{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["INSTRUCCIONES","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":"INSTRUCCIONES","index":0,"n_rows":36,"n_cols":11,"rows_kept":36,"cut":false,"hidden":false,"merged":[[23,1,33,11],[34,1,34,11],[35,1,35,11],[9,1,14,11],[15,1,15,11],[17,1,17,11],[18,1,18,11],[20,1,20,11],[21,1,21,11],[2,1,2,11],[3,1,4,11],[5,1,5,11],[7,1,7,2],[7,3,7,5],[7,6,7,7],[7,8,7,9],[7,10,7,11]]}
[]
[]
[null,"INSTRUCCIONES DE USO DEL COTIZADOR"]
[null,"Por favor tomar en cuenta los siguientes pasos al momento de realizar una cotizacion:"]
[]
[null,"Este cotizador tiene como objetivo cotizar diferentes alternativas a clientes existentes que ya posean una poliza vigente con Bupa Global Latin America. Se deben completar todos los campos resaltados en gris en la pestaña: \"INGRESO DE DATOS\" antes de cotizar, por favor verificar los check marks que esten seleccionados."]
[]
[null,"DEFINICIONES",null,"Dependientes 24 años ⬇️",null,null,"Renovaciones ⬇️",null,"Low Option ⬇️",null,"New Business ⬇️"]
[]
[null,"DEPENDIENTES 24 AÑOS\nSe refiere a los dependientes que cumplen 24 años de edad y que salen de la poliza activa de sus padres, a su propia poliza individual. Para cotizar se debe seleccionar el check mark: \"Cotizacion para Dependientes 24 años\"\n\nNO se debe seleccionar el check mark: \"RENOVACIÓN\""]
[]
[]
[]
[]
[]
[null,"⬆️"]
[]
[null,"RENOVACIONES:\nCorresponde a un cliente con poliza existente, esto incluye a los asegudorados con poliza de Bupa Panama ó que buscan migrar/transferirse desde cualquier otra entidad bajo Bupa Global Latin America.\n\n1. Se debe seleccionar unicamente el check mark: \"RENOVACIÓN\"\n2. Se debe especificar la fecha de inicio de la poliza. (MM/DD/YYYY)"]
[null,"⬆️"]
[]
[null,"LOW OPTION:\nEsto es una opcion para cotizar aplicando un coaseguro del 20% fuera de Panamá.\n\n1. Solo disponible en los productos: Select, Premier & Elite.\n2. Se debe seleccionar el check mark: \"Variante con coaseguro\""]
[null,"⬆️"]
[]
[null,"NUEVO NEGOCIO\nCorresponde al 100% de un nuevo cliente en Bupa, es decir, no puede ser un cliente existente en ninguna de las entidades que forman parte de Bupa Global Latin America (BGLA).\n\nSi un cliente posee una póliza en alguna otra entidad de Bupa fuera de Bupa Global Latin America\n(por ejemplo, Bupa UK, Sanitas, Bupa México, Bupa Australia, entre otras), sí será considerado como\nnuevo negocio.\n\nTodas las cotizaciones de Nuevo Negocio deben\nrealizarse a través del cotizador en línea."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"⬆️"]

{"sheet":"INGRESO DE DATOS","index":1,"n_rows":171,"n_cols":32,"rows_kept":171,"cut":false,"hidden":false,"merged":[[50,17,50,19],[10,16,10,18],[36,2,36,14],[21,16,21,20],[36,16,36,20],[44,16,44,20],[41,16,41,18],[3,20,17,20],[25,16,25,20],[55,3,55,4],[55,6,55,7],[10,0,10,14],[44,0,44,1],[36,0,36,1],[38,0,38,1],[40,0,40,1],[42,0,42,1],[14,11,14,14],[38,4,40,5],[41,4,41,5],[38,7,40,9],[41,7,41,9],[48,0,48,2],[45,11,45,13],[42,11,44,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24 years",false,null,null,null,null,null,null,null,null,null,"% base",null,null,"% Despues de validación"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coaseguro (Panamá)",false,null,null,null,null,null,"Fecha inicio","Fecha Fin","Producto ","Plan","Ajuste tarifa","Descuento",null,"Ajuste tarifa","Descuento"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type","Nuevo Negocio","Antes de octubre de 2020","1990-01-01","2020-09-30","Bupa Global Ultimate",1,0,0,null,{"$f":"IF($U$53,AB4,0)","v":0},{"$f":"IF($U$53,AC4,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renovación | Transferencias | Migraciones",null,"1990-01-01","2020-09-30","Bupa Global Ultimate",2,0,0,null,{"$f":"IF($U$53,AB5,0)","v":0},{"$f":"IF($U$53,AC5,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renovaciones",null,"1990-01-01","2020-09-30","Bupa Global Ultimate",3,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renovación:  octubre - diciembre | 2020",null,"1990-01-01","2020-09-30","Bupa Global Elite",1,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renovación: 2021 | 2022",null,"1990-01-01","2020-09-30","Bupa Global Elite",2,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebovación: Enero -  Abril 2023",null,"1990-01-01","2020-09-30","Bupa Global Elite",3,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renovación: Promoción Mayo - diciembre 2023",null,"1990-01-01","2020-09-30","Bupa Global Elite",4,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento 24 años (por edad)",null,null,null,null,"Renovaciön: Enero - Abril 2024",null,"1990-01-01","2020-09-30","Bupa Global Elite",5,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"age","Discount (%)","Parameter",null,null,"Renovación:  Promoción mayo - diciembre | 2024",null,"1990-01-01","2020-09-30","Bupa Global Elite",6,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,35,{"$f":"1-R13/100","v":0.65},null,null,null,null,"1990-01-01","2020-09-30","Bupa Global Premier",1,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,30,{"$f":"1-R14/100","v":0.7},null,null,null,null,"1990-01-01","2020-09-30","Bupa Global Premier",2,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,25,0.75,null,null,null,null,"1990-01-01","2020-09-30","Bupa Global Premier",3,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,20,0.8,null,null,null,null,"1990-01-01","2020-09-30","Bupa Global Premier",4,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,15,0.85,null,null,null,null,"1990-01-01","2020-09-30","Bupa Global Premier",5,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,6,0.94,null,null,null,null,"1990-01-01","2020-09-30","Bupa Global Select",1,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All ages",0,1,null,"Type selected",3,null,"1990-01-01","2020-09-30","Bupa Global Select",2,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-01-01","2020-09-30","Bupa Global Select",3,0,0,null,0,0]
[null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-01-01","2020-09-30","Bupa Global Select",4,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuevo Negocio",null,null,null,null,null,null,"1990-01-01","2020-09-30","Bupa Global Select",5,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical",null,null,"1990-01-01","2020-09-30","Bupa Global Major Medical",1,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,15,15,15,15,null,null,"1990-01-01","2020-09-30","Bupa Global Major Medical",2,0,0,null,{"$f":"IF($U$53,AB24,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entre octubre 1 y diciembre  31 de 2022","2020-10-01","2022-12-31","Bupa Global Ultimate",1,0.15,0,null,{"$f":"IF($U$54,AB25,0)","v":0},{"$f":"IF($U$54,AC25,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Ultimate",2,0.15,0,null,{"$f":"IF($U$54,AB26,0)","v":0},{"$f":"IF($U$54,AC26,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Ultimate",3,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Elite",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Elite",2,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento de 24 años:",{"$f":"IF(R2,_xlfn.SWITCH(C43,Q13,S13,Q14,S14,Q15,S15,Q16,S16,Q17,S17,Q18,S18,S19),S19)","v":1},null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Elite",3,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Elite",4,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento por variante de coaseguro",{"$f":"IF(R3=TRUE,0.15,1)","v":1},null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Elite",5,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Elite",6,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Premier",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento si es nuevo negocio:",null,null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Premier",2,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Premier",3,0.15,0,null,0,0]
["Nombre del Asegurado Titular:",null,"John Doe",null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT (MULTIPLICATION FACTOR)",null,null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Premier",4,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical",null,null,"2020-10-01","2022-12-31","Bupa Global Premier",5,0.15,0,null,0,0]
["Número de adultos en la póliza:",null,1,null,"Número de dependientes\nmenores de 16 años:",null,null,"Número de dependientes\nmenores de 10 años:",null,null,null,null,null,null,null,null,{"$f":"IF($O$41=FALSE,(Q24/100),0)","v":0},{"$f":"IF($O$41=FALSE,(R24/100),0)","v":0},0,0,0,null,null,"2020-10-01","2022-12-31","Bupa Global Select",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Select",2,0.15,0,null,0,0]
["Número total de dependientes en la póliza:",null,0,null,null,null,null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Select",3,0.15,0,null,0,0]
[null,null,null,null,2,null,null,2,null,null,null,null,null,null,null,null,"Descuento combinado 24 años y Nuevo Negocio",null,null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Select",4,0.15,0,null,0,0]
["Edad del Asegurado Titular:",null,61,null,null,null,null,null,null,null,null,"Escribir en el campo gris\nabajo en formato: MM/DD/YYYY",null,null,null,null,null,null,null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Select",5,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Major Medical",1,0.15,0,null,0,0]
["Edad del/la cónyuge:",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT",null,null,null,null,null,null,"2020-10-01","2022-12-31","Bupa Global Major Medical",2,0.15,0,null,{"$f":"IF($U$54,AB45,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"2025-01-02",null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical",null,"Enero 1 a 31 de abril 2023","2023-01-01","2023-04-30","Bupa Global Ultimate",1,0.15,0,null,{"$f":"IF($U$55,AB46,0)","v":0},{"$f":"IF($U$55,AC46,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-Q39)*$R$30","v":1},{"$f":"(1-R39)*$R$30","v":1},{"$f":"(1-S39)*$R$30","v":1},{"$f":"(1-T39)*$R$30","v":1},{"$f":"(1-U39)*$R$30","v":1},null,null,"2023-01-01","2023-04-30","Bupa Global Ultimate",2,0.15,0,null,{"$f":"IF($U$55,AB47,0)","v":0},{"$f":"IF($U$55,AC47,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-01-01","2023-04-30","Bupa Global Ultimate",3,0.15,0,null,0,0]
["Tarifas en US$ | Validas: 1 de noviembre de 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-01-01","2023-04-30","Bupa Global Elite",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-01-01","2023-04-30","Bupa Global Elite",2,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-01-01","2023-04-30","Bupa Global Elite",3,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rango de fechas que aplica",null,null,"2023-01-01","2023-04-30","Bupa Global Elite",4,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Antes de octubre de 2020","1990-01-01","2020-09-30",false,null,null,"2023-01-01","2023-04-30","Bupa Global Elite",5,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entre octubre 1 y diciembre  31 de 2022","2020-10-01","2022-12-31",false,null,null,"2023-01-01","2023-04-30","Bupa Global Elite",6,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enero 1 a 31 de abril 2023","2023-01-01","2023-04-30",false,null,null,"2023-01-01","2023-04-30","Bupa Global Premier",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mayo a 31 de diciembre 2023","2023-05-01","2023-12-31",false,null,null,"2023-01-01","2023-04-30","Bupa Global Premier",2,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enero 1 a 31 de abril 2024","2024-01-01","2024-04-30",false,null,null,"2023-01-01","2023-04-30","Bupa Global Premier",3,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desde el 1 de mayo del 2024 al 14 de mayo del 2024","2024-05-01","2024-05-14",false,null,null,"2023-01-01","2023-04-30","Bupa Global Premier",4,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desde el 15 de mayo al 31 de diciembre del 2024","2024-05-15","2024-12-31",false,null,null,"2023-01-01","2023-04-30","Bupa Global Premier",5,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desde el 1 de enero al 31 de diciembre del 2025","2025-01-01","2025-12-31",true,null,null,"2023-01-01","2023-04-30","Bupa Global Select",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste tarifa","Descuento",null,null,"2023-01-01","2023-04-30","Bupa Global Select",2,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Ultimate",1,{"$f":"AE4+AE25+AE46+AE67+AE88+AE109+AE130+AE151","v":0},{"$f":"AF4+AF25+AF46+AF67+AF88+AF109+AF130+AF151","v":0},null,null,"2023-01-01","2023-04-30","Bupa Global Select",3,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Ultimate",2,0.15,0,null,null,"2023-01-01","2023-04-30","Bupa Global Select",4,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Ultimate",3,0.15,0,null,null,"2023-01-01","2023-04-30","Bupa Global Select",5,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Elite",1,0.15,0,null,null,"2023-01-01","2023-04-30","Bupa Global Major Medical",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Elite",2,0.15,0,null,null,"2023-01-01","2023-04-30","Bupa Global Major Medical",2,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Elite",3,0.15,0,null,"Mayo 1 a 31 de diciembre 2023","2023-05-01","2023-12-31","Bupa Global Ultimate",1,0.15,0,null,{"$f":"IF($U$56,AB67,0)","v":0},{"$f":"IF($U$56,AC67,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Elite",4,0.15,0,null,null,"2023-05-01","2023-12-31","Bupa Global Ultimate",2,0.15,0,null,{"$f":"IF($U$56,AB68,0)","v":0},{"$f":"IF($U$56,AC68,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Elite",5,0.15,0,null,null,"2023-05-01","2023-12-31","Bupa Global Ultimate",3,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Elite",6,0.15,0,null,null,"2023-05-01","2023-12-31","Bupa Global Elite",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Premier",1,0.15,0.15,null,null,"2023-05-01","2023-12-31","Bupa Global Elite",2,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Premier",2,0.15,0.15,null,null,"2023-05-01","2023-12-31","Bupa Global Elite",3,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Premier",3,0.15,0.15,null,null,"2023-05-01","2023-12-31","Bupa Global Elite",4,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Premier",4,0.15,0.15,null,null,"2023-05-01","2023-12-31","Bupa Global Elite",5,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Premier",5,0.15,0.15,null,null,"2023-05-01","2023-12-31","Bupa Global Elite",6,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Select",1,0.15,0.15,null,null,"2023-05-01","2023-12-31","Bupa Global Premier",1,0.15,0.1,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Select",2,0.15,0.15,null,null,"2023-05-01","2023-12-31","Bupa Global Premier",2,0.15,0.1,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Select",3,0.15,0.15,null,null,"2023-05-01","2023-12-31","Bupa Global Premier",3,0.15,0.1,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Select",4,0.15,0.15,null,null,"2023-05-01","2023-12-31","Bupa Global Premier",4,0.15,0.1,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Select",5,0.15,0.15,null,null,"2023-05-01","2023-12-31","Bupa Global Premier",5,0.15,0.1,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Major Medical",1,0.15,0,null,null,"2023-05-01","2023-12-31","Bupa Global Select",1,0.15,0.1,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bupa Global Major Medical",2,0.15,0,null,null,"2023-05-01","2023-12-31","Bupa Global Select",2,0.15,0.1,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-05-01","2023-12-31","Bupa Global Select",3,0.15,0.1,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-05-01","2023-12-31","Bupa Global Select",4,0.15,0.1,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-05-01","2023-12-31","Bupa Global Select",5,0.15,0.1,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-05-01","2023-12-31","Bupa Global Major Medical",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-05-01","2023-12-31","Bupa Global Major Medical",2,0.15,0,null,{"$f":"IF($U$56,AB87,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enero 1 a 31 de abril 2024","2024-01-01","2024-04-30","Bupa Global Ultimate",1,0.15,0,null,{"$f":"IF($U$57,AB88,0)","v":0},{"$f":"IF($U$57,AC88,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Ultimate",2,0.15,0,null,{"$f":"IF($U$57,AB89,0)","v":0},{"$f":"IF($U$57,AC89,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Ultimate",3,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Elite",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Elite",2,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Elite",3,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Elite",4,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Elite",5,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Elite",6,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Premier",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Premier",2,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Premier",3,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Premier",4,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Premier",5,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Select",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Select",2,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Select",3,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Select",4,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Select",5,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Major Medical",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01","2024-04-30","Bupa Global Major Medical",2,0.15,0,null,{"$f":"IF($U$57,AB108,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desde el 1 de mayo del 2024 al 14 de mayo del 2024","2024-05-01","2024-05-14","Bupa Global Ultimate",1,0.15,0,null,{"$f":"IF($U$58,AB109,0)","v":0},{"$f":"IF($U$58,AC109,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Ultimate",2,0.15,0,null,{"$f":"IF($U$58,AB110,0)","v":0},{"$f":"IF($U$58,AC110,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Ultimate",3,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Elite",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Elite",2,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Elite",3,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Elite",4,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Elite",5,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Elite",6,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Premier",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Premier",2,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Premier",3,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Premier",4,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Premier",5,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Select",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Select",2,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Select",3,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Select",4,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Select",5,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Major Medical",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01","2024-05-14","Bupa Global Major Medical",2,0.15,0,null,{"$f":"IF($U$58,AB129,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desde el 15 de mayo al 31 de diciembre del 2024","2024-05-15","2024-12-31","Bupa Global Ultimate",1,0.15,0,null,{"$f":"IF($U$59,AB130,0)","v":0},{"$f":"IF($U$59,AC130,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Ultimate",2,0.15,0,null,{"$f":"IF($U$59,AB131,0)","v":0},{"$f":"IF($U$59,AC131,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Ultimate",3,0.15,0,null,{"$f":"IF($U$59,AB132,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Elite",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Elite",2,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Elite",3,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Elite",4,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Elite",5,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Elite",6,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Premier",1,0.15,0.15,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Premier",2,0.15,0.15,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Premier",3,0.15,0.15,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Premier",4,0.15,0.15,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Premier",5,0.15,0.15,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Select",1,0.15,0.15,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Select",2,0.15,0.15,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Select",3,0.15,0.15,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Select",4,0.15,0.15,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Select",5,0.15,0.15,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Major Medical",1,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15","2024-12-31","Bupa Global Major Medical",2,0.15,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desde el 1 de enero al 31 de diciembre del 2025","2025-01-01","2025-12-31","Bupa Global Ultimate",1,0.15,0,null,{"$f":"IF($U$59,AB151,0)","v":0},{"$f":"IF($U$59,AC151,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Ultimate",2,0.15,0,null,{"$f":"IF($U$60,AB152,0)","v":0.15},{"$f":"IF($U$60,AC152,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Ultimate",3,0.15,0,null,{"$f":"IF($U$60,AB153,0)","v":0.15},{"$f":"IF($U$60,AC153,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Elite",1,0.15,0,null,0.15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Elite",2,0.15,0,null,0.15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Elite",3,0.15,0,null,0.15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Elite",4,0.15,0,null,0.15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Elite",5,0.15,0,null,0.15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Elite",6,0.15,0,null,0.15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Premier",1,0.15,0.15,null,0.15,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Premier",2,0.15,0.15,null,0.15,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Premier",3,0.15,0.15,null,0.15,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Premier",4,0.15,0.15,null,0.15,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Premier",5,0.15,0.15,null,0.15,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Select",1,0.15,0.15,null,0.15,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Select",2,0.15,0.15,null,0.15,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Select",3,0.15,0.15,null,0.15,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Select",4,0.15,0.15,null,0.15,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Select",5,0.15,0.15,null,0.15,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Major Medical",1,0.15,0,null,0.15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-12-31","Bupa Global Major Medical",2,0.15,0,null,0.15,0]

