Plan\nTarifas en US$ | Validas: 1 de enero de 2025"]
[]
[null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$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":"2025-04-08T10:00:12.220"}]
[]
["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$1204,3,TRUE)","v":1950.75},{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,4,TRUE)","v":1485.8},null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1138:$G$1204,3,TRUE)))","v":2681.75},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1138:$G$1204,4,TRUE)))","v":2034.8999999999999}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,3,TRUE)))","v":1174.7},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,4,TRUE)))","v":922.25},null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
["Total de Prima neta",null,{"$f":"SUM(C28:C30)","v":5807.2},{"$f":"SUM(D28:D30)","v":4442.95}]
["Tarifa administrativa anual",null,75,75]
["VAT (5%) :",null,{"$f":"(C31+C32)*5%","v":294.11},{"$f":"(D31+D32)*5%","v":225.89750000000001}]
["ITBMS (7%)",null,0,0]
["TOTAL ANUAL",null,{"$f":"SUM(C31:C34)","v":6176.3099999999995},{"$f":"SUM(D31:D34)","v":4743.8474999999999}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,3,TRUE)","v":1033.8975},{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,4,TRUE)","v":787.47400000000005}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1362:$G$1428,3,TRUE)))","v":1421.3275000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1362:$G$1428,4,TRUE)))","v":1078.4970000000001}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,3,TRUE)))","v":622.59100000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,4,TRUE)))","v":488.79250000000002}]
["Total de Prima neta",null,{"$f":"SUM(C38:C40)","v":3077.8160000000003},{"$f":"SUM(D38:D40)","v":2354.7635}]
["Tarifa administrativa anual",null,75,75]
["VAT (5%) :",null,{"$f":"(C41+C42)*5%","v":157.64080000000001},{"$f":"(D41+D42)*5%","v":121.48817500000001}]
["ITBMS (7%)",null,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C41:C44)","v":3310.4568000000004},{"$f":"SUM(D41:D44)","v":2551.251675}]
["Costo de segunda cuota",null,{"$f":"C41*1.05","v":3231.7068000000004},{"$f":"D41*1.05","v":2472.501675}]
["TOTAL ANUAL",null,{"$f":"C45+C46","v":6542.1636000000008},{"$f":"D45+D46","v":5023.75335}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,3,TRUE)","v":536.45625000000007},{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,4,TRUE)","v":408.59500000000003}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1287:$G$1353,3,TRUE)))","v":737.48125000000005},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1287:$G$1353,4,TRUE)))","v":559.59749999999997}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,3,TRUE)))","v":323.04250000000002},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,4,TRUE)))","v":253.61875000000003}]
["Total de Prima neta",null,{"$f":"SUM(C50:C52)","v":1596.98},{"$f":"SUM(D50:D52)","v":1221.81125}]
["Tarifa administrativa anual",null,75,75]
["VAT (5%) :",null,{"$f":"(C53+C54)*5%","v":83.599000000000004},{"$f":"(D53+D54)*5%","v":64.840562500000004}]
["ITBMS (7%)",null,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C53:C56)","v":1755.579},{"$f":"SUM(D53:D56)","v":1361.6518125}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C53*1.05","v":1676.8290000000002},{"$f":"D53*1.05","v":1282.9018125}]
["TOTAL ANUAL",null,{"$f":"C57+(C58*3)","v":6786.0660000000007},{"$f":"D57+(D58*3)","v":5210.35725}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,3,TRUE)","v":182.07000000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,4,TRUE)","v":138.67466666666667}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1212:$G$1278,3,TRUE)))","v":250.29666666666668},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1212:$G$1278,4,TRUE)))","v":189.92400000000001}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,3,TRUE)))","v":109.63866666666668},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,4,TRUE)))","v":86.076666666666668}]
["Total de Prima neta",null,{"$f":"SUM(C62:C64)","v":542.0053333333334},{"$f":"SUM(D62:D64)","v":414.6753333333333}]
["Tarifa administrativa anual",null,75,75]
["VAT (5%) :",null,{"$f":"(C65+C66)*5%","v":30.85026666666667},{"$f":"(D65+D66)*5%","v":24.483766666666668}]
["ITBMS (7%)",null,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C65:C68)","v":647.85560000000009},{"$f":"SUM(D65:D68)","v":514.15909999999997}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C65*1.05","v":569.10560000000009},{"$f":"D65*1.05","v":435.40909999999997}]
["TOTAL ANUAL",null,{"$f":"C69+(C70*11)","v":6908.0172000000011},{"$f":"D69+(D70*11)","v":5303.6591999999991}]
[]
["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":7,"rows_kept":90,"cut":false,"hidden":false,"merged":[[22,4,34,5],[76,3,87,5],[80,1,80,2],[0,0,3,5],[20,1,20,2],[40,0,47,0],[54,0,61,0],[67,0,74,0],[82,1,82,2],[84,1,84,2],[22,0,22,3],[26,0,33,0],[36,0,36,6],[50,0,50,5],[54,1,54,5],[56,1,56,5],[42,1,42,6],[44,1,44,6],[46,1,46,6],[58,1,58,5],[60,1,60,5],[50,6,61,6],[63,0,63,5],[76,6,87,6],[80,0,87,0],[89,0,96,6],[4,0,10,6],[12,1,12,6],[67,1,67,5],[69,1,69,5],[71,1,71,5],[73,1,73,5],[63,6,74,6],[16,2,16,3],[86,1,86,2],[76,0,76,2],[26,1,26,3],[28,1,28,3],[30,1,30,3],[32,1,32,3],[40,1,40,6]]}
[" "]
[]
[]
[]
["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":"2025-04-08T10:00:12.220"}]
[]
["BUPA GLOBAL ULTIMATE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3"]
["En el país de residencia","$0",1000,2000]
["Fuera del país de residencia","$0",1000,2000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Bupa Global Ultimate'!C38","v":50942.324999999997},{"$f":"'Bupa Global Ultimate'!D38","v":32895.974999999999},{"$f":"'Bupa Global Ultimate'!E38","v":27264.3}]
[null,"TArIFAS SEMESTRALES"]
[null,{"$f":"'Bupa Global Ultimate'!C50","v":26957.694749999999},{"$f":"'Bupa Global Ultimate'!D50","v":17393.129250000002},{"$f":"'Bupa Global Ultimate'!E50","v":14408.341500000002}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Bupa Global Ultimate'!C63","v":13987.483125000001},{"$f":"'Bupa Global Ultimate'!D63","v":9024.7368750000005},{"$f":"'Bupa Global Ultimate'!E63","v":7476.0262500000008}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Bupa Global Ultimate'!C76","v":4747.2670000000007},{"$f":"'Bupa Global Ultimate'!D76","v":3062.9410000000007},{"$f":"'Bupa Global Ultimate'!E76","v":2537.3180000000002}]
["Ahorros en tarifas de prima   \n para Dependientes*",{"$f":"'Bupa Global Ultimate'!C39","v":6253.45},{"$f":"'Bupa Global Ultimate'!D39","v":4035.7999999999997},{"$f":"'Bupa Global Ultimate'!E39","v":3382.15}]
[]
["BUPA GLOBAL ELITE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["En el país de residencia",1000,2000,3500,5000,10000,20000]
["Fuera del país de residencia",1000,2000,3500,5000,10000,20000]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"},"TARIFAS ANUALES"]
[null,{"$f":"+'Bupa Global Elite'!C40","v":26849.287499999999},{"$f":"+'Bupa Global Elite'!D40","v":19033.665000000005},{"$f":"+'Bupa Global Elite'!E40","v":15476.16},{"$f":"+'Bupa Global Elite'!F40","v":13430.55},{"$f":"+'Bupa Global Elite'!G40","v":10251.465000000002},{"$f":"+'Bupa Global Elite'!H40","v":8490.5625}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Bupa Global Elite'!C53","v":14188.384875000002},{"$f":"+'Bupa Global Elite'!D53","v":10046.104950000001},{"$f":"+'Bupa Global Elite'!E53","v":8160.6273000000001},{"$f":"+'Bupa Global Elite'!F53","v":7076.4539999999997},{"$f":"+'Bupa Global Elite'!G53","v":5391.538950000001},{"$f":"+'Bupa Global Elite'!H53","v":4458.2606249999999}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Bupa Global Elite'!C67","v":7361.8978125000012},{"$f":"+'Bupa Global Elite'!D67","v":5212.6016250000021},{"$f":"+'Bupa Global Elite'!E67","v":4234.2877500000004},{"$f":"+'Bupa Global Elite'!F67","v":3671.7450000000003},{"$f":"+'Bupa Global Elite'!G67","v":2797.4966250000002},{"$f":"+'Bupa Global Elite'!H67","v":2313.2484374999999}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Bupa Global Elite'!C81","v":2498.5835000000002},{"$f":"+'Bupa Global Elite'!D81","v":1769.1254000000001},{"$f":"+'Bupa Global Elite'!E81","v":1437.0916000000002},{"$f":"+'Bupa Global Elite'!F81","v":1246.1680000000001},{"$f":"+'Bupa Global Elite'!G81","v":949.4534000000001},{"$f":"+'Bupa Global Elite'!H81","v":785.10250000000008}]
["Ahorros en tarifas de prima \n para Dependientes*",{"$f":"+'Bupa Global Elite'!C41","v":3292.9},{"$f":"+'Bupa Global Elite'!D41","v":2357.9},{"$f":"+'Bupa Global Elite'!E41","v":1962.6499999999999},{"$f":"+'Bupa Global Elite'!F41","v":1701.7},{"$f":"+'Bupa Global Elite'!G41","v":1297.95},{"$f":"+'Bupa Global Elite'!H41","v":1297.95}]
[]
["BUPA GLOBAL PREMIER HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",2000,3500,5000,10000,20000]
["Fuera del país de residencia",2000,3500,5000,10000,20000]
[{"$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"},"TARIFAS ANUALES"]
[null,{"$f":"+'Bupa Global Premier'!C38","v":16815.802500000002},{"$f":"+'Bupa Global Premier'!D38","v":13729.5375},{"$f":"+'Bupa Global Premier'!E38","v":11925.795},{"$f":"+'Bupa Global Premier'!F38","v":8736},{"$f":"+'Bupa Global Premier'!G38","v":7005.4424999999992}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Bupa Global Premier'!C50","v":8870.6378250000016},{"$f":"+'Bupa Global Premier'!D50","v":7234.917375},{"$f":"+'Bupa Global Premier'!E50","v":6278.9338500000013},{"$f":"+'Bupa Global Premier'!F50","v":4588.3424999999997},{"$f":"+'Bupa Global Premier'!G50","v":3671.1470250000002}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Bupa Global Premier'!C63","v":4602.6894375000002},{"$f":"+'Bupa Global Premier'!D63","v":3753.9665625000002},{"$f":"+'Bupa Global Premier'!E63","v":3257.9373750000009},{"$f":"+'Bupa Global Premier'!F63","v":2380.7437500000001},{"$f":"+'Bupa Global Premier'!G63","v":1904.8404375000002}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Bupa Global Premier'!C76","v":1562.1248999999998},{"$f":"+'Bupa Global Premier'!D76","v":1274.0735},{"$f":"+'Bupa Global Premier'!E76","v":1105.7242000000001},{"$f":"+'Bupa Global Premier'!F76","v":808.01},{"$f":"+'Bupa Global Premier'!G76","v":646.49130000000002}]
[]
["BUPA GLOBAL SELECT HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
[" En el país de residencia ",2000,3500,5000,10000,20000]
[" Fuera del país de residencia ",2000,3500,5000,10000,20000]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"},"TARIFAS ANUALES"]
[null,{"$f":"+'Bupa Global Select'!C38","v":12098.939999999999},{"$f":"+'Bupa Global Select'!D38","v":9903.3900000000012},{"$f":"+'Bupa Global Select'!E38","v":8831.4975000000013},{"$f":"+'Bupa Global Select'!F38","v":6476.19},{"$f":"+'Bupa Global Select'!G38","v":5198.2875000000004}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Bupa Global Select'!C50","v":6370.7007000000003},{"$f":"+'Bupa Global Select'!D50","v":5207.0592000000006},{"$f":"+'Bupa Global Select'!E50","v":4638.9561750000003},{"$f":"+'Bupa Global Select'!F50","v":3390.6432000000004},{"$f":"+'Bupa Global Select'!G50","v":2712.7983750000003}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Bupa Global Select'!C63","v":3305.5522500000006},{"$f":"+'Bupa Global Select'!D63","v":2701.7760000000003},{"$f":"+'Bupa Global Select'!E63","v":2407.0055625},{"$f":"+'Bupa Global Select'!F63","v":1759.2960000000003},{"$f":"+'Bupa Global Select'!G63","v":1407.5840625000001}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Bupa Global Select'!C76","v":1121.8844000000001},{"$f":"+'Bupa Global Select'!D76","v":916.96640000000002},{"$f":"+'Bupa Global Select'!E76","v":816.92309999999998},{"$f":"+'Bupa Global Select'!F76","v":597.09440000000006},{"$f":"+'Bupa Global Select'!G76","v":477.72550000000007}]
[]
["BUPA GLOBAL MAJOR MEDICAL HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2"]
[" En el país de residencia ",10000,20000]
[" Fuera del país de residencia ",10000,20000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Bupa Global Major Medical'!C35","v":6176.3099999999995},{"$f":"'Bupa Global Major Medical'!D35","v":4743.8474999999999}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Bupa Global Major Medical'!C46","v":3231.7068000000004},{"$f":"'Bupa Global Major Medical'!D46","v":2472.501675}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Bupa Global Major Medical'!C58","v":1676.8290000000002},{"$f":"'Bupa Global Major Medical'!D58","v":1282.9018125}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Bupa Global Major Medical'!C70","v":569.10560000000009},{"$f":"'Bupa Global Major Medical'!D70","v":435.40909999999997}]
[]
["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":20,"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],[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],[2,12,2,13],[3,12,3,13],[1,8,1,9],[4,8,4,13],[4,14,4,19],[1136,8,1136,9],[1136,11,1136,12],[910,8,910,10],[910,12,910,14],[305,13,305,17],[305,8,305,12],[154,13,154,17],[154,8,154,12]]}
[]
["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":0.15},{"$f":"'INGRESO DE DATOS'!P39","v":0.15},{"$f":"'INGRESO DE DATOS'!Q39","v":0.15},{"$f":"'INGRESO DE DATOS'!R39","v":0.15},{"$f":"'INGRESO DE DATOS'!S39","v":0.15}]
[null,null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,0.53,null,"Factor para el descuento combinado",null,{"$f":"'INGRESO DE DATOS'!O47","v":0.85},{"$f":"'INGRESO DE DATOS'!P47","v":0.85},{"$f":"'INGRESO DE DATOS'!Q47","v":0.85},{"$f":"'INGRESO DE DATOS'!R47","v":0.85},{"$f":"'INGRESO DE DATOS'!S47","v":0.85}]
["EDAD",null,1000,2000,3500,5000,10000,null,"TARIFAS BASE",null,null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"O6","v":7314.25},5239.3999999999996,4359.6499999999996,3780.7999999999997,2881.5,2305.1999999999998,8605,6164,5129,4448,3390,2712,{"$f":"I6*$P$4","v":7314.25},5239.3999999999996,4359.6499999999996,3780.7999999999997,2881.5,2305.1999999999998]
[19,null,{"$f":"O7","v":7411.15},{"$f":"P7","v":5302.3},{"$f":"Q7","v":4405.55},{"$f":"R7","v":3821.6},{"$f":"S7","v":2911.25},{"$f":"T7","v":2329},8719,6238,5183,4496,3425,2740,{"$f":"I7*$P$4","v":7411.15},{"$f":"J7*$P$4","v":5302.3},{"$f":"K7*$P$4","v":4405.55},{"$f":"L7*$P$4","v":3821.6},{"$f":"M7*$P$4","v":2911.25},{"$f":"N7*$P$4","v":2329}]
[20,null,7509.75,5369.45,4454.8499999999995,3863.25,2942.7,2354.5,8835,6317,5241,4545,3462,2770,7509.75,5369.45,4454.8499999999995,3863.25,2942.7,2354.5]
[21,null,7611.75,5437.45,4505,3906.6,2976.7,2381.6999999999998,8955,6397,5300,4596,3502,2802,7611.75,5437.45,4505,3906.6,2976.7,2381.6999999999998]
[22,null,7717.15,5508,4556.8499999999995,3950.7999999999997,3009.85,2408.0499999999997,9079,6480,5361,4648,3541,2833,7717.15,5508,4556.8499999999995,3950.7999999999997,3009.85,2408.0499999999997]
[23,null,7828.5,5579.4,4612.0999999999995,3999.25,3048.1,2438.65,9210,6564,5426,4705,3586,2869,7828.5,5579.4,4612.0999999999995,3999.25,3048.1,2438.65]
[24,null,7939,5655.05,4667.3499999999995,4046.85,3083.7999999999997,2467.5499999999997,9340,6653,5491,4761,3628,2903,7939,5655.05,4667.3499999999995,4046.85,3083.7999999999997,2467.5499999999997]
[25,null,8053.75,5734.0999999999995,4724.3,4097,3122.0499999999997,2498.15,9475,6746,5558,4820,3673,2939,8053.75,5734.0999999999995,4724.3,4097,3122.0499999999997,2498.15]
[26,null,8219.5,5846.3,4808.45,4170.95,3177.2999999999997,2542.35,9670,6878,5657,4907,3738,2991,8219.5,5846.3,4808.45,4170.95,3177.2999999999997,2542.35]
[27,null,8392.0499999999993,5963.5999999999995,4897.7,4245.75,3235.95,2589.1,9873,7016,5762,4995,3807,3046,8392.0499999999993,5963.5999999999995,4897.7,4245.75,3235.95,2589.1]
[28,null,8569.6999999999989,6084.3,4988.6499999999996,4325.6499999999996,3295.45,2636.7,10082,7158,5869,5089,3877,3102,8569.6999999999989,6084.3,4988.6499999999996,4325.6499999999996,3295.45,2636.7]
[29,null,8755.85,6210.0999999999995,5084.7,4408.95,3360.0499999999997,2688.5499999999997,10301,7306,5982,5187,3953,3163,8755.85,6210.0999999999995,5084.7,4408.95,3360.0499999999997,2688.5499999999997]
[30,null,8947.1,6343.55,5185.8499999999995,4496.5,3426.35,2741.25,10526,7463,6101,5290,4031,3225,8947.1,6343.55,5185.8499999999995,4496.5,3426.35,2741.25]
[31,null,9145.15,6478.7,5290.4,4586.5999999999995,3496.0499999999997,2797.35,10759,7622,6224,5396,4113,3291,9145.15,6478.7,5290.4,4586.5999999999995,3496.0499999999997,2797.35]
[32,null,9348.2999999999993,6619.8,5395.8,4678.3999999999996,3564.0499999999997,2851.75,10998,7788,6348,5504,4193,3355,9348.2999999999993,6619.8,5395.8,4678.3999999999996,3564.0499999999997,2851.75]
[33,null,9559.1,6764.3,5508,4775.3,3639.7,2912.1,11246,7958,6480,5618,4282,3426,9559.1,6764.3,5508,4775.3,3639.7,2912.1]
[34,null,9775.85,6913.9,5622.75,4875.5999999999995,3714.5,2971.6,11501,8134,6615,5736,4370,3496,9775.85,6913.9,5622.75,4875.5999999999995,3714.5,2971.6]
[35,null,9996.85,7067.75,5742.5999999999995,4980.1499999999996,3795.25,3036.2,11761,8315,6756,5859,4465,3572,9996.85,7067.75,5742.5999999999995,4980.1499999999996,3795.25,3036.2]
[36,null,10225.5,7226.7,5865,5084.7,3875.15,3100.7999999999997,12030,8502,6900,5982,4559,3648,10225.5,7226.7,5865,5084.7,3875.15,3100.7999999999997]
[37,null,10460.949999999999,7392.45,5990.8,5196.05,3958.45,3167.1,12307,8697,7048,6113,4657,3726,10460.949999999999,7392.45,5990.8,5196.05,3958.45,3167.1]
[38,null,10701.5,7559.05,6121.7,5309.95,4045.15,3236.7999999999997,12590,8893,7202,6247,4759,3808,10701.5,7559.05,6121.7,5309.95,4045.15,3236.7999999999997]
[39,null,10949.699999999999,7733.3,6256,5424.7,4132.7,3306.5,12882,9098,7360,6382,4862,3890,10949.699999999999,7733.3,6256,5424.7,4132.7,3306.5]
[40,null,11203,7910.95,6393.7,5543.7,4225.3499999999995,3380.45,13180,9307,7522,6522,4971,3977,11203,7910.95,6393.7,5543.7,4225.3499999999995,3380.45]
[41,null,11463.949999999999,8093.7,6536.5,5667.8,4319.7,3456.1,13487,9522,7690,6668,5082,4066,11463.949999999999,8093.7,6536.5,5667.8,4319.7,3456.1]
[42,null,11729.15,8279.85,6682.7,5794.45,4415.75,3532.6,13799,9741,7862,6817,5195,4156,11729.15,8279.85,6682.7,5794.45,4415.75,3532.6]
[43,null,12000.3,8472.7999999999993,6833.15,5924.5,4515.2,3612.5,14118,9968,8039,6970,5312,4250,12000.3,8472.7999999999993,6833.15,5924.5,4515.2,3612.5]
[44,null,12279.1,8667.4499999999989,6985.3,6057.95,4616.3499999999995,3693.25,14446,10197,8218,7127,5431,4345,12279.1,8667.4499999999989,6985.3,6057.95,4616.3499999999995,3693.25]
[45,null,12563.85,8869.75,7144.25,6193.0999999999995,4719.2,3775.7,14781,10435,8405,7286,5552,4442,12563.85,8869.75,7144.25,6193.0999999999995,4719.2,3775.7]
[46,null,12854.55,9074.6,7305.75,6335.9,4826.3,3861.5499999999997,15123,10676,8595,7454,5678,4543,12854.55,9074.6,7305.75,6335.9,4826.3,3861.5499999999997]
[47,null,13152.05,9286.25,7469.8,6476.15,4935.95,3949.1,15473,10925,8788,7619,5807,4646,13152.05,9286.25,7469.8,6476.15,4935.95,3949.1]
[48,null,13455.5,9499.6,7638.0999999999995,6622.3499999999995,5045.5999999999995,4036.65,15830,11176,8986,7791,5936,4749,13455.5,9499.6,7638.0999999999995,6622.3499999999995,5045.5999999999995,4036.65]
[49,null,13765.75,9720.6,7811.5,6773.65,5160.3499999999995,4128.45,16195,11436,9190,7969,6071,4857,13765.75,9720.6,7811.5,6773.65,5160.3499999999995,4128.45]
[50,null,14080.25,9943.2999999999993,7989.15,6927.5,5278.5,4222.8,16565,11698,9399,8150,6210,4968,14080.25,9943.2999999999993,7989.15,6927.5,5278.5,4222.8]
[51,null,14403.25,10171.949999999999,8171.05,7084.75,5397.5,4318,16945,11967,9613,8335,6350,5080,14403.25,10171.949999999999,8171.05,7084.75,5397.5,4318]