{"sheet":"Bupa Global Ultimate","index":2,"n_rows":81,"n_cols":50,"rows_kept":81,"cut":false,"hidden":false,"merged":[[0,37,0,50],[78,0,78,1],[80,0,83,4],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[77,0,77,1],[71,0,71,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[64,0,64,1],[67,0,67,4],[68,0,68,1],[0,7,0,20],[0,22,0,35],[69,0,69,1],[70,0,70,1],[57,0,57,1],[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],[52,0,52,1],[54,0,54,4],[55,0,55,1],[56,0,56,1],[62,0,62,1],[63,0,63,1],[44,0,44,1],[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],[39,0,39,1],[41,0,41,4],[42,0,42,1],[43,0,43,1],[31,0,31,1],[4,0,10,4],[12,1,12,4],[20,2,20,3],[22,1,22,2],[23,0,23,4],[27,0,27,1],[28,0,28,1],[30,0,30,4],[16,2,16,3]]}
[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 noviembre 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$39","v":1}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 16 años",{"$f":"+'INGRESO DE DATOS'!$E$42","v":2}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":61},"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":0}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2025-12-26T14:05:27.350"}]
[]
[null,"Ajuste",{"$f":"'INGRESO DE DATOS'!T62","v":0},{"$f":"'INGRESO DE DATOS'!T63","v":0.15},{"$f":"'INGRESO DE DATOS'!T64","v":0.15}]
[null,"Descuento",{"$f":"'INGRESO DE DATOS'!U62","v":0},{"$f":"'INGRESO DE DATOS'!U63","v":0},{"$f":"'INGRESO DE DATOS'!U64","v":0}]
["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$978,3,TRUE)*(1-C25)*(1-C26)","v":47890.92},{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,4,TRUE)*(1-D25)*(1-D26)","v":26261.111249999998},{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,5,TRUE)*(1-E25)*(1-E26)","v":21776.757750000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($E$21,Tablas!$A$912:$G$978,3,TRUE)))*(1-C25)*(1-C26)","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($E$21,Tablas!$A$912:$G$978,4,TRUE)))*(1-D25)*(1-D26)","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($E$21,Tablas!$A$912:$G$978,5,TRUE)))*(1-E25)*(1-E26)","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$979:$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$981,3,TRUE)),0)))),0)))))))))))))))))))*(1-C25)*(1-C26)","v":0},{"$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$981,4,TRUE)),0)))),0)))))))))))))))))))*(1-D25)*(1-D26)","v":0},{"$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$981,5,TRUE)),0)))),0)))))))))))))))))))*(1-E25)*(1-E26)","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C32:C34)","v":47890.92},{"$f":"SUM(D32:D34)","v":26261.111249999998},{"$f":"SUM(E32:E34)","v":21776.757750000001}]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)",null,{"$f":"(C35+C36)*5%","v":2398.2959999999998},{"$f":"(D35+D36)*5%","v":1316.8055625},{"$f":"(E35+E36)*5%","v":1092.5878875000001}]
["ITBMS (7%)",null,0,0,0]
["TOTAL ANUAL",null,{"$f":"SUM(C35:C38)","v":50364.216},{"$f":"SUM(D35:D38)","v":27652.9168125},{"$f":"SUM(E35:E38)","v":22944.345637500002}]
["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$981,3,TRUE)))))))","v":0},{"$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$981,4,TRUE)))))))","v":0},{"$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$981,5,TRUE)))))))","v":0}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"C32*Tablas!$K$4","v":25382.187600000001},{"$f":"D32*Tablas!$K$4","v":13918.388962499999},{"$f":"E32*Tablas!$K$4","v":11541.681607500001}]
["Prima para conyuge",null,{"$f":"C33*Tablas!$K$4","v":0},{"$f":"D33*Tablas!$K$4","v":0},{"$f":"E33*Tablas!$K$4","v":0}]
["Prima para hijo (s)",null,{"$f":"C34*Tablas!$K$4","v":0},{"$f":"D34*Tablas!$K$4","v":0},{"$f":"E34*Tablas!$K$4","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C43:C45)","v":25382.187600000001},{"$f":"SUM(D43:D45)","v":13918.388962499999},{"$f":"SUM(E43:E45)","v":11541.681607500001}]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)",null,{"$f":"(C46+C47)*5%","v":1272.8593800000001},{"$f":"(D46+D47)*5%","v":699.66944812500003},{"$f":"(E46+E47)*5%","v":580.8340803750001}]
["ITBMS (7%)",null,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C46:C49)","v":26730.046980000003},{"$f":"SUM(D46:D49)","v":14693.058410624999},{"$f":"SUM(E46:E49)","v":12197.515687875}]
["Costo de segunda cuota",null,{"$f":"C46*1.05","v":26651.296980000003},{"$f":"D46*1.05","v":14614.308410624999},{"$f":"E46*1.05","v":12118.765687875}]
["TOTAL ANUAL",null,{"$f":"C50+C51","v":53381.343960000006},{"$f":"D50+D51","v":29307.366821249998},{"$f":"E50+E51","v":24316.281375750001}]
["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$1508,3,TRUE)))))))","v":0},{"$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$1508,4,TRUE)))))))","v":0},{"$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$1508,5,TRUE)))))))","v":0}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"C32*Tablas!$K$3","v":13170.003000000001},{"$f":"D32*Tablas!$K$3","v":7221.8055937500003},{"$f":"E32*Tablas!$K$3","v":5988.608381250001}]
["Prima para conyuge",null,{"$f":"C33*Tablas!$K$3","v":0},{"$f":"D33*Tablas!$K$3","v":0},{"$f":"E33*Tablas!$K$3","v":0}]
["Prima para hijo (s)",null,{"$f":"C34*Tablas!$K$3","v":0},{"$f":"D34*Tablas!$K$3","v":0},{"$f":"E34*Tablas!$K$3","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C56:C58)","v":13170.003000000001},{"$f":"SUM(D56:D58)","v":7221.8055937500003},{"$f":"SUM(E56:E58)","v":5988.608381250001}]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)",null,{"$f":"(C59+C60)*5%","v":662.25015000000008},{"$f":"(D59+D60)*5%","v":364.84027968750001},{"$f":"(E59+E60)*5%","v":303.18041906250005}]
["ITBMS (7%)",null,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C59:C62)","v":13907.25315},{"$f":"SUM(D59:D62)","v":7661.6458734375001},{"$f":"SUM(E59:E62)","v":6366.7888003125008}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C59*1.05","v":13828.50315},{"$f":"D59*1.05","v":7582.895873437501},{"$f":"E59*1.05","v":6288.0388003125017}]
["TOTAL ANUAL",null,{"$f":"C63+(C64*3)","v":55392.762600000002},{"$f":"D63+(D64*3)","v":30410.333493750004},{"$f":"E63+(E64*3)","v":25230.905201250007}]
["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$1130,3,TRUE)))))))","v":0},{"$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$1130,4,TRUE)))))))","v":0},{"$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$1130,5,TRUE)))))))","v":0}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"C32*Tablas!$K$2","v":4469.8191999999999},{"$f":"D32*Tablas!$K$2","v":2451.0370499999999},{"$f":"E32*Tablas!$K$2","v":2032.4973900000002}]
["Prima para conyuge",null,{"$f":"C33*Tablas!$K$2","v":0},{"$f":"D33*Tablas!$K$2","v":0},{"$f":"E33*Tablas!$K$2","v":0}]
["Prima para hijo (s)",null,{"$f":"C34*Tablas!$K$2","v":0},{"$f":"D34*Tablas!$K$2","v":0},{"$f":"E34*Tablas!$K$2","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C69:C71)","v":4469.8191999999999},{"$f":"SUM(D69:D71)","v":2451.0370499999999},{"$f":"SUM(E69:E71)","v":2032.4973900000002}]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)",null,{"$f":"(C72+C73)*5%","v":227.24096},{"$f":"(D72+D73)*5%","v":126.3018525},{"$f":"(E72+E73)*5%","v":105.37486950000003}]
["ITBMS (7%)",null,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C72:C75)","v":4772.06016},{"$f":"SUM(D72:D75)","v":2652.3389024999997},{"$f":"SUM(E72:E75)","v":2212.8722595000004}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C72*1.05","v":4693.31016},{"$f":"D72*1.05","v":2573.5889025000001},{"$f":"E72*1.05","v":2134.1222595000004}]
["TOTAL ANUAL",null,{"$f":"C76+(C77*11)","v":56398.471920000004},{"$f":"D76+(D77*11)","v":30961.81683},{"$f":"E76+(E77*11)","v":25688.217114000003}]
["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$1055,3,TRUE)))))))","v":0},{"$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$1055,4,TRUE)))))))","v":0},{"$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":0}]
[]
["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":3,"n_rows":86,"n_cols":53,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,10,0,23],[0,25,0,38],[0,40,0,53],[35,0,35,1],[20,4,20,5],[22,1,22,3],[28,0,28,1],[29,0,29,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[16,2,16,3],[31,0,31,7],[12,1,12,7],[4,0,10,7],[24,0,24,1],[51,0,51,1],[41,0,41,1],[55,0,55,1],[54,0,54,1],[53,0,53,1],[52,0,52,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[46,0,46,1],[36,0,36,1],[37,0,37,1],[43,0,43,6],[44,0,44,1],[45,0,45,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[76,0,76,1],[77,0,77,1],[85,0,89,7],[79,0,79,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[83,0,83,1],[78,0,78,1],[57,0,57,6],[69,0,69,1],[68,0,68,1],[67,0,67,1],[60,0,60,1],[64,0,64,1],[59,0,59,1],[58,0,58,1],[75,0,75,1],[61,0,61,1],[66,0,66,1],[71,0,71,6],[63,0,63,1],[62,0,62,1],[65,0,65,1],[72,0,72,1],[73,0,73,1],[74,0,74,1]]}
[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 noviembre 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$39","v":1}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 10 años",{"$f":"+'INGRESO DE DATOS'!$H$42","v":2}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":61},null,null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":0}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2025-12-26T14:05:27.350"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!R3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[null,"Ajuste",{"$f":"'INGRESO DE DATOS'!T65","v":0.15},{"$f":"'INGRESO DE DATOS'!T66","v":0.15},{"$f":"'INGRESO DE DATOS'!T67","v":0.15},{"$f":"'INGRESO DE DATOS'!T68","v":0.15},{"$f":"'INGRESO DE DATOS'!T69","v":0.15},{"$f":"'INGRESO DE DATOS'!T70","v":0.15}]
[null,"Descuento",{"$f":"'INGRESO DE DATOS'!U65","v":0},{"$f":"'INGRESO DE DATOS'!U66","v":0},{"$f":"'INGRESO DE DATOS'!U67","v":0},{"$f":"'INGRESO DE DATOS'!U68","v":0},{"$f":"'INGRESO DE DATOS'!U69","v":0},{"$f":"'INGRESO DE DATOS'!U70","v":0}]
["DEDUCIBlES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["En el país de residencia",null,1000,2000,3500,5000,10000,20000,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
["Fuera del país de residencia",null,1000,2000,3500,5000,10000,20000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,3,TRUE)*(1-C26)*(1-C27)","v":21423.072749999999},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,4,TRUE)*(1-D26)*(1-D27)","v":15181.463249999999},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,5,TRUE)*(1-E26)*(1-E27)","v":12153.7335},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,6,TRUE)*(1-F26)*(1-F27)","v":10538.882249999999},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,7,TRUE)*(1-G26)*(1-G27)","v":8031.441749999999},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$H$72,8,TRUE)*(1-H26)*(1-H27)","v":6425.8980000000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,3,TRUE)))*(1-C26)*(1-C27)","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,4,TRUE)))*(1-D26)*(1-D27)","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,5,TRUE)))*(1-E26)*(1-E27)","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,6,TRUE)))*(1-F26)*(1-F27)","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,7,TRUE)))*(1-G26)*(1-G27)","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$H$72,8,TRUE)))*(1-H26)*(1-H27)","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))))))))*(1-C26)*(1-C27)","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))))))))*(1-D26)*(1-D27)","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))))))))*(1-E26)*(1-E27)","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))))))))*(1-F26)*(1-F27)","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))))))))*(1-G26)*(1-G27)","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$H$75,8,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$H$75,8,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),0)))),0)))))))))))))))))))*(1-H26)*(1-H27)","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C33:C35)","v":21423.072749999999},{"$f":"SUM(D33:D35)","v":15181.463249999999},12153.7335,10538.882249999999,8031.441749999999,{"$f":"SUM(H33:H35)","v":6425.8980000000001}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$R$3,C36*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,D36*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,E36*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,F36*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,G36*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,H36*-15%,0)","v":0}]
["Tarifa administrativa annual",null,75,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C36+C37+C38)*5%","v":1074.9036375000001},{"$f":"(D36+D37+D38)*5%","v":762.82316249999997},611.43667500000004,530.69411249999996,405.32208749999995,325.04490000000004]
["ITBMS (7%)",null,0,0,0,0,0,0]
["TOTAL ANUAL",null,{"$f":"SUM(C36:C40)","v":22572.976387499999},{"$f":"SUM(D36:D40)","v":16019.2864125},12840.170175000001,11144.576362499998,8511.7638374999988,6825.9429]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),(VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)), (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)))))))","v":0}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"C33*Tablas!$K$4","v":11354.228557500001},{"$f":"D33*Tablas!$K$4","v":8046.1755224999997},{"$f":"E33*Tablas!$K$4","v":6441.4787550000001},{"$f":"F33*Tablas!$K$4","v":5585.6075924999996},{"$f":"G33*Tablas!$K$4","v":4256.6641274999993},{"$f":"H33*Tablas!$K$4","v":3405.7259400000003}]
["Prima para conyuge",null,{"$f":"C34*Tablas!$K$4","v":0},{"$f":"D34*Tablas!$K$4","v":0},{"$f":"E34*Tablas!$K$4","v":0},{"$f":"F34*Tablas!$K$4","v":0},{"$f":"G34*Tablas!$K$4","v":0},{"$f":"H34*Tablas!$K$4","v":0}]
["Prima para hijo (s)",null,{"$f":"C35*Tablas!$K$4","v":0},{"$f":"D35*Tablas!$K$4","v":0},{"$f":"E35*Tablas!$K$4","v":0},{"$f":"F35*Tablas!$K$4","v":0},{"$f":"G35*Tablas!$K$4","v":0},{"$f":"H35*Tablas!$K$4","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C45:C47)","v":11354.228557500001},8046.1755224999997,6441.4787550000001,5585.6075924999996,4256.6641274999993,3405.7259400000003]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$R$3,C48*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,D48*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,E48*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,F48*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,G48*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,H48*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C48+C49+C50)*5%","v":571.46142787500003},406.05877612500001,325.82393775000003,283.03037962499997,216.58320637499997,174.03629700000002]
["ITBMS (7%)",null,0,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C48:C52)","v":12000.689985375},8527.2342986250005,6842.3026927500005,5943.6379721249996,4548.2473338749996,3654.7622370000004]
["Costo de segunda cuota",null,{"$f":"(C48+C49)*1.05","v":11921.939985375002},8448.4842986250005,6763.5526927500005,5864.8879721249996,4469.4973338749996,3576.0122370000004]
["TOTAL ANUAL",null,{"$f":"C53+C54","v":23922.62997075},16975.718597250001,13605.855385500001,11808.525944249999,9017.7446677499993,7230.7744740000007]
["Ahorros en tarifas de prima para Dependientes",null,{"$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$527,3,TRUE)))))))","v":0},{"$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$527,4,TRUE)))))))","v":0},{"$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$527,5,TRUE)))))))","v":0},{"$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$527,7,TRUE)))))))","v":0},{"$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$527,7,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$H$527,8,TRUE)),(VLOOKUP(2,Tablas!$A$525:$H$527,8,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$H$527,8,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$525:$H$527,8,TRUE)), (VLOOKUP(3,Tablas!$A$525:$H$527,8,TRUE)))))))","v":0}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"C33*Tablas!$K$3","v":5891.3450062500006},{"$f":"D33*Tablas!$K$3","v":4174.9023937499996},{"$f":"E33*Tablas!$K$3","v":3342.2767125000005},{"$f":"F33*Tablas!$K$3","v":2898.1926187499998},{"$f":"G33*Tablas!$K$3","v":2208.6464812499999},{"$f":"H33*Tablas!$K$3","v":1767.1219500000002}]
["Prima para conyuge",null,{"$f":"C34*Tablas!$K$3","v":0},{"$f":"D34*Tablas!$K$3","v":0},{"$f":"E34*Tablas!$K$3","v":0},{"$f":"F34*Tablas!$K$3","v":0},{"$f":"G34*Tablas!$K$3","v":0},{"$f":"H34*Tablas!$K$3","v":0}]
["Prima para hijo (s)",null,{"$f":"C35*Tablas!$K$3","v":0},{"$f":"D35*Tablas!$K$3","v":0},{"$f":"E35*Tablas!$K$3","v":0},{"$f":"F35*Tablas!$K$3","v":0},{"$f":"G35*Tablas!$K$3","v":0},{"$f":"H35*Tablas!$K$3","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C59:C61)","v":5891.3450062500006},4174.9023937499996,3342.2767125000005,2898.1926187499998,2208.6464812499999,1767.1219500000002]
["Ajuste por la variante con coaseguro\n fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$R$3,C62*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,D62*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,E62*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,F62*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,G62*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,H62*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C62+C63+C64)*5%","v":298.31725031250005},212.49511968749999,170.86383562500004,148.6596309375,114.1823240625,92.106097500000018]
["ITBMS (7%)",null,0,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C62:C66)","v":6264.6622565625003},4462.3975134374996,3588.1405481250004,3121.8522496874998,2397.8288053124998,1934.2280475000002]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"(C62+C63)*1.05","v":6185.9122565625012},4383.6475134374996,3509.3905481250008,3043.1022496874998,2319.0788053124998,1855.4780475000002]
["TOTAL ANUAL",null,{"$f":"C67+(C68*3)","v":24822.399026250005},17613.340053749998,14116.312192500003,12251.158998749999,9355.065221249999,7500.6621900000009]
["Ahorros en tarifas de prima para Dependientes",null,{"$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$754,3,TRUE)))))))","v":0},{"$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$754,4,TRUE)))))))","v":0},{"$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$754,5,TRUE)))))))","v":0},{"$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$754,6,TRUE)))))))","v":0},{"$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$754,7,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$H$754,8,TRUE)),(VLOOKUP(2,Tablas!$A$752:$H$754,8,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$H$754,8,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$752:$H$754,8,TRUE)), (VLOOKUP(3,Tablas!$A$752:$H$754,8,TRUE)))))))","v":0}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"C33*Tablas!$K$2","v":1999.4867899999999},{"$f":"D33*Tablas!$K$2","v":1416.9365699999998},{"$f":"E33*Tablas!$K$2","v":1134.3484600000002},{"$f":"F33*Tablas!$K$2","v":983.62900999999988},{"$f":"G33*Tablas!$K$2","v":749.60122999999999},{"$f":"H33*Tablas!$K$2","v":599.75048000000004}]
["Prima para conyuge",null,{"$f":"C34*Tablas!$K$2","v":0},{"$f":"D34*Tablas!$K$2","v":0},{"$f":"E34*Tablas!$K$2","v":0},{"$f":"F34*Tablas!$K$2","v":0},{"$f":"G34*Tablas!$K$2","v":0},{"$f":"H34*Tablas!$K$2","v":0}]
["Prima para hijo (s)",null,{"$f":"C35*Tablas!$K$2","v":0},{"$f":"D35*Tablas!$K$2","v":0},{"$f":"E35*Tablas!$K$2","v":0},{"$f":"F35*Tablas!$K$2","v":0},{"$f":"G35*Tablas!$K$2","v":0},{"$f":"H35*Tablas!$K$2","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C73:C75)","v":1999.4867899999999},1416.9365699999998,1134.3484600000002,983.62900999999988,749.60122999999999,599.75048000000004]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$R$3,C76*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,D76*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,E76*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,F76*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,G76*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,H76*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C76+C77+C78)*5%","v":103.7243395},74.596828500000001,60.467423000000011,52.931450499999997,41.230061500000005,33.737524000000001]
["ITBMS (7%)",null,0,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C76:C80)","v":2178.2111295},1566.5333984999997,1269.8158830000002,1111.5604604999999,865.83129150000002,708.48800400000005]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"(C76+C77)*1.05","v":2099.4611295},1487.7833985,1191.0658830000002,1032.8104604999999,787.08129150000002,629.73800400000005]
["TOTAL ANUAL",null,{"$f":"C81+(C82*11)","v":25272.283553999998},17932.150781999997,14371.540596000003,12472.475525999998,9523.7254980000016,7635.6060480000006]
["Ahorros en tarifas de prima para Dependientes",null,{"$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$149,3,TRUE)))))))","v":0},{"$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$149,4,TRUE)))))))","v":0},{"$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$149,5,TRUE)))))))","v":0},{"$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$149,6,TRUE)))))))","v":0},{"$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$149,7,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$H$149,8,TRUE)),(VLOOKUP(2,Tablas!$A$147:$H$149,8,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$H$149,8,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$147:$H$149,8,TRUE)), (VLOOKUP(3,Tablas!$A$147:$H$149,8,TRUE)))))))","v":0}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro.\nLa emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos \nde prima requeridos."]