[52,null,14730.5,10405.699999999999,8352.1,7242,5519.05,4415.75,17330,12242,9826,8520,6493,5195,14730.5,10405.699999999999,8352.1,7242,5519.05,4415.75]
[53,null,15065.4,10646.25,8542.5,7406.9,5644,4515.2,17724,12525,10050,8714,6640,5312,15065.4,10646.25,8542.5,7406.9,5644,4515.2]
[54,null,15406.25,10888.5,8732.9,7571.8,5770.65,4617.2,18125,12810,10274,8908,6789,5432,15406.25,10888.5,8732.9,7571.8,5770.65,4617.2]
[55,null,15753.9,11135,8930.1,7742.65,5899.8499999999995,4720.05,18534,13100,10506,9109,6941,5553,15753.9,11135,8930.1,7742.65,5899.8499999999995,4720.05]
[56,null,16104.949999999999,11386.6,9129,7916.05,6032.45,4826.3,18947,13396,10740,9313,7097,5678,16104.949999999999,11386.6,9129,7916.05,6032.45,4826.3]
[57,null,16465.349999999999,11643.3,9333,8091.15,6165.9,4933.3999999999996,19371,13698,10980,9519,7254,5804,16465.349999999999,11643.3,9333,8091.15,6165.9,4933.3999999999996]
[58,null,16831.7,11904.25,9540.4,8272.1999999999989,6302.75,5042.2,19802,14005,11224,9732,7415,5932,16831.7,11904.25,9540.4,8272.1999999999989,6302.75,5042.2]
[59,null,17202.3,12170.3,9750.35,8454.9499999999989,6441.3,5153.55,20238,14318,11471,9947,7578,6063,17202.3,12170.3,9750.35,8454.9499999999989,6441.3,5153.55]
[60,null,17579.7,12441.449999999999,9966.25,8641.1,6584.0999999999995,5267.45,20682,14637,11725,10166,7746,6197,17579.7,12441.449999999999,9966.25,8641.1,6584.0999999999995,5267.45]
[61,null,19564.45,13864.35,11099.3,9624.5499999999993,7334.65,5868.4,23017,16311,13058,11323,8629,6904,19564.45,13864.35,11099.3,9624.5499999999993,7334.65,5868.4]
[62,null,21703.05,15405.4,12330.1,10691.3,8145.55,6516.95,25533,18124,14506,12578,9583,7667,21703.05,15405.4,12330.1,10691.3,8145.55,6516.95]
[63,null,23998.899999999998,17060.349999999999,13654.4,11839.65,9021.9,7218.2,28234,20071,16064,13929,10614,8492,23998.899999999998,17060.349999999999,13654.4,11839.65,9021.9,7218.2]
[64,null,26448.6,18832.599999999999,15074.75,13072.15,9961.15,7969.5999999999995,31116,22156,17735,15379,11719,9376,26448.6,18832.599999999999,15074.75,13072.15,9961.15,7969.5999999999995]
[65,null,29053.85,20721.3,16592.849999999999,14387.1,10962.449999999999,8770.2999999999993,34181,24378,19521,16926,12897,10318,29053.85,20721.3,16592.849999999999,14387.1,10962.449999999999,8770.2999999999993]
[66,null,31815.5,22724.75,18207,15788.75,12030.05,9624.5499999999993,37430,26735,21420,18575,14153,11323,31815.5,22724.75,18207,15788.75,12030.05,9624.5499999999993]
[67,null,34733.549999999996,24844.649999999998,19916.349999999999,17270.3,13158.85,10527.25,40863,29229,23431,20318,15481,12385,34733.549999999996,24844.649999999998,19916.349999999999,17270.3,13158.85,10527.25]
[68,null,37806.299999999996,27081.85,21720.899999999998,18834.3,14350.55,11480.949999999999,44478,31861,25554,22158,16883,13507,37806.299999999996,27081.85,21720.899999999998,18834.3,14350.55,11480.949999999999]
[69,null,41033.75,29434.649999999998,23624.05,20484.149999999998,15607.699999999999,12486.5,48275,34629,27793,24099,18362,14690,41033.75,29434.649999999998,23624.05,20484.149999999998,15607.699999999999,12486.5]
[70,null,44418.45,31904.75,25621.55,22216.45,16928.599999999999,13543.05,52257,37535,30143,26137,19916,15933,44418.45,31904.75,25621.55,22216.45,16928.599999999999,13543.05]
[71,null,47959.549999999996,34489.599999999999,27715.95,24032.899999999998,18312.399999999998,14650.6,56423,40576,32607,28274,21544,17236,47959.549999999996,34489.599999999999,27715.95,24032.899999999998,18312.399999999998,14650.6]
[72,null,51653.65,37193.449999999997,29905.55,25930.95,19758.25,15806.6,60769,43757,35183,30507,23245,18596,51653.65,37193.449999999997,29905.55,25930.95,19758.25,15806.6]
[73,null,55504.15,40010.35,32190.35,27912.3,21267.85,17014.45,65299,47071,37871,32838,25021,20017,55504.15,40010.35,32190.35,27912.3,21267.85,17014.45]
[74,null,59511.049999999996,42944.549999999996,34573.75,29979.5,22842.899999999998,18275,70013,50523,40675,35270,26874,21500,59511.049999999996,42944.549999999996,34573.75,29979.5,22842.899999999998,18275]
[75,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584,74910,54113,43591,37797,28799,23040,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584]
[76,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584,74910,54113,43591,37797,28799,23040,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584]
[77,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584,74910,54113,43591,37797,28799,23040,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584]
[78,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584,74910,54113,43591,37797,28799,23040,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584]
[79,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584,74910,54113,43591,37797,28799,23040,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584]
[80,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584,74910,54113,43591,37797,28799,23040,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584]
[81,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584,74910,54113,43591,37797,28799,23040,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584]
[82,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584,74910,54113,43591,37797,28799,23040,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584]
[83,null,{"$f":"O71","v":63673.5},45996.049999999996,37052.35,32127.45,{"$f":"S71","v":24479.149999999998},19584,74910,54113,43591,37797,28799,23040,{"$f":"I71*$P$4","v":63673.5},45996.049999999996,37052.35,32127.45,{"$f":"M71*$P$4","v":24479.149999999998},19584]
[84,"o más",63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584,74910,54113,43591,37797,28799,23040,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,19584]
[1,"Hijo",3292.9,2357.9,1962.6499999999999,1701.7,1297.95,1038.7,3874,2774,2309,2002,1527,1222,3292.9,2357.9,1962.6499999999999,1701.7,1297.95,1038.7]
[2,"Hijos",5595.55,4008.6,3335.4,2891.7,2204.9,1764.6,6583,4716,3924,3402,2594,2076,5595.55,4008.6,3335.4,2891.7,2204.9,1764.6]
[3,"Hijos o más",7899.05,5658.45,4709.8499999999995,4082.5499999999997,3111.85,2489.65,9293,6657,5541,4803,3661,2929,7899.05,5658.45,4709.8499999999995,4082.5499999999997,3111.85,2489.65]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$2","v":682.66333333333341},489.01066666666668,406.90066666666667,352.87466666666666,268.94,215.15199999999999]
[19,null,{"$f":"C7*$K$2","v":691.70733333333328},494.88133333333337,411.18466666666671,356.68266666666665,271.7166666666667,217.37333333333333]
[20,null,{"$f":"C8*$K$2","v":700.91000000000008},501.14866666666666,415.78599999999994,360.57,274.65199999999999,219.75333333333333]
[21,null,{"$f":"C9*$K$2","v":710.43000000000006},507.49533333333335,420.4666666666667,364.61599999999999,277.82533333333333,222.292]
[22,null,{"$f":"C10*$K$2","v":720.26733333333334},514.08000000000004,425.30599999999998,368.74133333333333,280.91933333333333,224.75133333333332]
[23,null,{"$f":"C11*$K$2","v":730.66000000000008},520.74400000000003,430.46266666666662,373.26333333333338,284.48933333333332,227.60733333333334]
[24,null,{"$f":"C12*$K$2","v":740.97333333333336},527.80466666666666,435.61933333333332,377.70600000000002,287.82133333333331,230.30466666666666]
[25,null,{"$f":"C13*$K$2","v":751.68333333333339},535.18266666666659,440.93466666666671,382.38666666666666,291.39133333333331,233.16066666666669]
[26,null,{"$f":"C14*$K$2","v":767.15333333333342},545.65466666666669,448.78866666666664,389.28866666666664,296.548,237.286]
[27,null,{"$f":"C15*$K$2","v":783.25799999999992},556.60266666666666,457.11866666666668,396.27000000000004,302.02199999999999,241.64933333333335]
[28,null,{"$f":"C16*$K$2","v":799.83866666666665},567.86800000000005,465.60733333333332,403.72733333333332,307.57533333333333,246.09199999999998]
[29,null,{"$f":"C17*$K$2","v":817.21266666666679},579.60933333333332,474.572,411.50200000000001,313.60466666666667,250.93133333333333]
[30,null,{"$f":"C18*$K$2","v":835.0626666666667},592.06466666666677,484.01266666666663,419.67333333333335,319.79266666666666,255.85000000000002]
[31,null,{"$f":"C19*$K$2","v":853.54733333333331},604.67866666666669,493.77066666666667,428.08266666666663,326.298,261.08600000000001]
[32,null,{"$f":"C20*$K$2","v":872.50799999999992},617.84800000000007,503.60800000000006,436.65066666666667,332.64466666666664,266.16333333333336]
[33,null,{"$f":"C21*$K$2","v":892.18266666666671},631.33466666666675,514.08000000000004,445.69466666666671,339.70533333333333,271.79599999999999]
[34,null,{"$f":"C22*$K$2","v":912.41266666666672},645.29733333333331,524.79000000000008,455.05599999999998,346.68666666666667,277.34933333333333]
[35,null,{"$f":"C23*$K$2","v":933.03933333333339},659.65666666666675,535.976,464.81399999999996,354.22333333333336,283.37866666666667]
[36,null,{"$f":"C24*$K$2","v":954.38},674.49199999999996,547.4,474.572,361.6806666666667,289.40800000000002]
[37,null,{"$f":"C25*$K$2","v":976.35533333333331},689.96199999999999,559.14133333333336,484.96466666666669,369.45533333333333,295.596]
[38,null,{"$f":"C26*$K$2","v":998.80666666666673},705.51133333333337,571.35866666666664,495.59533333333331,377.54733333333337,302.10133333333334]
[39,null,{"$f":"C27*$K$2","v":1021.972},721.77466666666669,583.89333333333332,506.30533333333335,385.71866666666665,308.60666666666668]
[40,null,{"$f":"C28*$K$2","v":1045.6133333333335},738.35533333333331,596.74533333333329,517.41200000000003,394.36599999999999,315.50866666666667]
[41,null,{"$f":"C29*$K$2","v":1069.9686666666666},755.41200000000003,610.07333333333338,528.99466666666672,403.17200000000003,322.56933333333336]
[42,null,{"$f":"C30*$K$2","v":1094.7206666666666},772.78600000000006,623.71866666666665,540.81533333333334,412.13666666666671,329.70933333333335]
[43,null,{"$f":"C31*$K$2","v":1120.028},790.79466666666667,637.76066666666668,552.95333333333338,421.4186666666667,337.16666666666669]
[44,null,{"$f":"C32*$K$2","v":1146.0493333333334},808.96199999999999,651.96133333333341,565.4086666666667,430.85933333333332,344.70333333333338]
[45,null,{"$f":"C33*$K$2","v":1172.626},827.84333333333336,666.79666666666674,578.02266666666662,440.45866666666666,352.39866666666666]
[46,null,{"$f":"C34*$K$2","v":1199.758},846.96266666666679,681.87,591.35066666666671,450.4546666666667,360.41133333333335]
[47,null,{"$f":"C35*$K$2","v":1227.5246666666667},866.7166666666667,697.18133333333333,604.44066666666663,460.68866666666668,368.58266666666668]
[48,null,{"$f":"C36*$K$2","v":1255.8466666666668},886.62933333333342,712.8893333333333,618.08600000000001,470.92266666666666,376.75400000000002]
[49,null,{"$f":"C37*$K$2","v":1284.8033333333333},907.25600000000009,729.07333333333338,632.20733333333328,481.63266666666664,385.322]
[50,null,{"$f":"C38*$K$2","v":1314.1566666666668},928.04133333333334,745.654,646.56666666666672,492.66,394.12800000000004]
[51,null,{"$f":"C39*$K$2","v":1344.3033333333333},949.38199999999995,762.63133333333337,661.24333333333334,503.76666666666671,403.01333333333338]
[52,null,{"$f":"C40*$K$2","v":1374.8466666666668},971.19866666666655,779.5293333333334,675.92000000000007,515.11133333333339,412.13666666666671]
[53,null,{"$f":"C41*$K$2","v":1406.104},993.65000000000009,797.30000000000007,691.31066666666663,526.77333333333331,421.4186666666667]
[54,null,{"$f":"C42*$K$2","v":1437.9166666666667},1016.26,815.07066666666663,706.70133333333342,538.59399999999994,430.93866666666668]
[55,null,{"$f":"C43*$K$2","v":1470.364},1039.2666666666667,833.47600000000011,722.64733333333334,550.65266666666662,440.53800000000001]
[56,null,{"$f":"C44*$K$2","v":1503.1286666666667},1062.7493333333334,852.04000000000008,738.83133333333342,563.02866666666671,450.4546666666667]
[57,null,{"$f":"C45*$K$2","v":1536.7659999999998},1086.7080000000001,871.08,755.17399999999998,575.48400000000004,460.45066666666668]
[58,null,{"$f":"C46*$K$2","v":1570.9586666666669},1111.0633333333333,890.4373333333333,772.07199999999989,588.25666666666666,470.60533333333336]
[59,null,{"$f":"C47*$K$2","v":1605.548},1135.8946666666666,910.03266666666673,789.12866666666662,601.18799999999999,480.99800000000005]
[60,null,{"$f":"C48*$K$2","v":1640.7720000000002},1161.202,930.18333333333339,806.50266666666676,614.51599999999996,491.62866666666667]
[61,null,{"$f":"C49*$K$2","v":1826.0153333333335},1294.0060000000001,1035.9346666666665,898.29133333333334,684.56733333333329,547.71733333333327]
[62,null,{"$f":"C50*$K$2","v":2025.6179999999999},1437.8373333333334,1150.8093333333334,997.85466666666662,760.25133333333338,608.24866666666662]
[63,null,{"$f":"C51*$K$2","v":2239.8973333333333},1592.2993333333334,1274.4106666666667,1105.0340000000001,842.04399999999998,673.69866666666667]
[64,null,{"$f":"C52*$K$2","v":2468.5360000000001},1757.7093333333332,1406.9766666666667,1220.0673333333334,929.70733333333339,743.82933333333335]
[65,null,{"$f":"C53*$K$2","v":2711.6926666666668},1933.9880000000001,1548.6659999999999,1342.796,1023.1619999999999,818.56133333333332]
[66,null,{"$f":"C54*$K$2","v":2969.4466666666667},2120.9766666666669,1699.3200000000002,1473.6166666666668,1122.8046666666667,898.29133333333334]
[67,null,{"$f":"C55*$K$2","v":3241.7979999999998},2318.8339999999998,1858.8593333333333,1611.8946666666666,1228.1593333333335,982.54333333333341]
[68,null,{"$f":"C56*$K$2","v":3528.5879999999997},2527.6393333333335,2027.2839999999999,1757.8679999999999,1339.3846666666666,1071.5553333333332]
[69,null,{"$f":"C57*$K$2","v":3829.8166666666671},2747.2339999999999,2204.9113333333335,1911.8539999999998,1456.7186666666666,1165.4066666666668]
[70,null,{"$f":"C58*$K$2","v":4145.7219999999998},2977.7766666666666,2391.3446666666669,2073.5353333333337,1580.0026666666665,1264.018]
[71,null,{"$f":"C59*$K$2","v":4476.2246666666661},3219.0293333333334,2586.8220000000001,2243.0706666666665,1709.1573333333331,1367.3893333333335]
[72,null,{"$f":"C60*$K$2","v":4821.0073333333339},3471.3886666666667,2791.1846666666665,2420.2220000000002,1844.1033333333335,1475.2826666666667]
[73,null,{"$f":"C61*$K$2","v":5180.387333333334},3734.2993333333334,3004.4326666666666,2605.1480000000001,1984.9993333333332,1588.0153333333335]
[74,null,{"$f":"C62*$K$2","v":5554.3646666666664},4008.1579999999999,3226.8833333333337,2798.0866666666666,2132.0039999999999,1705.6666666666667]
[75,null,{"$f":"C63*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666,1827.8400000000001]
[76,null,{"$f":"C64*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666,1827.8400000000001]
[77,null,{"$f":"C65*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666,1827.8400000000001]
[78,null,{"$f":"C66*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666,1827.8400000000001]
[79,null,{"$f":"C67*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666,1827.8400000000001]
[80,null,{"$f":"C68*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666,1827.8400000000001]
[81,null,{"$f":"C69*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666,1827.8400000000001]
[82,null,{"$f":"C70*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666,1827.8400000000001]
[83,null,{"$f":"C71*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666,1827.8400000000001]
[84,"o más",{"$f":"C72*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666,1827.8400000000001]
[1,"Hijo",{"$f":"C73*$K$2","v":307.33733333333333},220.07066666666668,183.18066666666667,158.82533333333333,121.14200000000001,96.945333333333338]
[2,"Hijos",{"$f":"C74*$K$2","v":522.25133333333338},374.13600000000002,311.30400000000003,269.892,205.79066666666668,164.696]
[3,"Hijos o más",{"$f":"C75*$K$2","v":737.24466666666672},528.12199999999996,439.58599999999996,381.03800000000001,290.43933333333337,232.36733333333336]
[]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE COND ESCUENTO"]
[18,null,{"$f":"N156","v":4237.25},{"$f":"O156","v":3535.15},{"$f":"P156","v":3065.95},{"$f":"Q156","v":2240.6},{"$f":"R156","v":1792.6499999999999},null,4985,4159,3607,2636,2109,{"$f":"I156*$Q$4","v":4237.25},{"$f":"J156*$Q$4","v":3535.15},{"$f":"K156*$Q$4","v":3065.95},{"$f":"L156*$Q$4","v":2240.6},{"$f":"M156*$Q$4","v":1792.6499999999999}]
[19,null,{"$f":"N157","v":4290.8},{"$f":"O157","v":3573.4},{"$f":"P157","v":3095.7},{"$f":"Q157","v":2263.5499999999997},{"$f":"R157","v":1811.35},null,5048,4204,3642,2663,2131,{"$f":"I157*$Q$4","v":4290.8},{"$f":"J157*$Q$4","v":3573.4},{"$f":"K157*$Q$4","v":3095.7},{"$f":"L157*$Q$4","v":2263.5499999999997},{"$f":"M157*$Q$4","v":1811.35}]
[20,null,4343.5,3611.65,3126.2999999999997,2284.7999999999997,1828.35,null,5110,4249,3678,2688,2151,4343.5,3611.65,3126.2999999999997,2284.7999999999997,1828.35]
[21,null,4397.8999999999996,3652.45,3158.6,2308.6,1847.05,null,5174,4297,3716,2716,2173,4397.8999999999996,3652.45,3158.6,2308.6,1847.05]
[22,null,4454,3694.1,3191.75,2331.5499999999997,1865.75,null,5240,4346,3755,2743,2195,4454,3694.1,3191.75,2331.5499999999997,1865.75]
[23,null,4513.5,3739.15,3227.45,2358.75,1887,null,5310,4399,3797,2775,2220,4513.5,3739.15,3227.45,2358.75,1887]
[24,null,4575.55,3785.9,3263.15,2385.1,1908.25,null,5383,4454,3839,2806,2245,4575.55,3785.9,3263.15,2385.1,1908.25]
[25,null,4637.5999999999995,3830.95,3299.7,2411.4499999999998,1929.5,null,5456,4507,3882,2837,2270,4637.5999999999995,3830.95,3299.7,2411.4499999999998,1929.5]
[26,null,4729.3999999999996,3899.7999999999997,3354.1,2451.4,1961.8,null,5564,4588,3946,2884,2308,4729.3999999999996,3899.7999999999997,3354.1,2451.4,1961.8]
[27,null,4823.75,3971.2,3413.6,2494.75,1995.8,null,5675,4672,4016,2935,2348,4823.75,3971.2,3413.6,2494.75,1995.8]
[28,null,4922.3499999999995,4046.85,3472.25,2538.1,2030.6499999999999,null,5791,4761,4085,2986,2389,4922.3499999999995,4046.85,3472.25,2538.1,2030.6499999999999]
[29,null,5025.2,4122.5,3535.15,2584,2067.1999999999998,null,5912,4850,4159,3040,2432,5025.2,4122.5,3535.15,2584,2067.1999999999998]
[30,null,5131.45,4204.0999999999995,3602.2999999999997,2632.45,2106.2999999999997,null,6037,4946,4238,3097,2478,5131.45,4204.0999999999995,3602.2999999999997,2632.45,2106.2999999999997]
[31,null,5241.0999999999995,4289.0999999999995,3667.75,2680.9,2145.4,null,6166,5046,4315,3154,2524,5241.0999999999995,4289.0999999999995,3667.75,2680.9,2145.4]
[32,null,5355,4374.0999999999995,3740,2733.6,2187.0499999999997,null,6300,5146,4400,3216,2573,5355,4374.0999999999995,3740,2733.6,2187.0499999999997]
[33,null,5471.45,4465.8999999999996,3813.1,2787.15,2230.4,null,6437,5254,4486,3279,2624,5471.45,4465.8999999999996,3813.1,2787.15,2230.4]
[34,null,5593.8499999999995,4559.3999999999996,3891.2999999999997,2844.1,2275.4499999999998,null,6581,5364,4578,3346,2677,5593.8499999999995,4559.3999999999996,3891.2999999999997,2844.1,2275.4499999999998]
[35,null,5718.8,4655.45,3969.5,2901.0499999999997,2321.35,null,6728,5477,4670,3413,2731,5718.8,4655.45,3969.5,2901.0499999999997,2321.35]
[36,null,5847.15,4754.8999999999996,4050.25,2958.85,2367.25,null,6879,5594,4765,3481,2785,5847.15,4754.8999999999996,4050.25,2958.85,2367.25]
[37,null,5979.75,4857.75,4142.05,3027.7,2422.5,null,7035,5715,4873,3562,2850,5979.75,4857.75,4142.05,3027.7,2422.5]
[38,null,6114.9,4964,4247.45,3104.2,2483.6999999999998,null,7194,5840,4997,3652,2922,6114.9,4964,4247.45,3104.2,2483.6999999999998]
[39,null,6256.8499999999995,5074.5,4356.25,3184.1,2547.4499999999998,null,7361,5970,5125,3746,2997,6256.8499999999995,5074.5,4356.25,3184.1,2547.4499999999998]
[40,null,6398.8,5185.8499999999995,4466.75,3265.7,2612.9,null,7528,6101,5255,3842,3074,6398.8,5185.8499999999995,4466.75,3265.7,2612.9]
[41,null,6546.7,5299.75,4581.5,3349.85,2680.0499999999997,null,7702,6235,5390,3941,3153,6546.7,5299.75,4581.5,3349.85,2680.0499999999997]
[42,null,6699.7,5418.75,4698.8,3434.85,2748.0499999999997,null,7882,6375,5528,4041,3233,6699.7,5418.75,4698.8,3434.85,2748.0499999999997]
[43,null,6851.8499999999995,5540.3,4818.6499999999996,3521.5499999999997,2817.75,null,8061,6518,5669,4143,3315,6851.8499999999995,5540.3,4818.6499999999996,3521.5499999999997,2817.75]
[44,null,7011.65,5664.4,4941.05,3611.65,2890,null,8249,6664,5813,4249,3400,7011.65,5664.4,4941.05,3611.65,2890]
[45,null,7175.7,5791.9,5067.7,3704.2999999999997,2963.95,null,8442,6814,5962,4358,3487,7175.7,5791.9,5067.7,3704.2999999999997,2963.95]
[46,null,7341.45,5922.8,5197.75,3797.7999999999997,3038.75,null,8637,6968,6115,4468,3575,7341.45,5922.8,5197.75,3797.7999999999997,3038.75]
[47,null,7513.15,6056.25,5329.5,3894.7,3116.1,null,8839,7125,6270,4582,3666,7513.15,6056.25,5329.5,3894.7,3116.1]
[48,null,7685.7,6193.0999999999995,5465.5,3994.15,3196,null,9042,7286,6430,4699,3760,7685.7,6193.0999999999995,5465.5,3994.15,3196]
[49,null,7862.5,6332.5,5603.2,4093.6,3275.0499999999997,null,9250,7450,6592,4816,3853,7862.5,6332.5,5603.2,4093.6,3275.0499999999997]
[50,null,8044.4,6477,5742.5999999999995,4198.1499999999996,3359.2,null,9464,7620,6756,4939,3952,8044.4,6477,5742.5999999999995,4198.1499999999996,3359.2]
[51,null,8229.6999999999989,6623.2,5886.25,4302.7,3442.5,null,9682,7792,6925,5062,4050,8229.6999999999989,6623.2,5886.25,4302.7,3442.5]
[52,null,8419.25,6772.8,6034.15,4409.8,3528.35,null,9905,7968,7099,5188,4151,8419.25,6772.8,6034.15,4409.8,3528.35]
[53,null,8611.35,6926.65,6184.5999999999995,4519.45,3615.9,null,10131,8149,7276,5317,4254,8611.35,6926.65,6184.5999999999995,4519.45,3615.9]
[54,null,8806,7082.2,6336.75,4630.8,3705.15,null,10360,8332,7455,5448,4359,8806,7082.2,6336.75,4630.8,3705.15]
[55,null,9007.4499999999989,7239.45,6492.3,4745.55,3796.95,null,10597,8517,7638,5583,4467,9007.4499999999989,7239.45,6492.3,4745.55,3796.95]
[56,null,9211.4499999999989,7402.65,6651.25,4862,3889.6,null,10837,8709,7825,5720,4576,9211.4499999999989,7402.65,6651.25,4862,3889.6]
[57,null,9418,7566.7,6811.9,4977.5999999999995,3982.25,null,11080,8902,8014,5856,4685,9418,7566.7,6811.9,4977.5999999999995,3982.25]
[58,null,9629.65,7735,6975.0999999999995,5098.3,4079.15,null,11329,9100,8206,5998,4799,9629.65,7735,6975.0999999999995,5098.3,4079.15]
[59,null,9846.4,7906.7,7145.0999999999995,5221.55,4177.75,null,11584,9302,8406,6143,4915,9846.4,7906.7,7145.0999999999995,5221.55,4177.75]
[60,null,10065.699999999999,8080.0999999999995,7314.25,5344.8,4276.3499999999995,null,11842,9506,8605,6288,5031,10065.699999999999,8080.0999999999995,7314.25,5344.8,4276.3499999999995]
[61,null,11215.75,9000.65,8210.15,6001,4800.8,null,13195,10589,9659,7060,5648,11215.75,9000.65,8210.15,6001,4800.8]
[62,null,12462.699999999999,9996,9181.6999999999989,6709.05,5367.75,null,14662,11760,10802,7893,6315,12462.699999999999,9996,9181.6999999999989,6709.05,5367.75]
[63,null,13801.449999999999,11070.4,10225.5,7472.3499999999995,5978.05,null,16237,13024,12030,8791,7033,13801.449999999999,11070.4,10225.5,7472.3499999999995,5978.05]
[64,null,15235.4,12223,11343.25,8289.1999999999989,6631.7,null,17924,14380,13345,9752,7802,15235.4,12223,11343.25,8289.1999999999989,6631.7]
[65,null,16762,13452.949999999999,12535.8,9160.4499999999989,7328.7,null,19720,15827,14748,10777,8622,16762,13452.949999999999,12535.8,9160.4499999999989,7328.7]
[66,null,18383.8,14762.8,13802.3,10086.1,8069.05,null,21628,17368,16238,11866,9493,18383.8,14762.8,13802.3,10086.1,8069.05]
[67,null,20098.25,16149.15,15141.9,11065.3,8852.75,null,23645,18999,17814,13018,10415,20098.25,16149.15,15141.9,11065.3,8852.75]
[68,null,21908.75,17612.849999999999,16552.899999999998,12097.199999999999,9678.1,null,25775,20721,19474,14232,11386,21908.75,17612.849999999999,16552.899999999998,12097.199999999999,9678.1]
[69,null,23810.2,19153.05,18041.25,13184.35,10547.65,null,28012,22533,21225,15511,12409,23810.2,19153.05,18041.25,13184.35,10547.65]
[70,null,25807.7,20775.7,19604.399999999998,14325.9,11461.4,null,30362,24442,23064,16854,13484,25807.7,20775.7,19604.399999999998,14325.9,11461.4]
[71,null,27900.399999999998,22471.45,21237.25,15521,12416.8,null,32824,26437,24985,18260,14608,27900.399999999998,22471.45,21237.25,15521,12416.8]
[72,null,30086.6,24247.95,22947.45,16769.649999999998,13416.4,null,35396,28527,26997,19729,15784,30086.6,24247.95,22947.45,16769.649999999998,13416.4]
[73,null,32363.75,26102.649999999998,24729.05,18071.849999999999,14457.65,null,38075,30709,29093,21261,17009,32363.75,26102.649999999998,24729.05,18071.849999999999,14457.65]
[74,null,34737.799999999996,28033,26584.6,19428.45,15543.1,null,40868,32980,31276,22857,18286,34737.799999999996,28033,26584.6,19428.45,15543.1]
[75,null,37206.199999999997,30043.25,28517.5,20840.3,16672.75,null,43772,35345,33550,24518,19615,37206.199999999997,30043.25,28517.5,20840.3,16672.75]
[76,null,37206.199999999997,30043.25,28517.5,20840.3,16672.75,null,43772,35345,33550,24518,19615,37206.199999999997,30043.25,28517.5,20840.3,16672.75]
[77,null,37206.199999999997,30043.25,28517.5,20840.3,16672.75,null,43772,35345,33550,24518,19615,37206.199999999997,30043.25,28517.5,20840.3,16672.75]
[78,null,37206.199999999997,30043.25,28517.5,20840.3,16672.75,null,43772,35345,33550,24518,19615,37206.199999999997,30043.25,28517.5,20840.3,16672.75]
[79,null,37206.199999999997,30043.25,28517.5,20840.3,16672.75,null,43772,35345,33550,24518,19615,37206.199999999997,30043.25,28517.5,20840.3,16672.75]
[80,null,37206.199999999997,30043.25,28517.5,20840.3,16672.75,null,43772,35345,33550,24518,19615,37206.199999999997,30043.25,28517.5,20840.3,16672.75]
[81,null,37206.199999999997,30043.25,28517.5,20840.3,16672.75,null,43772,35345,33550,24518,19615,37206.199999999997,30043.25,28517.5,20840.3,16672.75]
[82,null,37206.199999999997,30043.25,28517.5,20840.3,16672.75,null,43772,35345,33550,24518,19615,37206.199999999997,30043.25,28517.5,20840.3,16672.75]
[83,null,{"$f":"N221","v":37206.199999999997},30043.25,28517.5,{"$f":"Q221","v":20840.3},16672.75,null,43772,35345,33550,24518,19615,{"$f":"I221*$Q$4","v":37206.199999999997},30043.25,28517.5,{"$f":"L221*$Q$4","v":20840.3},16672.75]
[84,"o más",37206.199999999997,30043.25,28517.5,20840.3,16672.75,null,43772,35345,33550,24518,19615,37206.199999999997,30043.25,28517.5,20840.3,16672.75]
[1,"Hijo",1908.25,1591.2,1381.25,1008.9499999999999,807.5,null,2245,1872,1625,1187,950,1908.25,1591.2,1381.25,1008.9499999999999,807.5]
[2,"Hijos",3243.6,2703.85,2345.15,1713.6,1371.05,null,3816,3181,2759,2016,1613,3243.6,2703.85,2345.15,1713.6,1371.05]
[3,"Hijos o más",4576.3999999999996,3819.0499999999997,3311.6,2419.1,1935.45,null,5384,4493,3896,2846,2277,4576.3999999999996,3819.0499999999997,3311.6,2419.1,1935.45]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$2","v":395.47666666666669},329.94733333333335,286.15533333333332,209.12266666666667,167.31399999999999]
[19,null,400.47466666666668,333.51733333333334,288.93200000000002,211.26466666666664,169.05933333333334]
[20,null,405.39333333333337,337.08733333333333,291.78800000000001,213.24799999999999,170.64599999999999]
[21,null,410.47066666666666,340.89533333333333,294.80266666666665,215.46933333333334,172.39133333333334]
[22,null,415.70666666666671,344.78266666666667,297.8966666666667,217.61133333333331,174.13666666666668]
[23,null,421.26,348.98733333333337,301.22866666666664,220.15,176.12]
[24,null,427.05133333333339,353.35066666666671,304.56066666666669,222.60933333333332,178.10333333333335]
[25,null,432.84266666666662,357.55533333333335,307.97199999999998,225.06866666666667,180.08666666666667]
[26,null,441.41066666666666,363.98133333333334,313.04933333333332,228.79733333333334,183.10133333333334]
[27,null,450.2166666666667,370.64533333333333,318.60266666666666,232.84333333333333,186.27466666666666]
[28,null,{"$f":"C166*$K$2","v":459.41933333333333},377.70600000000002,324.07666666666665,236.88933333333333,189.52733333333333]
[29,null,469.01866666666666,384.76666666666671,329.94733333333335,241.17333333333335,192.93866666666665]
[30,null,478.93533333333335,392.38266666666664,336.21466666666663,245.69533333333334,196.58799999999999]
[31,null,489.16933333333333,400.31599999999997,342.32333333333332,250.21733333333336,200.23733333333334]
[32,null,499.8,408.24933333333331,349.06666666666666,255.136,204.12466666666666]
[33,null,510.6686666666667,416.81733333333329,355.88933333333335,260.13400000000001,208.17066666666668]
[34,null,522.09266666666667,425.54399999999998,363.18799999999999,265.44933333333336,212.37533333333332]
[35,null,533.75466666666671,434.50866666666667,370.48666666666668,270.76466666666664,216.65933333333334]
[36,null,545.73400000000004,443.79066666666665,378.02333333333337,276.15933333333334,220.94333333333336]
[37,null,558.11,453.39000000000004,386.59133333333335,282.58533333333332,226.10000000000002]
[38,null,{"$f":"C176*$K$2","v":570.72400000000005},463.30666666666667,396.42866666666669,289.72533333333331,231.81199999999998]
[39,null,583.97266666666667,473.62,406.58333333333337,297.18266666666665,237.762]
[40,null,597.2213333333334,484.01266666666663,416.8966666666667,304.79866666666669,243.87066666666669]
[41,null,611.02533333333338,494.64333333333337,427.60666666666668,312.65266666666668,250.13799999999998]
[42,null,625.30533333333335,505.75,438.55466666666672,320.58600000000001,256.48466666666667]
[43,null,639.50599999999997,517.09466666666674,449.74066666666664,328.678,262.99]
[44,null,654.42066666666665,528.67733333333331,461.16466666666673,337.08733333333333,269.73333333333335]
[45,null,669.73199999999997,540.57733333333329,472.98533333333336,345.73466666666667,276.63533333333334]
[46,null,685.202,552.79466666666667,485.12333333333333,354.4613333333333,283.61666666666667]
[47,null,701.22733333333338,565.25,497.42,363.50533333333334,290.83600000000001]
[48,null,{"$f":"C186*$K$2","v":717.33199999999999},578.02266666666662,510.11333333333334,372.78733333333338,298.29333333333335]
[49,null,733.83333333333337,591.03333333333342,522.96533333333332,382.06933333333336,305.67133333333334]
[50,null,750.81066666666663,604.52,535.976,391.82733333333334,313.52533333333332]
[51,null,768.10533333333331,618.16533333333336,549.38333333333333,401.58533333333332,321.3]
[52,null,785.79666666666674,632.12800000000004,563.1873333333333,411.58133333333336,329.3126666666667]
[53,null,803.72600000000011,646.48733333333337,577.22933333333333,421.81533333333334,337.48400000000004]
[54,null,821.89333333333332,661.0053333333334,591.43000000000006,432.20800000000003,345.81400000000002]
[55,null,840.69533333333322,675.68200000000002,605.94800000000009,442.91800000000006,354.38200000000001]
[56,null,859.7353333333333,690.91399999999999,620.78333333333342,453.78666666666669,363.02933333333334]
[57,null,879.01333333333332,706.22533333333331,635.77733333333333,464.57599999999996,371.67666666666668]
[58,null,{"$f":"C196*$K$2","v":898.76733333333334},721.93333333333339,651.0093333333333,475.84133333333335,380.72066666666672]
[59,null,918.99733333333336,737.95866666666666,666.87599999999998,487.34466666666668,389.92333333333335]
[60,null,939.46533333333332,754.14266666666663,682.66333333333341,498.84800000000001,399.12599999999998]
[61,null,1046.8033333333333,840.06066666666663,766.28066666666666,560.09333333333336,448.0746666666667]
[62,null,1163.1853333333333,932.96,856.95866666666666,626.178,500.99]
[63,null,1288.1353333333334,1033.2373333333333,954.38,697.41933333333327,557.95133333333342]
[64,null,1421.9706666666666,1140.8133333333333,1058.7033333333334,773.65866666666659,618.95866666666666]
[65,null,1564.4533333333334,1255.6086666666665,1170.008,854.97533333333331,684.01200000000006]
[66,null,1715.8213333333333,1377.8613333333333,1288.2146666666667,941.36933333333343,753.11133333333339]
[67,null,1875.8366666666668,1507.2540000000001,1413.2440000000001,1032.7613333333334,826.25666666666666]
[68,null,{"$f":"C206*$K$2","v":2044.8166666666668},1643.866,1544.9373333333333,1129.0719999999999,903.28933333333339]
[69,null,2222.2853333333337,1787.6179999999999,1683.8500000000001,1230.5393333333334,984.44733333333329]
[70,null,2408.7186666666666,1939.0653333333335,1829.7439999999999,1337.0840000000001,1069.7306666666666]
[71,null,2604.0373333333332,2097.3353333333334,1982.1433333333334,1448.6266666666668,1158.9013333333332]
[72,null,2808.0826666666667,2263.1420000000003,2141.7620000000002,1565.1673333333331,1252.1973333333333]
[73,null,3020.6166666666668,2436.2473333333332,2308.0446666666667,1686.7059999999999,1349.3806666666667]
[74,null,3242.1946666666663,2616.4133333333334,2481.2293333333332,1813.3220000000001,1450.6893333333335]
[75,null,3472.5786666666668,2804.0366666666669,2661.6333333333337,1945.0946666666666,1556.1233333333334]
[76,null,3472.5786666666668,2804.0366666666669,2661.6333333333337,1945.0946666666666,1556.1233333333334]
[77,null,3472.5786666666668,2804.0366666666669,2661.6333333333337,1945.0946666666666,1556.1233333333334]
[78,null,{"$f":"C216*$K$2","v":3472.5786666666668},2804.0366666666669,2661.6333333333337,1945.0946666666666,1556.1233333333334]
[79,null,3472.5786666666668,2804.0366666666669,2661.6333333333337,1945.0946666666666,1556.1233333333334]
[80,null,3472.5786666666668,2804.0366666666669,2661.6333333333337,1945.0946666666666,1556.1233333333334]
[81,null,3472.5786666666668,2804.0366666666669,2661.6333333333337,1945.0946666666666,1556.1233333333334]
[82,null,3472.5786666666668,2804.0366666666669,2661.6333333333337,1945.0946666666666,1556.1233333333334]
[83,null,3472.5786666666668,2804.0366666666669,2661.6333333333337,1945.0946666666666,1556.1233333333334]
[84,"o más",3472.5786666666668,2804.0366666666669,2661.6333333333337,1945.0946666666666,1556.1233333333334]
[1,"Hijo",178.10333333333335,148.512,128.91666666666669,94.168666666666667,75.366666666666674]
[2,"Hijos",302.73599999999999,252.35933333333332,218.88066666666668,159.93600000000001,127.96466666666667]
[3,"Hijos o más",427.13066666666663,356.44466666666665,309.08266666666668,225.78266666666667,180.64200000000002]
[]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"N307","v":2848.35},{"$f":"O307","v":2385.9499999999998},{"$f":"P307","v":2162.4},{"$f":"Q307","v":1581},{"$f":"R307","v":0},null,3351,2807,2544,1860,1488,{"$f":"I307*$R$4","v":2848.35},{"$f":"J307*$R$4","v":2385.9499999999998},{"$f":"K307*$R$4","v":2162.4},{"$f":"L307*$R$4","v":1581}]
[19,null,{"$f":"N308","v":2887.45},{"$f":"O308","v":2414},{"$f":"P308","v":2186.1999999999998},{"$f":"Q308","v":1598},{"$f":"R308","v":1278.3999999999999},null,3397,2840,2572,1880,1504,{"$f":"I308*$R$4","v":2887.45},{"$f":"J308*$R$4","v":2414},{"$f":"K308*$R$4","v":2186.1999999999998},{"$f":"L308*$R$4","v":1598},{"$f":"M308*$R$4","v":1278.3999999999999}]
[20,null,2930.7999999999997,2445.4499999999998,2212.5499999999997,1616.7,1293.7,null,3448,2877,2603,1902,1522,2930.7999999999997,2445.4499999999998,2212.5499999999997,1616.7,1293.7]
[21,null,2973.2999999999997,2476.0499999999997,2238.0499999999997,1636.25,1309,null,3498,2913,2633,1925,1540,2973.2999999999997,2476.0499999999997,2238.0499999999997,1636.25,1309]
[22,null,3017.5,2510.9,2266.1,1655.8,1325.1499999999999,null,3550,2954,2666,1948,1559,3017.5,2510.9,2266.1,1655.8,1325.1499999999999]
[23,null,3064.25,2544.0499999999997,2294.15,1677.05,1342.1499999999999,null,3605,2993,2699,1973,1579,3064.25,2544.0499999999997,2294.15,1677.05,1342.1499999999999]
[24,null,3109.2999999999997,2580.6,2323.9,1697.45,1358.3,null,3658,3036,2734,1997,1598,3109.2999999999997,2580.6,2323.9,1697.45,1358.3]
[25,null,3160.2999999999997,2616.2999999999997,2355.35,1720.3999999999999,1377,null,3718,3078,2771,2024,1620,3160.2999999999997,2616.2999999999997,2355.35,1720.3999999999999,1377]
[26,null,3231.7,2669.85,2400.4,1755.25,1404.2,null,3802,3141,2824,2065,1652,3231.7,2669.85,2400.4,1755.25,1404.2]
[27,null,3305.65,2728.5,2446.2999999999997,1789.25,1431.3999999999999,null,3889,3210,2878,2105,1684,3305.65,2728.5,2446.2999999999997,1789.25,1431.3999999999999]
[28,null,3382.15,2785.45,2495.6,1825.8,1461.1499999999999,null,3979,3277,2936,2148,1719,3382.15,2785.45,2495.6,1825.8,1461.1499999999999]
[29,null,3462.9,2848.35,2546.6,1861.5,1489.2,null,4074,3351,2996,2190,1752,3462.9,2848.35,2546.6,1861.5,1489.2]
[30,null,3546.2,2910.4,2601,1902.3,1522.35,null,4172,3424,3060,2238,1791,3546.2,2910.4,2601,1902.3,1522.35]
[31,null,3632.9,2977.5499999999997,2658.7999999999997,1942.25,1553.8,null,4274,3503,3128,2285,1828,3632.9,2977.5499999999997,2658.7999999999997,1942.25,1553.8]
[32,null,3722.15,3046.4,2715.75,1984.75,1587.8,null,4379,3584,3195,2335,1868,3722.15,3046.4,2715.75,1984.75,1587.8]
[33,null,3813.1,3117.7999999999997,2777.7999999999997,2029.8,1624.35,null,4486,3668,3268,2388,1911,3813.1,3117.7999999999997,2777.7999999999997,2029.8,1624.35]
[34,null,3910,3190.0499999999997,2839,2074.85,1660.05,null,4600,3753,3340,2441,1953,3910,3190.0499999999997,2839,2074.85,1660.05]
[35,null,4006.9,3266.5499999999997,2906.15,2124.15,1700,null,4714,3843,3419,2499,2000,4006.9,3266.5499999999997,2906.15,2124.15,1700]
[36,null,4108.05,3345.6,2972.45,2172.6,1738.25,null,4833,3936,3497,2556,2045,4108.05,3345.6,2972.45,2172.6,1738.25]
[37,null,4213.45,3428.0499999999997,3043,2225.2999999999997,1780.75,null,4957,4033,3580,2618,2095,4213.45,3428.0499999999997,3043,2225.2999999999997,1780.75]
[38,null,4319.7,3511.35,3113.5499999999997,2276.2999999999997,1821.55,null,5082,4131,3663,2678,2143,4319.7,3511.35,3113.5499999999997,2276.2999999999997,1821.55]
[39,null,4430.2,3595.5,3189.2,2330.6999999999998,1864.8999999999999,null,5212,4230,3752,2742,2194,4430.2,3595.5,3189.2,2330.6999999999998,1864.8999999999999]
[40,null,4544.0999999999995,3685.6,3264,2385.9499999999998,1909.1,null,5346,4336,3840,2807,2246,4544.0999999999995,3685.6,3264,2385.9499999999998,1909.1]
[41,null,4661.3999999999996,3776.5499999999997,3344.75,2444.6,1955.85,null,5484,4443,3935,2876,2301,4661.3999999999996,3776.5499999999997,3344.75,2444.6,1955.85]
[42,null,4780.3999999999996,3870.9,3423.7999999999997,2502.4,2002.6,null,5624,4554,4028,2944,2356,4780.3999999999996,3870.9,3423.7999999999997,2502.4,2002.6]
[43,null,4901.95,3965.25,3507.1,2563.6,2051.0499999999997,null,5767,4665,4126,3016,2413,4901.95,3965.25,3507.1,2563.6,2051.0499999999997]
[44,null,5026.8999999999996,4065.5499999999997,3592.1,2625.65,2101.1999999999998,null,5914,4783,4226,3089,2472,5026.8999999999996,4065.5499999999997,3592.1,2625.65,2101.1999999999998]
[45,null,5155.25,4165.8499999999995,3679.65,2688.5499999999997,2151.35,null,6065,4901,4329,3163,2531,5155.25,4165.8499999999995,3679.65,2688.5499999999997,2151.35]
[46,null,5288.7,4268.7,3770.6,2755.7,2204.9,null,6222,5022,4436,3242,2594,5288.7,4268.7,3770.6,2755.7,2204.9]
[47,null,5421.3,4374.0999999999995,3863.25,2822.85,2258.4499999999998,null,6378,5146,4545,3321,2657,5421.3,4374.0999999999995,3863.25,2822.85,2258.4499999999998]
[48,null,5560.7,4483.75,3957.6,2891.7,2313.6999999999998,null,6542,5275,4656,3402,2722,5560.7,4483.75,3957.6,2891.7,2313.6999999999998]
[49,null,5700.0999999999995,4595.0999999999995,4051.95,2962.25,2369.7999999999997,null,6706,5406,4767,3485,2788,5700.0999999999995,4595.0999999999995,4051.95,2962.25,2369.7999999999997]
[50,null,5841.2,4709.8499999999995,4151.3999999999996,3034.5,2427.6,null,6872,5541,4884,3570,2856,5841.2,4709.8499999999995,4151.3999999999996,3034.5,2427.6]
[51,null,5988.25,4823.75,4253.3999999999996,3108.45,2487.1,null,7045,5675,5004,3657,2926,5988.25,4823.75,4253.3999999999996,3108.45,2487.1]