{"sheet":"Bupa Global Premier","index":4,"n_rows":80,"n_cols":52,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,9,0,22],[0,24,0,37],[0,39,0,52],[34,0,34,1],[20,1,20,2],[26,0,26,1],[27,0,27,1],[29,0,29,5],[30,0,30,1],[16,2,16,3],[70,0,70,1],[72,0,72,1],[45,0,45,1],[58,0,58,1],[71,0,71,1],[57,0,57,1],[59,0,59,1],[47,0,47,1],[48,0,48,1],[53,0,53,5],[54,0,54,1],[55,0,55,1],[56,0,56,1],[60,0,60,1],[61,0,61,1],[36,0,36,1],[37,0,37,1],[0,0,3,5],[18,3,18,4],[4,0,10,6],[12,1,12,6],[79,0,82,6],[74,0,74,1],[22,0,22,2],[66,0,66,5],[67,0,67,1],[68,0,68,1],[69,0,69,1],[73,0,73,1],[40,0,40,5],[41,0,41,1],[42,0,42,1],[43,0,43,1],[46,0,46,1],[31,0,31,1],[32,0,32,1],[35,0,35,1]]}
[" ",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 Premier Health Plan\nTarifas en US$ | Validas: 1 de noviembre 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$39","v":1}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":61},null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":0}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2025-12-26T14:05:27.350"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!R3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[null,"Ajuste",{"$f":"'INGRESO DE DATOS'!T71","v":0.15},{"$f":"'INGRESO DE DATOS'!T72","v":0.15},{"$f":"'INGRESO DE DATOS'!T73","v":0.15},{"$f":"'INGRESO DE DATOS'!T74","v":0.15},{"$f":"'INGRESO DE DATOS'!T75","v":0.15}]
[null,"Descuento",{"$f":"'INGRESO DE DATOS'!U71","v":0.15},{"$f":"'INGRESO DE DATOS'!U72","v":0.15},{"$f":"'INGRESO DE DATOS'!U73","v":0.15},{"$f":"'INGRESO DE DATOS'!U74","v":0.15},{"$f":"'INGRESO DE DATOS'!U75","v":0.15}]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,2000,3500,5000,10000,20000]
["Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,3,TRUE)*(1-C24)*(1-C25)","v":10439.0593125},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,4,TRUE)*(1-D24)*(1-D25)","v":8377.3549875000008},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,5,TRUE)*(1-E24)*(1-E25)","v":7641.5971124999987},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,6,TRUE)*(1-F24)*(1-F25)","v":5585.4307499999995},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$H$222,7,TRUE)*(1-G24)*(1-G25)","v":4468.3445999999994},null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,3,TRUE)))*(1-C24)*(1-C25)","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,4,TRUE)))*(1-D24)*(1-D25)","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,5,TRUE)))*(1-E24)*(1-E25)","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,6,TRUE)))*(1-F24)*(1-F25)","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$H$222,7,TRUE)))*(1-G24)*(1-G25)","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,3,TRUE)))*(1-C24)*(1-C25)","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,4,TRUE)))*(1-D24)*(1-D25)","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,5,TRUE)))*(1-E24)*(1-E25)","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,6,TRUE)))*(1-F24)*(1-F25)","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$H$225,7,TRUE)))*(1-G24)*(1-G25)","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C31:C33)","v":10439.0593125},{"$f":"SUM(D31:D33)","v":8377.3549875000008},{"$f":"SUM(E31:E33)","v":7641.5971124999987},{"$f":"SUM(F31:F33)","v":5585.4307499999995},{"$f":"SUM(G31:G33)","v":4468.3445999999994}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$R$3,C34*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,D34*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,E34*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,F34*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,G34*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C34+C35+C36)*5%","v":525.70296562500005},{"$f":"(D34+D35+D36)*5%","v":422.61774937500007},{"$f":"(E34+E35+E36)*5%","v":385.82985562499994},{"$f":"(F34+F35+F36)*5%","v":283.02153749999997},{"$f":"(G34+G35+G36)*5%","v":227.16722999999999}]
["ITBMS (7%)",null,0,0,0,0,0]
["TOTAL ANUAL",null,{"$f":"SUM(C34:C38)","v":11039.762278124999},{"$f":"SUM(D34:D38)","v":8874.9727368750009},{"$f":"SUM(E34:E38)","v":8102.4269681249989},{"$f":"SUM(F34:F38)","v":5943.4522874999993},{"$f":"SUM(G34:G38)","v":4770.5118299999995}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"C31*Tablas!$K$4","v":5532.7014356250002},{"$f":"D31*Tablas!$K$4","v":4439.9981433750008},{"$f":"E31*Tablas!$K$4","v":4050.0464696249996},{"$f":"F31*Tablas!$K$4","v":2960.2782975},{"$f":"G31*Tablas!$K$4","v":2368.2226379999997}]
["Prima para conyuge",null,{"$f":"C32*Tablas!$K$4","v":0},{"$f":"D32*Tablas!$K$4","v":0},{"$f":"E32*Tablas!$K$4","v":0},{"$f":"F32*Tablas!$K$4","v":0},{"$f":"G32*Tablas!$K$4","v":0}]
["Prima para hijo (s)",null,{"$f":"C33*Tablas!$K$4","v":0},{"$f":"D33*Tablas!$K$4","v":0},{"$f":"E33*Tablas!$K$4","v":0},{"$f":"F33*Tablas!$K$4","v":0},{"$f":"G33*Tablas!$K$4","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C42:C44)","v":5532.7014356250002},{"$f":"SUM(D42:D44)","v":4439.9981433750008},{"$f":"SUM(E42:E44)","v":4050.0464696249996},{"$f":"SUM(F42:F44)","v":2960.2782975},{"$f":"SUM(G42:G44)","v":2368.2226379999997}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$R$3,C45*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,D45*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,E45*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,F45*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,G45*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C45+C46+C47)*5%","v":280.38507178125002},{"$f":"(D45+D46+D47)*5%","v":225.74990716875004},{"$f":"(E45+E46+E47)*5%","v":206.25232348125002},{"$f":"(F45+F46+F47)*5%","v":151.76391487500001},{"$f":"(G45+G46+G47)*5%","v":122.16113189999999}]
["ITBMS (7%)",null,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C45:C49)","v":5888.0865074062503},{"$f":"SUM(D45:D49)","v":4740.7480505437507},{"$f":"SUM(E45:E49)","v":4331.2987931062498},{"$f":"SUM(F45:F49)","v":3187.042212375},{"$f":"SUM(G45:G49)","v":2565.3837698999996}]
["Costo de segunda cuota",null,{"$f":"(C45+C46)*1.05","v":5809.3365074062503},{"$f":"(D45+D46)*1.05","v":4661.9980505437507},{"$f":"(E45+E46)*1.05","v":4252.5487931062498},{"$f":"(F45+F46)*1.05","v":3108.292212375},{"$f":"(G45+G46)*1.05","v":2486.6337698999996}]
["TOTAL ANUAL",null,{"$f":"C50+C51","v":11697.423014812501},{"$f":"D50+D51","v":9402.7461010875013},{"$f":"E50+E51","v":8583.8475862124997},{"$f":"F50+F51","v":6295.3344247499999},{"$f":"G50+G51","v":5052.0175397999992}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"C31*Tablas!$K$3","v":2870.7413109375002},{"$f":"D31*Tablas!$K$3","v":2303.7726215625003},{"$f":"E31*Tablas!$K$3","v":2101.4392059375},{"$f":"F31*Tablas!$K$3","v":1535.99345625},{"$f":"G31*Tablas!$K$3","v":1228.7947649999999}]
["Prima para conyuge",null,{"$f":"C32*Tablas!$K$3","v":0},{"$f":"D32*Tablas!$K$3","v":0},{"$f":"E32*Tablas!$K$3","v":0},{"$f":"F32*Tablas!$K$3","v":0},{"$f":"G32*Tablas!$K$3","v":0}]
["Prima para hijo (s)",null,{"$f":"C33*Tablas!$K$3","v":0},{"$f":"D33*Tablas!$K$3","v":0},{"$f":"E33*Tablas!$K$3","v":0},{"$f":"F33*Tablas!$K$3","v":0},{"$f":"G33*Tablas!$K$3","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C55:C57)","v":2870.7413109375002},{"$f":"SUM(D55:D57)","v":2303.7726215625003},{"$f":"SUM(E55:E57)","v":2101.4392059375},{"$f":"SUM(F55:F57)","v":1535.99345625},{"$f":"SUM(G55:G57)","v":1228.7947649999999}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$R$3,C58*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,D58*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,E58*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,F58*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,G58*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C58+C59+C60)*5%","v":147.28706554687503},{"$f":"(D58+D59+D60)*5%","v":118.93863107812501},{"$f":"(E58+E59+E60)*5%","v":108.82196029687501},{"$f":"(F58+F59+F60)*5%","v":80.549672812500006},{"$f":"(G58+G59+G60)*5%","v":65.189738249999991}]
["ITBMS (7%)",null,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C58:C62)","v":3093.0283764843753},{"$f":"SUM(D58:D62)","v":2497.7112526406254},{"$f":"SUM(E58:E62)","v":2285.2611662343752},{"$f":"SUM(F58:F62)","v":1691.5431290624999},{"$f":"SUM(G58:G62)","v":1368.9845032499998}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"(C58+C59)*1.05","v":3014.2783764843753},{"$f":"(D58+D59)*1.05","v":2418.9612526406254},{"$f":"(E58+E59)*1.05","v":2206.5111662343752},{"$f":"(F58+F59)*1.05","v":1612.7931290625002},{"$f":"(G58+G59)*1.05","v":1290.23450325}]
["TOTAL ANUAL",null,{"$f":"C63+(C64*3)","v":12135.863505937501},{"$f":"D63+(D64*3)","v":9754.5950105625016},{"$f":"E63+(E64*3)","v":8904.7946649375008},{"$f":"F63+(F64*3)","v":6529.9225162500006},{"$f":"G63+(G64*3)","v":5239.688013}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"C31*Tablas!$K$2","v":974.31220250000001},{"$f":"D31*Tablas!$K$2","v":781.8864655000001},{"$f":"E31*Tablas!$K$2","v":713.21573049999995},{"$f":"F31*Tablas!$K$2","v":521.30687},{"$f":"G31*Tablas!$K$2","v":417.04549599999996}]
["Prima para conyuge",null,{"$f":"C32*Tablas!$K$2","v":0},{"$f":"D32*Tablas!$K$2","v":0},{"$f":"E32*Tablas!$K$2","v":0},{"$f":"F32*Tablas!$K$2","v":0},{"$f":"G32*Tablas!$K$2","v":0}]
["Prima para hijo (s)",null,{"$f":"C33*Tablas!$K$2","v":0},{"$f":"D33*Tablas!$K$2","v":0},{"$f":"E33*Tablas!$K$2","v":0},{"$f":"F33*Tablas!$K$2","v":0},{"$f":"G33*Tablas!$K$2","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C68:C70)","v":974.31220250000001},{"$f":"SUM(D68:D70)","v":781.8864655000001},{"$f":"SUM(E68:E70)","v":713.21573049999995},{"$f":"SUM(F68:F70)","v":521.30687},{"$f":"SUM(G68:G70)","v":417.04549599999996}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$R$3,C71*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,D71*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,E71*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,F71*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,G71*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C71+C72+C73)*5%","v":52.465610125000005},{"$f":"(D71+D72+D73)*5%","v":42.844323275000008},{"$f":"(E71+E72+E73)*5%","v":39.410786524999999},{"$f":"(F71+F72+F73)*5%","v":29.815343500000001},{"$f":"(G71+G72+G73)*5%","v":24.6022748}]
["ITBMS (7%)",null,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C71:C75)","v":1101.777812625},{"$f":"SUM(D71:D75)","v":899.73078877500006},{"$f":"SUM(E71:E75)","v":827.626517025},{"$f":"SUM(F71:F75)","v":626.12221350000004},{"$f":"SUM(G71:G75)","v":516.64777079999999}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"(C71+C72)*1.05","v":1023.027812625},{"$f":"(D71+D72)*1.05","v":820.98078877500018},{"$f":"(E71+E72)*1.05","v":748.876517025},{"$f":"(F71+F72)*1.05","v":547.37221350000004},{"$f":"(G71+G72)*1.05","v":437.89777079999999}]
["TOTAL ANUAL",null,{"$f":"C76+(C77*11)","v":12355.0837515},{"$f":"D76+(D77*11)","v":9930.5194653000017},{"$f":"E76+(E77*11)","v":9065.2682043000004},{"$f":"F76+(F77*11)","v":6647.2165620000005},{"$f":"G76+(G77*11)","v":5333.5232495999999}]
[]
["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":5,"n_rows":80,"n_cols":52,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,9,0,22],[0,24,0,37],[0,39,0,52],[62,0,62,1],[26,0,26,1],[27,0,27,1],[29,0,29,5],[30,0,30,1],[34,0,34,1],[31,0,31,1],[32,0,32,1],[20,1,20,2],[18,3,18,4],[22,0,22,2],[16,2,16,3],[55,0,55,1],[58,0,58,1],[71,0,71,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[53,0,53,5],[54,0,54,1],[77,0,77,1],[4,0,10,6],[12,1,12,6],[56,0,56,1],[57,0,57,1],[64,0,64,1],[69,0,69,1],[73,0,73,1],[74,0,74,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[40,0,40,5],[63,0,63,1],[45,0,45,1],[79,0,82,6],[41,0,41,1],[42,0,42,1],[43,0,43,1],[46,0,46,1],[47,0,47,1],[59,0,59,1],[70,0,70,1],[72,0,72,1],[60,0,60,1],[61,0,61,1],[66,0,66,5],[67,0,67,1],[68,0,68,1],[75,0,75,1],[76,0,76,1]]}
[" ",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 noviembre 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$39","v":1}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":61},null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":0}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2025-12-26T14:05:27.350"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!R3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[null,"Ajuste",{"$f":"'INGRESO DE DATOS'!T76","v":0.15},{"$f":"'INGRESO DE DATOS'!T77","v":0.15},{"$f":"'INGRESO DE DATOS'!T78","v":0.15},{"$f":"'INGRESO DE DATOS'!T79","v":0.15},{"$f":"'INGRESO DE DATOS'!T80","v":0.15}]
[null,"Descuento",{"$f":"'INGRESO DE DATOS'!U76","v":0.15},{"$f":"'INGRESO DE DATOS'!U77","v":0.15},{"$f":"'INGRESO DE DATOS'!U78","v":0.15},{"$f":"'INGRESO DE DATOS'!U79","v":0.15},{"$f":"'INGRESO DE DATOS'!U80","v":0.15}]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,2000,3500,5000,10000,20000]
["Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,3,TRUE)*(1-C24)*(1-C25)","v":7774.5082124999999},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,4,TRUE)*(1-D24)*(1-D25)","v":6246.0305625000001},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,5,TRUE)*(1-E24)*(1-E25)","v":5493.6587999999992},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,6,TRUE)*(1-F24)*(1-F25)","v":4015.0228124999994},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$H$373,7,TRUE)*(1-G24)*(1-G25)","v":3212.0182499999996},null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,3,TRUE)))*(1-C24)*(1-C25)","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,4,TRUE)))*(1-D24)*(1-D25)","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,5,TRUE)))*(1-E24)*(1-E25)","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,6,TRUE)))*(1-F24)*(1-F25)","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$H$373,7,TRUE)))*(1-G24)*(1-G25)","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,3,TRUE)))*(1-C24)*(1-C25)","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,4,TRUE)))*(1-D24)*(1-D25)","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,5,TRUE)))*(1-E24)*(1-E25)","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,6,TRUE)))*(1-F24)*(1-F25)","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$H$376,7,TRUE)))*(1-G24)*(1-G25)","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C31:C33)","v":7774.5082124999999},{"$f":"SUM(D31:D33)","v":6246.0305625000001},{"$f":"SUM(E31:E33)","v":5493.6587999999992},{"$f":"SUM(F31:F33)","v":4015.0228124999994},{"$f":"SUM(G31:G33)","v":3212.0182499999996}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$R$3,C34*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,D34*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,E34*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,F34*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,G34*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,76]
["VAT (5%) :",null,{"$f":"(C34+C35+C36)*5%","v":392.47541062499999},{"$f":"(D34+D35+D36)*5%","v":316.051528125},{"$f":"(E34+E35+E36)*5%","v":278.43293999999997},{"$f":"(F34+F35+F36)*5%","v":204.50114062499998},{"$f":"(G34+G35+G36)*5%","v":164.4009125}]
["ITBMS (7%)",null,0,0,0,0,0]
["TOTAL ANUAL",null,{"$f":"SUM(C34:C38)","v":8241.9836231249992},{"$f":"SUM(D34:D38)","v":6637.0820906250001},{"$f":"SUM(E34:E38)","v":5847.0917399999989},{"$f":"SUM(F34:F38)","v":4294.523953124999},{"$f":"SUM(G34:G38)","v":3452.4191624999994}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"C31*Tablas!$K$4","v":4120.4893526249998},{"$f":"D31*Tablas!$K$4","v":3310.3961981250004},{"$f":"E31*Tablas!$K$4","v":2911.6391639999997},{"$f":"F31*Tablas!$K$4","v":2127.9620906249997},{"$f":"G31*Tablas!$K$4","v":1702.3696725}]
["Prima para conyuge",null,{"$f":"C32*Tablas!$K$4","v":0},{"$f":"D32*Tablas!$K$4","v":0},{"$f":"E32*Tablas!$K$4","v":0},{"$f":"F32*Tablas!$K$4","v":0},{"$f":"G32*Tablas!$K$4","v":0}]
["Prima para hijo (s)",null,{"$f":"C33*Tablas!$K$4","v":0},{"$f":"D33*Tablas!$K$4","v":0},{"$f":"E33*Tablas!$K$4","v":0},{"$f":"F33*Tablas!$K$4","v":0},{"$f":"G33*Tablas!$K$4","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C42:C44)","v":4120.4893526249998},{"$f":"SUM(D42:D44)","v":3310.3961981250004},{"$f":"SUM(E42:E44)","v":2911.6391639999997},{"$f":"SUM(F42:F44)","v":2127.9620906249997},{"$f":"SUM(G42:G44)","v":1702.3696725}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$R$3,C45*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,D45*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,E45*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,F45*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,G45*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,76]
["VAT (5%) :",null,{"$f":"(C45+C46+C47)*5%","v":209.77446763124999},{"$f":"(D45+D46+D47)*5%","v":169.26980990625003},{"$f":"(E45+E46+E47)*5%","v":149.3319582},{"$f":"(F45+F46+F47)*5%","v":110.14810453125},{"$f":"(G45+G46+G47)*5%","v":88.918483625000007}]
["ITBMS (7%)",null,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C45:C49)","v":4405.2638202562503},{"$f":"SUM(D45:D49)","v":3554.6660080312504},{"$f":"SUM(E45:E49)","v":3135.9711221999996},{"$f":"SUM(F45:F49)","v":2313.1101951562496},{"$f":"SUM(G45:G49)","v":1867.2881561249999}]
["Costo de segunda cuota",null,{"$f":"(C45+C46)*1.05","v":4326.5138202562503},{"$f":"(D45+D46)*1.05","v":3475.9160080312504},{"$f":"(E45+E46)*1.05","v":3057.2211221999996},{"$f":"(F45+F46)*1.05","v":2234.36019515625},{"$f":"(G45+G46)*1.05","v":1787.4881561250002}]
["TOTAL ANUAL",null,{"$f":"C50+C51","v":8731.7776405125005},{"$f":"D50+D51","v":7030.5820160625008},{"$f":"E50+E51","v":6193.1922443999993},{"$f":"F50+F51","v":4547.4703903124991},{"$f":"G50+G51","v":3654.77631225}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"C31*Tablas!$K$3","v":2137.9897584375003},{"$f":"D31*Tablas!$K$3","v":1717.6584046875003},{"$f":"E31*Tablas!$K$3","v":1510.7561699999999},{"$f":"F31*Tablas!$K$3","v":1104.1312734374999},{"$f":"G31*Tablas!$K$3","v":883.30501874999993}]
["Prima para conyuge",null,{"$f":"C32*Tablas!$K$3","v":0},{"$f":"D32*Tablas!$K$3","v":0},{"$f":"E32*Tablas!$K$3","v":0},{"$f":"F32*Tablas!$K$3","v":0},{"$f":"G32*Tablas!$K$3","v":0}]
["Prima para hijo (s)",null,{"$f":"C33*Tablas!$K$3","v":0},{"$f":"D33*Tablas!$K$3","v":0},{"$f":"E33*Tablas!$K$3","v":0},{"$f":"F33*Tablas!$K$3","v":0},{"$f":"G33*Tablas!$K$3","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C55:C57)","v":2137.9897584375003},{"$f":"SUM(D55:D57)","v":1717.6584046875003},{"$f":"SUM(E55:E57)","v":1510.7561699999999},{"$f":"SUM(F55:F57)","v":1104.1312734374999},{"$f":"SUM(G55:G57)","v":883.30501874999993}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$R$3,C58*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,D58*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,E58*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,F58*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,G58*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,76]
["VAT (5%) :",null,{"$f":"(C58+C59+C60)*5%","v":110.64948792187502},{"$f":"(D58+D59+D60)*5%","v":89.632920234375021},{"$f":"(E58+E59+E60)*5%","v":79.287808499999997},{"$f":"(F58+F59+F60)*5%","v":58.956563671874996},{"$f":"(G58+G59+G60)*5%","v":47.965250937500002}]
["ITBMS (7%)",null,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C58:C62)","v":2323.6392463593752},{"$f":"SUM(D58:D62)","v":1882.2913249218752},{"$f":"SUM(E58:E62)","v":1665.0439784999999},{"$f":"SUM(F58:F62)","v":1238.087837109375},{"$f":"SUM(G58:G62)","v":1007.2702696874999}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"(C58+C59)*1.05","v":2244.8892463593756},{"$f":"(D58+D59)*1.05","v":1803.5413249218752},{"$f":"(E58+E59)*1.05","v":1586.2939784999999},{"$f":"(F58+F59)*1.05","v":1159.337837109375},{"$f":"(G58+G59)*1.05","v":927.47026968749992}]
["TOTAL ANUAL",null,{"$f":"C63+(C64*3)","v":9058.3069854375026},{"$f":"D63+(D64*3)","v":7292.9152996875009},{"$f":"E63+(E64*3)","v":6423.9259139999995},{"$f":"F63+(F64*3)","v":4716.1013484374998},{"$f":"G63+(G64*3)","v":3789.6810787499994}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"C31*Tablas!$K$2","v":725.62076650000006},{"$f":"D31*Tablas!$K$2","v":582.96285250000005},{"$f":"E31*Tablas!$K$2","v":512.741488},{"$f":"F31*Tablas!$K$2","v":374.73546249999998},{"$f":"G31*Tablas!$K$2","v":299.78836999999999}]