[52,null,6137.8499999999995,4941.8999999999996,4357.0999999999995,3184.1,2547.4499999999998,null,7221,5814,5126,3746,2997,6137.8499999999995,4941.8999999999996,4357.0999999999995,3184.1,2547.4499999999998]
[53,null,6290.8499999999995,5064.3,4461.6499999999996,3260.6,2608.65,null,7401,5958,5249,3836,3069,6290.8499999999995,5064.3,4461.6499999999996,3260.6,2608.65]
[54,null,6443.8499999999995,5186.7,4569.5999999999995,3339.65,2672.4,null,7581,6102,5376,3929,3144,6443.8499999999995,5186.7,4569.5999999999995,3339.65,2672.4]
[55,null,6605.3499999999995,5313.3499999999995,4680.95,3421.25,2737,null,7771,6251,5507,4025,3220,6605.3499999999995,5313.3499999999995,4680.95,3421.25,2737]
[56,null,6766,5440,4792.3,3502.85,2802.45,null,7960,6400,5638,4121,3297,6766,5440,4792.3,3502.85,2802.45]
[57,null,6929.2,5573.45,4907.05,3587.85,2870.45,null,8152,6557,5773,4221,3377,6929.2,5573.45,4907.05,3587.85,2870.45]
[58,null,7096.65,5706.9,5022.6499999999996,3671.15,2937.6,null,8349,6714,5909,4319,3456,7096.65,5706.9,5022.6499999999996,3671.15,2937.6]
[59,null,7269.2,5843.75,5141.6499999999996,3757.85,3006.45,null,8552,6875,6049,4421,3537,7269.2,5843.75,5141.6499999999996,3757.85,3006.45]
[60,null,7441.75,5979.75,5263.2,3846.25,3077,null,8755,7035,6192,4525,3620,7441.75,5979.75,5263.2,3846.25,3077]
[61,null,8352.9499999999989,6710.75,5902.4,4313.75,3451,null,9827,7895,6944,5075,4060,8352.9499999999989,6710.75,5902.4,4313.75,3451]
[62,null,9341.5,7501.25,6599.4,4822.8999999999996,3859,null,10990,8825,7764,5674,4540,9341.5,7501.25,6599.4,4822.8999999999996,3859]
[63,null,10404,8357.1999999999989,7349.0999999999995,5372,4297.5999999999995,null,12240,9832,8646,6320,5056,10404,8357.1999999999989,7349.0999999999995,5372,4297.5999999999995]
[64,null,11541.3,9271.7999999999993,8157.45,5961.9,4770.2,null,13578,10908,9597,7014,5612,11541.3,9271.7999999999993,8157.45,5961.9,4770.2]
[65,null,12754.25,10249.299999999999,9020.1999999999989,6591.75,5273.4,null,15005,12058,10612,7755,6204,12754.25,10249.299999999999,9020.1999999999989,6591.75,5273.4]
[66,null,14042,11290.55,9939.0499999999993,7264.0999999999995,5811.45,null,16520,13283,11693,8546,6837,14042,11290.55,9939.0499999999993,7264.0999999999995,5811.45]
[67,null,15406.25,12393,10916.55,7978.0999999999995,6382.65,null,18125,14580,12843,9386,7509,15406.25,12393,10916.55,7978.0999999999995,6382.65]
[68,null,16841.899999999998,13560.9,11947.6,8732.0499999999993,6986.15,null,19814,15954,14056,10273,8219,16841.899999999998,13560.9,11947.6,8732.0499999999993,6986.15]
[69,null,18356.599999999999,14787.449999999999,13035.6,9526.7999999999993,7621.95,null,21596,17397,15336,11208,8967,18356.599999999999,14787.449999999999,13035.6,9526.7999999999993,7621.95]
[70,null,19945.25,16076.9,14178.85,10363.199999999999,8290.9,null,23465,18914,16681,12192,9754,19945.25,16076.9,14178.85,10363.199999999999,8290.9]
[71,null,21608.7,17429.25,15378.199999999999,11238.699999999999,8991.2999999999993,null,25422,20505,18092,13222,10578,21608.7,17429.25,15378.199999999999,11238.699999999999,8991.2999999999993]
[72,null,23348.649999999998,18842.8,16634.5,12156.699999999999,9725.6999999999989,null,27469,22168,19570,14302,11442,23348.649999999998,18842.8,16634.5,12156.699999999999,9725.6999999999989]
[73,null,25160.85,20319.25,17945.2,13112.949999999999,10490.699999999999,null,29601,23905,21112,15427,12342,25160.85,20319.25,17945.2,13112.949999999999,10490.699999999999]
[74,null,27050.399999999998,21856.899999999998,19314.55,14115.1,11292.25,null,31824,25714,22723,16606,13285,27050.399999999998,21856.899999999998,19314.55,14115.1,11292.25]
[75,null,29016.45,23460,20736.599999999999,15155.5,12124.4,null,34137,27600,24396,17830,14264,29016.45,23460,20736.599999999999,15155.5,12124.4]
[76,null,29016.45,23460,20736.599999999999,15155.5,12124.4,null,34137,27600,24396,17830,14264,29016.45,23460,20736.599999999999,15155.5,12124.4]
[77,null,29016.45,23460,20736.599999999999,15155.5,12124.4,null,34137,27600,24396,17830,14264,29016.45,23460,20736.599999999999,15155.5,12124.4]
[78,null,29016.45,23460,20736.599999999999,15155.5,12124.4,null,34137,27600,24396,17830,14264,29016.45,23460,20736.599999999999,15155.5,12124.4]
[79,null,29016.45,23460,20736.599999999999,15155.5,12124.4,null,34137,27600,24396,17830,14264,29016.45,23460,20736.599999999999,15155.5,12124.4]
[80,null,29016.45,23460,20736.599999999999,15155.5,12124.4,null,34137,27600,24396,17830,14264,29016.45,23460,20736.599999999999,15155.5,12124.4]
[81,null,29016.45,23460,20736.599999999999,15155.5,12124.4,null,34137,27600,24396,17830,14264,29016.45,23460,20736.599999999999,15155.5,12124.4]
[82,null,29016.45,23460,20736.599999999999,15155.5,12124.4,null,34137,27600,24396,17830,14264,29016.45,23460,20736.599999999999,15155.5,12124.4]
[83,null,{"$f":"N372","v":29016.45},23460,20736.599999999999,{"$f":"Q372","v":15155.5},12124.4,null,34137,27600,24396,17830,14264,{"$f":"I372*$R$4","v":29016.45},23460,20736.599999999999,{"$f":"L372*$R$4","v":15155.5},12124.4]
[84,"o más",29016.45,23460,20736.599999999999,15155.5,12124.4,null,34137,27600,24396,17830,14264,29016.45,23460,20736.599999999999,15155.5,12124.4]
[1,"Hijo",1433.1,1201.8999999999999,1090.55,797.3,638.35,null,1686,1414,1283,938,751,1433.1,1201.8999999999999,1090.55,797.3,638.35]
[2,"Hijos",2436.9499999999998,2041.7,1849.6,1352.35,1082.05,null,2867,2402,2176,1591,1273,2436.9499999999998,2041.7,1849.6,1352.35,1082.05]
[3,"Hijos o más",3440.7999999999997,2881.5,2612.0499999999997,1909.1,1527.45,null,4048,3390,3073,2246,1797,3440.7999999999997,2881.5,2612.0499999999997,1909.1,1527.45]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C307*$K$2","v":265.846},222.68866666666665,201.82400000000001,147.56,0]
[19,null,269.49533333333335,225.30666666666667,204.04533333333333,149.14666666666668,119.31733333333332]
[20,null,273.54133333333334,228.24199999999999,206.50466666666665,150.89200000000002,120.74533333333335]
[21,null,277.50799999999998,231.09799999999998,208.88466666666665,152.71666666666667,122.17333333333333]
[22,null,281.63333333333333,234.35066666666668,211.50266666666667,154.54133333333334,123.68066666666665]
[23,null,285.99666666666667,237.44466666666665,214.12066666666669,156.52466666666666,125.26733333333333]
[24,null,290.20133333333331,240.85599999999999,216.89733333333336,158.42866666666669,126.77466666666666]
[25,null,294.9613333333333,244.18799999999999,219.83266666666665,160.57066666666665,128.52000000000001]
[26,null,301.62533333333334,249.18600000000001,224.03733333333335,163.82333333333335,131.05866666666668]
[27,null,308.52733333333333,254.66000000000003,228.32133333333331,166.99666666666667,133.59733333333332]
[28,null,{"$f":"C317*$K$2","v":315.66733333333337},259.97533333333331,232.92266666666666,170.40800000000002,136.374]
[29,null,323.20400000000001,265.846,237.68266666666668,173.74,138.99200000000002]
[30,null,330.97866666666664,271.63733333333334,242.76000000000002,177.548,142.08599999999998]
[31,null,339.07066666666668,277.90466666666663,248.15466666666666,181.27666666666667,145.02133333333333]
[32,null,347.40066666666667,284.33066666666667,253.47,185.24333333333334,148.19466666666668]
[33,null,355.88933333333335,290.99466666666666,259.26133333333331,189.44800000000001,151.60599999999999]
[34,null,364.93333333333334,297.738,264.97333333333336,193.65266666666668,154.93800000000002]
[35,null,373.97733333333338,304.87799999999999,271.2406666666667,198.25400000000002,158.66666666666669]
[36,null,383.41800000000001,312.25600000000003,277.42866666666669,202.77600000000001,162.23666666666668]
[37,null,393.25533333333334,319.95133333333331,284.01333333333332,207.69466666666665,166.20333333333335]
[38,null,{"$f":"C327*$K$2","v":403.17200000000003},327.726,290.59800000000001,212.45466666666664,170.01133333333334]
[39,null,413.48533333333336,335.58000000000004,297.65866666666665,217.53199999999998,174.05733333333333]
[40,null,424.11599999999999,343.98933333333332,304.64,222.68866666666665,178.18266666666668]
[41,null,435.06399999999996,352.47800000000001,312.17666666666668,228.16266666666667,182.54599999999999]
[42,null,446.17066666666665,361.28400000000005,319.55466666666666,233.55733333333336,186.90933333333334]
[43,null,457.51533333333333,370.09000000000003,327.32933333333335,239.26933333333335,191.43133333333333]
[44,null,469.17733333333331,379.45133333333331,335.26266666666669,245.06066666666669,196.11199999999999]
[45,null,481.15666666666669,388.81266666666664,343.43400000000003,250.93133333333333,200.79266666666666]
[46,null,493.61200000000002,398.41199999999998,351.92266666666666,257.19866666666667,205.79066666666668]
[47,null,505.98800000000006,408.24933333333331,360.57,263.46600000000001,210.78866666666667]
[48,null,{"$f":"C337*$K$2","v":518.99866666666662},418.48333333333335,369.37600000000003,269.892,215.94533333333334]
[49,null,532.0093333333333,428.87599999999998,378.18200000000002,276.47666666666669,221.18133333333333]
[50,null,545.17866666666669,439.58599999999996,387.464,283.22000000000003,226.57599999999999]
[51,null,558.90333333333331,450.2166666666667,396.98399999999998,290.12200000000001,232.12933333333334]
[52,null,572.86599999999999,461.24399999999997,406.66266666666661,297.18266666666665,237.762]
[53,null,587.14599999999996,472.66800000000006,416.42066666666665,304.32266666666669,243.47400000000002]
[54,null,601.42599999999993,484.09199999999998,426.49599999999998,311.70066666666668,249.42400000000001]
[55,null,616.49933333333331,495.91266666666667,436.88866666666667,319.31666666666666,255.45333333333335]
[56,null,631.49333333333334,507.73333333333335,447.28133333333335,326.93266666666665,261.56200000000001]
[57,null,646.72533333333331,520.18866666666668,457.99133333333339,334.86599999999999,267.90866666666665]
[58,null,{"$f":"C347*$K$2","v":662.35400000000004},532.64400000000001,468.78066666666666,342.64066666666668,274.17599999999999]
[59,null,678.45866666666666,545.41666666666674,479.88733333333334,350.73266666666666,280.60199999999998]
[60,null,694.56333333333339,558.11,491.23200000000003,358.98333333333335,287.18666666666667]
[61,null,779.60866666666664,626.3366666666667,550.89066666666668,402.61666666666667,322.09333333333336]
[62,null,871.87333333333333,700.11666666666667,615.94399999999996,450.13733333333334,360.17333333333335]
[63,null,971.04000000000008,780.00533333333328,685.91599999999994,501.38666666666671,401.10933333333332]
[64,null,1077.1879999999999,865.36799999999994,761.36199999999997,556.44399999999996,445.21866666666665]
[65,null,1190.3966666666668,956.60133333333329,841.88533333333328,615.23,492.18399999999997]
[66,null,1310.5866666666668,1053.7846666666667,927.64466666666669,677.98266666666666,542.40200000000004]
[67,null,1437.9166666666667,1156.68,1018.8779999999999,744.62266666666665,595.71399999999994]
[68,null,{"$f":"C357*$K$2","v":1571.9106666666664},1265.684,1115.1093333333333,814.99133333333327,652.04066666666665]
[69,null,1713.2826666666665,1380.162,1216.6560000000002,889.16800000000001,711.38200000000006]
[70,null,1861.5566666666668,1500.5106666666668,1323.3593333333333,967.23199999999997,773.81733333333329]
[71,null,2016.8120000000001,1626.73,1435.2986666666666,1048.9453333333333,839.18799999999999]
[72,null,2179.2073333333333,1758.6613333333332,1552.5533333333335,1134.6253333333332,907.73199999999997]
[73,null,2348.346,1896.4633333333334,1674.8853333333334,1223.8753333333332,979.13199999999995]
[74,null,2524.7039999999997,2039.9773333333333,1802.6913333333334,1317.4093333333335,1053.9433333333334]
[75,null,2708.2020000000002,2189.6,1935.4159999999999,1414.5133333333333,1131.6106666666667]
[76,null,2708.2020000000002,2189.6,1935.4159999999999,1414.5133333333333,1131.6106666666667]
[77,null,2708.2020000000002,2189.6,1935.4159999999999,1414.5133333333333,1131.6106666666667]
[78,null,{"$f":"C367*$K$2","v":2708.2020000000002},2189.6,1935.4159999999999,1414.5133333333333,1131.6106666666667]
[79,null,2708.2020000000002,2189.6,1935.4159999999999,1414.5133333333333,1131.6106666666667]
[80,null,2708.2020000000002,2189.6,1935.4159999999999,1414.5133333333333,1131.6106666666667]
[81,null,2708.2020000000002,2189.6,1935.4159999999999,1414.5133333333333,1131.6106666666667]
[82,null,2708.2020000000002,2189.6,1935.4159999999999,1414.5133333333333,1131.6106666666667]
[83,null,2708.2020000000002,2189.6,1935.4159999999999,1414.5133333333333,1131.6106666666667]
[84,"o más",2708.2020000000002,2189.6,1935.4159999999999,1414.5133333333333,1131.6106666666667]
[1,"Hijo",133.756,112.17733333333332,101.78466666666667,74.414666666666662,59.579333333333338]
[2,"Hijos",227.44866666666667,190.55866666666668,172.62933333333334,126.21933333333332,100.99133333333333]
[3,"Hijos o más",321.14133333333331,268.94,243.79133333333331,178.18266666666668,142.56200000000001]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$4","v":3876.5525000000002},2776.8820000000001,2310.6145000000001,2003.8240000000001,1527.1950000000002,1221.7559999999999]
[19,null,{"$f":"C7*$K$4","v":3927.9095000000002},2810.2190000000001,2334.9415000000004,2025.4480000000001,1542.9625000000001,1234.3700000000001]
[20,null,{"$f":"C8*$K$4","v":3980.1675},2845.8085000000001,2361.0704999999998,2047.5225,1559.6310000000001,1247.885]
[21,null,{"$f":"C9*$K$4","v":4034.2275000000004},2881.8485000000001,2387.65,2070.498,1577.6510000000001,1262.3009999999999]
[22,null,{"$f":"C10*$K$4","v":4090.0895},2919.2400000000002,2415.1304999999998,2093.924,1595.2205000000001,1276.2665]
[23,null,{"$f":"C11*$K$4","v":4149.1050000000005},2957.0819999999999,2444.413,2119.6025,1615.4929999999999,1292.4845]
[24,null,{"$f":"C12*$K$4","v":4207.67},2997.1765,2473.6954999999998,2144.8305,1634.414,1307.8015]
[25,null,{"$f":"C13*$K$4","v":4268.4875000000002},3039.0729999999999,2503.8790000000004,2171.4100000000003,1654.6865,1324.0195000000001]
[26,null,{"$f":"C14*$K$4","v":4356.335},3098.5390000000002,2548.4785000000002,2210.6035000000002,1683.9690000000001,1347.4455]
[27,null,{"$f":"C15*$K$4","v":4447.7865000000002},3160.7080000000001,2595.7809999999999,2250.2474999999999,1715.0535,1372.223]
[28,null,{"$f":"C16*$K$4","v":4541.9409999999998},3224.6790000000001,2643.9845,2292.5944999999997,1746.5885000000001,1397.451]
[29,null,{"$f":"C17*$K$4","v":4640.6005000000005},3291.3530000000001,2694.8910000000001,2336.7435,1780.8264999999999,1424.9314999999999]
[30,null,{"$f":"C18*$K$4","v":4741.9630000000006},3362.0815000000002,2748.5004999999996,2383.145,1815.9655,1452.8625000000002]
[31,null,{"$f":"C19*$K$4","v":4846.9295000000002},3433.7110000000002,2803.9119999999998,2430.8979999999997,1852.9065000000001,1482.5955000000001]
[32,null,{"$f":"C20*$K$4","v":4954.5990000000002},3508.4940000000001,2859.7740000000003,2479.5520000000001,1888.9465,1511.4275]
[33,null,{"$f":"C21*$K$4","v":5066.3230000000003},3585.0790000000002,2919.2400000000002,2530.9090000000001,1929.0409999999999,1543.413]
[34,null,{"$f":"C22*$K$4","v":5181.2005000000008},3664.3670000000002,2980.0575000000003,2584.0679999999998,1968.6850000000002,1574.9480000000001]
[35,null,{"$f":"C23*$K$4","v":5298.3305},3745.9075000000003,3043.578,2639.4794999999999,2011.4825000000001,1609.1859999999999]
[36,null,{"$f":"C24*$K$4","v":5419.5150000000003},3830.1510000000003,3108.4500000000003,2694.8910000000001,2053.8295000000003,1643.424]
[37,null,{"$f":"C25*$K$4","v":5544.3035},3917.9985000000001,3175.1240000000003,2753.9065000000001,2097.9785000000002,1678.5630000000001]
[38,null,{"$f":"C26*$K$4","v":5671.7950000000001},4006.2965000000004,3244.5010000000002,2814.2735000000002,2143.9295000000002,1715.5039999999999]
[39,null,{"$f":"C27*$K$4","v":5803.3409999999994},4098.6490000000003,3315.6800000000003,2875.0909999999999,2190.3310000000001,1752.4450000000002]
[40,null,{"$f":"C28*$K$4","v":5937.59},4192.8035,3388.6610000000001,2938.1610000000001,2239.4355,1791.6385]
[41,null,{"$f":"C29*$K$4","v":6075.8935000000001},4289.6610000000001,3464.3450000000003,3003.9340000000002,2289.4409999999998,1831.7329999999999]
[42,null,{"$f":"C30*$K$4","v":6216.4494999999997},4388.3205000000007,3541.8310000000001,3071.0585000000001,2340.3475000000003,1872.278]
[43,null,{"$f":"C31*$K$4","v":6360.1589999999997},4490.5839999999998,3621.5695000000001,3139.9850000000001,2393.056,1914.625]
[44,null,{"$f":"C32*$K$4","v":6507.9230000000007},4593.7484999999997,3702.2090000000003,3210.7134999999998,2446.6654999999996,1957.4225000000001]
[45,null,{"$f":"C33*$K$4","v":6658.8405000000002},4700.9675000000007,3786.4525000000003,3282.3429999999998,2501.1759999999999,2001.1210000000001]
[46,null,{"$f":"C34*$K$4","v":6812.9115000000002},4809.5380000000005,3872.0475000000001,3358.027,2557.9390000000003,2046.6215]
[47,null,{"$f":"C35*$K$4","v":6970.5865000000003},4921.7125000000005,3958.9940000000001,3432.3595,2616.0535,2093.0230000000001]
[48,null,{"$f":"C36*$K$4","v":7131.415},5034.7880000000005,4048.1929999999998,3509.8454999999999,2674.1679999999997,2139.4245000000001]
[49,null,{"$f":"C37*$K$4","v":7295.8475000000008},5151.9180000000006,4140.0950000000003,3590.0345000000002,2734.9854999999998,2188.0785000000001]
[50,null,{"$f":"C38*$K$4","v":7462.5325000000003},5269.9489999999996,4234.2494999999999,3671.5750000000003,2797.605,2238.0840000000003]
[51,null,{"$f":"C39*$K$4","v":7633.7225000000008},5391.1334999999999,4330.6565000000001,3754.9175,2860.6750000000002,2288.54]
[52,null,{"$f":"C40*$K$4","v":7807.165},5515.0209999999997,4426.6130000000003,3838.26,2925.0965000000001,2340.3475000000003]
[53,null,{"$f":"C41*$K$4","v":7984.6620000000003},5642.5125000000007,4527.5250000000005,3925.6570000000002,2991.32,2393.056]
[54,null,{"$f":"C42*$K$4","v":8165.3125},5770.9050000000007,4628.4369999999999,4013.0540000000001,3058.4445000000001,2447.116]
[55,null,{"$f":"C43*$K$4","v":8349.5670000000009},5901.55,4732.9530000000004,4103.6045000000004,3126.9204999999997,2501.6265000000003]
[56,null,{"$f":"C44*$K$4","v":8535.6234999999997},6034.8980000000001,4838.37,4195.5065000000004,3197.1985,2557.9390000000003]
[57,null,{"$f":"C45*$K$4","v":8726.6355000000003},6170.9489999999996,4946.4900000000007,4288.3095000000003,3267.9270000000001,2614.7019999999998]
[58,null,{"$f":"C46*$K$4","v":8920.8010000000013},6309.2525000000005,5056.4120000000003,4384.2659999999996,3340.4575,2672.366]
[59,null,{"$f":"C47*$K$4","v":9117.219000000001},6450.259,5167.6855000000005,4481.1234999999997,3413.8890000000001,2731.3815000000004]
[60,null,{"$f":"C48*$K$4","v":9317.241},6593.9684999999999,5282.1125000000002,4579.7830000000004,3489.5729999999999,2791.7485000000001]
[61,null,{"$f":"C49*$K$4","v":10369.158500000001},7348.1055000000006,5882.6289999999999,5101.0114999999996,3887.3645000000001,3110.252]
[62,null,{"$f":"C50*$K$4","v":11502.6165},8164.8620000000001,6534.9530000000004,5666.3890000000001,4317.1415000000006,3453.9835000000003]
[63,null,{"$f":"C51*$K$4","v":12719.416999999999},9041.9854999999989,7236.8320000000003,6275.0145000000002,4781.607,3825.6460000000002]
[64,null,{"$f":"C52*$K$4","v":14017.758},9981.2780000000002,7989.6175000000003,6928.2395000000006,5279.4094999999998,4223.8879999999999]
[65,null,{"$f":"C53*$K$4","v":15398.540499999999},10982.289000000001,8794.2104999999992,7625.1630000000005,5810.0985000000001,4648.259]
[66,null,{"$f":"C54*$K$4","v":16862.215},12044.1175,9649.7100000000009,8368.0375000000004,6375.9264999999996,5101.0114999999996]
[67,null,{"$f":"C55*$K$4","v":18408.781499999997},13167.664499999999,10555.665499999999,9153.259,6974.1905000000006,5579.4425000000001]
[68,null,{"$f":"C56*$K$4","v":20037.339},14353.380499999999,11512.076999999999,9982.1790000000001,7605.7915000000003,6084.9034999999994]
[69,null,{"$f":"C57*$K$4","v":21747.887500000001},15600.3645,12520.746500000001,10856.5995,8272.0810000000001,6617.8450000000003]
[70,null,{"$f":"C58*$K$4","v":23541.7785},16909.517500000002,13579.4215,11774.718500000001,8972.1579999999994,7177.8164999999999]
[71,null,{"$f":"C59*$K$4","v":25418.5615},18279.488000000001,14689.453500000001,12737.437,9705.5720000000001,7764.8180000000002]
[72,null,{"$f":"C60*$K$4","v":27376.434500000003},19712.5285,15849.941500000001,13743.4035,10471.872500000001,8377.4980000000014]
[73,null,{"$f":"C61*$K$4","v":29417.199500000002},21205.485499999999,17060.8855,14793.519,11271.960499999999,9017.6585000000014]
[74,null,{"$f":"C62*$K$4","v":31540.856499999998},22760.611499999999,18324.087500000001,15889.135,12106.736999999999,9685.75]
[75,null,{"$f":"C63*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999,10379.52]
[76,null,{"$f":"C64*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999,10379.52]
[77,null,{"$f":"C65*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999,10379.52]
[78,null,{"$f":"C66*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999,10379.52]
[79,null,{"$f":"C67*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999,10379.52]
[80,null,{"$f":"C68*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999,10379.52]
[81,null,{"$f":"C69*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999,10379.52]
[82,null,{"$f":"C70*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999,10379.52]
[83,null,{"$f":"C71*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999,10379.52]
[84,"o más",{"$f":"C72*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999,10379.52]
[1,"Hijo",{"$f":"C73*$K$4","v":1745.2370000000001},1249.6870000000001,1040.2045000000001,901.90100000000007,687.91350000000011,550.51100000000008]
[2,"Hijos",{"$f":"C74*$K$4","v":2965.6415000000002},2124.558,1767.7620000000002,1532.6009999999999,1168.5970000000002,935.23799999999994]
[3,"Hijos o más",{"$f":"C75*$K$4","v":4186.4965000000002},2998.9785000000002,2496.2204999999999,2163.7514999999999,1649.2805000000001,1319.5145000000002]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$4","v":2245.7425000000003},1873.6295000000002,1624.9535000000001,1187.518,950.10450000000003]
[19,null,2274.1240000000003,1893.902,1640.721,1199.6814999999999,960.01549999999997]
[20,null,2302.0550000000003,1914.1745000000001,1656.9389999999999,1210.944,969.02549999999997]
[21,null,2330.8869999999997,1935.7985000000001,1674.058,1223.558,978.93650000000002]
[22,null,2360.6200000000003,1957.873,1691.6275000000001,1235.7214999999999,988.84750000000008]
[23,null,2392.1550000000002,1981.7495000000001,1710.5484999999999,1250.1375,1000.11]
[24,null,2425.0415000000003,2006.527,1729.4695000000002,1264.1030000000001,1011.3725000000001]
[25,null,2457.9279999999999,2030.4034999999999,1748.8409999999999,1278.0684999999999,1022.6350000000001]
[26,null,2506.5819999999999,2066.8939999999998,1777.673,1299.2420000000002,1039.7540000000001]
[27,null,2556.5875000000001,2104.7359999999999,1809.2080000000001,1322.2175,1057.7740000000001]
[28,null,{"$f":"C166*$K$4","v":2608.8454999999999},2144.8305,1840.2925,1345.193,1076.2445]
[29,null,2663.3560000000002,2184.9250000000002,1873.6295000000002,1369.52,1095.616]
[30,null,2719.6685000000002,2228.1729999999998,1909.2190000000001,1395.1985,1116.3389999999999]
[31,null,2777.7829999999999,2273.223,1943.9075,1420.8770000000002,1137.0620000000001]
[32,null,2838.15,2318.2729999999997,1982.2,1448.808,1159.1364999999998]
[33,null,2899.8685,2366.9270000000001,2020.943,1477.1895000000002,1182.1120000000001]
[34,null,2964.7404999999999,2416.482,2062.3890000000001,1507.373,1205.9884999999999]
[35,null,3030.9640000000004,2467.3885,2103.835,1537.5564999999999,1230.3154999999999]
[36,null,3098.9895000000001,2520.0969999999998,2146.6325000000002,1568.1904999999999,1254.6425000000002]
[37,null,3169.2675000000004,2574.6075000000001,2195.2865000000002,1604.681,1283.925]
[38,null,{"$f":"C176*$K$4","v":3240.8969999999999},2630.92,2251.1485000000002,1645.2259999999999,1316.3609999999999]
[39,null,3316.1304999999998,2689.4850000000001,2308.8125,1687.5730000000001,1350.1485]
[40,null,3391.3640000000005,2748.5004999999996,2367.3775000000001,1730.8209999999999,1384.8370000000002]
[41,null,3469.7510000000002,2808.8675000000003,2428.1950000000002,1775.4204999999999,1420.4265]
[42,null,3550.8409999999999,2871.9375,2490.364,1820.4705000000001,1456.4665]
[43,null,3631.4805000000001,2936.3590000000004,2553.8845000000001,1866.4214999999999,1493.4075]
[44,null,3716.1745000000001,3002.1320000000001,2618.7565000000004,1914.1745000000001,1531.7]
[45,null,3803.1210000000001,3069.7069999999999,2685.8809999999999,1963.279,1570.8934999999999]
[46,null,3890.9684999999999,3139.0840000000003,2754.8075000000003,2012.8340000000001,1610.5375000000001]
[47,null,3981.9695000000002,3209.8125,2824.6350000000002,2064.1909999999998,1651.5330000000001]
[48,null,{"$f":"C186*$K$4","v":4073.4210000000003},3282.3429999999998,2896.7150000000001,2116.8995,1693.88]
[49,null,4167.125,3356.2250000000004,2969.6959999999999,2169.6080000000002,1735.7764999999999]
[50,null,4263.5320000000002,3432.81,3043.578,2225.0194999999999,1780.376]
[51,null,4361.741,3510.2960000000003,3119.7125000000001,2280.431,1824.5250000000001]
[52,null,4462.2025000000003,3589.5840000000003,3198.0994999999998,2337.1940000000004,1870.0255]
[53,null,4564.0155000000004,3671.1244999999999,3277.8379999999997,2395.3085000000001,1916.4270000000001]
[54,null,4667.18,3753.5660000000003,3358.4775,2454.3240000000001,1963.7295000000001]
[55,null,4773.9484999999995,3836.9085,3440.9190000000003,2515.1415000000002,2012.3834999999999]
[56,null,4882.0684999999994,3923.4045000000001,3525.1625000000004,2576.86,2061.4879999999998]
[57,null,4991.54,4010.3510000000001,3610.3069999999998,2638.1279999999997,2110.5925000000002]
[58,null,{"$f":"C196*$K$4","v":5103.7145},4099.55,3696.8029999999999,2702.0990000000002,2161.9495000000002]
[59,null,5218.5919999999996,4190.5510000000004,3786.9029999999998,2767.4215000000004,2214.2075]
[60,null,5334.8209999999999,4282.4529999999995,3876.5525000000002,2832.7440000000001,2266.4654999999998]
[61,null,5944.3474999999999,4770.3445000000002,4351.3795,3180.53,2544.4240000000004]
[62,null,6605.2309999999998,5297.88,4866.3009999999995,3555.7965000000004,2844.9075000000003]
[63,null,7314.7685000000001,5867.3119999999999,5419.5150000000003,3960.3454999999999,3168.3665000000001]
[64,null,8074.7620000000006,6478.1900000000005,6011.9225000000006,4393.2759999999998,3514.8009999999999]
[65,null,8883.86,7130.0635000000002,6643.9740000000002,4855.0384999999997,3884.2110000000002]
[66,null,9743.4140000000007,7824.2839999999997,7315.2190000000001,5345.6330000000007,4276.5965000000006]
[67,null,10652.0725,8559.049500000001,8025.2070000000003,5864.6089999999995,4691.9575000000004]
[68,null,{"$f":"C206*$K$4","v":11611.637500000001},9334.8104999999996,8773.0369999999984,6411.5159999999996,5129.393]
[69,null,12619.406000000001,10151.1165,9561.8625000000011,6987.7055000000009,5590.2545]
[70,null,13678.081000000002,11011.121000000001,10390.331999999999,7592.7269999999999,6074.5420000000004]
[71,null,14787.212,11909.8685,11255.7425,8226.130000000001,6580.9039999999995]
[72,null,15945.897999999999,12851.413500000001,12162.148500000001,8887.914499999999,7110.692]
[73,null,17152.787500000002,13834.404499999999,13106.396500000001,9578.0805,7662.5545000000002]
[74,null,18411.034,14857.490000000002,14089.838,10297.078500000001,8237.8430000000008]
[75,null,19719.286,15922.922500000001,15114.275000000001,11045.359,8836.5575000000008]
[76,null,19719.286,15922.922500000001,15114.275000000001,11045.359,8836.5575000000008]
[77,null,19719.286,15922.922500000001,15114.275000000001,11045.359,8836.5575000000008]
[78,null,{"$f":"C216*$K$4","v":19719.286},15922.922500000001,15114.275000000001,11045.359,8836.5575000000008]
[79,null,19719.286,15922.922500000001,15114.275000000001,11045.359,8836.5575000000008]
[80,null,19719.286,15922.922500000001,15114.275000000001,11045.359,8836.5575000000008]
[81,null,19719.286,15922.922500000001,15114.275000000001,11045.359,8836.5575000000008]
[82,null,19719.286,15922.922500000001,15114.275000000001,11045.359,8836.5575000000008]
[83,null,19719.286,15922.922500000001,15114.275000000001,11045.359,8836.5575000000008]
[84,"o más",19719.286,15922.922500000001,15114.275000000001,11045.359,8836.5575000000008]
[1,"Hijo",1011.3725000000001,843.33600000000001,732.0625,534.74350000000004,427.97500000000002]
[2,"Hijos",1719.1079999999999,1433.0405000000001,1242.9295000000002,908.20799999999997,726.65650000000005]
[3,"Hijos o más",2425.4919999999997,2024.0964999999999,1755.1480000000001,1282.123,1025.7885000000001]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C307*$K$4","v":1509.6255000000001},1264.5535,1146.0720000000001,837.93000000000006,0]
[19,null,1530.3485000000001,1279.42,1158.6859999999999,846.94,677.55199999999991]
[20,null,1553.3239999999998,1296.0885000000001,1172.6514999999999,856.85100000000011,685.66100000000006]
[21,null,1575.8489999999999,1312.3064999999999,1186.1664999999998,867.21250000000009,693.77]
[22,null,1599.2750000000001,1330.777,1201.0329999999999,877.57400000000007,702.32949999999994]
[23,null,1624.0525,1348.3464999999999,1215.8995000000002,888.8365,711.33949999999993]
[24,null,1647.9289999999999,1367.7180000000001,1231.6670000000001,899.64850000000001,719.899]
[25,null,1674.9589999999998,1386.6389999999999,1248.3354999999999,911.81200000000001,729.81000000000006]
[26,null,1712.8009999999999,1415.0205000000001,1272.2120000000002,930.28250000000003,744.22600000000011]
[27,null,1751.9945000000002,1446.105,1296.539,948.30250000000001,758.64199999999994]
[28,null,{"$f":"C317*$K$4","v":1792.5395000000001},1476.2884999999999,1322.6680000000001,967.67399999999998,774.40949999999998]
[29,null,1835.3370000000002,1509.6255000000001,1349.6980000000001,986.59500000000003,789.27600000000007]
[30,null,1879.4860000000001,1542.5120000000002,1378.53,1008.2190000000001,806.84550000000002]
[31,null,1925.4370000000001,1578.1015,1409.164,1029.3925000000002,823.51400000000001]
[32,null,1972.7395000000001,1614.5920000000001,1439.3475000000001,1051.9175,841.53399999999999]
[33,null,2020.943,1652.434,1472.2339999999999,1075.7940000000001,860.90549999999996]
[34,null,2072.3000000000002,1690.7265,1504.67,1099.6704999999999,879.82650000000001]
[35,null,2123.6570000000002,1731.2714999999998,1540.2595000000001,1125.7995000000001,901]
[36,null,2177.2665000000002,1773.1680000000001,1575.3985,1151.4780000000001,921.27250000000004]
[37,null,2233.1284999999998,1816.8664999999999,1612.7900000000002,1179.4089999999999,943.79750000000001]
[38,null,{"$f":"C327*$K$4","v":2289.4409999999998},1861.0155,1650.1814999999999,1206.4389999999999,965.42150000000004]
[39,null,2348.0059999999999,1905.615,1690.2760000000001,1235.271,988.39699999999993]
[40,null,2408.373,1953.3679999999999,1729.92,1264.5535,1011.823]
[41,null,2470.5419999999999,2001.5715,1772.7175000000002,1295.6379999999999,1036.6005]
[42,null,2533.6120000000001,2051.5770000000002,1814.614,1326.2720000000002,1061.3779999999999]
[43,null,2598.0335,2101.5825,1858.7630000000001,1358.7080000000001,1087.0564999999999]
[44,null,2664.2570000000001,2154.7415000000001,1903.8130000000001,1391.5945000000002,1113.636]
[45,null,2732.2825000000003,2207.9004999999997,1950.2145,1424.9314999999999,1140.2155]
[46,null,2803.011,2262.4110000000001,1998.4180000000001,1460.521,1168.5970000000002]
[47,null,2873.2890000000002,2318.2729999999997,2047.5225,1496.1105,1196.9784999999999]
[48,null,{"$f":"C337*$K$4","v":2947.1710000000003},2376.3875000000003,2097.5280000000002,1532.6009999999999,1226.261]
[49,null,3021.0529999999999,2435.4029999999998,2147.5335,1569.9925000000001,1255.9939999999999]
[50,null,3095.8360000000002,2496.2204999999999,2200.2419999999997,1608.2850000000001,1286.6279999999999]
[51,null,3173.7725,2556.5875000000001,2254.3020000000001,1647.4784999999999,1318.163]
[52,null,3253.0605,2619.2069999999999,2309.2629999999999,1687.5730000000001,1350.1485]
[53,null,3334.1504999999997,2684.0790000000002,2364.6745000000001,1728.1179999999999,1382.5845000000002]
[54,null,3415.2404999999999,2748.951,2421.8879999999999,1770.0145000000002,1416.3720000000001]
[55,null,3500.8354999999997,2816.0754999999999,2480.9034999999999,1813.2625,1450.6100000000001]
[56,null,3585.98,2883.2000000000003,2539.9190000000003,1856.5105000000001,1485.2984999999999]
[57,null,3672.4760000000001,2953.9285,2600.7365000000004,1901.5605,1521.3385000000001]
[58,null,{"$f":"C347*$K$4","v":3761.2244999999998},3024.6570000000002,2662.0045,1945.7095000000002,1556.9280000000001]
[59,null,3852.6759999999999,3097.1875,2725.0745000000002,1991.6605,1593.4185]
[60,null,3944.1275000000001,3169.2675000000004,2789.4960000000001,2038.5125,1630.8100000000002]
[61,null,4427.0634999999993,3556.6975000000002,3128.2719999999999,2286.2874999999999,1829.0300000000002]
[62,null,4950.9949999999999,3975.6625000000004,3497.6819999999998,2556.1369999999997,2045.2700000000002]
[63,null,5514.12,4429.3159999999998,3895.0229999999997,2847.1600000000003,2277.7279999999996]
[64,null,6116.8890000000001,4914.0540000000001,4323.4485000000004,3159.8069999999998,2528.2060000000001]
[65,null,6759.7525000000005,5432.1289999999999,4780.7059999999992,3493.6275000000001,2794.902]
[66,null,7442.26,5983.9915000000001,5267.6965,3849.973,3080.0684999999999]
[67,null,8165.3125,6568.29,5785.7714999999998,4228.393,3382.8045000000002]
[68,null,{"$f":"C357*$K$4","v":8926.2069999999985},7187.277,6332.2280000000001,4627.9865,3702.6595000000002]
[69,null,9728.9979999999996,7837.3485000000001,6908.8680000000004,5049.2039999999997,4039.6334999999999]
[70,null,10570.9825,8520.7569999999996,7514.790500000001,5492.4960000000001,4394.1769999999997]
[71,null,11452.611000000001,9237.5025000000005,8150.4459999999999,5956.5109999999995,4765.3890000000001]
[72,null,12374.7845,9986.6839999999993,8816.2849999999999,6443.0509999999995,5154.6210000000001]
[73,null,13335.2505,10769.202500000001,9510.9560000000001,6949.8634999999995,5560.0709999999999]
[74,null,14336.712,11584.156999999999,10236.711499999999,7481.0030000000006,5984.8924999999999]
[75,null,15378.718500000001,12433.800000000001,10990.397999999999,8032.415,6425.9319999999998]
[76,null,15378.718500000001,12433.800000000001,10990.397999999999,8032.415,6425.9319999999998]
[77,null,15378.718500000001,12433.800000000001,10990.397999999999,8032.415,6425.9319999999998]
[78,null,{"$f":"C367*$K$4","v":15378.718500000001},12433.800000000001,10990.397999999999,8032.415,6425.9319999999998]
[79,null,15378.718500000001,12433.800000000001,10990.397999999999,8032.415,6425.9319999999998]
[80,null,15378.718500000001,12433.800000000001,10990.397999999999,8032.415,6425.9319999999998]
[81,null,15378.718500000001,12433.800000000001,10990.397999999999,8032.415,6425.9319999999998]
[82,null,15378.718500000001,12433.800000000001,10990.397999999999,8032.415,6425.9319999999998]
[83,null,15378.718500000001,12433.800000000001,10990.397999999999,8032.415,6425.9319999999998]
[84,"o más",15378.718500000001,12433.800000000001,10990.397999999999,8032.415,6425.9319999999998]
[1,"Hijo",759.54300000000001,637.00699999999995,577.99149999999997,422.56900000000002,338.32550000000003]
[2,"Hijos",1291.5835,1082.1010000000001,980.28800000000001,716.74549999999999,573.48649999999998]
[3,"Hijos o más",1823.624,1527.1950000000002,1384.3864999999998,1011.823,809.5485000000001]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$3","v":2011.4187500000003},1440.835,1198.9037499999999,1039.72,792.41250000000002,633.92999999999995]
[19,null,{"$f":"C7*$K$3","v":2038.0662500000001},1458.1325000000002,1211.5262500000001,1050.94,800.59375000000011,640.47500000000002]
[20,null,{"$f":"C8*$K$3","v":2065.1812500000001},1476.5987500000001,1225.08375,1062.3937500000002,809.24250000000006,647.48750000000007]
[21,null,{"$f":"C9*$K$3","v":2093.2312500000003},1495.2987500000002,1238.875,1074.3150000000001,818.59249999999997,654.96749999999997]
[22,null,{"$f":"C10*$K$3","v":2122.2162499999999},1514.7,1253.13375,1086.47,827.70875000000001,662.21375]
[23,null,{"$f":"C11*$K$3","v":2152.8375000000001},1534.335,1268.3274999999999,1099.79375,838.22750000000008,670.62875000000008]
[24,null,{"$f":"C12*$K$3","v":2183.2250000000004},1555.1387500000001,1283.52125,1112.88375,848.04499999999996,678.57624999999996]
[25,null,{"$f":"C13*$K$3","v":2214.78125},1576.8775000000001,1299.1825000000001,1126.6750000000002,858.56375000000003,686.99125000000004]
[26,null,{"$f":"C14*$K$3","v":2260.3625000000002},1607.7325000000001,1322.32375,1147.01125,873.75750000000005,699.14625000000001]
[27,null,{"$f":"C15*$K$3","v":2307.8137499999998},1639.99,1346.8675000000001,1167.5812500000002,889.88625000000002,712.00250000000005]
[28,null,{"$f":"C16*$K$3","v":2356.6675},1673.1825000000001,1371.8787500000001,1189.55375,906.24874999999997,725.09249999999997]
[29,null,{"$f":"C17*$K$3","v":2407.8587500000003},1707.7774999999999,1398.2925,1212.4612500000001,924.01374999999996,739.35124999999994]
[30,null,{"$f":"C18*$K$3","v":2460.4525000000003},1744.4762500000002,1426.1087499999999,1236.5375000000001,942.24625000000003,753.84375000000011]
[31,null,{"$f":"C19*$K$3","v":2514.9162500000002},1781.6425000000002,1454.8600000000001,1261.3150000000001,961.41375000000005,769.27125000000001]
[32,null,{"$f":"C20*$K$3","v":2570.7824999999998},1820.4450000000002,1483.8450000000003,1286.56,980.11374999999998,784.23125000000005]
[33,null,{"$f":"C21*$K$3","v":2628.7525000000005},1860.1825000000001,1514.7,1313.2075000000002,1000.9175,800.82749999999999]
[34,null,{"$f":"C22*$K$3","v":2688.3587500000003},1901.3225,1546.2562500000001,1340.79,1021.4875000000001,817.19]
[35,null,{"$f":"C23*$K$3","v":2749.1337500000004},1943.6312500000001,1579.2149999999999,1369.54125,1043.6937500000001,834.95500000000004]
[36,null,{"$f":"C24*$K$3","v":2812.0125000000003},1987.3425000000002,1612.8750000000002,1398.2925,1065.6662500000002,852.72]
[37,null,{"$f":"C25*$K$3","v":2876.76125},2032.9237500000002,1647.4700000000003,1428.9137500000002,1088.57375,870.9525000000001]
[38,null,{"$f":"C26*$K$3","v":2942.9125000000004},2078.7387500000004,1683.4675,1460.2362500000002,1112.4162500000002,890.12]
[39,null,{"$f":"C27*$K$3","v":3011.1675},2126.6575000000003,1720.4,1491.7925,1136.4925000000001,909.28750000000002]
[40,null,{"$f":"C28*$K$3","v":3080.8250000000003},2175.51125,1758.2675000000002,1524.5175000000002,1161.9712500000001,929.62374999999997]
[41,null,{"$f":"C29*$K$3","v":3152.5862499999998},2225.7674999999999,1797.5375000000001,1558.6450000000002,1187.9175,950.42750000000001]
[42,null,{"$f":"C30*$K$3","v":3225.5162500000001},2276.9587500000002,1837.7425000000001,1593.4737500000001,1214.3312500000002,971.46500000000003]
[43,null,{"$f":"C31*$K$3","v":3300.0825},2330.02,1879.11625,1629.2375000000002,1241.68,993.43750000000011]
[44,null,{"$f":"C32*$K$3","v":3376.7525000000005},2383.5487499999999,1920.9575000000002,1665.93625,1269.4962499999999,1015.6437500000001]
[45,null,{"$f":"C33*$K$3","v":3455.0587500000006},2439.1812500000001,1964.66875,1703.1025,1297.78,1038.3175000000001]
[46,null,{"$f":"C34*$K$3","v":3535.0012500000003},2495.5150000000003,2009.0812500000002,1742.3724999999999,1327.2325000000001,1061.92625]
[47,null,{"$f":"C35*$K$3","v":3616.8137500000003},2553.71875,2054.1950000000002,1780.9412500000001,1357.38625,1086.0025000000001]