["Prima para conyuge",null,{"$f":"C32*Tablas!$K$2","v":0},{"$f":"D32*Tablas!$K$2","v":0},{"$f":"E32*Tablas!$K$2","v":0},{"$f":"F32*Tablas!$K$2","v":0},{"$f":"G32*Tablas!$K$2","v":0}]
["Prima para hijo (s)",null,{"$f":"C33*Tablas!$K$2","v":0},{"$f":"D33*Tablas!$K$2","v":0},{"$f":"E33*Tablas!$K$2","v":0},{"$f":"F33*Tablas!$K$2","v":0},{"$f":"G33*Tablas!$K$2","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C68:C70)","v":725.62076650000006},{"$f":"SUM(D68:D70)","v":582.96285250000005},{"$f":"SUM(E68:E70)","v":512.741488},{"$f":"SUM(F68:F70)","v":374.73546249999998},{"$f":"SUM(G68:G70)","v":299.78836999999999}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$R$3,C71*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,D71*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,E71*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,F71*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$3,G71*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,76]
["VAT (5%) :",null,{"$f":"(C71+C72+C73)*5%","v":40.031038325000004},{"$f":"(D71+D72+D73)*5%","v":32.898142625000006},{"$f":"(E71+E72+E73)*5%","v":29.387074400000003},{"$f":"(F71+F72+F73)*5%","v":22.486773124999999},{"$f":"(G71+G72+G73)*5%","v":18.7894185}]
["ITBMS (7%)",null,0,0,0,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C71:C75)","v":840.65180482500011},{"$f":"SUM(D71:D75)","v":690.86099512500004},{"$f":"SUM(E71:E75)","v":617.12856239999996},{"$f":"SUM(F71:F75)","v":472.222235625},{"$f":"SUM(G71:G75)","v":394.5777885}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"(C71+C72)*1.05","v":761.90180482500011},{"$f":"(D71+D72)*1.05","v":612.11099512500004},{"$f":"(E71+E72)*1.05","v":538.37856240000008},{"$f":"(F71+F72)*1.05","v":393.472235625},{"$f":"(G71+G72)*1.05","v":314.77778849999999}]
["TOTAL ANUAL",null,{"$f":"C76+(C77*11)","v":9221.5716579000018},{"$f":"D76+(D77*11)","v":7424.0819415000005},{"$f":"E76+(E77*11)","v":6539.2927488000014},{"$f":"F76+(F77*11)","v":4800.4168275000002},{"$f":"G76+(G77*11)","v":3857.1334619999998}]
[]
["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":6,"n_rows":74,"n_cols":34,"rows_kept":74,"cut":false,"hidden":false,"merged":[[0,21,0,34],[27,0,27,3],[53,0,53,1],[54,0,54,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[32,0,32,1],[0,0,3,3],[4,0,10,3],[12,1,12,3],[24,0,24,1],[25,0,25,1],[20,1,20,2],[33,0,33,1],[49,0,49,3],[46,0,46,1],[47,0,47,1],[50,0,50,1],[0,6,0,19],[40,0,40,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[34,0,34,1],[35,0,35,1],[37,0,37,3],[38,0,38,1],[39,0,39,1],[16,2,16,3],[73,0,78,3],[69,0,69,1],[70,0,70,1],[71,0,71,1],[62,0,62,1],[63,0,63,1],[64,0,64,1],[67,0,67,1],[68,0,68,1],[65,0,65,1],[66,0,66,1],[51,0,51,1],[52,0,52,1],[55,0,55,1],[56,0,56,1],[61,0,61,3]]}
[" ",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 noviembre 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$39","v":1}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":61},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":0}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2025-12-26T14:05:27.350"}]
[null,"Ajuste",{"$f":"'INGRESO DE DATOS'!T81","v":0.15},{"$f":"'INGRESO DE DATOS'!T82","v":0.15}]
[null,"Descuento",{"$f":"'INGRESO DE DATOS'!U81","v":0},{"$f":"'INGRESO DE DATOS'!U82","v":0}]
["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$1204,3,TRUE)*(1-C22)*(1-C23)","v":4486.2149999999992},{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,4,TRUE)*(1-D22)*(1-D23)","v":3454.944},null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1138:$G$1204,3,TRUE)))*(1-C22)*(1-C23)","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1138:$G$1204,4,TRUE)))*(1-D22)*(1-D23)","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,3,TRUE)))*(1-C22)*(1-C23)","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,4,TRUE)))*(1-D22)*(1-D23)","v":0},null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
["Total de Prima neta",null,{"$f":"SUM(C29:C31)","v":4486.2149999999992},{"$f":"SUM(D29:D31)","v":3454.944}]
["Tarifa administrativa anual",null,75,75]
["VAT (5%) :",null,{"$f":"(C32+C33)*5%","v":228.06074999999998},{"$f":"(D32+D33)*5%","v":176.49720000000002}]
["ITBMS (7%)",null,0,0]
["TOTAL ANUAL",null,{"$f":"SUM(C32:C35)","v":4789.2757499999989},{"$f":"SUM(D32:D35)","v":3706.4412000000002}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"C29*Tablas!$K$4","v":2377.6939499999999},{"$f":"D29*Tablas!$K$4","v":1831.12032}]
["Prima para conyuge",null,{"$f":"C30*Tablas!$K$4","v":0},{"$f":"D30*Tablas!$K$4","v":0}]
["Prima para hijo (s)",null,{"$f":"C31*Tablas!$K$4","v":0},{"$f":"D31*Tablas!$K$4","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C39:C41)","v":2377.6939499999999},{"$f":"SUM(D39:D41)","v":1831.12032}]
["Tarifa administrativa anual",null,75,75]
["VAT (5%) :",null,{"$f":"(C42+C43)*5%","v":122.6346975},{"$f":"(D42+D43)*5%","v":95.306016}]
["ITBMS (7%)",null,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C42:C45)","v":2575.3286475},{"$f":"SUM(D42:D45)","v":2001.426336}]
["Costo de segunda cuota",null,{"$f":"C42*1.05","v":2496.5786475},{"$f":"D42*1.05","v":1922.676336}]
["TOTAL ANUAL",null,{"$f":"C46+C47","v":5071.907295},{"$f":"D46+D47","v":3924.102672}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"C29*Tablas!$K$3","v":1233.7091249999999},{"$f":"D29*Tablas!$K$3","v":950.10960000000011}]
["Prima para conyuge",null,{"$f":"C30*Tablas!$K$3","v":0},{"$f":"D30*Tablas!$K$3","v":0}]
["Prima para hijo (s)",null,{"$f":"C31*Tablas!$K$3","v":0},{"$f":"D31*Tablas!$K$3","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C51:C53)","v":1233.7091249999999},{"$f":"SUM(D51:D53)","v":950.10960000000011}]
["Tarifa administrativa anual",null,75,75]
["VAT (5%) :",null,{"$f":"(C54+C55)*5%","v":65.435456250000001},{"$f":"(D54+D55)*5%","v":51.255480000000013}]
["ITBMS (7%)",null,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C54:C57)","v":1374.1445812499999},{"$f":"SUM(D54:D57)","v":1076.3650800000003}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C54*1.05","v":1295.3945812499999},{"$f":"D54*1.05","v":997.61508000000015}]
["TOTAL ANUAL",null,{"$f":"C58+(C59*3)","v":5260.3283249999995},{"$f":"D58+(D59*3)","v":4069.210320000001}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"C29*Tablas!$K$2","v":418.71339999999992},{"$f":"D29*Tablas!$K$2","v":322.46144000000004}]
["Prima para conyuge",null,{"$f":"C30*Tablas!$K$2","v":0},{"$f":"D30*Tablas!$K$2","v":0}]
["Prima para hijo (s)",null,{"$f":"C31*Tablas!$K$2","v":0},{"$f":"D31*Tablas!$K$2","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C63:C65)","v":418.71339999999992},{"$f":"SUM(D63:D65)","v":322.46144000000004}]
["Tarifa administrativa anual",null,75,75]
["VAT (5%) :",null,{"$f":"(C66+C67)*5%","v":24.685669999999998},{"$f":"(D66+D67)*5%","v":19.873072000000004}]
["ITBMS (7%)",null,0,0]
["TOTAL de primera cuota",null,{"$f":"SUM(C66:C69)","v":518.39906999999994},{"$f":"SUM(D66:D69)","v":417.33451200000002}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C66*1.05","v":439.64906999999994},{"$f":"D66*1.05","v":338.58451200000007}]
["TOTAL ANUAL",null,{"$f":"C70+(C71*11)","v":5354.5388399999993},{"$f":"D70+(D71*11)","v":4141.7641440000007}]
[]
["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":7,"n_rows":90,"n_cols":7,"rows_kept":90,"cut":false,"hidden":false,"merged":[[76,6,87,6],[80,0,87,0],[58,1,58,5],[60,1,60,5],[50,6,61,6],[76,3,87,5],[80,1,80,2],[82,1,82,2],[84,1,84,2],[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],[42,1,42,6],[44,1,44,6],[46,1,46,6],[0,0,3,5],[20,1,20,2],[40,0,47,0],[54,0,61,0],[67,0,74,0],[22,0,22,3],[26,0,33,0],[36,0,36,6],[50,0,50,5],[54,1,54,5],[56,1,56,5],[30,1,30,3],[32,1,32,3],[40,1,40,6],[63,0,63,5],[22,4,34,5]]}
[" "]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Major Health Plans\nResumen de Tarifas\nTarifas en US$ | Validas: 1 de noviembre 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$39","v":1}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":0},{"$f":"IF('INGRESO DE DATOS'!$R$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":61},null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":0}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2025-12-26T14:05:27.350"}]
[]
["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'!C39","v":50364.216},{"$f":"'Bupa Global Ultimate'!D39","v":27652.9168125},{"$f":"'Bupa Global Ultimate'!E39","v":22944.345637500002}]
[null,"TArIFAS SEMESTRALES"]
[null,{"$f":"'Bupa Global Ultimate'!C51","v":26651.296980000003},{"$f":"'Bupa Global Ultimate'!D51","v":14614.308410624999},{"$f":"'Bupa Global Ultimate'!E51","v":12118.765687875}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Bupa Global Ultimate'!C64","v":13828.50315},{"$f":"'Bupa Global Ultimate'!D64","v":7582.895873437501},{"$f":"'Bupa Global Ultimate'!E64","v":6288.0388003125017}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Bupa Global Ultimate'!C77","v":4693.31016},{"$f":"'Bupa Global Ultimate'!D77","v":2573.5889025000001},{"$f":"'Bupa Global Ultimate'!E77","v":2134.1222595000004}]
["Ahorros en tarifas de prima   \n para Dependientes*",{"$f":"'Bupa Global Ultimate'!C40","v":0},{"$f":"'Bupa Global Ultimate'!D40","v":0},{"$f":"'Bupa Global Ultimate'!E40","v":0}]
[]
["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]
[{"$f":"IF('INGRESO DE DATOS'!R3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"},"TARIFAS ANUALES"]
[null,{"$f":"+'Bupa Global Elite'!C41","v":22572.976387499999},{"$f":"+'Bupa Global Elite'!D41","v":16019.2864125},{"$f":"+'Bupa Global Elite'!E41","v":12840.170175000001},{"$f":"+'Bupa Global Elite'!F41","v":11144.576362499998},{"$f":"+'Bupa Global Elite'!G41","v":8511.7638374999988},{"$f":"+'Bupa Global Elite'!H41","v":6825.9429}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Bupa Global Elite'!C54","v":11921.939985375002},{"$f":"+'Bupa Global Elite'!D54","v":8448.4842986250005},{"$f":"+'Bupa Global Elite'!E54","v":6763.5526927500005},{"$f":"+'Bupa Global Elite'!F54","v":5864.8879721249996},{"$f":"+'Bupa Global Elite'!G54","v":4469.4973338749996},{"$f":"+'Bupa Global Elite'!H54","v":3576.0122370000004}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Bupa Global Elite'!C68","v":6185.9122565625012},{"$f":"+'Bupa Global Elite'!D68","v":4383.6475134374996},{"$f":"+'Bupa Global Elite'!E68","v":3509.3905481250008},{"$f":"+'Bupa Global Elite'!F68","v":3043.1022496874998},{"$f":"+'Bupa Global Elite'!G68","v":2319.0788053124998},{"$f":"+'Bupa Global Elite'!H68","v":1855.4780475000002}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Bupa Global Elite'!C82","v":2099.4611295},{"$f":"+'Bupa Global Elite'!D82","v":1487.7833985},{"$f":"+'Bupa Global Elite'!E82","v":1191.0658830000002},{"$f":"+'Bupa Global Elite'!F82","v":1032.8104604999999},{"$f":"+'Bupa Global Elite'!G82","v":787.08129150000002},{"$f":"+'Bupa Global Elite'!H82","v":629.73800400000005}]
["Ahorros en tarifas de prima \n para Dependientes*",{"$f":"+'Bupa Global Elite'!C42","v":0},{"$f":"+'Bupa Global Elite'!D42","v":0},{"$f":"+'Bupa Global Elite'!E42","v":0},{"$f":"+'Bupa Global Elite'!F42","v":0},{"$f":"+'Bupa Global Elite'!G42","v":0},{"$f":"+'Bupa Global Elite'!H42","v":0}]
[]
["BUPA GLOBAL PREMIER HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",2000,3500,5000,10000,20000]
["Fuera del país de residencia",2000,3500,5000,10000,20000]
[{"$f":"IF('INGRESO DE DATOS'!R3=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,{"$f":"+'Bupa Global Premier'!C39","v":11039.762278124999},{"$f":"+'Bupa Global Premier'!D39","v":8874.9727368750009},{"$f":"+'Bupa Global Premier'!E39","v":8102.4269681249989},{"$f":"+'Bupa Global Premier'!F39","v":5943.4522874999993},{"$f":"+'Bupa Global Premier'!G39","v":4770.5118299999995}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Bupa Global Premier'!C51","v":5809.3365074062503},{"$f":"+'Bupa Global Premier'!D51","v":4661.9980505437507},{"$f":"+'Bupa Global Premier'!E51","v":4252.5487931062498},{"$f":"+'Bupa Global Premier'!F51","v":3108.292212375},{"$f":"+'Bupa Global Premier'!G51","v":2486.6337698999996}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Bupa Global Premier'!C64","v":3014.2783764843753},{"$f":"+'Bupa Global Premier'!D64","v":2418.9612526406254},{"$f":"+'Bupa Global Premier'!E64","v":2206.5111662343752},{"$f":"+'Bupa Global Premier'!F64","v":1612.7931290625002},{"$f":"+'Bupa Global Premier'!G64","v":1290.23450325}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Bupa Global Premier'!C77","v":1023.027812625},{"$f":"+'Bupa Global Premier'!D77","v":820.98078877500018},{"$f":"+'Bupa Global Premier'!E77","v":748.876517025},{"$f":"+'Bupa Global Premier'!F77","v":547.37221350000004},{"$f":"+'Bupa Global Premier'!G77","v":437.89777079999999}]
[]
["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]
[{"$f":"IF('INGRESO DE DATOS'!R3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"},"TARIFAS ANUALES"]
[null,{"$f":"+'Bupa Global Select'!C39","v":8241.9836231249992},{"$f":"+'Bupa Global Select'!D39","v":6637.0820906250001},{"$f":"+'Bupa Global Select'!E39","v":5847.0917399999989},{"$f":"+'Bupa Global Select'!F39","v":4294.523953124999},{"$f":"+'Bupa Global Select'!G39","v":3452.4191624999994}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Bupa Global Select'!C51","v":4326.5138202562503},{"$f":"+'Bupa Global Select'!D51","v":3475.9160080312504},{"$f":"+'Bupa Global Select'!E51","v":3057.2211221999996},{"$f":"+'Bupa Global Select'!F51","v":2234.36019515625},{"$f":"+'Bupa Global Select'!G51","v":1787.4881561250002}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Bupa Global Select'!C64","v":2244.8892463593756},{"$f":"+'Bupa Global Select'!D64","v":1803.5413249218752},{"$f":"+'Bupa Global Select'!E64","v":1586.2939784999999},{"$f":"+'Bupa Global Select'!F64","v":1159.337837109375},{"$f":"+'Bupa Global Select'!G64","v":927.47026968749992}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Bupa Global Select'!C77","v":761.90180482500011},{"$f":"+'Bupa Global Select'!D77","v":612.11099512500004},{"$f":"+'Bupa Global Select'!E77","v":538.37856240000008},{"$f":"+'Bupa Global Select'!F77","v":393.472235625},{"$f":"+'Bupa Global Select'!G77","v":314.77778849999999}]
[]
["BUPA GLOBAL MAJOR MEDICAL HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2"]
[" En el país de residencia ",10000,20000]
[" Fuera del país de residencia ",10000,20000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Bupa Global Major Medical'!C36","v":4789.2757499999989},{"$f":"'Bupa Global Major Medical'!D36","v":3706.4412000000002}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Bupa Global Major Medical'!C47","v":2496.5786475},{"$f":"'Bupa Global Major Medical'!D47","v":1922.676336}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Bupa Global Major Medical'!C59","v":1295.3945812499999},{"$f":"'Bupa Global Major Medical'!D59","v":997.61508000000015}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Bupa Global Major Medical'!C71","v":439.64906999999994},{"$f":"'Bupa Global Major Medical'!D71","v":338.58451200000007}]
[]
["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":8,"n_rows":1508,"n_cols":20,"rows_kept":1508,"cut":false,"hidden":true,"merged":[[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],[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],[531,0,531,1],[530,2,530,6],[603,0,603,6],[604,0,604,6],[605,0,605,1],[605,2,605,6],[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],[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],[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],[907,0,907,6],[908,0,908,6],[910,0,910,1],[909,2,909,6],[982,0,982,6],[984,0,984,1],[983,2,983,6],[1056,0,1056,6],[1057,0,1057,6],[1059,0,1059,1],[1058,2,1058,6],[1133,0,1133,6],[1134,0,1134,6],[1136,0,1136,1],[1135,2,1135,6],[1208,0,1208,6],[1210,0,1210,1],[1209,2,1209,6],[1282,0,1282,6],[1283,0,1283,6],[1285,0,1285,1],[1284,2,1284,6],[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]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,9.3333333333333338E-2,null,"Descuento de 24 años",{"$f":"'INGRESO DE DATOS'!R30","v":1},"Ultimate","Elite","Premier","Select","Major Medical"]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,0.27500000000000002,null,"Descuento de producto (%)",null,{"$f":"'INGRESO DE DATOS'!Q39","v":0},{"$f":"'INGRESO DE DATOS'!R39","v":0},{"$f":"'INGRESO DE DATOS'!S39","v":0},{"$f":"'INGRESO DE DATOS'!T39","v":0},{"$f":"'INGRESO DE DATOS'!U39","v":0}]
[null,null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,0.53,null,"Factor para el descuento combinado",null,{"$f":"'INGRESO DE DATOS'!Q47","v":1},{"$f":"'INGRESO DE DATOS'!R47","v":1},{"$f":"'INGRESO DE DATOS'!S47","v":1},{"$f":"'INGRESO DE DATOS'!T47","v":1},{"$f":"'INGRESO DE DATOS'!U47","v":1}]
["EDAD",null,1000,2000,3500,5000,10000,null,"TARIFAS BASE",null,null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"O6","v":9422.4750000000004},{"$f":"P6","v":6749.58},5616.2550000000001,4870.5599999999995,3712.0499999999997,2969.64,9422.4750000000004,6749.58,5616.2550000000001,4870.5599999999995,3712.0499999999997,2969.64,{"$f":"I6*$P$4","v":9422.4750000000004},{"$f":"J6*$P$4","v":6749.58},5616.2550000000001,4870.5599999999995,3712.0499999999997,2969.64]
[19,null,{"$f":"O7","v":9547.3050000000003},{"$f":"P7","v":6830.61},{"$f":"Q7","v":5675.3850000000002},{"$f":"R7","v":4923.12},{"$f":"S7","v":3750.375},{"$f":"T7","v":3000.2999999999997},9547.3050000000003,6830.61,5675.3850000000002,4923.12,3750.375,3000.2999999999997,{"$f":"I7*$P$4","v":9547.3050000000003},{"$f":"J7*$P$4","v":6830.61},{"$f":"K7*$P$4","v":5675.3850000000002},{"$f":"L7*$P$4","v":4923.12},{"$f":"M7*$P$4","v":3750.375},{"$f":"N7*$P$4","v":3000.2999999999997}]
[20,null,9674.3249999999989,6917.1149999999998,5738.8949999999995,4976.7749999999996,3790.89,3033.15,9674.3249999999989,6917.1149999999998,5738.8949999999995,4976.7749999999996,3790.89,3033.15,9674.3249999999989,6917.1149999999998,5738.8949999999995,4976.7749999999996,3790.89,3033.15]
[21,null,9805.7250000000004,7004.7150000000001,5803.5,5032.62,3834.69,3068.19,9805.7250000000004,7004.7150000000001,5803.5,5032.62,3834.69,3068.19,9805.7250000000004,7004.7150000000001,5803.5,5032.62,3834.69,3068.19]
[22,null,9941.5049999999992,7095.5999999999995,5870.2950000000001,5089.5599999999995,3877.395,3102.1349999999998,9941.5049999999992,7095.5999999999995,5870.2950000000001,5089.5599999999995,3877.395,3102.1349999999998,9941.5049999999992,7095.5999999999995,5870.2950000000001,5089.5599999999995,3877.395,3102.1349999999998]
[23,null,10084.949999999999,7187.58,5941.47,5151.9749999999995,3926.67,3141.5549999999998,10084.949999999999,7187.58,5941.47,5151.9749999999995,3926.67,3141.5549999999998,10084.949999999999,7187.58,5941.47,5151.9749999999995,3926.67,3141.5549999999998]
[24,null,10227.299999999999,7285.0349999999999,6012.6449999999995,5213.2950000000001,3972.66,3178.7849999999999,10227.299999999999,7285.0349999999999,6012.6449999999995,5213.2950000000001,3972.66,3178.7849999999999,10227.299999999999,7285.0349999999999,6012.6449999999995,5213.2950000000001,3972.66,3178.7849999999999]
[25,null,10375.125,7386.87,6086.01,5277.9,4021.9349999999999,3218.2049999999999,10375.125,7386.87,6086.01,5277.9,4021.9349999999999,3218.2049999999999,10375.125,7386.87,6086.01,5277.9,4021.9349999999999,3218.2049999999999]
[26,null,10588.65,7531.41,6194.415,5373.165,4093.11,3275.145,10588.65,7531.41,6194.415,5373.165,4093.11,3275.145,10588.65,7531.41,6194.415,5373.165,4093.11,3275.145]
[27,null,10810.934999999999,7682.5199999999995,6309.3899999999994,5469.5249999999996,4168.665,3335.37,10810.934999999999,7682.5199999999995,6309.3899999999994,5469.5249999999996,4168.665,3335.37,10810.934999999999,7682.5199999999995,6309.3899999999994,5469.5249999999996,4168.665,3335.37]
[28,null,11039.789999999999,7838.01,6426.5550000000003,5572.4549999999999,4245.3149999999996,3396.69,11039.789999999999,7838.01,6426.5550000000003,5572.4549999999999,4245.3149999999996,3396.69,11039.789999999999,7838.01,6426.5550000000003,5572.4549999999999,4245.3149999999996,3396.69]
[29,null,11279.594999999999,8000.07,6550.29,5679.7649999999994,4328.5349999999999,3463.4850000000001,11279.594999999999,8000.07,6550.29,5679.7649999999994,4328.5349999999999,3463.4850000000001,11279.594999999999,8000.07,6550.29,5679.7649999999994,4328.5349999999999,3463.4850000000001]
[30,null,11525.97,8171.9849999999997,6680.5950000000003,5792.55,4413.9449999999997,3531.375,11525.97,8171.9849999999997,6680.5950000000003,5792.55,4413.9449999999997,3531.375,11525.97,8171.9849999999997,6680.5950000000003,5792.55,4413.9449999999997,3531.375]
[31,null,11781.105,8346.09,6815.28,5908.62,4503.7349999999997,3603.645,11781.105,8346.09,6815.28,5908.62,4503.7349999999997,3603.645,11781.105,8346.09,6815.28,5908.62,4503.7349999999997,3603.645]
[32,null,12042.81,8527.86,6951.0599999999995,6026.88,4591.335,3673.7249999999999,12042.81,8527.86,6951.0599999999995,6026.88,4591.335,3673.7249999999999,12042.81,8527.86,6951.0599999999995,6026.88,4591.335,3673.7249999999999]
[33,null,12314.369999999999,8714.01,7095.5999999999995,6151.71,4688.79,3751.47,12314.369999999999,8714.01,7095.5999999999995,6151.71,4688.79,3751.47,12314.369999999999,8714.01,7095.5999999999995,6151.71,4688.79,3751.47]
[34,null,12593.594999999999,8906.73,7243.4250000000002,6280.92,4785.1499999999996,3828.12,12593.594999999999,8906.73,7243.4250000000002,6280.92,4785.1499999999996,3828.12,12593.594999999999,8906.73,7243.4250000000002,6280.92,4785.1499999999996,3828.12]
[35,null,12878.295,9104.9249999999993,7397.82,6415.6049999999996,4889.1750000000002,3911.3399999999997,12878.295,9104.9249999999993,7397.82,6415.6049999999996,4889.1750000000002,3911.3399999999997,12878.295,9104.9249999999993,7397.82,6415.6049999999996,4889.1750000000002,3911.3399999999997]
[36,null,13172.85,9309.69,7555.5,6550.29,4992.1049999999996,3994.56,13172.85,9309.69,7555.5,6550.29,4992.1049999999996,3994.56,13172.85,9309.69,7555.5,6550.29,4992.1049999999996,3994.56]
[37,null,13476.164999999999,9523.2150000000001,7717.5599999999995,6693.7349999999997,5099.415,4079.97,13476.164999999999,9523.2150000000001,7717.5599999999995,6693.7349999999997,5099.415,4079.97,13476.164999999999,9523.2150000000001,7717.5599999999995,6693.7349999999997,5099.415,4079.97]
[38,null,13786.05,9737.8349999999991,7886.19,6840.4650000000001,5211.1049999999996,4169.76,13786.05,9737.8349999999991,7886.19,6840.4650000000001,5211.1049999999996,4169.76,13786.05,9737.8349999999991,7886.19,6840.4650000000001,5211.1049999999996,4169.76]
[39,null,14105.789999999999,9962.31,8059.2,6988.29,5323.8899999999994,4259.55,14105.789999999999,9962.31,8059.2,6988.29,5323.8899999999994,4259.55,14105.789999999999,9962.31,8059.2,6988.29,5323.8899999999994,4259.55]
[40,null,14432.1,10191.164999999999,8236.59,7141.59,5443.2449999999999,4354.8149999999996,14432.1,10191.164999999999,8236.59,7141.59,5443.2449999999999,4354.8149999999996,14432.1,10191.164999999999,8236.59,7141.59,5443.2449999999999,4354.8149999999996]
[41,null,14768.264999999999,10426.59,8420.5499999999993,7301.46,5564.79,4452.2699999999995,14768.264999999999,10426.59,8420.5499999999993,7301.46,5564.79,4452.2699999999995,14768.264999999999,10426.59,8420.5499999999993,7301.46,5564.79,4452.2699999999995]
[42,null,15109.904999999999,10666.395,8608.89,7464.6149999999998,5688.5249999999996,4550.82,15109.904999999999,10666.395,8608.89,7464.6149999999998,5688.5249999999996,4550.82,15109.904999999999,10666.395,8608.89,7464.6149999999998,5688.5249999999996,4550.82]
[43,null,15459.21,10914.96,8802.7049999999999,7632.15,5816.6399999999994,4653.75,15459.21,10914.96,8802.7049999999999,7632.15,5816.6399999999994,4653.75,15459.21,10914.96,8802.7049999999999,7632.15,5816.6399999999994,4653.75]
[44,null,15818.369999999999,11165.715,8998.7099999999991,7804.0649999999996,5946.9449999999997,4757.7749999999996,15818.369999999999,11165.715,8998.7099999999991,7804.0649999999996,5946.9449999999997,4757.7749999999996,15818.369999999999,11165.715,8998.7099999999991,7804.0649999999996,5946.9449999999997,4757.7749999999996]
[45,null,16185.195,11426.324999999999,9203.4750000000004,7978.17,6079.44,4863.99,16185.195,11426.324999999999,9203.4750000000004,7978.17,6079.44,4863.99,16185.195,11426.324999999999,9203.4750000000004,7978.17,6079.44,4863.99]
[46,null,16559.685000000001,11690.22,9411.5249999999996,8162.13,6217.41,4974.585,16559.685000000001,11690.22,9411.5249999999996,8162.13,6217.41,4974.585,16559.685000000001,11690.22,9411.5249999999996,8162.13,6217.41,4974.585]
[47,null,16942.935000000001,11962.875,9622.86,8342.8050000000003,6358.665,5087.37,16942.935000000001,11962.875,9622.86,8342.8050000000003,6358.665,5087.37,16942.935000000001,11962.875,9622.86,8342.8050000000003,6358.665,5087.37]
[48,null,17333.849999999999,12237.72,9839.67,8531.1450000000004,6499.92,5200.1549999999997,17333.849999999999,12237.72,9839.67,8531.1450000000004,6499.92,5200.1549999999997,17333.849999999999,12237.72,9839.67,8531.1450000000004,6499.92,5200.1549999999997]
[49,null,17733.524999999998,12522.42,10063.049999999999,8726.0550000000003,6647.7449999999999,5318.415,17733.524999999998,12522.42,10063.049999999999,8726.0550000000003,6647.7449999999999,5318.415,17733.524999999998,12522.42,10063.049999999999,8726.0550000000003,6647.7449999999999,5318.415]
[50,null,18138.674999999999,12809.31,10291.905000000001,8924.25,6799.95,5439.96,18138.674999999999,12809.31,10291.905000000001,8924.25,6799.95,5439.96,18138.674999999999,12809.31,10291.905000000001,8924.25,6799.95,5439.96]
[51,null,18554.774999999998,13103.865,10526.235000000001,9126.8249999999989,6953.25,5562.5999999999995,18554.774999999998,13103.865,10526.235000000001,9126.8249999999989,6953.25,5562.5999999999995,18554.774999999998,13103.865,10526.235000000001,9126.8249999999989,6953.25,5562.5999999999995]
[52,null,18976.349999999999,13404.99,10759.47,9329.4,7109.835,5688.5249999999996,18976.349999999999,13404.99,10759.47,9329.4,7109.835,5688.5249999999996,18976.349999999999,13404.99,10759.47,9329.4,7109.835,5688.5249999999996]
[53,null,19407.78,13714.875,11004.75,9541.83,7270.8,5816.6399999999994,19407.78,13714.875,11004.75,9541.83,7270.8,5816.6399999999994,19407.78,13714.875,11004.75,9541.83,7270.8,5816.6399999999994]
[54,null,19846.875,14026.949999999999,11250.029999999999,9754.26,7433.9549999999999,5948.04,19846.875,14026.949999999999,11250.029999999999,9754.26,7433.9549999999999,5948.04,19846.875,14026.949999999999,11250.029999999999,9754.26,7433.9549999999999,5948.04]
[55,null,20294.73,14344.5,11504.07,9974.3549999999996,7600.3949999999995,6080.5349999999999,20294.73,14344.5,11504.07,9974.3549999999996,7600.3949999999995,6080.5349999999999,20294.73,14344.5,11504.07,9974.3549999999996,7600.3949999999995,6080.5349999999999]
[56,null,20746.965,14668.619999999999,11760.3,10197.735000000001,7771.2150000000001,6217.41,20746.965,14668.619999999999,11760.3,10197.735000000001,7771.2150000000001,6217.41,20746.965,14668.619999999999,11760.3,10197.735000000001,7771.2150000000001,6217.41]
[57,null,21211.244999999999,14999.31,12023.1,10423.305,7943.13,6355.38,21211.244999999999,14999.31,12023.1,10423.305,7943.13,6355.38,21211.244999999999,14999.31,12023.1,10423.305,7943.13,6355.38]
[58,null,21683.19,15335.475,12290.279999999999,10656.539999999999,8119.4250000000002,6495.54,21683.19,15335.475,12290.279999999999,10656.539999999999,8119.4250000000002,6495.54,21683.19,15335.475,12290.279999999999,10656.539999999999,8119.4250000000002,6495.54]
[59,null,22160.61,15678.21,12560.744999999999,10891.965,8297.91,6638.9849999999997,22160.61,15678.21,12560.744999999999,10891.965,8297.91,6638.9849999999997,22160.61,15678.21,12560.744999999999,10891.965,8297.91,6638.9849999999997]
[60,null,22646.79,16027.514999999999,12838.875,11131.77,8481.869999999999,6785.7150000000001,22646.79,16027.514999999999,12838.875,11131.77,8481.869999999999,6785.7150000000001,22646.79,16027.514999999999,12838.875,11131.77,8481.869999999999,6785.7150000000001]
[61,null,25203.614999999998,17860.544999999998,14298.51,12398.684999999999,9448.7549999999992,7559.88,25203.614999999998,17860.544999999998,14298.51,12398.684999999999,9448.7549999999992,7559.88,25203.614999999998,17860.544999999998,14298.51,12398.684999999999,9448.7549999999992,7559.88]
[62,null,27958.634999999998,19845.78,15884.07,13772.91,10493.385,8395.3649999999998,27958.634999999998,19845.78,15884.07,13772.91,10493.385,8395.3649999999998,27958.634999999998,19845.78,15884.07,13772.91,10493.385,8395.3649999999998]
[63,null,30916.23,21977.744999999999,17590.079999999998,15252.254999999999,11622.33,9298.74,30916.23,21977.744999999999,17590.079999999998,15252.254999999999,11622.33,9298.74,30916.23,21977.744999999999,17590.079999999998,15252.254999999999,11622.33,9298.74]
[64,null,34072.019999999997,24260.82,19419.825000000001,16840.005000000001,12832.305,10266.719999999999,34072.019999999997,24260.82,19419.825000000001,16840.005000000001,12832.305,10266.719999999999,34072.019999999997,24260.82,19419.825000000001,16840.005000000001,12832.305,10266.719999999999]
[65,null,37428.195,26693.91,21375.494999999999,18533.97,14122.215,11298.21,37428.195,26693.91,21375.494999999999,18533.97,14122.215,11298.21,37428.195,26693.91,21375.494999999999,18533.97,14122.215,11298.21]
[66,null,40985.85,29274.825000000001,23454.899999999998,20339.625,15497.535,12398.684999999999,40985.85,29274.825000000001,23454.899999999998,20339.625,15497.535,12398.684999999999,40985.85,29274.825000000001,23454.899999999998,20339.625,15497.535,12398.684999999999]
[67,null,44744.985000000001,32005.755000000001,25656.945,22248.21,16951.695,13561.574999999999,44744.985000000001,32005.755000000001,25656.945,22248.21,16951.695,13561.574999999999,44744.985000000001,32005.755000000001,25656.945,22248.21,16951.695,13561.574999999999]
[68,null,48703.409999999996,34887.794999999998,27981.63,24263.01,18486.884999999998,14790.164999999999,48703.409999999996,34887.794999999998,27981.63,24263.01,18486.884999999998,14790.164999999999,48703.409999999996,34887.794999999998,27981.63,24263.01,18486.884999999998,14790.164999999999]
[69,null,52861.125,37918.754999999997,30433.334999999999,26388.404999999999,20106.39,16085.55,52861.125,37918.754999999997,30433.334999999999,26388.404999999999,20106.39,16085.55,52861.125,37918.754999999997,30433.334999999999,26388.404999999999,20106.39,16085.55]
[70,null,57221.415000000001,41100.824999999997,33006.584999999999,28620.014999999999,21808.02,17446.634999999998,57221.415000000001,41100.824999999997,33006.584999999999,28620.014999999999,21808.02,17446.634999999998,57221.415000000001,41100.824999999997,33006.584999999999,28620.014999999999,21808.02,17446.634999999998]
[71,null,61783.184999999998,44430.720000000001,35704.665000000001,30960.03,23590.68,18873.419999999998,61783.184999999998,44430.720000000001,35704.665000000001,30960.03,23590.68,18873.419999999998,61783.184999999998,44430.720000000001,35704.665000000001,30960.03,23590.68,18873.419999999998]
[72,null,66542.054999999993,47913.915000000001,38525.385000000002,33405.165000000001,25453.274999999998,20362.62,66542.054999999993,47913.915000000001,38525.385000000002,33405.165000000001,25453.274999999998,20362.62,66542.054999999993,47913.915000000001,38525.385000000002,33405.165000000001,25453.274999999998,20362.62]
[73,null,71502.404999999999,51542.744999999995,41468.745000000003,35957.61,27397.994999999999,21918.614999999998,71502.404999999999,51542.744999999995,41468.745000000003,35957.61,27397.994999999999,21918.614999999998,71502.404999999999,51542.744999999995,41468.745000000003,35957.61,27397.994999999999,21918.614999999998]
[74,null,76664.235000000001,55322.684999999998,44539.125,38620.65,29427.03,23542.5,76664.235000000001,55322.684999999998,44539.125,38620.65,29427.03,23542.5,76664.235000000001,55322.684999999998,44539.125,38620.65,29427.03,23542.5]
[75,null,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999]
[76,null,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999]
[77,null,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999]
[78,null,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999]
[79,null,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999]
[80,null,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999]
[81,null,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999]
[82,null,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999]
[83,null,{"$f":"O71","v":82026.45},59253.735000000001,47732.144999999997,41387.714999999997,{"$f":"S71","v":31534.904999999999},25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,{"$f":"I71*$P$4","v":82026.45},59253.735000000001,47732.144999999997,41387.714999999997,{"$f":"M71*$P$4","v":31534.904999999999},25228.799999999999]
[84,"o más",82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999,82026.45,59253.735000000001,47732.144999999997,41387.714999999997,31534.904999999999,25228.799999999999]
[1,"Hijo",4242.03,3037.5299999999997,2528.355,2192.19,1672.0650000000001,1338.09,4242.03,3037.5299999999997,2528.355,2192.19,1672.0650000000001,1338.09,4242.03,3037.5299999999997,2528.355,2192.19,1672.0650000000001,1338.09]
[2,"Hijos",7208.3850000000002,5164.0199999999995,4296.78,3725.19,2840.43,2273.2199999999998,7208.3850000000002,5164.0199999999995,4296.78,3725.19,2840.43,2273.2199999999998,7208.3850000000002,5164.0199999999995,4296.78,3725.19,2840.43,2273.2199999999998]
[3,"Hijos o más",10175.834999999999,7289.415,6067.3949999999995,5259.2849999999999,4008.7950000000001,3207.2550000000001,10175.834999999999,7289.415,6067.3949999999995,5259.2849999999999,4008.7950000000001,3207.2550000000001,10175.834999999999,7289.415,6067.3949999999995,5259.2849999999999,4008.7950000000001,3207.2550000000001]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$2","v":879.43100000000004},629.96080000000006,524.18380000000002,454.5856,346.45799999999997,277.16640000000001]
[19,null,{"$f":"C7*$K$2","v":891.08180000000004},637.52359999999999,529.70260000000007,459.49119999999999,350.03500000000003,280.02799999999996]
[20,null,{"$f":"C8*$K$2","v":902.9369999999999},645.59739999999999,535.63019999999995,464.49899999999997,353.81639999999999,283.09399999999999]
[21,null,{"$f":"C9*$K$2","v":915.20100000000002},653.77340000000004,541.66,469.71120000000002,357.90440000000001,286.36440000000005]
[22,null,{"$f":"C10*$K$2","v":927.87379999999996},662.25599999999997,547.89420000000007,475.0256,361.89019999999999,289.5326]
[23,null,{"$f":"C11*$K$2","v":941.26199999999994},670.84080000000006,554.5372000000001,480.851,366.48920000000004,293.21179999999998]
[24,null,{"$f":"C12*$K$2","v":954.548},679.9366,561.18020000000001,486.57420000000002,370.78160000000003,296.6866]
[25,null,{"$f":"C13*$K$2","v":968.34500000000003},689.44119999999998,568.02760000000001,492.60399999999998,375.38060000000002,300.36579999999998]
[26,null,{"$f":"C14*$K$2","v":988.274},702.9316,578.1454,501.49540000000002,382.02360000000004,305.68020000000001]
[27,null,{"$f":"C15*$K$2","v":1009.0205999999999},717.03520000000003,588.87639999999999,510.48899999999998,389.0754,311.30119999999999]
[28,null,{"$f":"C16*$K$2","v":1030.3804},731.5476000000001,599.81180000000006,520.09580000000005,396.2294,317.02440000000001]
[29,null,{"$f":"C17*$K$2","v":1052.7621999999999},746.67319999999995,611.36040000000003,530.1114,403.9966,323.2586]
[30,null,{"$f":"C18*$K$2","v":1075.7572},762.71860000000004,623.5222,540.63800000000003,411.96819999999997,329.59500000000003]
[31,null,{"$f":"C19*$K$2","v":1099.5698},778.96840000000009,636.09280000000001,551.47120000000007,420.34859999999998,336.34020000000004]
[32,null,{"$f":"C20*$K$2","v":1123.9956},795.93360000000007,648.76559999999995,562.50880000000006,428.52460000000002,342.88100000000003]
[33,null,{"$f":"C21*$K$2","v":1149.3411999999998},813.30760000000009,662.25599999999997,574.15960000000007,437.62040000000002,350.13720000000001]
[34,null,{"$f":"C22*$K$2","v":1175.4022},831.29480000000001,676.053,586.2192,446.61399999999998,357.2912]
[35,null,{"$f":"C23*$K$2","v":1201.9742000000001},849.79300000000001,690.46320000000003,598.78980000000001,456.32300000000004,365.05840000000001]
[36,null,{"$f":"C24*$K$2","v":1229.4660000000001},868.90440000000012,705.18000000000006,611.36040000000003,465.9298,372.82560000000001]
[37,null,{"$f":"C25*$K$2","v":1257.7754},888.8334000000001,720.30560000000003,624.74860000000001,475.94540000000001,380.79719999999998]
[38,null,{"$f":"C26*$K$2","v":1286.6980000000001},908.8646,736.0444,638.4434,486.3698,389.17760000000004]
[39,null,{"$f":"C27*$K$2","v":1316.5403999999999},929.81560000000002,752.19200000000001,652.24040000000002,496.89639999999997,397.55800000000005]
[40,null,{"$f":"C28*$K$2","v":1346.9960000000001},951.17539999999997,768.74840000000006,666.54840000000002,508.03620000000001,406.44939999999997]
[41,null,{"$f":"C29*$K$2","v":1378.3714},973.14840000000004,785.91800000000001,681.46960000000001,519.38040000000001,415.54519999999997]
[42,null,{"$f":"C30*$K$2","v":1410.2577999999999},995.53020000000004,803.49639999999999,696.69740000000002,530.92899999999997,424.7432]
[43,null,{"$f":"C31*$K$2","v":1442.8596},1018.7296,821.58580000000006,712.33399999999995,542.88639999999998,434.35]
[44,null,{"$f":"C32*$K$2","v":1476.3812},1042.1334000000002,839.87959999999998,728.37940000000003,555.04819999999995,444.05899999999997]
[45,null,{"$f":"C33*$K$2","v":1510.6182000000001},1066.4569999999999,858.9910000000001,744.62920000000008,567.4144,453.97239999999999]
[46,null,{"$f":"C34*$K$2","v":1545.5706000000002},1091.0871999999999,878.40899999999999,761.79880000000003,580.29160000000002,464.2946]
[47,null,{"$f":"C35*$K$2","v":1581.3406000000002},1116.5350000000001,898.13360000000011,778.66180000000008,593.47540000000004,474.82120000000003]
[48,null,{"$f":"C36*$K$2","v":1617.826},1142.1872000000001,918.36920000000009,796.24020000000007,606.65920000000006,485.34780000000001]
[49,null,{"$f":"C37*$K$2","v":1655.1289999999999},1168.7592,939.21799999999996,814.43180000000007,620.45619999999997,496.3854]
[50,null,{"$f":"C38*$K$2","v":1692.943},1195.5355999999999,960.57780000000014,832.93000000000006,634.66200000000003,507.7296]
[51,null,{"$f":"C39*$K$2","v":1731.7789999999998},1223.0273999999999,982.44860000000006,851.83699999999999,648.97,519.17599999999993]
[52,null,{"$f":"C40*$K$2","v":1771.126},1251.1324,1004.2171999999999,870.74400000000003,663.58460000000002,530.92899999999997]
[53,null,{"$f":"C41*$K$2","v":1811.3928000000001},1280.0550000000001,1027.1100000000001,890.57080000000008,678.60800000000006,542.88639999999998]
[54,null,{"$f":"C42*$K$2","v":1852.375},1309.182,1050.0028,910.39760000000001,693.83580000000006,555.15039999999999]
[55,null,{"$f":"C43*$K$2","v":1894.1748},1338.8200000000002,1073.7131999999999,930.93979999999999,709.37019999999995,567.51660000000004]
[56,null,{"$f":"C44*$K$2","v":1936.3834000000002},1369.0711999999999,1097.6279999999999,951.78860000000009,725.3134,580.29160000000002]
[57,null,{"$f":"C45*$K$2","v":1979.7162000000001},1399.9356,1122.1560000000002,972.84180000000003,741.35880000000009,593.16880000000003]
[58,null,{"$f":"C46*$K$2","v":2023.7644},1431.3110000000001,1147.0927999999999,994.61039999999991,757.8130000000001,606.25040000000001]
[59,null,{"$f":"C47*$K$2","v":2068.3236000000002},1463.2996000000001,1172.3362,1016.5834000000001,774.47159999999997,619.6386]
[60,null,{"$f":"C48*$K$2","v":2113.7004000000002},1495.9014,1198.2950000000001,1038.9652000000001,791.64119999999991,633.3334000000001]
[61,null,{"$f":"C49*$K$2","v":2352.3373999999999},1666.9841999999999,1334.5276000000001,1157.2106000000001,881.88379999999995,705.58879999999999]
[62,null,{"$f":"C50*$K$2","v":2609.4726000000001},1852.2728,1482.5132000000001,1285.4716000000001,979.38260000000002,783.56740000000002]
[63,null,{"$f":"C51*$K$2","v":2885.5147999999999},2051.2561999999998,1641.7407999999998,1423.5437999999999,1084.7508,867.88240000000008]
[64,null,{"$f":"C52*$K$2","v":3180.0551999999998},2264.3432000000003,1812.5170000000001,1571.7338000000002,1197.6818000000001,958.22720000000004]