[48,null,{"$f":"C36*$K$3","v":3700.2625000000003},2612.3900000000003,2100.4775,1821.14625,1387.54,1110.0787500000001]
[49,null,{"$f":"C37*$K$3","v":3785.5812500000002},2673.1650000000004,2148.1625000000004,1862.7537500000001,1419.0962500000001,1135.32375]
[50,null,{"$f":"C38*$K$3","v":3872.0687500000004},2734.4074999999998,2197.0162500000001,1905.0625000000002,1451.5875000000001,1161.2700000000002]
[51,null,{"$f":"C39*$K$3","v":3960.8937500000002},2797.2862500000001,2247.0387500000002,1948.3062500000001,1484.3125000000002,1187.45]
[52,null,{"$f":"C40*$K$3","v":4050.8875000000003},2861.5675000000001,2296.8275000000003,1991.5500000000002,1517.7387500000002,1214.3312500000002]
[53,null,{"$f":"C41*$K$3","v":4142.9850000000006},2927.7187500000005,2349.1875,2036.8975,1552.1000000000001,1241.68]
[54,null,{"$f":"C42*$K$3","v":4236.71875},2994.3375000000001,2401.5475000000001,2082.2450000000003,1586.92875,1269.73]
[55,null,{"$f":"C43*$K$3","v":4332.3225000000002},3062.1250000000005,2455.7775000000001,2129.2287500000002,1622.45875,1298.0137500000001]
[56,null,{"$f":"C44*$K$3","v":4428.8612499999999},3131.3150000000005,2510.4750000000004,2176.9137500000002,1658.9237500000002,1327.2325000000001]
[57,null,{"$f":"C45*$K$3","v":4527.9712499999996},3201.9075000000003,2566.5750000000003,2225.0662499999999,1695.6224999999999,1356.6849999999999]
[58,null,{"$f":"C46*$K$3","v":4628.7175000000007},3273.6687500000003,2623.61,2274.855,1733.2562500000001,1386.605]
[59,null,{"$f":"C47*$K$3","v":4730.6325000000006},3346.8325,2681.3462500000005,2325.1112499999999,1771.3575000000003,1417.2262500000002]
[60,null,{"$f":"C48*$K$3","v":4834.4175000000005},3421.3987499999998,2740.71875,2376.3025000000002,1810.6275000000001,1448.5487500000002]
[61,null,{"$f":"C49*$K$3","v":5380.223750000001},3812.6962500000004,3052.3074999999999,2646.7512499999998,2017.0287500000002,1613.81]
[62,null,{"$f":"C50*$K$3","v":5968.3387499999999},4236.4850000000006,3390.7775000000006,2940.1075000000001,2240.0262500000003,1792.1612500000001]
[63,null,{"$f":"C51*$K$3","v":6599.6975000000002},4691.5962499999996,3754.96,3255.9037499999999,2481.0225,1985.0050000000001]
[64,null,{"$f":"C52*$K$3","v":7273.3649999999998},5178.9650000000001,4145.5562500000005,3594.8412500000004,2739.3162500000003,2191.64]
[65,null,{"$f":"C53*$K$3","v":7989.8087500000001},5698.3575000000001,4563.0337499999996,3956.4525000000003,3014.6737499999999,2411.8325]
[66,null,{"$f":"C54*$K$3","v":8749.2625000000007},6249.3062500000005,5006.9250000000002,4341.90625,3308.2637500000001,2646.7512499999998]
[67,null,{"$f":"C55*$K$3","v":9551.7262499999997},6832.2787500000004,5476.9962500000001,4749.3325000000004,3618.6837500000006,2894.9937500000001]
[68,null,{"$f":"C56*$K$3","v":10396.7325},7447.50875,5973.2474999999995,5179.4324999999999,3946.4012500000003,3157.26125]
[69,null,{"$f":"C57*$K$3","v":11284.281250000002},8094.5287500000004,6496.6137500000004,5633.1412499999997,4292.1175000000003,3433.7875000000004]
[70,null,{"$f":"C58*$K$3","v":12215.07375},8773.8062500000015,7045.9262500000004,6109.5237500000003,4655.3649999999998,3724.3387499999999]
[71,null,{"$f":"C59*$K$3","v":13188.876249999999},9484.6400000000012,7621.8862500000005,6609.0474999999997,5035.91,4028.9150000000004]
[72,null,{"$f":"C60*$K$3","v":14204.753750000002},10228.19875,8224.0262500000008,7131.0112500000005,5433.5187500000002,4346.8150000000005]
[73,null,{"$f":"C61*$K$3","v":15263.641250000002},11002.846250000001,8852.3462500000005,7675.8825000000006,5848.6587500000005,4678.973750000001]
[74,null,{"$f":"C62*$K$3","v":16365.53875},11809.751249999999,9507.78125,8244.3625000000011,6281.7974999999997,5025.625]
[75,null,{"$f":"C63*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997,5385.6]
[76,null,{"$f":"C64*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997,5385.6]
[77,null,{"$f":"C65*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997,5385.6]
[78,null,{"$f":"C66*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997,5385.6]
[79,null,{"$f":"C67*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997,5385.6]
[80,null,{"$f":"C68*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997,5385.6]
[81,null,{"$f":"C69*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997,5385.6]
[82,null,{"$f":"C70*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997,5385.6]
[83,null,{"$f":"C71*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997,5385.6]
[84,"o más",{"$f":"C72*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997,5385.6]
[1,"Hijo",{"$f":"C73*$K$3","v":905.54750000000013},648.42250000000013,539.72874999999999,467.96750000000003,356.93625000000003,285.64250000000004]
[2,"Hijos",{"$f":"C74*$K$3","v":1538.7762500000001},1102.365,917.23500000000013,795.21749999999997,606.34750000000008,485.26499999999999]
[3,"Hijos o más",{"$f":"C75*$K$3","v":2172.2387500000004},1556.07375,1295.20875,1122.7012500000001,855.75875000000008,684.65375000000006]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$3","v":1165.2437500000001},972.1662500000001,843.13625000000002,616.16500000000008,492.97874999999999]
[19,null,1179.9700000000003,982.68500000000006,851.3175,622.47624999999994,498.12125000000003]
[20,null,1194.4625000000001,993.20375000000013,859.73249999999996,628.31999999999994,502.79625000000004]
[21,null,1209.4224999999999,1004.42375,868.61500000000001,634.86500000000001,507.93875000000003]
[22,null,1224.8500000000001,1015.8775000000001,877.73125000000005,641.17624999999998,513.08125000000007]
[23,null,1241.2125000000001,1028.2662500000001,887.54875000000004,648.65625,518.92500000000007]
[24,null,1258.2762500000001,1041.1225000000002,897.36625000000015,655.90250000000003,524.76875000000007]
[25,null,1275.3399999999999,1053.51125,907.41750000000002,663.14874999999995,530.61250000000007]
[26,null,1300.585,1072.4449999999999,922.37750000000005,674.1350000000001,539.495]
[27,null,1326.53125,1092.08,938.74,686.05625000000009,548.84500000000003]
[28,null,{"$f":"C166*$K$3","v":1353.64625},1112.88375,954.86875000000009,697.97750000000008,558.42875000000004]
[29,null,1381.93,1133.6875,972.1662500000001,710.6,568.48]
[30,null,1411.1487500000001,1156.1275000000001,990.63250000000005,723.92375000000004,579.23249999999996]
[31,null,1441.3025,1179.5025000000001,1008.6312500000001,737.24750000000006,589.98500000000013]
[32,null,1472.6250000000002,1202.8775000000001,1028.5,751.74,601.43875000000003]
[33,null,1504.6487500000001,1228.1224999999999,1048.6025,766.46625000000006,613.36000000000013]
[34,null,1538.3087499999999,1253.835,1070.1075000000001,782.12750000000005,625.74874999999997]
[35,null,1572.67,1280.24875,1091.6125000000002,797.78874999999994,638.37125000000003]
[36,null,1607.9662499999999,1307.5975000000001,1113.8187500000001,813.68375000000003,650.99375000000009]
[37,null,1644.4312500000001,1335.8812500000001,1139.0637500000003,832.61750000000006,666.1875]
[38,null,{"$f":"C176*$K$3","v":1681.5975000000001},1365.1000000000001,1168.0487500000002,853.65499999999997,683.01750000000004]
[39,null,1720.63375,1395.4875000000002,1197.96875,875.62750000000005,700.54875000000004]
[40,null,1759.6700000000003,1426.1087499999999,1228.35625,898.0675,718.54750000000013]
[41,null,1800.3425000000002,1457.4312500000001,1259.9125000000001,921.20875000000001,737.01374999999996]
[42,null,1842.4175,1490.1562500000002,1292.17,944.58375000000001,755.71375]
[43,null,1884.25875,1523.5825000000002,1325.1287500000001,968.42624999999998,774.88125000000002]
[44,null,1928.2037500000001,1557.71,1358.7887500000002,993.20375000000013,794.75000000000011]
[45,null,1973.3175000000001,1592.7725,1393.6175000000001,1018.6825,815.08625000000006]
[46,null,2018.8987500000001,1628.7700000000002,1429.3812500000001,1044.395,835.65625000000011]
[47,null,2066.11625,1665.4687500000002,1465.6125000000002,1071.0425,856.92750000000001]
[48,null,{"$f":"C186*$K$3","v":2113.5675000000001},1703.1025,1503.0125,1098.3912500000001,878.90000000000009]
[49,null,2162.1875,1741.4375000000002,1540.88,1125.74,900.63874999999996]
[50,null,2212.21,1781.1750000000002,1579.2149999999999,1154.49125,923.78]
[51,null,2263.1675,1821.38,1618.7187500000002,1183.2425000000001,946.68750000000011]
[52,null,2315.2937500000003,1862.5200000000002,1659.3912500000001,1212.6950000000002,970.2962500000001]
[53,null,2368.1212500000001,1904.8287500000001,1700.7650000000001,1242.8487500000001,994.37250000000006]
[54,null,2421.65,1947.605,1742.60625,1273.4700000000003,1018.9162500000001]
[55,null,2477.0487499999999,1990.8487500000001,1785.3825000000002,1305.0262500000001,1044.1612500000001]
[56,null,2533.1487499999998,2035.72875,1829.0937500000002,1337.0500000000002,1069.6400000000001]
[57,null,2589.9500000000003,2080.8425000000002,1873.2725,1368.84,1095.1187500000001]
[58,null,{"$f":"C196*$K$3","v":2648.1537499999999},2127.125,1918.1524999999999,1402.0325000000003,1121.7662500000001]
[59,null,2707.76,2174.3425000000002,1964.9024999999999,1435.9262500000002,1148.8812500000001]
[60,null,2768.0675000000001,2222.0275000000001,2011.4187500000003,1469.8200000000002,1175.9962499999999]
[61,null,3084.3312500000002,2475.17875,2257.7912500000002,1650.2750000000001,1320.2200000000003]
[62,null,3427.2424999999998,2748.9,2524.9674999999997,1844.9887500000002,1476.1312500000001]
[63,null,3795.3987499999998,3044.36,2812.0125000000003,2054.8962500000002,1643.9637500000001]
[64,null,4189.7350000000006,3361.3250000000003,3119.3937500000002,2279.5299999999997,1823.7175000000002]
[65,null,4609.55,3699.5612500000002,3447.3450000000003,2519.1237499999997,2015.3925000000002]
[66,null,5055.5450000000001,4059.77,3795.6325000000002,2773.6775000000002,2218.9887500000004]
[67,null,5527.0187500000002,4441.0162500000006,4164.0225,3042.9575,2434.5062500000004]
[68,null,{"$f":"C206*$K$3","v":6024.9062500000009},4843.5337499999996,4552.0474999999997,3326.73,2661.4775000000004]
[69,null,6547.8050000000003,5267.0887499999999,4961.34375,3625.6962500000004,2900.6037500000002]
[70,null,7097.1175000000012,5713.317500000001,5391.21,3939.6225000000004,3151.8850000000002]
[71,null,7672.61,6179.6487500000003,5840.2437500000005,4268.2750000000005,3414.62]
[72,null,8273.8150000000005,6668.1862500000007,6310.5487500000008,4611.6537499999995,3689.51]
[73,null,8900.03125,7178.2287500000002,6800.4887500000004,4969.75875,3975.8537500000002]
[74,null,9552.8950000000004,7709.0750000000007,7310.7650000000003,5342.8237500000005,4274.3525000000009]
[75,null,10231.705,8261.8937500000011,7842.3125000000009,5731.0825000000004,4585.0062500000004]
[76,null,10231.705,8261.8937500000011,7842.3125000000009,5731.0825000000004,4585.0062500000004]
[77,null,10231.705,8261.8937500000011,7842.3125000000009,5731.0825000000004,4585.0062500000004]
[78,null,{"$f":"C216*$K$3","v":10231.705},8261.8937500000011,7842.3125000000009,5731.0825000000004,4585.0062500000004]
[79,null,10231.705,8261.8937500000011,7842.3125000000009,5731.0825000000004,4585.0062500000004]
[80,null,10231.705,8261.8937500000011,7842.3125000000009,5731.0825000000004,4585.0062500000004]
[81,null,10231.705,8261.8937500000011,7842.3125000000009,5731.0825000000004,4585.0062500000004]
[82,null,10231.705,8261.8937500000011,7842.3125000000009,5731.0825000000004,4585.0062500000004]
[83,null,10231.705,8261.8937500000011,7842.3125000000009,5731.0825000000004,4585.0062500000004]
[84,"o más",10231.705,8261.8937500000011,7842.3125000000009,5731.0825000000004,4585.0062500000004]
[1,"Hijo",524.76875000000007,437.58000000000004,379.84375000000006,277.46125000000001,222.06250000000003]
[2,"Hijos",891.99,743.55875000000003,644.9162500000001,471.24,377.03874999999999]
[3,"Hijos o más",1258.51,1050.23875,910.69,665.25250000000005,532.24875000000009]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C307*$K$3","v":783.29624999999999},656.13625000000002,594.66000000000008,434.77500000000003,0]
[19,null,794.04875000000004,663.85,601.20500000000004,439.45000000000005,351.56]
[20,null,805.97,672.49874999999997,608.45124999999996,444.59250000000003,355.76750000000004]
[21,null,817.65750000000003,680.91374999999994,615.46375,449.96875000000006,359.97500000000002]
[22,null,829.81250000000011,690.49750000000006,623.17750000000001,455.34500000000003,364.41624999999999]
[23,null,842.66875000000005,699.61374999999998,630.89125000000013,461.18875000000003,369.09125]
[24,null,855.0575,709.66500000000008,639.0725000000001,466.79875000000004,373.53250000000003]
[25,null,869.08249999999998,719.48249999999996,647.72125000000005,473.11,378.67500000000001]
[26,null,888.71749999999997,734.20875000000001,660.11000000000013,482.69375000000002,386.15500000000003]
[27,null,909.05375000000015,750.33750000000009,672.73249999999996,492.04375000000005,393.63499999999999]
[28,null,{"$f":"C317*$K$3","v":930.09125000000006},765.99874999999997,686.29000000000008,502.09500000000003,401.81624999999997]
[29,null,952.29750000000013,783.29624999999999,700.31500000000005,511.91250000000002,409.53000000000003]
[30,null,975.20500000000004,800.36000000000013,715.27500000000009,523.13250000000005,418.64625000000001]
[31,null,999.04750000000013,818.82624999999996,731.17,534.11875000000009,427.29500000000002]
[32,null,1023.5912500000001,837.7600000000001,746.83125000000007,545.80625000000009,436.64500000000004]
[33,null,1048.6025,857.39499999999998,763.89499999999998,558.19500000000005,446.69625000000002]
[34,null,1075.25,877.26374999999996,780.72500000000002,570.58375000000001,456.51375000000002]
[35,null,1101.8975,898.30124999999998,799.19125000000008,584.14125000000013,467.50000000000006]
[36,null,1129.7137500000001,920.04000000000008,817.42375000000004,597.46500000000003,478.01875000000001]
[37,null,1158.69875,942.71375,836.82500000000005,611.95749999999998,489.70625000000001]
[38,null,{"$f":"C327*$K$3","v":1187.9175},965.62125000000003,856.22625000000005,625.98249999999996,500.92625000000004]
[39,null,1218.3050000000001,988.76250000000005,877.03,640.9425,512.84749999999997]
[40,null,1249.6275000000001,1013.5400000000001,897.6,656.13625000000002,525.00250000000005]
[41,null,1281.885,1038.55125,919.80625000000009,672.26499999999999,537.85874999999999]
[42,null,1314.61,1064.4975000000002,941.54499999999996,688.16000000000008,550.71500000000003]
[43,null,1348.0362500000001,1090.4437500000001,964.4525000000001,704.99,564.03874999999994]
[44,null,1382.3975,1118.0262500000001,987.8275000000001,722.05375000000004,577.83000000000004]
[45,null,1417.6937500000001,1145.6087499999999,1011.9037500000001,739.35124999999994,591.62125000000003]
[46,null,1454.3925000000002,1173.8925000000002,1036.915,757.8175,606.34750000000008]
[47,null,1490.8575000000001,1202.8775000000001,1062.3937500000002,776.28375000000005,621.07375000000002]
[48,null,{"$f":"C337*$K$3","v":1529.1925000000001},1233.03125,1088.3400000000001,795.21749999999997,636.26750000000004]
[49,null,1567.5274999999999,1263.6524999999999,1114.2862500000001,814.61875000000009,651.69499999999994]
[50,null,1606.3300000000002,1295.20875,1141.635,834.48750000000007,667.59]
[51,null,1646.7687500000002,1326.53125,1169.6849999999999,854.82375000000002,683.95249999999999]
[52,null,1687.9087500000001,1359.0225,1198.2024999999999,875.62750000000005,700.54875000000004]
[53,null,1729.9837500000001,1392.6825000000001,1226.9537499999999,896.66500000000008,717.37875000000008]
[54,null,1772.0587499999999,1426.3425,1256.6399999999999,918.40375000000006,734.91000000000008]
[55,null,1816.4712500000001,1461.1712499999999,1287.26125,940.84375000000011,752.67500000000007]
[56,null,1860.65,1496.0000000000002,1317.8825000000002,963.28375000000005,770.67375000000004]
[57,null,1905.5300000000002,1532.69875,1349.4387500000003,986.65875000000005,789.37374999999997]
[58,null,{"$f":"C347*$K$3","v":1951.5787500000001},1569.3975,1381.22875,1009.5662500000001,807.84]
[59,null,1999.0300000000002,1607.0312500000002,1413.9537500000001,1033.4087500000001,826.77375000000006]
[60,null,2046.4812500000003,1644.4312500000001,1447.38,1057.71875,846.17500000000007]
[61,null,2297.0612499999997,1845.4562500000002,1623.16,1186.28125,949.02500000000009]
[62,null,2568.9125000000004,2062.84375,1814.835,1326.2974999999999,1061.2250000000001]
[63,null,2861.1000000000004,2298.23,2021.0025000000001,1477.3000000000002,1181.8399999999999]
[64,null,3173.8575000000001,2549.7449999999999,2243.2987499999999,1639.5225,1311.8050000000001]
[65,null,3507.4187500000003,2818.5574999999999,2480.5549999999998,1812.73125,1450.1849999999999]
[66,null,3861.55,3104.9012499999999,2733.23875,1997.6275000000001,1598.1487500000001]
[67,null,4236.71875,3408.0750000000003,3002.05125,2193.9775,1755.22875]
[68,null,{"$f":"C357*$K$3","v":4631.5225},3729.2475000000004,3285.59,2401.3137499999998,1921.1912500000001]
[69,null,5048.0649999999996,4066.5487499999999,3584.7900000000004,2619.87,2096.0362500000001]
[70,null,5484.9437500000004,4421.1475,3899.1837500000006,2849.88,2279.9974999999999]
[71,null,5942.3925000000008,4793.0437500000007,4229.0050000000001,3090.6424999999999,2472.6075000000001]
[72,null,6420.8787499999999,5181.7700000000004,4574.4875000000002,3343.0924999999997,2674.5675000000001]
[73,null,6919.2337500000003,5587.7937500000007,4934.93,3606.0612500000002,2884.9425000000001]
[74,null,7438.86,6010.6475,5311.5012500000003,3881.6525000000006,3105.3687500000001]
[75,null,7979.5237500000012,6451.5000000000009,5702.5650000000005,4167.7625000000007,3334.21]
[76,null,7979.5237500000012,6451.5000000000009,5702.5650000000005,4167.7625000000007,3334.21]
[77,null,7979.5237500000012,6451.5000000000009,5702.5650000000005,4167.7625000000007,3334.21]
[78,null,{"$f":"C367*$K$3","v":7979.5237500000012},6451.5000000000009,5702.5650000000005,4167.7625000000007,3334.21]
[79,null,7979.5237500000012,6451.5000000000009,5702.5650000000005,4167.7625000000007,3334.21]
[80,null,7979.5237500000012,6451.5000000000009,5702.5650000000005,4167.7625000000007,3334.21]
[81,null,7979.5237500000012,6451.5000000000009,5702.5650000000005,4167.7625000000007,3334.21]
[82,null,7979.5237500000012,6451.5000000000009,5702.5650000000005,4167.7625000000007,3334.21]
[83,null,7979.5237500000012,6451.5000000000009,5702.5650000000005,4167.7625000000007,3334.21]
[84,"o más",7979.5237500000012,6451.5000000000009,5702.5650000000005,4167.7625000000007,3334.21]
[1,"Hijo",394.10250000000002,330.52249999999998,299.90125,219.25749999999999,175.54625000000001]
[2,"Hijos",670.16125,561.46750000000009,508.64000000000004,371.89625000000001,297.56375000000003]
[3,"Hijos o más",946.22,792.41250000000002,718.31375000000003,525.00250000000005,420.04875000000004]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,0,1000,2000,null,null,null,"TARIFA BASE",null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"M912","v":13897.5},{"$f":"N912","v":8967.5},{"$f":"O912","v":7514.8499999999995},null,null,null,16350,10550,8841,null,{"$f":"I912*$O$4","v":13897.5},{"$f":"J912*$O$4","v":8967.5},{"$f":"K912*$O$4","v":7514.8499999999995}]
[19,null,{"$f":"M913","v":14080.25},{"$f":"N913","v":9085.65},{"$f":"O913","v":7603.25},null,null,null,16565,10689,8945,null,{"$f":"I913*$O$4","v":14080.25},{"$f":"J913*$O$4","v":9085.65},{"$f":"K913*$O$4","v":7603.25}]
[20,null,14268.949999999999,9205.5,7699.3,null,null,null,16787,10830,9058,null,14268.949999999999,9205.5,7699.3]
[21,null,14462.75,9332.15,7797.9,null,null,null,17015,10979,9174,null,14462.75,9332.15,7797.9]
[22,null,14663.35,9461.35,7898.2,null,null,null,17251,11131,9292,null,14663.35,9461.35,7898.2]
[23,null,14869.9,9593.1,8002.75,null,null,null,17494,11286,9415,null,14869.9,9593.1,8002.75]