[65,null,{"$f":"C53*$K$2","v":3493.2982000000002},2491.4315999999999,1995.0462,1729.8372000000002,1318.0734,1054.4995999999999]
[66,null,{"$f":"C54*$K$2","v":3825.346},2732.317,2189.1239999999998,1898.365,1446.4366,1157.2106000000001]
[67,null,{"$f":"C55*$K$2","v":4176.1986000000006},2987.2038000000002,2394.6482000000001,2076.4996000000001,1582.1582000000001,1265.7469999999998]
[68,null,{"$f":"C56*$K$2","v":4545.6516000000001},3256.1941999999999,2611.6188000000002,2264.5475999999999,1725.4425999999999,1380.4153999999999]
[69,null,{"$f":"C57*$K$2","v":4933.7049999999999},3539.0837999999999,2840.4446000000003,2462.9178000000002,1876.5964000000001,1501.318]
[70,null,{"$f":"C58*$K$2","v":5340.6654000000008},3836.0769999999998,3080.6145999999999,2671.2013999999999,2035.4152000000001,1628.3525999999999]
[71,null,{"$f":"C59*$K$2","v":5766.4305999999997},4146.8672000000006,3332.4354000000003,2889.6028000000001,2201.7968000000001,1761.5192]
[72,null,{"$f":"C60*$K$2","v":6210.5917999999992},4471.9654,3595.7026000000005,3117.8154000000004,2375.6390000000001,1900.5111999999999]
[73,null,{"$f":"C61*$K$2","v":6673.5578000000005},4810.6561999999994,3870.4162000000006,3356.0436000000004,2557.1462000000001,2045.7374]
[74,null,{"$f":"C62*$K$2","v":7155.3286000000007},5163.4506000000001,4156.9850000000006,3604.5940000000005,2746.5228000000002,2197.3000000000002]
[75,null,{"$f":"C63*$K$2","v":7655.8019999999997},5530.3486000000003,4455.0001999999995,3862.8534,2943.2577999999999,2354.6880000000001]
[76,null,{"$f":"C64*$K$2","v":7655.8019999999997},5530.3486000000003,4455.0001999999995,3862.8534,2943.2577999999999,2354.6880000000001]
[77,null,{"$f":"C65*$K$2","v":7655.8019999999997},5530.3486000000003,4455.0001999999995,3862.8534,2943.2577999999999,2354.6880000000001]
[78,null,{"$f":"C66*$K$2","v":7655.8019999999997},5530.3486000000003,4455.0001999999995,3862.8534,2943.2577999999999,2354.6880000000001]
[79,null,{"$f":"C67*$K$2","v":7655.8019999999997},5530.3486000000003,4455.0001999999995,3862.8534,2943.2577999999999,2354.6880000000001]
[80,null,{"$f":"C68*$K$2","v":7655.8019999999997},5530.3486000000003,4455.0001999999995,3862.8534,2943.2577999999999,2354.6880000000001]
[81,null,{"$f":"C69*$K$2","v":7655.8019999999997},5530.3486000000003,4455.0001999999995,3862.8534,2943.2577999999999,2354.6880000000001]
[82,null,{"$f":"C70*$K$2","v":7655.8019999999997},5530.3486000000003,4455.0001999999995,3862.8534,2943.2577999999999,2354.6880000000001]
[83,null,{"$f":"C71*$K$2","v":7655.8019999999997},5530.3486000000003,4455.0001999999995,3862.8534,2943.2577999999999,2354.6880000000001]
[84,"o más",{"$f":"C72*$K$2","v":7655.8019999999997},5530.3486000000003,4455.0001999999995,3862.8534,2943.2577999999999,2354.6880000000001]
[1,"Hijo",{"$f":"C73*$K$2","v":395.9228},283.50279999999998,235.97980000000001,204.60440000000003,156.05940000000001,124.8884]
[2,"Hijos",{"$f":"C74*$K$2","v":672.7826},481.97519999999997,401.03280000000001,347.68440000000004,265.10680000000002,212.16719999999998]
[3,"Hijos o más",{"$f":"C75*$K$2","v":949.74459999999999},680.34540000000004,566.29020000000003,490.86660000000001,374.1542,299.34380000000004]
[]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE COND ESCUENTO"]
[18,null,{"$f":"N156","v":5458.5749999999998},{"$f":"O156","v":4554.1049999999996},{"$f":"P156","v":3949.665},{"$f":"Q156","v":2886.42},{"$f":"R156","v":2309.355},null,5458.5749999999998,4554.1049999999996,3949.665,2886.42,2309.355,{"$f":"I156*$Q$4","v":5458.5749999999998},{"$f":"J156*$Q$4","v":4554.1049999999996},{"$f":"K156*$Q$4","v":3949.665},{"$f":"L156*$Q$4","v":2886.42},{"$f":"M156*$Q$4","v":2309.355}]
[19,null,{"$f":"N157","v":5527.5599999999995},{"$f":"O157","v":4603.38},{"$f":"P157","v":3987.99},{"$f":"Q157","v":2915.9850000000001},{"$f":"R157","v":2333.4450000000002},null,5527.5599999999995,4603.38,3987.99,2915.9850000000001,2333.4450000000002,{"$f":"I157*$Q$4","v":5527.5599999999995},{"$f":"J157*$Q$4","v":4603.38},{"$f":"K157*$Q$4","v":3987.99},{"$f":"L157*$Q$4","v":2915.9850000000001},{"$f":"M157*$Q$4","v":2333.4450000000002}]
[20,null,5595.45,4652.6549999999997,4027.41,2943.36,2355.3449999999998,null,5595.45,4652.6549999999997,4027.41,2943.36,2355.3449999999998,5595.45,4652.6549999999997,4027.41,2943.36,2355.3449999999998]
[21,null,5665.53,4705.2150000000001,4069.02,2974.02,2379.4349999999999,null,5665.53,4705.2150000000001,4069.02,2974.02,2379.4349999999999,5665.53,4705.2150000000001,4069.02,2974.02,2379.4349999999999]
[22,null,5737.8,4758.87,4111.7249999999995,3003.585,2403.5250000000001,null,5737.8,4758.87,4111.7249999999995,3003.585,2403.5250000000001,5737.8,4758.87,4111.7249999999995,3003.585,2403.5250000000001]
[23,null,5814.45,4816.9049999999997,4157.7150000000001,3038.625,2430.9,null,5814.45,4816.9049999999997,4157.7150000000001,3038.625,2430.9,5814.45,4816.9049999999997,4157.7150000000001,3038.625,2430.9]
[24,null,5894.3850000000002,4877.13,4203.7049999999999,3072.5699999999997,2458.2750000000001,null,5894.3850000000002,4877.13,4203.7049999999999,3072.5699999999997,2458.2750000000001,5894.3850000000002,4877.13,4203.7049999999999,3072.5699999999997,2458.2750000000001]
[25,null,5974.32,4935.165,4250.79,3106.5149999999999,2485.65,null,5974.32,4935.165,4250.79,3106.5149999999999,2485.65,5974.32,4935.165,4250.79,3106.5149999999999,2485.65]
[26,null,6092.58,5023.8599999999997,4320.87,3157.98,2527.2599999999998,null,6092.58,5023.8599999999997,4320.87,3157.98,2527.2599999999998,6092.58,5023.8599999999997,4320.87,3157.98,2527.2599999999998]
[27,null,6214.125,5115.84,4397.5199999999995,3213.8249999999998,2571.06,null,6214.125,5115.84,4397.5199999999995,3213.8249999999998,2571.06,6214.125,5115.84,4397.5199999999995,3213.8249999999998,2571.06]
[28,null,6341.1449999999995,5213.2950000000001,4473.0749999999998,3269.67,2615.9549999999999,null,6341.1449999999995,5213.2950000000001,4473.0749999999998,3269.67,2615.9549999999999,6341.1449999999995,5213.2950000000001,4473.0749999999998,3269.67,2615.9549999999999]
[29,null,6473.6399999999994,5310.75,4554.1049999999996,3328.7999999999997,2663.04,null,6473.6399999999994,5310.75,4554.1049999999996,3328.7999999999997,2663.04,6473.6399999999994,5310.75,4554.1049999999996,3328.7999999999997,2663.04]
[30,null,6610.5149999999994,5415.87,4640.6099999999997,3391.2149999999997,2713.41,null,6610.5149999999994,5415.87,4640.6099999999997,3391.2149999999997,2713.41,6610.5149999999994,5415.87,4640.6099999999997,3391.2149999999997,2713.41]
[31,null,6751.7699999999995,5525.37,4724.9250000000002,3453.63,2763.7799999999997,null,6751.7699999999995,5525.37,4724.9250000000002,3453.63,2763.7799999999997,6751.7699999999995,5525.37,4724.9250000000002,3453.63,2763.7799999999997]
[32,null,6898.5,5634.87,4818,3521.52,2817.4349999999999,null,6898.5,5634.87,4818,3521.52,2817.4349999999999,6898.5,5634.87,4818,3521.52,2817.4349999999999]
[33,null,7048.5149999999994,5753.13,4912.17,3590.5050000000001,2873.2799999999997,null,7048.5149999999994,5753.13,4912.17,3590.5050000000001,2873.2799999999997,7048.5149999999994,5753.13,4912.17,3590.5050000000001,2873.2799999999997]
[34,null,7206.1949999999997,5873.58,5012.91,3663.87,2931.3150000000001,null,7206.1949999999997,5873.58,5012.91,3663.87,2931.3150000000001,7206.1949999999997,5873.58,5012.91,3663.87,2931.3150000000001]
[35,null,7367.16,5997.3149999999996,5113.6499999999996,3737.2350000000001,2990.4449999999997,null,7367.16,5997.3149999999996,5113.6499999999996,3737.2350000000001,2990.4449999999997,7367.16,5997.3149999999996,5113.6499999999996,3737.2350000000001,2990.4449999999997]
[36,null,7532.5050000000001,6125.43,5217.6750000000002,3811.6949999999997,3049.5749999999998,null,7532.5050000000001,6125.43,5217.6750000000002,3811.6949999999997,3049.5749999999998,7532.5050000000001,6125.43,5217.6750000000002,3811.6949999999997,3049.5749999999998]
[37,null,7703.3249999999998,6257.9250000000002,5335.9349999999995,3900.39,3120.75,null,7703.3249999999998,6257.9250000000002,5335.9349999999995,3900.39,3120.75,7703.3249999999998,6257.9250000000002,5335.9349999999995,3900.39,3120.75]
[38,null,7877.4299999999994,6394.8,5471.7150000000001,3998.94,3199.59,null,7877.4299999999994,6394.8,5471.7150000000001,3998.94,3199.59,7877.4299999999994,6394.8,5471.7150000000001,3998.94,3199.59]
[39,null,8060.2950000000001,6537.15,5611.875,4101.87,3281.7150000000001,null,8060.2950000000001,6537.15,5611.875,4101.87,3281.7150000000001,8060.2950000000001,6537.15,5611.875,4101.87,3281.7150000000001]
[40,null,8243.16,6680.5950000000003,5754.2249999999995,4206.99,3366.0299999999997,null,8243.16,6680.5950000000003,5754.2249999999995,4206.99,3366.0299999999997,8243.16,6680.5950000000003,5754.2249999999995,4206.99,3366.0299999999997]
[41,null,8433.69,6827.3249999999998,5902.05,4315.3949999999995,3452.5349999999999,null,8433.69,6827.3249999999998,5902.05,4315.3949999999995,3452.5349999999999,8433.69,6827.3249999999998,5902.05,4315.3949999999995,3452.5349999999999]
[42,null,8630.7899999999991,6980.625,6053.16,4424.8949999999995,3540.1349999999998,null,8630.7899999999991,6980.625,6053.16,4424.8949999999995,3540.1349999999998,8630.7899999999991,6980.625,6053.16,4424.8949999999995,3540.1349999999998]
[43,null,8826.7950000000001,7137.21,6207.5550000000003,4536.585,3629.9249999999997,null,8826.7950000000001,7137.21,6207.5550000000003,4536.585,3629.9249999999997,8826.7950000000001,7137.21,6207.5550000000003,4536.585,3629.9249999999997]
[44,null,9032.6550000000007,7297.08,6365.2349999999997,4652.6549999999997,3723,null,9032.6550000000007,7297.08,6365.2349999999997,4652.6549999999997,3723,9032.6550000000007,7297.08,6365.2349999999997,4652.6549999999997,3723]
[45,null,9243.99,7461.33,6528.3899999999994,4772.01,3818.2649999999999,null,9243.99,7461.33,6528.3899999999994,4772.01,3818.2649999999999,9243.99,7461.33,6528.3899999999994,4772.01,3818.2649999999999]
[46,null,9457.5149999999994,7629.96,6695.9250000000002,4892.46,3914.625,null,9457.5149999999994,7629.96,6695.9250000000002,4892.46,3914.625,9457.5149999999994,7629.96,6695.9250000000002,4892.46,3914.625]
[47,null,9678.7049999999999,7801.875,6865.65,5017.29,4014.27,null,9678.7049999999999,7801.875,6865.65,5017.29,4014.27,9678.7049999999999,7801.875,6865.65,5017.29,4014.27]
[48,null,9900.99,7978.17,7040.8499999999995,5145.4049999999997,4117.2,null,9900.99,7978.17,7040.8499999999995,5145.4049999999997,4117.2,9900.99,7978.17,7040.8499999999995,5145.4049999999997,4117.2]
[49,null,10128.75,8157.75,7218.24,5273.5199999999995,4219.0349999999999,null,10128.75,8157.75,7218.24,5273.5199999999995,4219.0349999999999,10128.75,8157.75,7218.24,5273.5199999999995,4219.0349999999999]
[50,null,10363.08,8343.9,7397.82,5408.2049999999999,4327.4399999999996,null,10363.08,8343.9,7397.82,5408.2049999999999,4327.4399999999996,10363.08,8343.9,7397.82,5408.2049999999999,4327.4399999999996]
[51,null,10601.789999999999,8532.24,7582.875,5542.8899999999994,4434.75,null,10601.789999999999,8532.24,7582.875,5542.8899999999994,4434.75,10601.789999999999,8532.24,7582.875,5542.8899999999994,4434.75]
[52,null,10845.975,8724.9599999999991,7773.4049999999997,5680.86,4545.3450000000003,null,10845.975,8724.9599999999991,7773.4049999999997,5680.86,4545.3450000000003,10845.975,8724.9599999999991,7773.4049999999997,5680.86,4545.3450000000003]
[53,null,11093.445,8923.1550000000007,7967.22,5822.1149999999998,4658.13,null,11093.445,8923.1550000000007,7967.22,5822.1149999999998,4658.13,11093.445,8923.1550000000007,7967.22,5822.1149999999998,4658.13]
[54,null,11344.199999999999,9123.5399999999991,8163.2249999999995,5965.5599999999995,4773.1049999999996,null,11344.199999999999,9123.5399999999991,8163.2249999999995,5965.5599999999995,4773.1049999999996,11344.199999999999,9123.5399999999991,8163.2249999999995,5965.5599999999995,4773.1049999999996]
[55,null,11603.715,9326.1149999999998,8363.61,6113.3850000000002,4891.3649999999998,null,11603.715,9326.1149999999998,8363.61,6113.3850000000002,4891.3649999999998,11603.715,9326.1149999999998,8363.61,6113.3850000000002,4891.3649999999998]
[56,null,11866.514999999999,9536.3549999999996,8568.375,6263.4,5010.72,null,11866.514999999999,9536.3549999999996,8568.375,6263.4,5010.72,11866.514999999999,9536.3549999999996,8568.375,6263.4,5010.72]
[57,null,12132.6,9747.69,8775.33,6412.32,5130.0749999999998,null,12132.6,9747.69,8775.33,6412.32,5130.0749999999998,12132.6,9747.69,8775.33,6412.32,5130.0749999999998]
[58,null,12405.254999999999,9964.5,8985.57,6567.8099999999995,5254.9049999999997,null,12405.254999999999,9964.5,8985.57,6567.8099999999995,5254.9049999999997,12405.254999999999,9964.5,8985.57,6567.8099999999995,5254.9049999999997]
[59,null,12684.48,10185.69,9204.57,6726.585,5381.9250000000002,null,12684.48,10185.69,9204.57,6726.585,5381.9250000000002,12684.48,10185.69,9204.57,6726.585,5381.9250000000002]
[60,null,12966.99,10409.07,9422.4750000000004,6885.36,5508.9449999999997,null,12966.99,10409.07,9422.4750000000004,6885.36,5508.9449999999997,12966.99,10409.07,9422.4750000000004,6885.36,5508.9449999999997]
[61,null,14448.525,11594.955,10576.605,7730.7,6184.5599999999995,null,14448.525,11594.955,10576.605,7730.7,6184.5599999999995,14448.525,11594.955,10576.605,7730.7,6184.5599999999995]
[62,null,16054.89,12877.199999999999,11828.19,8642.8349999999991,6914.9250000000002,null,16054.89,12877.199999999999,11828.19,8642.8349999999991,6914.9250000000002,16054.89,12877.199999999999,11828.19,8642.8349999999991,6914.9250000000002]
[63,null,17779.514999999999,14261.279999999999,13172.85,9626.1450000000004,7701.1350000000002,null,17779.514999999999,14261.279999999999,13172.85,9626.1450000000004,7701.1350000000002,17779.514999999999,14261.279999999999,13172.85,9626.1450000000004,7701.1350000000002]
[64,null,19626.78,15746.1,14612.775,10678.44,8543.19,null,19626.78,15746.1,14612.775,10678.44,8543.19,19626.78,15746.1,14612.775,10678.44,8543.19]
[65,null,21593.399999999998,17330.564999999999,16149.06,11800.815000000001,9441.09,null,21593.399999999998,17330.564999999999,16149.06,11800.815000000001,9441.09,21593.399999999998,17330.564999999999,16149.06,11800.815000000001,9441.09]
[66,null,23682.66,19017.96,17780.61,12993.27,10394.834999999999,null,23682.66,19017.96,17780.61,12993.27,10394.834999999999,23682.66,19017.96,17780.61,12993.27,10394.834999999999]
[67,null,25891.274999999998,20803.904999999999,19506.329999999998,14254.71,11404.424999999999,null,25891.274999999998,20803.904999999999,19506.329999999998,14254.71,11404.424999999999,25891.274999999998,20803.904999999999,19506.329999999998,14254.71,11404.424999999999]
[68,null,28223.625,22689.494999999999,21324.03,15584.039999999999,12467.67,null,28223.625,22689.494999999999,21324.03,15584.039999999999,12467.67,28223.625,22689.494999999999,21324.03,15584.039999999999,12467.67]
[69,null,30673.14,24673.634999999998,23241.375,16984.544999999998,13587.855,null,30673.14,24673.634999999998,23241.375,16984.544999999998,13587.855,30673.14,24673.634999999998,23241.375,16984.544999999998,13587.855]
[70,null,33246.39,26763.989999999998,25255.079999999998,18455.13,14764.98,null,33246.39,26763.989999999998,25255.079999999998,18455.13,14764.98,33246.39,26763.989999999998,25255.079999999998,18455.13,14764.98]
[71,null,35942.28,28948.514999999999,27358.575000000001,19994.7,15995.76,null,35942.28,28948.514999999999,27358.575000000001,19994.7,15995.76,35942.28,28948.514999999999,27358.575000000001,19994.7,15995.76]
[72,null,38758.620000000003,31237.064999999999,29561.715,21603.255000000001,17283.48,null,38758.620000000003,31237.064999999999,29561.715,21603.255000000001,17283.48,38758.620000000003,31237.064999999999,29561.715,21603.255000000001,17283.48]
[73,null,41692.125,33626.354999999996,31856.834999999999,23280.794999999998,18624.855,null,41692.125,33626.354999999996,31856.834999999999,23280.794999999998,18624.855,41692.125,33626.354999999996,31856.834999999999,23280.794999999998,18624.855]
[74,null,44750.46,36113.1,34247.22,25028.415000000001,20023.169999999998,null,44750.46,36113.1,34247.22,25028.415000000001,20023.169999999998,44750.46,36113.1,34247.22,25028.415000000001,20023.169999999998]
[75,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999]
[76,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999]
[77,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999]
[78,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999]
[79,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999]
[80,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999]
[81,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999]
[82,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999]
[83,null,{"$f":"N221","v":47930.34},38702.775000000001,36737.25,{"$f":"Q221","v":26847.21},21478.424999999999,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,{"$f":"I221*$Q$4","v":47930.34},38702.775000000001,36737.25,{"$f":"L221*$Q$4","v":26847.21},21478.424999999999]
[84,"o más",47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,null,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999,47930.34,38702.775000000001,36737.25,26847.21,21478.424999999999]
[1,"Hijo",2458.2750000000001,2049.84,1779.375,1299.7649999999999,1040.25,null,2458.2750000000001,2049.84,1779.375,1299.7649999999999,1040.25,2458.2750000000001,2049.84,1779.375,1299.7649999999999,1040.25]
[2,"Hijos",4178.5199999999995,3483.1949999999997,3021.105,2207.52,1766.2349999999999,null,4178.5199999999995,3483.1949999999997,3021.105,2207.52,1766.2349999999999,4178.5199999999995,3483.1949999999997,3021.105,2207.52,1766.2349999999999]
[3,"Hijos o más",5895.48,4919.835,4266.12,3116.37,2493.3150000000001,null,5895.48,4919.835,4266.12,3116.37,2493.3150000000001,5895.48,4919.835,4266.12,3116.37,2493.3150000000001]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$2","v":509.46699999999998},425.0498,368.6354,269.39920000000001,215.53980000000001]
[19,null,515.90559999999994,429.64880000000005,372.2124,272.15860000000004,217.78820000000002]
[20,null,522.24199999999996,434.24779999999998,375.89159999999998,274.71360000000004,219.8322]
[21,null,528.78279999999995,439.15340000000003,379.77520000000004,277.5752,222.0806]
[22,null,535.52800000000002,444.16120000000001,383.76099999999997,280.33460000000002,224.32900000000001]
[23,null,542.68200000000002,449.57780000000002,388.05340000000001,283.60500000000002,226.88400000000001]
[24,null,550.14260000000002,455.19880000000001,392.3458,286.77319999999997,229.43900000000002]
[25,null,557.60320000000002,460.61540000000002,396.74040000000002,289.94139999999999,231.99400000000003]
[26,null,568.64080000000001,468.89359999999999,403.28120000000001,294.7448,235.8776]
[27,null,579.98500000000001,477.47840000000002,410.43519999999995,299.95699999999999,239.96559999999999]
[28,null,{"$f":"C166*$K$2","v":591.84019999999998},486.57420000000002,417.48700000000002,305.16920000000005,244.1558]
[29,null,604.20639999999992,495.67,425.0498,310.68799999999999,248.5504]
[30,null,616.98140000000001,505.4812,433.12360000000001,316.51339999999999,253.2516]
[31,null,630.16520000000003,515.70119999999997,440.99300000000005,322.33880000000005,257.95279999999997]
[32,null,643.86,525.9212,449.68,328.67520000000002,262.9606]
[33,null,657.8614,536.9588,458.4692,335.11380000000003,268.1728]
[34,null,672.57820000000004,548.20080000000007,467.8716,341.96120000000002,273.58940000000001]
[35,null,687.60159999999996,559.74940000000004,477.274,348.80860000000001,279.10820000000001]
[36,null,703.03380000000004,571.70680000000004,486.98300000000006,355.75819999999999,284.62700000000001]
[37,null,718.97699999999998,584.07300000000009,498.0206,364.03640000000001,291.27000000000004]
[38,null,{"$f":"C176*$K$2","v":735.22680000000003},596.84800000000007,510.69340000000005,373.23439999999999,298.6284]
[39,null,752.29420000000005,610.13400000000001,523.77499999999998,382.84120000000001,306.29340000000002]
[40,null,769.36160000000007,623.5222,537.06099999999992,392.6524,314.1628]
[41,null,787.14440000000013,637.21699999999998,550.85800000000006,402.77019999999999,322.23660000000001]
[42,null,805.54039999999998,651.52499999999998,564.96159999999998,412.99019999999996,330.4126]
[43,null,823.83420000000001,666.13960000000009,579.37180000000001,423.41460000000001,338.79300000000001]
[44,null,843.04780000000005,681.06079999999997,594.08860000000004,434.24779999999998,347.48]
[45,null,862.77240000000006,696.39080000000001,609.31639999999993,445.38760000000002,356.37139999999999]
[46,null,882.70140000000004,712.12959999999998,624.95300000000009,456.62960000000004,365.36500000000001]
[47,null,903.34580000000005,728.17500000000007,640.79399999999998,468.28040000000004,374.66520000000003]
[48,null,{"$f":"C186*$K$2","v":924.0924},744.62920000000008,657.14599999999996,480.23779999999999,384.27199999999999]
[49,null,945.35,761.39,673.70240000000001,492.1952,393.77660000000003]
[50,null,967.22080000000005,778.76400000000001,690.46320000000003,504.76580000000001,403.89439999999996]
[51,null,989.50040000000001,796.3424,707.73500000000001,517.33640000000003,413.91]
[52,null,1012.2910000000001,814.32959999999991,725.51779999999997,530.21360000000004,424.23220000000003]
[53,null,1035.3882000000001,832.82780000000014,743.60720000000003,543.39739999999995,434.75880000000001]
[54,null,1058.7919999999999,851.53039999999999,761.90099999999995,556.78559999999993,445.4898]
[55,null,1083.0134,870.43740000000003,780.60360000000014,570.58260000000007,456.5274]
[56,null,1107.5414000000001,890.0598,799.71500000000003,584.58399999999995,467.66720000000004]
[57,null,1132.376,909.78440000000012,819.0308,598.48320000000001,478.80700000000002]
[58,null,{"$f":"C196*$K$2","v":1157.8237999999999},930.0200000000001,838.65319999999997,612.99559999999997,490.45780000000002]
[59,null,1183.8848,950.66440000000011,859.09320000000002,627.81460000000004,502.31300000000005]
[60,null,1210.2524000000001,971.51319999999998,879.43100000000004,642.6336,514.16819999999996]
[61,null,1348.529,1082.1958,987.14980000000003,721.53200000000004,577.22559999999999]
[62,null,1498.4564,1201.8719999999998,1103.9644000000001,806.66459999999995,645.39300000000003]
[63,null,1659.4213999999999,1331.0527999999999,1229.4660000000001,898.44020000000012,718.77260000000001]
[64,null,1831.8327999999999,1469.6360000000002,1363.8589999999999,996.65440000000012,797.36440000000005]
[65,null,2015.3839999999998,1617.5193999999999,1507.2456,1101.4094,881.16840000000002]
[66,null,2210.3816000000002,1775.0096000000001,1659.5236000000002,1212.7052000000001,970.18459999999993]
[67,null,2416.5189999999998,1941.6977999999999,1820.5907999999999,1330.4395999999999,1064.413]
[68,null,{"$f":"C206*$K$2","v":2634.2049999999999},2117.6862000000001,1990.2428,1454.5103999999999,1163.6492000000001]
[69,null,2862.8263999999999,2302.8726000000001,2169.1950000000002,1585.2241999999999,1268.1998000000001]
[70,null,3102.9964,2497.9724000000001,2357.1408000000001,1722.4788000000001,1378.0648000000001]
[71,null,3354.6127999999999,2701.8614000000002,2553.4670000000001,1866.1720000000003,1492.9376]
[72,null,3617.4712000000004,2915.4594000000002,2759.0934000000002,2016.3038000000001,1613.1248000000001]
[73,null,3891.2650000000003,3138.4597999999996,2973.3045999999999,2172.8741999999997,1738.3198]
[74,null,4176.7096000000001,3370.556,3196.4072000000001,2335.9854,1868.8291999999999]
[75,null,4473.4983999999995,3612.2590000000005,3428.81,2505.7395999999999,2004.653]
[76,null,4473.4983999999995,3612.2590000000005,3428.81,2505.7395999999999,2004.653]
[77,null,4473.4983999999995,3612.2590000000005,3428.81,2505.7395999999999,2004.653]
[78,null,{"$f":"C216*$K$2","v":4473.4983999999995},3612.2590000000005,3428.81,2505.7395999999999,2004.653]
[79,null,4473.4983999999995,3612.2590000000005,3428.81,2505.7395999999999,2004.653]
[80,null,4473.4983999999995,3612.2590000000005,3428.81,2505.7395999999999,2004.653]
[81,null,4473.4983999999995,3612.2590000000005,3428.81,2505.7395999999999,2004.653]
[82,null,4473.4983999999995,3612.2590000000005,3428.81,2505.7395999999999,2004.653]
[83,null,4473.4983999999995,3612.2590000000005,3428.81,2505.7395999999999,2004.653]
[84,"o más",4473.4983999999995,3612.2590000000005,3428.81,2505.7395999999999,2004.653]
[1,"Hijo",229.43900000000002,191.31840000000003,166.07500000000002,121.31139999999999,97.09]
[2,"Hijos",389.99519999999995,325.09819999999996,281.96980000000002,206.0352,164.8486]
[3,"Hijos o más",550.24479999999994,459.18460000000005,398.1712,290.8612,232.70940000000002]
[]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"N307","v":3669.3449999999998},{"$f":"O307","v":3073.665},{"$f":"P307","v":2785.68},{"$f":"Q307","v":2036.7},{"$f":"R307","v":1629.36},null,3669.3449999999998,3073.665,2785.68,2036.7,1629.36,{"$f":"I307*$R$4","v":3669.3449999999998},{"$f":"J307*$R$4","v":3073.665},{"$f":"K307*$R$4","v":2785.68},{"$f":"L307*$R$4","v":2036.7},{"$f":"M307*$R$4","v":1629.36}]
[19,null,{"$f":"N308","v":3719.7149999999997},{"$f":"O308","v":3109.7999999999997},{"$f":"P308","v":2816.34},{"$f":"Q308","v":2058.6},{"$f":"R308","v":1646.8799999999999},null,3719.7149999999997,3109.7999999999997,2816.34,2058.6,1646.8799999999999,{"$f":"I308*$R$4","v":3719.7149999999997},{"$f":"J308*$R$4","v":3109.7999999999997},{"$f":"K308*$R$4","v":2816.34},{"$f":"L308*$R$4","v":2058.6},{"$f":"M308*$R$4","v":1646.8799999999999}]
[20,null,3775.56,3150.3150000000001,2850.2849999999999,2082.69,1666.59,null,3775.56,3150.3150000000001,2850.2849999999999,2082.69,1666.59,3775.56,3150.3150000000001,2850.2849999999999,2082.69,1666.59]
[21,null,3830.31,3189.7350000000001,2883.1349999999998,2107.875,1686.3,null,3830.31,3189.7350000000001,2883.1349999999998,2107.875,1686.3,3830.31,3189.7350000000001,2883.1349999999998,2107.875,1686.3]
[22,null,3887.25,3234.63,2919.27,2133.06,1707.105,null,3887.25,3234.63,2919.27,2133.06,1707.105,3887.25,3234.63,2919.27,2133.06,1707.105]
[23,null,3947.4749999999999,3277.335,2955.4049999999997,2160.4349999999999,1729.0049999999999,null,3947.4749999999999,3277.335,2955.4049999999997,2160.4349999999999,1729.0049999999999,3947.4749999999999,3277.335,2955.4049999999997,2160.4349999999999,1729.0049999999999]
[24,null,4005.5099999999998,3324.42,2993.73,2186.7150000000001,1749.81,null,4005.5099999999998,3324.42,2993.73,2186.7150000000001,1749.81,4005.5099999999998,3324.42,2993.73,2186.7150000000001,1749.81]
[25,null,4071.21,3370.41,3034.2449999999999,2216.2799999999997,1773.8999999999999,null,4071.21,3370.41,3034.2449999999999,2216.2799999999997,1773.8999999999999,4071.21,3370.41,3034.2449999999999,2216.2799999999997,1773.8999999999999]
[26,null,4163.1899999999996,3439.395,3092.2799999999997,2261.1749999999997,1808.94,null,4163.1899999999996,3439.395,3092.2799999999997,2261.1749999999997,1808.94,4163.1899999999996,3439.395,3092.2799999999997,2261.1749999999997,1808.94]
[27,null,4258.4549999999999,3514.95,3151.41,2304.9749999999999,1843.98,null,4258.4549999999999,3514.95,3151.41,2304.9749999999999,1843.98,4258.4549999999999,3514.95,3151.41,2304.9749999999999,1843.98]
[28,null,4357.0050000000001,3588.3150000000001,3214.92,2352.06,1882.3050000000001,null,4357.0050000000001,3588.3150000000001,3214.92,2352.06,1882.3050000000001,4357.0050000000001,3588.3150000000001,3214.92,2352.06,1882.3050000000001]
[29,null,4461.03,3669.3449999999998,3280.62,2398.0499999999997,1918.44,null,4461.03,3669.3449999999998,3280.62,2398.0499999999997,1918.44,4461.03,3669.3449999999998,3280.62,2398.0499999999997,1918.44]
[30,null,4568.34,3749.2799999999997,3350.7,2450.61,1961.145,null,4568.34,3749.2799999999997,3350.7,2450.61,1961.145,4568.34,3749.2799999999997,3350.7,2450.61,1961.145]
[31,null,4680.03,3835.7849999999999,3425.16,2502.0749999999998,2001.6599999999999,null,4680.03,3835.7849999999999,3425.16,2502.0749999999998,2001.6599999999999,4680.03,3835.7849999999999,3425.16,2502.0749999999998,2001.6599999999999]
[32,null,4795.0050000000001,3924.48,3498.5250000000001,2556.8249999999998,2045.46,null,4795.0050000000001,3924.48,3498.5250000000001,2556.8249999999998,2045.46,4795.0050000000001,3924.48,3498.5250000000001,2556.8249999999998,2045.46]
[33,null,4912.17,4016.46,3578.46,2614.86,2092.5450000000001,null,4912.17,4016.46,3578.46,2614.86,2092.5450000000001,4912.17,4016.46,3578.46,2614.86,2092.5450000000001]
[34,null,5037,4109.5349999999999,3657.2999999999997,2672.895,2138.5349999999999,null,5037,4109.5349999999999,3657.2999999999997,2672.895,2138.5349999999999,5037,4109.5349999999999,3657.2999999999997,2672.895,2138.5349999999999]
[35,null,5161.83,4208.085,3743.8049999999998,2736.4049999999997,2190,null,5161.83,4208.085,3743.8049999999998,2736.4049999999997,2190,5161.83,4208.085,3743.8049999999998,2736.4049999999997,2190]
[36,null,5292.1350000000002,4309.92,3829.2149999999997,2798.8199999999997,2239.2750000000001,null,5292.1350000000002,4309.92,3829.2149999999997,2798.8199999999997,2239.2750000000001,5292.1350000000002,4309.92,3829.2149999999997,2798.8199999999997,2239.2750000000001]
[37,null,5427.915,4416.1350000000002,3920.1,2866.71,2294.0250000000001,null,5427.915,4416.1350000000002,3920.1,2866.71,2294.0250000000001,5427.915,4416.1350000000002,3920.1,2866.71,2294.0250000000001]
[38,null,5564.79,4523.4449999999997,4010.9850000000001,2932.41,2346.585,null,5564.79,4523.4449999999997,4010.9850000000001,2932.41,2346.585,5564.79,4523.4449999999997,4010.9850000000001,2932.41,2346.585]
[39,null,5707.1399999999994,4631.8499999999995,4108.4399999999996,3002.49,2402.4299999999998,null,5707.1399999999994,4631.8499999999995,4108.4399999999996,3002.49,2402.4299999999998,5707.1399999999994,4631.8499999999995,4108.4399999999996,3002.49,2402.4299999999998]
[40,null,5853.87,4747.92,4204.8,3073.665,2459.37,null,5853.87,4747.92,4204.8,3073.665,2459.37,5853.87,4747.92,4204.8,3073.665,2459.37]
[41,null,6004.98,4865.085,4308.8249999999998,3149.22,2519.5949999999998,null,6004.98,4865.085,4308.8249999999998,3149.22,2519.5949999999998,6004.98,4865.085,4308.8249999999998,3149.22,2519.5949999999998]
[42,null,6158.28,4986.63,4410.66,3223.68,2579.8200000000002,null,6158.28,4986.63,4410.66,3223.68,2579.8200000000002,6158.28,4986.63,4410.66,3223.68,2579.8200000000002]
[43,null,6314.8649999999998,5108.1750000000002,4517.97,3302.52,2642.2350000000001,null,6314.8649999999998,5108.1750000000002,4517.97,3302.52,2642.2350000000001,6314.8649999999998,5108.1750000000002,4517.97,3302.52,2642.2350000000001]
[44,null,6475.83,5237.3850000000002,4627.47,3382.4549999999999,2706.84,null,6475.83,5237.3850000000002,4627.47,3382.4549999999999,2706.84,6475.83,5237.3850000000002,4627.47,3382.4549999999999,2706.84]
[45,null,6641.1750000000002,5366.5950000000003,4740.2550000000001,3463.4850000000001,2771.4449999999997,null,6641.1750000000002,5366.5950000000003,4740.2550000000001,3463.4850000000001,2771.4449999999997,6641.1750000000002,5366.5950000000003,4740.2550000000001,3463.4850000000001,2771.4449999999997]
[46,null,6813.09,5499.09,4857.42,3549.99,2840.43,null,6813.09,5499.09,4857.42,3549.99,2840.43,6813.09,5499.09,4857.42,3549.99,2840.43]
[47,null,6983.91,5634.87,4976.7749999999996,3636.4949999999999,2909.415,null,6983.91,5634.87,4976.7749999999996,3636.4949999999999,2909.415,6983.91,5634.87,4976.7749999999996,3636.4949999999999,2909.415]
[48,null,7163.49,5776.125,5098.32,3725.19,2980.59,null,7163.49,5776.125,5098.32,3725.19,2980.59,7163.49,5776.125,5098.32,3725.19,2980.59]
[49,null,7343.07,5919.57,5219.8649999999998,3816.0749999999998,3052.86,null,7343.07,5919.57,5219.8649999999998,3816.0749999999998,3052.86,7343.07,5919.57,5219.8649999999998,3816.0749999999998,3052.86]
[50,null,7524.84,6067.3949999999995,5347.98,3909.15,3127.3199999999997,null,7524.84,6067.3949999999995,5347.98,3909.15,3127.3199999999997,7524.84,6067.3949999999995,5347.98,3909.15,3127.3199999999997]
[51,null,7714.2749999999996,6214.125,5479.38,4004.415,3203.97,null,7714.2749999999996,6214.125,5479.38,4004.415,3203.97,7714.2749999999996,6214.125,5479.38,4004.415,3203.97]
[52,null,7906.9949999999999,6366.33,5612.97,4101.87,3281.7150000000001,null,7906.9949999999999,6366.33,5612.97,4101.87,3281.7150000000001,7906.9949999999999,6366.33,5612.97,4101.87,3281.7150000000001]
[53,null,8104.0950000000003,6524.01,5747.6549999999997,4200.42,3360.5549999999998,null,8104.0950000000003,6524.01,5747.6549999999997,4200.42,3360.5549999999998,8104.0950000000003,6524.01,5747.6549999999997,4200.42,3360.5549999999998]
[54,null,8301.1949999999997,6681.69,5886.72,4302.2550000000001,3442.68,null,8301.1949999999997,6681.69,5886.72,4302.2550000000001,3442.68,8301.1949999999997,6681.69,5886.72,4302.2550000000001,3442.68]
[55,null,8509.244999999999,6844.8450000000003,6030.165,4407.375,3525.9,null,8509.244999999999,6844.8450000000003,6030.165,4407.375,3525.9,8509.244999999999,6844.8450000000003,6030.165,4407.375,3525.9]
[56,null,8716.1999999999989,7008,6173.61,4512.4949999999999,3610.2149999999997,null,8716.1999999999989,7008,6173.61,4512.4949999999999,3610.2149999999997,8716.1999999999989,7008,6173.61,4512.4949999999999,3610.2149999999997]
[57,null,8926.44,7179.915,6321.4349999999995,4621.9949999999999,3697.8150000000001,null,8926.44,7179.915,6321.4349999999995,4621.9949999999999,3697.8150000000001,8926.44,7179.915,6321.4349999999995,4621.9949999999999,3697.8150000000001]
[58,null,9142.1550000000007,7351.83,6470.3549999999996,4729.3050000000003,3784.3199999999997,null,9142.1550000000007,7351.83,6470.3549999999996,4729.3050000000003,3784.3199999999997,9142.1550000000007,7351.83,6470.3549999999996,4729.3050000000003,3784.3199999999997]
[59,null,9364.44,7528.125,6623.6549999999997,4840.9949999999999,3873.0149999999999,null,9364.44,7528.125,6623.6549999999997,4840.9949999999999,3873.0149999999999,9364.44,7528.125,6623.6549999999997,4840.9949999999999,3873.0149999999999]
[60,null,9586.7250000000004,7703.3249999999998,6780.24,4954.875,3963.9,null,9586.7250000000004,7703.3249999999998,6780.24,4954.875,3963.9,9586.7250000000004,7703.3249999999998,6780.24,4954.875,3963.9]
[61,null,10760.565000000001,8645.0249999999996,7603.6799999999994,5557.125,4445.7,null,10760.565000000001,8645.0249999999996,7603.6799999999994,5557.125,4445.7,10760.565000000001,8645.0249999999996,7603.6799999999994,5557.125,4445.7]
[62,null,12034.05,9663.375,8501.58,6213.03,4971.3,null,12034.05,9663.375,8501.58,6213.03,4971.3,12034.05,9663.375,8501.58,6213.03,4971.3]
[63,null,13402.8,10766.039999999999,9467.369999999999,6920.4,5536.32,null,13402.8,10766.039999999999,9467.369999999999,6920.4,5536.32,13402.8,10766.039999999999,9467.369999999999,6920.4,5536.32]
[64,null,14867.91,11944.26,10508.715,7680.33,6145.1399999999994,null,14867.91,11944.26,10508.715,7680.33,6145.1399999999994,14867.91,11944.26,10508.715,7680.33,6145.1399999999994]
[65,null,16430.474999999999,13203.51,11620.14,8491.7250000000004,6793.38,null,16430.474999999999,13203.51,11620.14,8491.7250000000004,6793.38,16430.474999999999,13203.51,11620.14,8491.7250000000004,6793.38]
[66,null,18089.399999999998,14544.885,12803.834999999999,9357.869999999999,7486.5149999999994,null,18089.399999999998,14544.885,12803.834999999999,9357.869999999999,7486.5149999999994,18089.399999999998,14544.885,12803.834999999999,9357.869999999999,7486.5149999999994]
[67,null,19846.875,15965.1,14063.084999999999,10277.67,8222.3549999999996,null,19846.875,15965.1,14063.084999999999,10277.67,8222.3549999999996,19846.875,15965.1,14063.084999999999,10277.67,8222.3549999999996]
[68,null,21696.329999999998,17469.63,15391.32,11248.934999999999,8999.8050000000003,null,21696.329999999998,17469.63,15391.32,11248.934999999999,8999.8050000000003,21696.329999999998,17469.63,15391.32,11248.934999999999,8999.8050000000003]
[69,null,23647.62,19049.715,16792.919999999998,12272.76,9818.8649999999998,null,23647.62,19049.715,16792.919999999998,12272.76,9818.8649999999998,23647.62,19049.715,16792.919999999998,12272.76,9818.8649999999998]
[70,null,25694.174999999999,20710.829999999998,18265.695,13350.24,10680.63,null,25694.174999999999,20710.829999999998,18265.695,13350.24,10680.63,25694.174999999999,20710.829999999998,18265.695,13350.24,10680.63]
[71,null,27837.09,22452.974999999999,19810.739999999998,14478.09,11582.91,null,27837.09,22452.974999999999,19810.739999999998,14478.09,11582.91,27837.09,22452.974999999999,19810.739999999998,14478.09,11582.91]
[72,null,30078.555,24273.96,21429.149999999998,15660.69,12528.99,null,30078.555,24273.96,21429.149999999998,15660.69,12528.99,30078.555,24273.96,21429.149999999998,15660.69,12528.99]
[73,null,32413.094999999998,26175.974999999999,23117.64,16892.564999999999,13514.49,null,32413.094999999998,26175.974999999999,23117.64,16892.564999999999,13514.49,32413.094999999998,26175.974999999999,23117.64,16892.564999999999,13514.49]
[74,null,34847.279999999999,28156.829999999998,24881.684999999998,18183.57,14547.074999999999,null,34847.279999999999,28156.829999999998,24881.684999999998,18183.57,14547.074999999999,34847.279999999999,28156.829999999998,24881.684999999998,18183.57,14547.074999999999]
[75,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,37380.014999999999,30222,26713.62,19523.849999999999,15619.08]
[76,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,37380.014999999999,30222,26713.62,19523.849999999999,15619.08]
[77,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,37380.014999999999,30222,26713.62,19523.849999999999,15619.08]
[78,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,37380.014999999999,30222,26713.62,19523.849999999999,15619.08]
[79,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,37380.014999999999,30222,26713.62,19523.849999999999,15619.08]
[80,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,37380.014999999999,30222,26713.62,19523.849999999999,15619.08]
[81,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,37380.014999999999,30222,26713.62,19523.849999999999,15619.08]
[82,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,37380.014999999999,30222,26713.62,19523.849999999999,15619.08]
[83,null,{"$f":"N372","v":37380.014999999999},30222,26713.62,{"$f":"Q372","v":19523.849999999999},15619.08,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,{"$f":"I372*$R$4","v":37380.014999999999},30222,26713.62,{"$f":"L372*$R$4","v":19523.849999999999},15619.08]
[84,"o más",37380.014999999999,30222,26713.62,19523.849999999999,15619.08,null,37380.014999999999,30222,26713.62,19523.849999999999,15619.08,37380.014999999999,30222,26713.62,19523.849999999999,15619.08]
[1,"Hijo",1846.1699999999998,1548.33,1404.885,1027.1099999999999,822.34500000000003,null,1846.1699999999998,1548.33,1404.885,1027.1099999999999,822.34500000000003,1846.1699999999998,1548.33,1404.885,1027.1099999999999,822.34500000000003]
[2,"Hijos",3139.3649999999998,2630.19,2382.7199999999998,1742.145,1393.9349999999999,null,3139.3649999999998,2630.19,2382.7199999999998,1742.145,1393.9349999999999,3139.3649999999998,2630.19,2382.7199999999998,1742.145,1393.9349999999999]
[3,"Hijos o más",4432.5599999999995,3712.0499999999997,3364.9349999999999,2459.37,1967.7149999999999,null,4432.5599999999995,3712.0499999999997,3364.9349999999999,2459.37,1967.7149999999999,4432.5599999999995,3712.0499999999997,3364.9349999999999,2459.37,1967.7149999999999]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C307*$K$2","v":342.47219999999999},286.87540000000001,259.99680000000001,190.09200000000001,152.0736]
[19,null,347.17340000000002,290.24799999999999,262.85840000000002,192.136,153.7088]
[20,null,352.38560000000001,294.02940000000001,266.02659999999997,194.38440000000003,155.54839999999999]
[21,null,357.49560000000002,297.70860000000005,269.0926,196.73500000000001,157.38800000000001]
[22,null,362.81,301.89880000000005,272.46520000000004,199.0856,159.32980000000001]
[23,null,368.43099999999998,305.88460000000003,275.83780000000002,201.64060000000001,161.37379999999999]
[24,null,373.8476,310.2792,279.41480000000001,204.09340000000003,163.31559999999999]
[25,null,379.9796,314.57159999999999,283.19619999999998,206.85279999999997,165.56399999999999]
[26,null,388.56439999999998,321.0102,288.61279999999999,211.04299999999998,168.83440000000002]
[27,null,397.45580000000001,328.06200000000001,294.13159999999999,215.131,172.10480000000001]
[28,null,{"$f":"C317*$K$2","v":406.65380000000005},334.90940000000001,300.05920000000003,219.5256,175.68180000000001]