[24,null,15082.4,9731.65,8112.4,null,null,null,17744,11449,9544,null,15082.4,9731.65,8112.4]
[25,null,15300.85,9871.9,8222.0499999999993,null,null,null,18001,11614,9673,null,15300.85,9871.9,8222.0499999999993]
[26,null,15617.05,10077.6,8383.5499999999993,null,null,null,18373,11856,9863,null,15617.05,10077.6,8383.5499999999993]
[27,null,15946,10288.4,8551.85,null,null,null,18760,12104,10061,null,15946,10288.4,8551.85]
[28,null,16286,10509.4,8726.1,null,null,null,19160,12364,10266,null,16286,10509.4,8726.1]
[29,null,16637.899999999998,10733.8,8908.85,null,null,null,19574,12628,10481,null,16637.899999999998,10733.8,8908.85]
[30,null,17000,10967.55,9098.4,null,null,null,20000,12903,10704,null,17000,10967.55,9098.4]
[31,null,17375.7,11210.65,9291.35,null,null,null,20442,13189,10931,null,17375.7,11210.65,9291.35]
[32,null,17763.3,11459.699999999999,9493.65,null,null,null,20898,13482,11169,null,17763.3,11459.699999999999,9493.65]
[33,null,18163.649999999998,11717.25,9701.0499999999993,null,null,null,21369,13785,11413,null,18163.649999999998,11717.25,9701.0499999999993]
[34,null,18572.5,11983.3,9917.7999999999993,null,null,null,21850,14098,11668,null,18572.5,11983.3,9917.7999999999993]
[35,null,18996.649999999998,12255.3,10138.799999999999,null,null,null,22349,14418,11928,null,18996.649999999998,12255.3,10138.799999999999]
[36,null,19429.3,12535.8,10367.449999999999,null,null,null,22858,14748,12197,null,19429.3,12535.8,10367.449999999999]
[37,null,19875.55,12823.949999999999,10602.05,null,null,null,23383,15087,12473,null,19875.55,12823.949999999999,10602.05]
[38,null,20333.7,13119.75,10842.6,null,null,null,23922,15435,12756,null,20333.7,13119.75,10842.6]
[39,null,20803.75,13423.199999999999,11090.8,null,null,null,24475,15792,13048,null,20803.75,13423.199999999999,11090.8]
[40,null,21286.55,13734.3,11346.65,null,null,null,25043,16158,13349,null,21286.55,13734.3,11346.65]
[41,null,21781.25,14052.199999999999,11608.449999999999,null,null,null,25625,16532,13657,null,21781.25,14052.199999999999,11608.449999999999]
[42,null,22285.3,14379.449999999999,11874.5,null,null,null,26218,16917,13970,null,22285.3,14379.449999999999,11874.5]
[43,null,22801.25,14711.8,12151.6,null,null,null,26825,17308,14296,null,22801.25,14711.8,12151.6]
[44,null,23332.5,15053.5,12432.949999999999,null,null,null,27450,17710,14627,null,23332.5,15053.5,12432.949999999999]
[45,null,23872.25,15402,12721.949999999999,null,null,null,28085,18120,14967,null,23872.25,15402,12721.949999999999]
[46,null,24424.75,15759,13015.199999999999,null,null,null,28735,18540,15312,null,24424.75,15759,13015.199999999999]
[47,null,24988.3,16122.8,13316.949999999999,null,null,null,29398,18968,15667,null,24988.3,16122.8,13316.949999999999]
[48,null,25565.45,16494.25,13626.35,null,null,null,30077,19405,16031,null,25565.45,16494.25,13626.35]
[49,null,26153.649999999998,16872.5,13940.85,null,null,null,30769,19850,16401,null,26153.649999999998,16872.5,13940.85]
[50,null,26754.6,17260.099999999999,14263.85,null,null,null,31476,20306,16781,null,26754.6,17260.099999999999,14263.85]
[51,null,27365.75,17654.5,14591.1,null,null,null,32195,20770,17166,null,27365.75,17654.5,14591.1]
[52,null,27988.799999999999,18058.25,14925.15,null,null,null,32928,21245,17559,null,27988.799999999999,18058.25,14925.15]
[53,null,28626.3,18467.95,15267.699999999999,null,null,null,33678,21727,17962,null,28626.3,18467.95,15267.699999999999]
[54,null,29273.149999999998,18887,15615.35,null,null,null,34439,22220,18371,null,29273.149999999998,18887,15615.35]
[55,null,29932.75,19311.149999999998,15971.5,null,null,null,35215,22719,18790,null,29932.75,19311.149999999998,15971.5]
[56,null,30602.55,19743.8,16332.75,null,null,null,36003,23228,19215,null,30602.55,19743.8,16332.75]
[57,null,31286.799999999999,20184.95,16699.95,null,null,null,36808,23747,19647,null,31286.799999999999,20184.95,16699.95]
[58,null,31980.399999999998,20633.75,17074.8,null,null,null,37624,24275,20088,null,31980.399999999998,20633.75,17074.8]
[59,null,32687.599999999999,21087.649999999998,17458.149999999998,null,null,null,38456,24809,20539,null,32687.599999999999,21087.649999999998,17458.149999999998]
[60,null,33405,21552.6,17844.899999999998,null,null,null,39300,25356,20994,null,33405,21552.6,17844.899999999998]
[61,null,37175.599999999999,23982.75,19887.45,null,null,null,43736,28215,23397,null,37175.599999999999,23982.75,19887.45]
[62,null,41237.75,26606.7,22095.75,null,null,null,48515,31302,25995,null,41237.75,26606.7,22095.75]
[63,null,45599.1,29418.5,24469.8,null,null,null,53646,34610,28788,null,45599.1,29418.5,24469.8]
[64,null,50254.549999999996,32424.1,27012.149999999998,null,null,null,59123,38146,31779,null,50254.549999999996,32424.1,27012.149999999998]
[65,null,55208.35,35616.699999999997,29720.25,null,null,null,64951,41902,34965,null,55208.35,35616.699999999997,29720.25]
[66,null,60456.25,39004.799999999996,32595.8,null,null,null,71125,45888,38348,null,60456.25,39004.799999999996,32595.8]
[67,null,65998.25,42580.75,35636.25,null,null,null,77645,50095,41925,null,65998.25,42580.75,35636.25]
[68,null,71837.75,46347.1,38845,null,null,null,84515,54526,45700,null,71837.75,46347.1,38845]
[69,null,77971.349999999991,50303.85,42220.35,null,null,null,91731,59181,49671,null,77971.349999999991,50303.85,42220.35]
[70,null,84401.599999999991,54451.85,45762.299999999996,null,null,null,99296,64061,53838,null,84401.599999999991,54451.85,45762.299999999996]
[71,null,91128.5,58793.65,49470,null,null,null,107210,69169,58200,null,91128.5,58793.65,49470]
[72,null,98151.2,63324.15,53345.15,null,null,null,115472,74499,62759,null,98151.2,63324.15,53345.15]
[73,null,105467.15,68045.05,57388.6,null,null,null,124079,80053,67516,null,105467.15,68045.05,57388.6]
[74,null,113080.59999999999,72956.349999999991,61596.95,null,null,null,133036,85831,72467,null,113080.59999999999,72956.349999999991,61596.95]
[75,null,120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[76,null,120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[77,null,120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[78,null,120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[79,null,120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[80,null,120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[81,null,120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[82,null,120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[83,null,{"$f":"M977","v":120989.84999999999},78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,{"$f":"I977*$O$4","v":120989.84999999999},78058.899999999994,65971.899999999994]
[84,"o más",120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[1,"Hijo",6253.45,4035.7999999999997,3382.15,null,null,null,7357,4748,3979,null,6253.45,4035.7999999999997,3382.15]
[2,"Hijos",10633.5,6860.3499999999995,5747.7,null,null,null,12510,8071,6762,null,10633.5,6860.3499999999995,5747.7]
[3,"Hijos o más",15008.449999999999,9684.9,8114.95,null,null,null,17657,11394,9547,null,15008.449999999999,9684.9,8114.95]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$2","v":1297.1000000000001},836.9666666666667,701.38599999999997,0,0]
[19,null,1314.1566666666668,847.99400000000003,709.63666666666666,0,0]
[20,null,1331.7686666666666,859.18000000000006,718.6013333333334,0,0]
[21,null,1349.8566666666668,871.00066666666669,727.80399999999997,0,0]
[22,null,1368.5793333333334,883.05933333333337,737.16533333333336,0,0]
[23,null,1387.8573333333334,895.35600000000011,746.9233333333334,0,0]
[24,null,1407.6906666666666,908.28733333333332,757.15733333333333,0,0]
[25,null,1428.0793333333334,921.37733333333335,767.39133333333325,0,0]
[26,null,1457.5913333333333,940.57600000000002,782.46466666666663,0,0]
[27,null,1488.2933333333333,960.25066666666669,798.17266666666671,0,0]
[28,null,1520.0266666666666,980.87733333333335,814.43600000000004,0,0]
[29,null,1552.8706666666665,1001.8213333333333,831.49266666666676,0,0]
[30,null,1586.6666666666667,1023.638,849.18399999999997,0,0]
[31,null,1621.7320000000002,1046.3273333333334,867.1926666666667,0,0]
[32,null,1657.9079999999999,1069.5719999999999,886.07399999999996,0,0]
[33,null,1695.2739999999999,1093.6100000000001,905.43133333333333,0,0]
[34,null,1733.4333333333334,1118.4413333333332,925.66133333333335,0,0]
[35,null,1773.0206666666666,1143.828,946.28800000000001,0,0]
[36,null,1813.4013333333332,1170.008,967.62866666666662,0,0]
[37,null,1855.0513333333333,1196.902,989.52466666666669,0,0]
[38,null,{"$f":"C932*$K$2","v":1897.8120000000001},1224.51,1011.9760000000001,0,0]
[39,null,1941.6833333333334,1252.8319999999999,1035.1413333333333,0,0]
[40,null,1986.7446666666667,1281.8679999999999,1059.0206666666668,0,0]
[41,null,2032.9166666666667,1311.5386666666666,1083.4553333333333,0,0]
[42,null,2079.9613333333332,1342.0819999999999,1108.2866666666666,0,0]
[43,null,2128.1166666666668,1373.1013333333333,1134.1493333333335,0,0]
[44,null,2177.7000000000003,1404.9933333333333,1160.4086666666667,0,0]
[45,null,2228.0766666666668,1437.52,1187.3820000000001,0,0]
[46,null,2279.6433333333334,1470.8400000000001,1214.752,0,0]
[47,null,2332.2413333333334,1504.7946666666667,1242.9153333333334,0,0]
[48,null,2386.108666666667,1539.4633333333334,1271.7926666666667,0,0]
[49,null,2441.0073333333335,1574.7666666666667,1301.1460000000002,0,0]
[50,null,2497.096,1610.9426666666666,1331.2926666666667,0,0]
[51,null,2554.1366666666668,1647.7533333333333,1361.836,0,0]
[52,null,2612.288,1685.4366666666667,1393.0140000000001,0,0]
[53,null,2671.788,1723.6753333333336,1424.9853333333333,0,0]
[54,null,2732.1606666666667,1762.7866666666669,1457.4326666666668,0,0]
[55,null,2793.7233333333334,1802.3739999999998,1490.6733333333334,0,0]
[56,null,2856.2380000000003,1842.7546666666667,1524.39,0,0]
[57,null,2920.1013333333335,1883.9286666666669,1558.662,0,0]
[58,null,{"$f":"C952*$K$2","v":2984.8373333333334},1925.8166666666668,1593.6479999999999,0,0]
[59,null,3050.8426666666664,1968.1806666666666,1629.4273333333333,0,0]
[60,null,3117.8,2011.576,1665.5239999999999,0,0]
[61,null,3469.7226666666666,2238.3900000000003,1856.1620000000003,0,0]
[62,null,3848.856666666667,2483.2920000000004,2062.27,0,0]
[63,null,4255.9160000000002,2745.7266666666669,2283.848,0,0]
[64,null,4690.4246666666668,3026.2493333333332,2521.134,0,0]
[65,null,5152.7793333333339,3324.2253333333333,2773.8900000000003,0,0]
[66,null,5642.5833333333339,3640.4479999999999,3042.2746666666667,0,0]
[67,null,6159.836666666667,3974.2033333333334,3326.05,0,0]
[68,null,6704.8566666666666,4325.7293333333337,3625.5333333333333,0,0]
[69,null,7277.3259999999991,4695.0259999999998,3940.5660000000003,0,0]
[70,null,7877.4826666666659,5082.1726666666664,4271.1480000000001,0,0]
[71,null,8505.3266666666677,5487.4073333333336,4617.2,0,0]
[72,null,9160.778666666667,5910.2540000000008,4978.8806666666669,0,0]
[73,null,9843.6006666666672,6350.8713333333335,5356.2693333333336,0,0]
[74,null,10554.189333333334,6809.2593333333325,5749.0486666666666,0,0]
[75,null,11292.386,7285.4973333333328,6157.3773333333329,0,0]
[76,null,11292.386,7285.4973333333328,6157.3773333333329,0,0]
[77,null,11292.386,7285.4973333333328,6157.3773333333329,0,0]
[78,null,{"$f":"C972*$K$2","v":11292.386},7285.4973333333328,6157.3773333333329,0,0]
[79,null,11292.386,7285.4973333333328,6157.3773333333329,0,0]
[80,null,11292.386,7285.4973333333328,6157.3773333333329]
[81,null,11292.386,7285.4973333333328,6157.3773333333329]
[82,null,11292.386,7285.4973333333328,6157.3773333333329]
[83,null,11292.386,7285.4973333333328,6157.3773333333329]
[84,"o más",11292.386,7285.4973333333328,6157.3773333333329,0,0]
[1,"Hijo",583.65533333333337,376.67466666666667,315.66733333333337,0,0]
[2,"Hijos",992.46,640.29933333333327,536.452,0,0]
[3,"Hijos o más",1400.7886666666666,903.92399999999998,757.39533333333338,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$3","v":3821.8125000000005},2466.0625,2066.5837500000002,{"$f":"F912*$K$4","v":0},0]
[19,null,3872.0687500000004,2498.55375,2090.8937500000002,0,0]
[20,null,3923.9612499999998,2531.5125000000003,2117.3075000000003,0,0]
[21,null,3977.2562500000004,2566.3412499999999,2144.4225000000001,0,0]
[22,null,4032.4212500000003,2601.8712500000001,2172.0050000000001,0,0]
[23,null,4089.2225000000003,2638.1025000000004,2200.7562500000004,0,0]
[24,null,4147.66,2676.2037500000001,2230.91,0,0]
[25,null,4207.7337500000003,2714.7725,2261.0637499999998,0,0]
[26,null,4294.6887500000003,2771.34,2305.4762500000002,0,0]
[27,null,4385.1500000000005,2829.31,2351.7587500000004,0,0]
[28,null,4478.6500000000005,2890.085,2399.6775000000002,0,0]
[29,null,4575.4224999999997,2951.7950000000001,2449.9337500000001,0,0]
[30,null,4675,3016.0762500000001,2502.06,0,0]
[31,null,4778.317500000001,3082.92875,2555.1212500000001,0,0]
[32,null,4884.9075000000003,3151.4175,2610.7537500000003,0,0]
[33,null,4995.0037499999999,3222.2437500000001,2667.7887500000002,0,0]
[34,null,5107.4375,3295.4075000000003,2727.395,0,0]
[35,null,5224.0787499999997,3370.2075,2788.17,0,0]
[36,null,5343.0574999999999,3447.3450000000003,2851.0487499999999,0,0]
[37,null,5465.7762499999999,3526.5862499999998,2915.5637500000003,0,0]
[38,null,{"$f":"C932*$K$3","v":5591.7675000000008},3607.9312500000001,2981.7150000000001,0,0]
[39,null,5721.0312500000009,3691.38,3049.9700000000003,0,0]
[40,null,5853.8012500000004,3776.9324999999999,3120.3287500000001,0,0]
[41,null,5989.8437500000009,3864.355,3192.32375,0,0]
[42,null,6128.4575000000004,3954.3487500000001,3265.4875000000002,0,0]
[43,null,6270.3437500000009,4045.7450000000003,3341.6900000000005,0,0]
[44,null,6416.4375000000009,4139.7125000000005,3419.0612500000002,0,0]
[45,null,6564.8687500000005,4235.55,3498.5362500000001,0,0]
[46,null,6716.8062500000005,4333.7250000000004,3579.18,0,0]
[47,null,6871.7825000000003,4433.7700000000004,3662.1612500000001,0,0]
[48,null,7030.4987500000007,4535.9187500000007,3747.2462500000006,0,0]
[49,null,7192.2537499999999,4639.9375,3833.7337500000003,0,0]
[50,null,7357.5150000000003,4746.5275000000001,3922.5587500000006,{"$f":"F944*$K$4","v":0},0]
[51,null,7525.5812500000002,4854.9875000000002,4012.5525000000002,0,0]
[52,null,7696.92,4966.0187500000002,4104.4162500000002,0,0]
[53,null,7872.2325000000001,5078.6862500000007,4198.6175000000003,0,0]
[54,null,8050.11625,5193.9250000000002,4294.2212500000005,0,0]
[55,null,8231.5062500000004,5310.5662499999999,4392.1625000000004,0,0]
[56,null,8415.7012500000001,5429.5450000000001,4491.5062500000004,0,0]
[57,null,8603.8700000000008,5550.8612500000008,4592.4862500000008,0,0]
[58,null,{"$f":"C952*$K$3","v":8794.61},5674.2812500000009,4695.5700000000006,0,0]
[59,null,8989.09,5799.1037500000002,4800.99125,0,0]
[60,null,9186.375,5926.9650000000001,4907.3474999999999,0,0]
[61,null,10223.290000000001,6595.2562500000004,5469.0487500000008,0,0]
[62,null,11340.38125,7316.8425000000007,6076.3312500000002,0,0]
[63,null,12539.752500000001,8090.0875000000005,6729.1950000000006,0,0]
[64,null,13820.001249999999,8916.6275000000005,7428.3412500000004,0,0]
[65,null,15182.296250000001,9794.5925000000007,8173.0687500000004,0,0]
[66,null,16625.46875,10726.32,8963.8450000000012,0,0]
[67,null,18149.518750000003,11709.706250000001,9799.96875,0,0]
[68,null,19755.381250000002,12745.452500000001,10682.375,0,0]
[69,null,21442.12125,13833.55875,11610.596250000001,0,0]
[70,null,23210.44,14974.258750000001,12584.6325,0,0]
[71,null,25060.337500000001,16168.253750000002,13604.250000000002,0,0]
[72,null,26991.58,17414.141250000001,14669.916250000002,0,0]
[73,null,29003.466250000001,18712.388750000002,15781.865000000002,0,0]
[74,null,31097.165000000001,20062.99625,16939.161250000001,0,0]
[75,null,33272.208749999998,21466.197499999998,18142.272499999999,0,0]
[76,null,33272.208749999998,21466.197499999998,18142.272499999999,0,0]
[77,null,33272.208749999998,21466.197499999998,18142.272499999999,0,0]
[78,null,{"$f":"C972*$K$3","v":33272.208749999998},21466.197499999998,18142.272499999999,0,0]
[79,null,33272.208749999998,21466.197499999998,18142.272499999999,0,0]
[80,null,33272.208749999998,21466.197499999998,18142.272499999999,0,0]
[81,null,33272.208749999998,21466.197499999998,18142.272499999999,0,0]
[82,null,33272.208749999998,21466.197499999998,18142.272499999999,{"$f":"F976*$K$4","v":0},0]
[83,null,33272.208749999998,21466.197499999998,18142.272499999999,0,0]
[84,"o más",33272.208749999998,21466.197499999998,18142.272499999999,0,0]
[1,"Hijo",1719.69875,1109.845,930.09125000000006,0,0]
[2,"Hijos",2924.2125000000001,1886.5962500000001,1580.6175000000001,0,0]
[3,"Hijos o más",4127.3237500000005,2663.3475000000003,2231.6112499999999,0,0]
[]
[]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
[]
["EDAD",null,10000,20000,null,null,null,null,"TARIFAS BASE",null,null,"TARIFAS CON DESCUENTO"]
[18,null,{"$f":"L1138","v":1533.3999999999999},{"$f":"M1138","v":1204.45},null,null,null,null,1804,1417,null,{"$f":"I1138*$S$4","v":1533.3999999999999},{"$f":"J1138*$S$4","v":1204.45}]
[19,null,{"$f":"L1139","v":1552.1},{"$f":"M1139","v":1214.6499999999999},null,null,null,null,1826,1429,null,{"$f":"I1139*$S$4","v":1552.1},{"$f":"J1139*$S$4","v":1214.6499999999999}]
[20,null,1574.2,1227.3999999999999,null,null,null,null,1852,1444,null,1574.2,1227.3999999999999]
[21,null,1593.75,1241,null,null,null,null,1875,1460,null,1593.75,1241]
[22,null,1615,1254.5999999999999,null,null,null,null,1900,1476,null,1615,1254.5999999999999]
[23,null,1639.6499999999999,1269.05,null,null,null,null,1929,1493,null,1639.6499999999999,1269.05]
[24,null,1660.8999999999999,1285.2,null,null,null,null,1954,1512,null,1660.8999999999999,1285.2]
[25,null,1683,1301.3499999999999,null,null,null,null,1980,1531,null,1683,1301.3499999999999]
[26,null,1718.7,1323.45,null,null,null,null,2022,1557,null,1718.7,1323.45]
[27,null,1753.55,1346.3999999999999,null,null,null,null,2063,1584,null,1753.55,1346.3999999999999]
[28,null,1790.95,1372.75,null,null,null,null,2107,1615,null,1790.95,1372.75]
[29,null,1828.35,1399.1,null,null,null,null,2151,1646,null,1828.35,1399.1]
[30,null,1869.1499999999999,1427.1499999999999,null,null,null,null,2199,1679,null,1869.1499999999999,1427.1499999999999]
[31,null,1909.95,1455.2,null,null,null,null,2247,1712,null,1909.95,1455.2]
[32,null,1950.75,1485.8,null,null,null,null,2295,1748,null,1950.75,1485.8]
[33,null,1994.1,1518.1,null,null,null,null,2346,1786,null,1994.1,1518.1]
[34,null,2038.3,1549.55,null,null,null,null,2398,1823,null,2038.3,1549.55]
[35,null,2086.75,1584.3999999999999,null,null,null,null,2455,1864,null,2086.75,1584.3999999999999]
[36,null,2133.5,1619.25,null,null,null,null,2510,1905,null,2133.5,1619.25]
[37,null,2181.1,1654.95,null,null,null,null,2566,1947,null,2181.1,1654.95]
[38,null,2232.1,1693.2,null,null,null,null,2626,1992,null,2232.1,1693.2]
[39,null,2283.1,1731.45,null,null,null,null,2686,2037,null,2283.1,1731.45]
[40,null,2335.7999999999997,1769.7,null,null,null,null,2748,2082,null,2335.7999999999997,1769.7]
[41,null,2390.1999999999998,1810.5,null,null,null,null,2812,2130,null,2390.1999999999998,1810.5]
[42,null,2445.4499999999998,1854.7,null,null,null,null,2877,2182,null,2445.4499999999998,1854.7]
[43,null,2503.25,1898.05,null,null,null,null,2945,2233,null,2503.25,1898.05]
[44,null,2561.9,1941.3999999999999,null,null,null,null,3014,2284,null,2561.9,1941.3999999999999]
[45,null,2621.4,1988.1499999999999,null,null,null,null,3084,2339,null,2621.4,1988.1499999999999]
[46,null,2681.75,2034.8999999999999,null,null,null,null,3155,2394,null,2681.75,2034.8999999999999]
[47,null,2743.7999999999997,2082.5,null,null,null,null,3228,2450,null,2743.7999999999997,2082.5]
[48,null,2808.4,2133.5,null,null,null,null,3304,2510,null,2808.4,2133.5]
[49,null,2873.85,2183.65,null,null,null,null,3381,2569,null,2873.85,2183.65]
[50,null,2940.15,2235.5,null,null,null,null,3459,2630,null,2940.15,2235.5]
[51,null,3008.15,2286.5,null,null,null,null,3539,2690,null,3008.15,2286.5]
[52,null,3076.15,2340.9,null,null,null,null,3619,2754,null,3076.15,2340.9]
[53,null,3147.5499999999997,2397,null,null,null,null,3703,2820,null,3147.5499999999997,2397]
[54,null,3218.95,2453.9499999999998,null,null,null,null,3787,2887,null,3218.95,2453.9499999999998]
[55,null,3290.35,2511.75,null,null,null,null,3871,2955,null,3290.35,2511.75]
[56,null,3366,2571.25,null,null,null,null,3960,3025,null,3366,2571.25]
[57,null,3443.35,2631.6,null,null,null,null,4051,3096,null,3443.35,2631.6]
[58,null,3518.15,2691.95,null,null,null,null,4139,3167,null,3518.15,2691.95]
[59,null,3597.2,2754.85,null,null,null,null,4232,3241,null,3597.2,2754.85]
[60,null,3678.7999999999997,2818.6,null,null,null,null,4328,3316,null,3678.7999999999997,2818.6]
[61,null,4097,3155.2,null,null,null,null,4820,3712,null,4097,3155.2]
[62,null,4550.05,3524.1,null,null,null,null,5353,4146,null,4550.05,3524.1]
[63,null,5037.0999999999995,3920.2,null,null,null,null,5926,4612,null,5037.0999999999995,3920.2]
[64,null,5557.3,4347.75,null,null,null,null,6538,5115,null,5557.3,4347.75]
[65,null,6111.5,4805.05,null,null,null,null,7190,5653,null,6111.5,4805.05]
[66,null,6699.7,5294.65,null,null,null,null,7882,6229,null,6699.7,5294.65]
[67,null,7323.5999999999995,5812.3,null,null,null,null,8616,6838,null,7323.5999999999995,5812.3]
[68,null,7977.25,6359.7,null,null,null,null,9385,7482,null,7977.25,6359.7]
[69,null,8665.75,6936,null,null,null,null,10195,8160,null,8665.75,6936]
[70,null,9389.9499999999989,7545.45,null,null,null,null,11047,8877,null,9389.9499999999989,7545.45]
[71,null,10145.6,8182.95,null,null,null,null,11936,9627,null,10145.6,8182.95]
[72,null,10936.949999999999,8850.1999999999989,null,null,null,null,12867,10412,null,10936.949999999999,8850.1999999999989]
[73,null,11759.75,9550.6,null,null,null,null,13835,11236,null,11759.75,9550.6]
[74,null,12617.4,10277.35,null,null,null,null,14844,12091,null,12617.4,10277.35]
[75,null,13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[76,null,13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[77,null,13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[78,null,13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[79,null,13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[80,null,13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[81,null,13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[82,null,13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[83,null,{"$f":"L1203","v":13508.199999999999},11037.25,null,null,null,null,15892,12985,null,{"$f":"I1203*$S$4","v":13508.199999999999},11037.25]
[84,"o más",13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[1,"Hijo",691.9,543.15,null,null,null,null,814,639,null,691.9,543.15]
[2,"Hijos",1174.7,922.25,null,null,null,null,1382,1085,null,1174.7,922.25]
[3,"Hijos o más",1655.8,1301.3499999999999,null,null,null,null,1948,1531,null,1655.8,1301.3499999999999]
[]
["BUPA GLOBAL MM - MENSUALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$2","v":143.11733333333333},112.41533333333334,0,0,0]
[19,null,144.86266666666666,113.36733333333332,0,0,0]
[20,null,146.92533333333336,114.55733333333333,0,0,0]
[21,null,148.75,115.82666666666667,0,0,0]
[22,null,150.73333333333335,117.096,0,0,0]
[23,null,153.03399999999999,118.44466666666666,0,0,0]
[24,null,155.01733333333334,119.95200000000001,0,0,0]
[25,null,157.08000000000001,121.45933333333333,0,0,0]
[26,null,160.41200000000001,123.52200000000001,0,0,0]
[27,null,163.66466666666668,125.66399999999999,0,0,0]
[28,null,167.15533333333335,128.12333333333333,0,0,0]
[29,null,170.64599999999999,130.58266666666665,0,0,0]
[30,null,174.45400000000001,133.20066666666665,0,0,0]
[31,null,178.262,135.81866666666667,0,0,0]
[32,null,182.07000000000002,138.67466666666667,0,0,0]
[33,null,186.11600000000001,141.68933333333334,0,0,0]
[34,null,190.24133333333333,144.62466666666666,0,0,0]
[35,null,194.76333333333335,147.87733333333333,0,0,0]
[36,null,199.12666666666667,151.13,0,0,0]
[37,null,203.56933333333333,154.46200000000002,0,0,0]
[38,null,{"$f":"C1158*$K$2","v":208.32933333333332},158.03200000000001,0,0,0]
[39,null,213.08933333333334,161.602,0,0,0]
[40,null,218.00799999999998,165.17200000000003,0,0,0]
[41,null,223.08533333333332,168.98000000000002,0,0,0]
[42,null,228.24199999999999,173.10533333333333,0,0,0]
[43,null,233.63666666666668,177.15133333333333,0,0,0]
[44,null,239.11066666666667,181.19733333333332,0,0,0]
[45,null,244.66400000000002,185.56066666666666,0,0,0]
[46,null,250.29666666666668,189.92400000000001,0,0,0]
[47,null,256.08799999999997,194.36666666666667,0,0,0]
[48,null,262.11733333333336,199.12666666666667,0,0,0]
[49,null,268.226,203.80733333333336,0,0,0]
[50,null,274.41400000000004,208.64666666666668,0,0,0]
[51,null,280.76066666666668,213.40666666666667,0,0,0]
[52,null,287.10733333333337,218.48400000000001,0,0,0]
[53,null,293.7713333333333,223.72,0,0,0]
[54,null,300.43533333333335,229.03533333333334,0,0,0]
[55,null,307.09933333333333,234.43,0,0,0]
[56,null,314.16000000000003,239.98333333333335,0,0,0]
[57,null,321.37933333333336,245.61600000000001,0,0,0]
[58,null,{"$f":"C1178*$K$2","v":328.3606666666667},251.24866666666665,0,0,0]
[59,null,335.73866666666669,257.11933333333332,0,0,0]
[60,null,343.35466666666667,263.06933333333336,0,0,0]
[61,null,382.38666666666666,294.48533333333336,0,0,0]
[62,null,424.67133333333339,328.916,0,0,0]
[63,null,470.12933333333331,365.88533333333334,0,0,0]
[64,null,518.68133333333333,405.79,0,0,0]
[65,null,570.40666666666664,448.47133333333335,0,0,0]
[66,null,625.30533333333335,494.16733333333332,0,0,0]
[67,null,683.53599999999994,542.4813333333334,0,0,0]
[68,null,744.54333333333341,593.572,0,0,0]
[69,null,808.8033333333334,647.36,0,0,0]
[70,null,876.39533333333327,704.24199999999996,0,0,0]
[71,null,946.92266666666671,763.74199999999996,0,0,0]
[72,null,1020.7819999999999,826.0186666666666,0,0,0]
[73,null,1097.5766666666668,891.38933333333341,0,0,0]
[74,null,1177.624,959.21933333333345,0,0,0]
[75,null,1260.7653333333333,1030.1433333333334,0,0,0]
[76,null,1260.7653333333333,1030.1433333333334,0,0,0]
[77,null,1260.7653333333333,1030.1433333333334,0,0,0]
[78,null,{"$f":"C1198*$K$2","v":1260.7653333333333},1030.1433333333334,0,0,0]
[79,null,1260.7653333333333,1030.1433333333334,0,0,0]
[80,null,1260.7653333333333,1030.1433333333334,0]
[81,null,1260.7653333333333,1030.1433333333334,0]
[82,null,1260.7653333333333,1030.1433333333334,0]
[83,null,1260.7653333333333,1030.1433333333334,0]
[84,"o más",1260.7653333333333,1030.1433333333334,0,0,0]
[1,"Hijo",64.577333333333328,50.694000000000003,0,0,0]
[2,"Hijos",109.63866666666668,86.076666666666668,0,0,0]
[3,"Hijos o más",154.54133333333334,121.45933333333333,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$3","v":421.685},331.22375000000005,{"$f":"E1138*K$3","v":0},{"$f":"F1138*K$3","v":0},0]
[19,null,426.82749999999999,334.02875,{"$f":"E1139*K$3","v":0},{"$f":"F1139*K$3","v":0},0]
[20,null,432.90500000000003,337.53499999999997,0,0,0]
[21,null,438.28125000000006,341.27500000000003,0,0,0]
[22,null,444.12500000000006,345.01499999999999,0,0,0]
[23,null,450.90375,348.98875000000004,0,0,0]
[24,null,456.7475,353.43000000000006,0,0,0]
[25,null,462.82500000000005,357.87125000000003,0,0,0]
[26,null,472.64250000000004,363.94875000000002,0,0,0]
[27,null,482.22625000000005,370.26,0,0,0]
[28,null,492.51125000000008,377.50625000000002,0,0,0]
[29,null,502.79625000000004,384.7525,0,0,0]
[30,null,514.01625000000001,392.46625,0,0,0]
[31,null,525.23625000000004,400.18000000000006,0,0,0]
[32,null,536.45625000000007,408.59500000000003,0,0,0]
[33,null,548.37750000000005,417.47750000000002,0,0,0]
[34,null,560.53250000000003,426.12625000000003,0,0,0]
[35,null,573.85625000000005,435.71,0,0,0]
[36,null,586.71250000000009,445.29375000000005,0,0,0]
[37,null,599.80250000000001,455.11125000000004,0,0,0]
[38,null,{"$f":"C1158*$K$3","v":613.82749999999999},465.63000000000005,0,0,0]
[39,null,627.85250000000008,476.14875000000006,0,0,0]
[40,null,642.34500000000003,486.66750000000008,0,0,0]
[41,null,657.30499999999995,497.88750000000005,0,0,0]
[42,null,672.49874999999997,510.04250000000008,0,0,0]
[43,null,688.39375000000007,521.96375,0,0,0]
[44,null,704.52250000000004,533.88499999999999,0,0,0]
[45,null,720.8850000000001,546.74125000000004,0,0,0]
[46,null,737.48125000000005,559.59749999999997,0,0,0]
[47,null,754.54499999999996,572.6875,0,0,0]
[48,null,772.31000000000006,586.71250000000009,0,0,0]
[49,null,790.30875000000003,600.50375000000008,0,0,0]
[50,null,808.5412500000001,614.76250000000005,0,0,0]
[51,null,827.24125000000004,628.78750000000002,0,0,0]
[52,null,845.94125000000008,643.74750000000006,0,0,0]
[53,null,865.57624999999996,659.17500000000007,0,0,0]
[54,null,885.21125000000006,674.83624999999995,0,0,0]
[55,null,904.84625000000005,690.73125000000005,0,0,0]
[56,null,925.65000000000009,707.09375000000011,0,0,0]
[57,null,946.9212500000001,723.69,0,0,0]
[58,null,{"$f":"C1178*$K$3","v":967.49125000000015},740.28625,0,0,0]
[59,null,989.23,757.58375000000001,0,0,0]
[60,null,1011.67,775.11500000000001,0,0,0]
[61,null,1126.6750000000002,867.68000000000006,0,0,0]
[62,null,1251.2637500000001,969.12750000000005,0,0,0]
[63,null,1385.2024999999999,1078.0550000000001,0,0,0]
[64,null,1528.2575000000002,1195.6312500000001,0,0,0]
[65,null,1680.6625000000001,1321.3887500000001,0,0,0]
[66,null,1842.4175,1456.0287499999999,0,0,0]
[67,null,2013.99,1598.3825000000002,0,0,0]
[68,null,2193.7437500000001,1748.9175,0,0,0]
[69,null,2383.0812500000002,1907.4,0,0,0]
[70,null,2582.2362499999999,2074.9987500000002,0,0,0]
[71,null,2790.0400000000004,2250.3112500000002,0,0,0]
[72,null,3007.6612500000001,2433.8049999999998,0,0,0]
[73,null,3233.9312500000001,2626.4150000000004,0,0,0]
[74,null,3469.7850000000003,2826.2712500000002,0,0,0]
[75,null,3714.7550000000001,3035.2437500000001,0,0,0]
[76,null,3714.7550000000001,3035.2437500000001,0,0,0]
[77,null,3714.7550000000001,3035.2437500000001,0,0,0]
[78,null,{"$f":"C1198*$K$3","v":3714.7550000000001},3035.2437500000001,0,0,0]
[79,null,3714.7550000000001,3035.2437500000001,0,0,0]
[80,null,3714.7550000000001,3035.2437500000001,0,0,0]
[81,null,3714.7550000000001,3035.2437500000001,0,0,0]
[82,null,3714.7550000000001,3035.2437500000001,0,0,0]
[83,null,3714.7550000000001,3035.2437500000001,{"$f":"E1203*K$3","v":0},{"$f":"F1203*K$3","v":0},0]
[84,"o más",3714.7550000000001,3035.2437500000001,{"$f":"E1204*K$3","v":0},{"$f":"F1204*K$3","v":0},0]
[1,"Hijo",190.27250000000001,149.36625000000001,{"$f":"E1205*K$3","v":0},{"$f":"F1205*K$3","v":0},0]
[2,"Hijos",323.04250000000002,253.61875000000003,{"$f":"E1206*K$3","v":0},{"$f":"F1206*K$3","v":0},0]
[3,"Hijos o más",455.34500000000003,357.87125000000003,{"$f":"E1207*K$3","v":0},{"$f":"F1207*K$3","v":0},0]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$4","v":812.702},638.35850000000005,0,0,0]
[19,null,822.61299999999994,643.7645,0,0,0]
[20,null,834.32600000000002,650.52199999999993,0,0,0]
[21,null,844.6875,657.73,0,0,0]
[22,null,855.95,664.93799999999999,0,0,0]
[23,null,869.0145,672.59649999999999,0,0,0]
[24,null,880.27699999999993,681.15600000000006,0,0,0]
[25,null,891.99,689.71550000000002,0,0,0]
[26,null,910.91100000000006,701.4285000000001,0,0,0]
[27,null,929.38150000000007,713.59199999999998,0,0,0]
[28,null,{"$f":"C1148*$K$4","v":949.20350000000008},727.5575,0,0,0]
[29,null,969.02549999999997,741.52300000000002,0,0,0]
[30,null,990.64949999999999,756.3895,0,0,0]
[31,null,1012.2735000000001,771.25600000000009,0,0,0]
[32,null,1033.8975,787.47400000000005,0,0,0]
[33,null,1056.873,804.59299999999996,0,0,0]
[34,null,1080.299,821.26150000000007,0,0,0]
[35,null,1105.9775,839.73199999999997,0,0,0]
[36,null,1130.7550000000001,858.20249999999999,0,0,0]
[37,null,1155.9829999999999,877.12350000000004,0,0,0]
[38,null,{"$f":"C1158*$K$4","v":1183.0129999999999},897.39600000000007,0,0,0]
[39,null,1210.0430000000001,917.66850000000011,0,0,0]
[40,null,1237.9739999999999,937.94100000000003,0,0,0]
[41,null,1266.806,959.56500000000005,0,0,0]
[42,null,1296.0885000000001,982.9910000000001,0,0,0]
[43,null,1326.7225000000001,1005.9665,0,0,0]
[44,null,1357.807,1028.942,0,0,0]
[45,null,1389.3420000000001,1053.7194999999999,0,0,0]
[46,null,1421.3275000000001,1078.4970000000001,0,0,0]
[47,null,1454.2139999999999,1103.7250000000001,0,0,0]
[48,null,{"$f":"C1168*$K$4","v":1488.4520000000002},1130.7550000000001,0,0,0]
[49,null,1523.1405,1157.3345000000002,0,0,0]
[50,null,1558.2795000000001,1184.8150000000001,0,0,0]
[51,null,1594.3195000000001,1211.845,0,0,0]
[52,null,1630.3595,1240.6770000000001,0,0,0]
[53,null,1668.2014999999999,1270.4100000000001,0,0,0]
[54,null,1706.0435,1300.5934999999999,0,0,0]
[55,null,1743.8855000000001,1331.2275,0,0,0]
[56,null,1783.98,1362.7625,0,0,0]
[57,null,1824.9755,1394.748,0,0,0]
[58,null,{"$f":"C1178*$K$4","v":1864.6195000000002},1426.7335,0,0,0]
[59,null,1906.5160000000001,1460.0705,0,0,0]
[60,null,1949.7639999999999,1493.8579999999999,0,0,0]
[61,null,2171.4100000000003,1672.2560000000001,0,0,0]
[62,null,2411.5265000000004,1867.7730000000001,0,0,0]
[63,null,2669.663,2077.7060000000001,0,0,0]
[64,null,2945.3690000000001,2304.3074999999999,0,0,0]
[65,null,3239.0950000000003,2546.6765,0,0,0]
[66,null,3550.8409999999999,2806.1644999999999,0,0,0]
[67,null,3881.5079999999998,3080.5190000000002,0,0,0]
[68,null,{"$f":"C1188*$K$4","v":4227.9425000000001},3370.6410000000001,0,0,0]
[69,null,4592.8474999999999,3676.0800000000004,0,0,0]
[70,null,4976.6734999999999,3999.0885000000003,0,0,0]
[71,null,5377.1680000000006,4336.9634999999998,0,0,0]
[72,null,5796.5834999999997,4690.6059999999998,0,0,0]
[73,null,6232.6675000000005,5061.8180000000002,0,0,0]
[74,null,6687.2219999999998,5446.9955000000009,0,0,0]
[75,null,7159.3459999999995,5849.7425000000003,0,0,0]
[76,null,7159.3459999999995,5849.7425000000003,0,0,0]
[77,null,7159.3459999999995,5849.7425000000003,0,0,0]
[78,null,{"$f":"C1198*$K$4","v":7159.3459999999995},5849.7425000000003,0,0,0]
[79,null,7159.3459999999995,5849.7425000000003,0,0,0]
[80,null,7159.3459999999995,5849.7425000000003,0,0,0]
[81,null,7159.3459999999995,5849.7425000000003,0,0,0]
[82,null,7159.3459999999995,5849.7425000000003,0,0,0]
[83,null,7159.3459999999995,5849.7425000000003,0,0,0]
[84,"o más",7159.3459999999995,5849.7425000000003,0,0,0]
[1,"Hijo",366.70699999999999,287.86950000000002,0,0,0]
[2,"Hijos",622.59100000000001,488.79250000000002,0,0,0]
[3,"Hijos o más",877.57400000000007,689.71550000000002,0,0,0]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$4","v":7365.6750000000002},4752.7750000000005,3982.8705,0,0]
[19,null,7462.5325000000003,4815.3945000000003,4029.7225000000003,0,0]
[20,null,7562.5434999999998,4878.915,4080.6290000000004,0,0]
[21,null,7665.2575000000006,4946.0394999999999,4132.8869999999997,0,0]
[22,null,7771.5755000000008,5014.5155000000004,4186.0460000000003,0,0]
[23,null,7881.0470000000005,5084.3430000000008,4241.4575000000004,0,0]
[24,null,7993.6720000000005,5157.7745000000004,4299.5720000000001,0,0]
[25,null,8109.4505000000008,5232.107,4357.6864999999998,0,0]
[26,null,8277.0365000000002,5341.1280000000006,4443.2815000000001,0,0]
[27,null,8451.380000000001,5452.8519999999999,4532.4805000000006,0,0]
[28,null,8631.58,5569.982,4624.8330000000005,0,0]
[29,null,8818.0869999999995,5688.9139999999998,4721.6905000000006,0,0]
[30,null,9010,5812.8014999999996,4822.152,0,0]
[31,null,9209.121000000001,5941.6445000000003,4924.4155000000001,0,0]
[32,null,9414.5490000000009,6073.6409999999996,5031.6345000000001,0,0]
[33,null,9626.7344999999987,6210.1424999999999,5141.5564999999997,0,0]
[34,null,9843.4250000000011,6351.1490000000003,5256.4340000000002,0,0]
[35,null,10068.224499999998,6495.3090000000002,5373.5640000000003,0,0]
[36,null,10297.529,6643.9740000000002,5494.7484999999997,0,0]
[37,null,10534.041499999999,6796.6934999999994,5619.0865000000003,0,0]
[38,null,{"$f":"C932*$K$4","v":10776.861000000001},6953.4675000000007,5746.5780000000004,0,0]
[39,null,11025.987500000001,7114.2959999999994,5878.1239999999998,0,0]
[40,null,11281.871499999999,7279.1790000000001,6013.7245000000003,0,0]
[41,null,11544.0625,7447.6660000000002,6152.4785000000002,0,0]
[42,null,11811.209000000001,7621.1084999999994,6293.4850000000006,0,0]
[43,null,12084.6625,7797.2539999999999,6440.3480000000009,0,0]
[44,null,12366.225,7978.3550000000005,6589.4634999999998,0,0]
[45,null,12652.292500000001,8163.06,6742.6334999999999,0,0]
[46,null,12945.1175,8352.27,6898.0559999999996,0,0]
[47,null,13243.799000000001,8545.0840000000007,7057.9834999999994,0,0]
[48,null,13549.6885,8741.9525000000012,7221.9655000000002,0,0]
[49,null,13861.434499999999,8942.4250000000011,7388.6505000000006,0,0]
[50,null,14179.938,9147.8529999999992,7559.8405000000002,0,0]
[51,null,14503.8475,9356.8850000000002,7733.2830000000004,0,0]
[52,null,14834.064,9570.8725000000013,7910.3294999999998,0,0]
[53,null,15171.939,9788.0135000000009,8091.8809999999994,0,0]
[54,null,15514.7695,10010.11,8276.1355000000003,0,0]
[55,null,15864.3575,10234.9095,8464.8950000000004,0,0]
[56,null,16219.351500000001,10464.214,8656.3575000000001,0,0]
[57,null,16582.004000000001,10698.023500000001,8850.9735000000001,0,0]
[58,null,{"$f":"C952*$K$4","v":16949.612000000001},10935.887500000001,9049.6440000000002,0,0]
[59,null,17324.428,11176.4545,9252.8194999999996,0,0]
[60,null,17704.650000000001,11422.878000000001,9457.7969999999987,0,0]
[61,null,19703.067999999999,12710.8575,10540.3485,0,0]
[62,null,21856.0075,14101.551000000001,11710.747500000001,0,0]
[63,null,24167.523000000001,15591.805,12968.994000000001,0,0]
[64,null,26634.911499999998,17184.773000000001,14316.4395,0,0]
[65,null,29260.425500000001,18876.850999999999,15751.7325,0,0]
[66,null,32041.8125,20672.543999999998,17275.774000000001,0,0]
[67,null,34979.072500000002,22567.797500000001,18887.212500000001,0,0]
[68,null,38074.0075,24563.963,20587.850000000002,0,0]
[69,null,41324.815499999997,26661.040499999999,22376.785500000002,0,0]
[70,null,44732.847999999998,28859.480500000001,24254.019,0,0]
[71,null,48298.105000000003,31160.634500000004,26219.100000000002,0,0]
[72,null,52020.135999999999,33561.799500000001,28272.929500000002,0,0]
[73,null,55897.589500000002,36063.876500000006,30415.958000000002,0,0]
[74,null,59932.718000000001,38666.8655,32646.3835,0,0]
[75,null,64124.620499999997,41371.216999999997,34965.106999999996,0,0]
[76,null,64124.620499999997,41371.216999999997,34965.106999999996,0,0]
[77,null,64124.620499999997,41371.216999999997,34965.106999999996,0,0]
[78,null,{"$f":"C972*$K$4","v":64124.620499999997},41371.216999999997,34965.106999999996,0,0]
[79,null,64124.620499999997,41371.216999999997,34965.106999999996,0,0]
[80,null,64124.620499999997,41371.216999999997,34965.106999999996,0,0]
[81,null,64124.620499999997,41371.216999999997,34965.106999999996,0,0]
[82,null,64124.620499999997,41371.216999999997,34965.106999999996,0,0]
[83,null,64124.620499999997,41371.216999999997,34965.106999999996,0,0]
[84,"o más",64124.620499999997,41371.216999999997,34965.106999999996,0,0]
[1,"Hijo",3314.3285000000001,2138.9740000000002,1792.5395000000001,0,0]
[2,"Hijos",5635.7550000000001,3635.9854999999998,3046.2809999999999,0,0]
[3,"Hijos o más",7954.4785000000002,5132.9970000000003,4300.9234999999999,0,0]