[29,null,416.36279999999999,342.47219999999999,306.19119999999998,223.81799999999998,179.05440000000002]
[30,null,426.37840000000006,349.93279999999999,312.73199999999997,228.72360000000003,183.0402]
[31,null,436.80279999999999,358.00659999999999,319.6816,233.52699999999999,186.82159999999999]
[32,null,447.53380000000004,366.28480000000002,326.529,238.637,190.90960000000001]
[33,null,458.4692,374.86960000000005,333.9896,244.05360000000002,195.30420000000001]
[34,null,470.12,383.5566,341.34800000000001,249.47020000000001,199.5966]
[35,null,481.77080000000001,392.75460000000004,349.42180000000002,255.39779999999999,204.4]
[36,null,493.93260000000004,402.25920000000002,357.39339999999999,261.22319999999996,208.99900000000002]
[37,null,506.60540000000003,412.17260000000005,365.87600000000003,267.55959999999999,214.10900000000001]
[38,null,{"$f":"C327*$K$2","v":519.38040000000001},422.18819999999999,374.35860000000002,273.69159999999999,219.0146]
[39,null,532.66639999999995,432.30599999999998,383.45439999999996,280.23239999999998,224.2268]
[40,null,546.36120000000005,443.13920000000002,392.44800000000004,286.87540000000001,229.5412]
[41,null,560.46479999999997,454.07460000000003,402.15699999999998,293.92719999999997,235.16219999999998]
[42,null,574.77279999999996,465.41880000000003,411.66160000000002,300.8768,240.78320000000002]
[43,null,589.38739999999996,476.76300000000003,421.67720000000003,308.23520000000002,246.60860000000002]
[44,null,604.41079999999999,488.82260000000002,431.89720000000005,315.69580000000002,252.63840000000002]
[45,null,619.84300000000007,500.88220000000007,442.42380000000003,323.2586,258.66820000000001]
[46,null,635.88840000000005,513.24840000000006,453.35920000000004,331.33240000000001,265.10680000000002]
[47,null,651.83159999999998,525.9212,464.49899999999997,339.40620000000001,271.54540000000003]
[48,null,{"$f":"C337*$K$2","v":668.5924},539.10500000000002,475.84319999999997,347.68440000000004,278.1884]
[49,null,685.35320000000002,552.4932,487.18740000000003,356.16699999999997,284.93360000000001]
[50,null,702.3184,566.29020000000003,499.14479999999998,364.85400000000004,291.88319999999999]
[51,null,719.99900000000002,579.98500000000001,511.40880000000004,373.74540000000002,299.03719999999998]
[52,null,737.98620000000005,594.19079999999997,523.87720000000002,382.84120000000001,306.29340000000002]
[53,null,756.38220000000001,608.9076,536.44780000000003,392.03920000000005,313.65179999999998]
[54,null,774.77819999999997,623.62440000000004,549.42720000000008,401.54380000000003,321.3168]
[55,null,794.19619999999998,638.85220000000004,562.81540000000007,411.35500000000002,329.084]
[56,null,813.51199999999994,654.08000000000004,576.20360000000005,421.1662,336.95339999999999]
[57,null,833.13440000000014,670.12540000000001,590.00059999999996,431.38620000000003,345.12940000000003]
[58,null,{"$f":"C347*$K$2","v":853.26780000000008},686.17079999999999,603.89980000000003,441.40180000000004,353.20319999999998]
[59,null,874.01440000000014,702.625,618.20780000000002,451.82620000000003,361.48140000000001]
[60,null,894.76100000000008,718.97699999999998,632.82240000000002,462.45500000000004,369.964]
[61,null,1004.3194000000001,806.86900000000003,709.67679999999996,518.66500000000008,414.93200000000002]
[62,null,1123.1779999999999,901.91500000000008,793.48080000000004,579.88279999999997,463.98800000000006]
[63,null,1250.9279999999999,1004.8303999999999,883.62119999999993,645.904,516.72320000000002]
[64,null,1387.6716000000001,1114.7976000000001,980.81340000000012,716.83080000000007,573.54639999999995]
[65,null,1533.511,1232.3276000000001,1084.5463999999999,792.56100000000004,634.04880000000003]
[66,null,1688.3439999999998,1357.5226,1195.0246,873.4011999999999,698.7414]
[67,null,1852.375,1490.076,1312.5545999999999,959.24920000000009,767.41980000000001]
[68,null,{"$f":"C357*$K$2","v":2024.9907999999998},1630.4988000000001,1436.5232000000001,1049.9005999999999,839.98180000000002]
[69,null,2207.1111999999998,1777.9734000000001,1567.3391999999999,1145.4576000000002,916.42740000000003]
[70,null,2398.123,1933.0108,1704.7982,1246.0224000000001,996.85879999999997]
[71,null,2598.1284000000001,2095.6109999999999,1849.0023999999999,1351.2884000000001,1081.0716]
[72,null,2807.3317999999999,2265.5695999999998,2000.0539999999999,1461.6644000000001,1169.3724]
[73,null,3025.2221999999997,2443.0909999999999,2157.6464000000001,1576.6394,1261.3524]
[74,null,3252.4128000000001,2627.9708000000001,2322.2905999999998,1697.1332,1357.7269999999999]
[75,null,3488.8014000000003,2820.7200000000003,2493.2712000000001,1822.2259999999999,1457.7808]
[76,null,3488.8014000000003,2820.7200000000003,2493.2712000000001,1822.2259999999999,1457.7808]
[77,null,3488.8014000000003,2820.7200000000003,2493.2712000000001,1822.2259999999999,1457.7808]
[78,null,{"$f":"C367*$K$2","v":3488.8014000000003},2820.7200000000003,2493.2712000000001,1822.2259999999999,1457.7808]
[79,null,3488.8014000000003,2820.7200000000003,2493.2712000000001,1822.2259999999999,1457.7808]
[80,null,3488.8014000000003,2820.7200000000003,2493.2712000000001,1822.2259999999999,1457.7808]
[81,null,3488.8014000000003,2820.7200000000003,2493.2712000000001,1822.2259999999999,1457.7808]
[82,null,3488.8014000000003,2820.7200000000003,2493.2712000000001,1822.2259999999999,1457.7808]
[83,null,3488.8014000000003,2820.7200000000003,2493.2712000000001,1822.2259999999999,1457.7808]
[84,"o más",3488.8014000000003,2820.7200000000003,2493.2712000000001,1822.2259999999999,1457.7808]
[1,"Hijo",172.3092,144.51079999999999,131.12260000000001,95.863599999999991,76.752200000000002]
[2,"Hijos",293.00740000000002,245.48440000000002,222.38719999999998,162.6002,130.10060000000001]
[3,"Hijos o más",413.70559999999995,346.45799999999997,314.06060000000002,229.5412,183.6534]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$4","v":4993.9117500000002},3577.2773999999999,2976.6151500000001,2581.3968,1967.3864999999998,1573.9092000000001]
[19,null,{"$f":"C7*$K$4","v":5060.0716500000008},3620.2233000000001,3007.9540500000003,2609.2536,1987.69875,1590.1589999999999]
[20,null,{"$f":"C8*$K$4","v":5127.3922499999999},3666.0709500000003,3041.6143499999998,2637.6907499999998,2009.1717000000001,1607.5695000000001]
[21,null,{"$f":"C9*$K$4","v":5197.0342500000006},3712.4989500000001,3075.855,2667.2885999999999,2032.3857,1626.1407000000002]
[22,null,{"$f":"C10*$K$4","v":5268.9976500000002},3760.6680000000001,3111.2563500000001,2697.4667999999997,2055.01935,1644.1315500000001]
[23,null,{"$f":"C11*$K$4","v":5345.0234999999993},3809.4174000000003,3148.9791000000005,2730.54675,2081.1351,1665.02415]
[24,null,{"$f":"C12*$K$4","v":5420.4690000000001},3861.06855,3186.7018499999999,2763.0463500000001,2105.5097999999998,1684.75605]
[25,null,{"$f":"C13*$K$4","v":5498.8162499999999},3915.0410999999999,3225.5853000000002,2797.2869999999998,2131.6255500000002,1705.6486500000001]
[26,null,{"$f":"C14*$K$4","v":5611.9845000000005},3991.6473000000001,3283.0399500000003,2847.77745,2169.3483000000001,1735.8268500000001]
[27,null,{"$f":"C15*$K$4","v":5729.7955499999998},4071.7356,3343.9766999999997,2898.84825,2209.3924500000003,1767.7461000000001]
[28,null,{"$f":"C16*$K$4","v":5851.0887000000002},4154.1453000000001,3406.0741500000004,2953.4011500000001,2250.0169499999997,1800.2457000000002]
[29,null,{"$f":"C17*$K$4","v":5978.1853499999997},4240.0371000000005,3471.6537000000003,3010.2754499999996,2294.1235500000003,1835.6470500000003]
[30,null,{"$f":"C18*$K$4","v":6108.7641000000003},4331.1520499999997,3540.7153500000004,3070.0515,2339.3908499999998,1871.6287500000001]
[31,null,{"$f":"C19*$K$4","v":6243.9856500000005},4423.4277000000002,3612.0983999999999,3131.5686000000001,2386.97955,1909.9318500000002]
[32,null,{"$f":"C20*$K$4","v":6382.6893},4519.7658000000001,3684.0617999999999,3194.2464,2433.4075500000004,1947.0742500000001]
[33,null,{"$f":"C21*$K$4","v":6526.6161000000002},4618.4253000000008,3760.6680000000001,3260.4063000000001,2485.0587,1988.2791]
[34,null,{"$f":"C22*$K$4","v":6674.6053499999998},4720.5668999999998,3839.0152500000004,3328.8876,2536.1295,2028.9036000000001]
[35,null,{"$f":"C23*$K$4","v":6825.4963500000003},4825.6102499999997,3920.8445999999999,3400.2706499999999,2591.2627500000003,2073.0101999999997]
[36,null,{"$f":"C24*$K$4","v":6981.6105000000007},4934.1357000000007,4004.4150000000004,3471.6537000000003,2645.81565,2117.1168000000002]
[37,null,{"$f":"C25*$K$4","v":7142.3674499999997},5047.3039500000004,4090.3067999999998,3547.6795499999998,2702.68995,2162.3841000000002]
[38,null,{"$f":"C26*$K$4","v":7306.6064999999999},5161.0525499999994,4179.6806999999999,3625.4464500000004,2761.8856499999997,2209.9728]
[39,null,{"$f":"C27*$K$4","v":7476.0686999999998},5280.0243,4271.3760000000002,3703.7937000000002,2821.6616999999997,2257.5615000000003]
[40,null,{"$f":"C28*$K$4","v":7649.0130000000008},5401.3174499999996,4365.3927000000003,3785.0427000000004,2884.9198500000002,2308.05195]
[41,null,{"$f":"C29*$K$4","v":7827.1804499999998},5526.0927000000001,4462.8914999999997,3869.7738000000004,2949.3387000000002,2359.7030999999997]
[42,null,{"$f":"C30*$K$4","v":8008.2496499999997},5653.1893500000006,4562.7116999999998,3956.24595,3014.9182500000002,2411.9346]
[43,null,{"$f":"C31*$K$4","v":8193.3812999999991},5784.9287999999997,4665.4336499999999,4045.0394999999999,3082.8191999999999,2466.4875000000002]
[44,null,{"$f":"C32*$K$4","v":8383.7361000000001},5917.8289500000001,4769.3162999999995,4136.15445,3151.88085,2521.62075]
[45,null,{"$f":"C33*$K$4","v":8578.1533500000005},6055.9522499999994,4877.8417500000005,4228.4301000000005,3222.1032,2577.9146999999998]
[46,null,{"$f":"C34*$K$4","v":8776.6330500000004},6195.8166000000001,4988.1082500000002,4325.9288999999999,3295.2273,2636.5300500000003]
[47,null,{"$f":"C35*$K$4","v":8979.7555500000017},6340.3237500000005,5100.1158000000005,4421.6866500000006,3370.0924500000001,2696.3061000000002]
[48,null,{"$f":"C36*$K$4","v":9186.9404999999988},6485.9916000000003,5215.0251000000007,4521.5068500000007,3444.9576000000002,2756.0821500000002]
[49,null,{"$f":"C37*$K$4","v":9398.7682499999992},6636.8826000000008,5333.4165000000003,4624.80915,3523.30485,2818.7599500000001]
[50,null,{"$f":"C38*$K$4","v":9613.4977500000005},6788.9342999999999,5454.7096500000007,4729.8525,3603.9735000000001,2883.1788000000001]
[51,null,{"$f":"C39*$K$4","v":9834.0307499999999},6945.0484500000002,5578.9045500000002,4837.2172499999997,3685.2225000000003,2948.1779999999999]
[52,null,{"$f":"C40*$K$4","v":10057.4655},7104.6446999999998,5702.5190999999995,4944.5820000000003,3768.2125500000002,3014.9182500000002]
[53,null,{"$f":"C41*$K$4","v":10286.1234},7268.88375,5832.5174999999999,5057.1698999999999,3853.5240000000003,3082.8191999999999]
[54,null,{"$f":"C42*$K$4","v":10518.84375},7434.2834999999995,5962.5158999999994,5169.7578000000003,3939.9961499999999,3152.4612000000002]
[55,null,{"$f":"C43*$K$4","v":10756.206900000001},7602.585,6097.1571000000004,5286.4081500000002,4028.2093500000001,3222.6835500000002]
[56,null,{"$f":"C44*$K$4","v":10995.891450000001},7774.3685999999998,6232.9589999999998,5404.7995500000006,4118.74395,3295.2273]
[57,null,{"$f":"C45*$K$4","v":11241.959849999999},7949.6342999999997,6372.2430000000004,5524.3516500000005,4209.8589000000002,3368.3514]
[58,null,{"$f":"C46*$K$4","v":11492.090700000001},8127.8017500000005,6513.8483999999999,5647.9661999999998,4303.2952500000001,3442.6362000000004]
[59,null,{"$f":"C47*$K$4","v":11745.123300000001},8309.4513000000006,6657.1948499999999,5772.7414500000004,4397.8923000000004,3518.6620499999999]
[60,null,{"$f":"C48*$K$4","v":12002.798700000001},8494.58295,6804.6037500000002,5899.8381000000008,4495.3910999999998,3596.4289500000004]
[61,null,{"$f":"C49*$K$4","v":13357.915949999999},9466.0888500000001,7578.2103000000006,6571.3030500000004,5007.84015,4006.7364000000002]
[62,null,{"$f":"C50*$K$4","v":14818.07655},10518.2634,8418.5571,7299.6423000000004,5561.4940500000002,4449.5434500000001]
[63,null,{"$f":"C51*$K$4","v":16385.601900000001},11648.20485,9322.7423999999992,8083.6951499999996,6159.8348999999998,4928.3321999999998]
[64,null,{"$f":"C52*$K$4","v":18058.170599999998},12858.2346,10292.507250000001,8925.2026500000011,6801.12165,5441.3616000000002]
[65,null,{"$f":"C53*$K$4","v":19836.943350000001},14147.772300000001,11329.012350000001,9823.0041000000019,7484.7739500000007,5988.0513000000001]
[66,null,{"$f":"C54*$K$4","v":21722.500500000002},15515.657250000002,12431.097,10780.001250000001,8213.69355,6571.3030500000004]
[67,null,{"$f":"C55*$K$4","v":23714.842050000003},16963.050150000003,13598.180850000001,11791.551300000001,8984.3983499999995,7187.6347500000002]
[68,null,{"$f":"C56*$K$4","v":25812.8073},18490.531350000001,14830.263900000002,12859.3953,9798.0490499999996,7838.7874499999998]
[69,null,{"$f":"C57*$K$4","v":28016.396250000002},20096.940149999999,16129.66755,13985.854649999999,10656.386700000001,8525.3415000000005]
[70,null,{"$f":"C58*$K$4","v":30327.349950000003},21783.437249999999,17493.49005,15168.60795,11558.250600000001,9246.7165499999992]
[71,null,{"$f":"C59*$K$4","v":32745.088050000002},23548.281600000002,18923.472450000001,16408.815900000001,12503.0604,10002.9126]
[72,null,{"$f":"C60*$K$4","v":35267.289149999997},25394.374950000001,20418.454050000004,17704.737450000001,13490.23575,10792.188599999999]
[73,null,{"$f":"C61*$K$4","v":37896.274649999999},27317.654849999999,21978.434850000001,19057.533300000003,14520.93735,11616.865949999999]
[74,null,{"$f":"C62*$K$4","v":40632.044550000006},29321.02305,23605.736250000002,20468.944500000001,15596.3259,12477.525000000001]
[75,null,{"$f":"C63*$K$4","v":43474.018499999998},31404.479550000004,25298.03685,21935.488949999999,16713.499650000002,13371.264000000001]
[76,null,{"$f":"C64*$K$4","v":43474.018499999998},31404.479550000004,25298.03685,21935.488949999999,16713.499650000002,13371.264000000001]
[77,null,{"$f":"C65*$K$4","v":43474.018499999998},31404.479550000004,25298.03685,21935.488949999999,16713.499650000002,13371.264000000001]
[78,null,{"$f":"C66*$K$4","v":43474.018499999998},31404.479550000004,25298.03685,21935.488949999999,16713.499650000002,13371.264000000001]
[79,null,{"$f":"C67*$K$4","v":43474.018499999998},31404.479550000004,25298.03685,21935.488949999999,16713.499650000002,13371.264000000001]
[80,null,{"$f":"C68*$K$4","v":43474.018499999998},31404.479550000004,25298.03685,21935.488949999999,16713.499650000002,13371.264000000001]
[81,null,{"$f":"C69*$K$4","v":43474.018499999998},31404.479550000004,25298.03685,21935.488949999999,16713.499650000002,13371.264000000001]
[82,null,{"$f":"C70*$K$4","v":43474.018499999998},31404.479550000004,25298.03685,21935.488949999999,16713.499650000002,13371.264000000001]
[83,null,{"$f":"C71*$K$4","v":43474.018499999998},31404.479550000004,25298.03685,21935.488949999999,16713.499650000002,13371.264000000001]
[84,"o más",{"$f":"C72*$K$4","v":43474.018499999998},31404.479550000004,25298.03685,21935.488949999999,16713.499650000002,13371.264000000001]
[1,"Hijo",{"$f":"C73*$K$4","v":2248.2759000000001},1609.8908999999999,1340.0281500000001,1161.8607000000002,886.19445000000007,709.18769999999995]
[2,"Hijos",{"$f":"C74*$K$4","v":3820.4440500000005},2736.9305999999997,2277.2934,1974.3507000000002,1505.4278999999999,1204.8065999999999]
[3,"Hijos o más",{"$f":"C75*$K$4","v":5393.1925499999998},3863.3899500000002,3215.7193499999998,2787.4210499999999,2124.6613500000003,1699.8451500000001]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$4","v":2893.04475},2413.6756499999997,2093.3224500000001,1529.8026000000002,1223.9581500000002]
[19,null,2929.6068,2439.7914000000001,2113.6347000000001,1545.4720500000001,1236.72585]
[20,null,2965.5884999999998,2465.90715,2134.5273000000002,1559.9808,1248.33285]
[21,null,3002.7309,2493.76395,2156.5806000000002,1576.2306000000001,1261.1005500000001]
[22,null,3041.0340000000001,2522.2011000000002,2179.21425,1591.9000500000002,1273.8682500000002]
[23,null,3081.6585,2552.9596499999998,2203.5889500000003,1610.4712500000001,1288.3770000000002]
[24,null,3124.0240500000004,2584.8789000000002,2227.9636500000001,1628.4621,1302.8857500000001]
[25,null,3166.3896,2615.6374500000002,2252.9187000000002,1646.4529500000001,1317.3945000000001]
[26,null,3229.0673999999999,2662.6457999999998,2290.0610999999999,1673.7294000000002,1339.4477999999999]
[27,null,3293.4862500000004,2711.3952000000004,2330.6855999999998,1703.32725,1362.6618000000001]
[28,null,{"$f":"C166*$K$4","v":3360.8068499999999},2763.0463500000001,2370.72975,1732.9251000000002,1386.45615]
[29,null,3431.0291999999999,2814.6975000000002,2413.6756499999997,1764.2639999999999,1411.4112]
[30,null,3503.5729499999998,2870.4111000000003,2459.5232999999998,1797.3439499999999,1438.1072999999999]
[31,null,3578.4380999999998,2928.4461000000001,2504.2102500000001,1830.4239000000002,1464.8034]
[32,null,3656.2050000000004,2986.4811,2553.54,1866.4056,1493.24055]
[33,null,3735.7129500000001,3049.1589000000004,2603.4501,1902.96765,1522.8383999999999]
[34,null,3819.2833500000002,3112.9974000000002,2656.8423000000003,1941.8511000000001,1553.5969500000001]
[35,null,3904.5948000000003,3178.5769500000001,2710.2345,1980.7345500000001,1584.9358499999998]
[36,null,3992.2276500000003,3246.4779000000003,2765.3677500000003,2020.1983499999999,1616.27475]
[37,null,4082.7622500000002,3316.7002500000003,2828.0455499999998,2067.2067000000002,1653.9975000000002]
[38,null,{"$f":"C176*$K$4","v":4175.0379000000003},3389.2440000000001,2900.0089500000004,2119.4382000000001,1695.7827000000002]
[39,null,4271.9563500000004,3464.6895,2974.2937500000003,2173.9911000000002,1739.3089500000001]
[40,null,4368.8748000000005,3540.7153500000004,3049.7392500000001,2229.7046999999998,1783.9958999999999]
[41,null,4469.8557000000001,3618.48225,3128.0865000000003,2287.1593499999999,1829.8435500000001]
[42,null,4574.3186999999998,3699.7312500000003,3208.1748000000002,2345.1943499999998,1876.2715499999999]
[43,null,4678.2013500000003,3782.7213000000002,3290.0041500000002,2404.39005,1923.86025]
[44,null,4787.3071500000005,3867.4524000000001,3373.5745499999998,2465.90715,1973.19]
[45,null,4899.3146999999999,3954.5049000000004,3460.0466999999999,2529.1653000000001,2023.6804500000001]
[46,null,5012.4829499999996,4043.8788000000004,3548.8402500000002,2593.0038,2074.7512500000003]
[47,null,5129.7136500000006,4134.9937500000005,3638.7945,2659.1637000000001,2127.5631000000003]
[48,null,{"$f":"C186*$K$4","v":5247.5246999999999},4228.4301000000005,3731.6504999999997,2727.0646499999998,2182.116]
[49,null,5368.2375000000002,4323.6075000000001,3825.6671999999999,2794.9656,2236.0885499999999]
[50,null,5492.4324000000006,4422.2669999999998,3920.8445999999999,2866.3486499999999,2293.5432000000001]
[51,null,5618.9486999999999,4522.0871999999999,4018.9237500000004,2937.7316999999998,2350.4175]
[52,null,5748.3667500000001,4624.2287999999999,4119.9046500000004,3010.8557999999998,2409.0328500000001]
[53,null,5879.52585,4729.2721500000007,4222.6266000000005,3085.7209499999999,2468.8089]
[54,null,6012.4259999999995,4835.4762000000001,4326.5092500000001,3161.7467999999999,2529.7456499999998]
[55,null,6149.9689500000004,4942.8409499999998,4432.7133000000003,3240.0940500000002,2592.4234500000002]
[56,null,6289.2529500000001,5054.2681499999999,4541.2387500000004,3319.6019999999999,2655.6816000000003]
[57,null,6430.2780000000002,5166.2757000000001,4650.9249,3398.5295999999998,2718.93975]
[58,null,{"$f":"C196*$K$4","v":6574.7851499999997},5281.1850000000004,4762.3521000000001,3480.9393,2785.0996500000001]
[59,null,6722.7744000000002,5398.4157000000005,4878.4220999999998,3565.0900500000002,2852.4202500000001]
[60,null,6872.5047000000004,5516.8071,4993.9117500000002,3649.2408,2919.7408500000001]
[61,null,7657.7182499999999,6145.3261499999999,5605.6006500000003,4097.2709999999997,3277.8168000000001]
[62,null,8509.0917000000009,6824.9160000000002,6268.940700000001,4580.70255,3664.9102500000004]
[63,null,9423.1429499999995,7558.4784,6981.6105000000007,5101.8568500000001,4081.6015500000003]
[64,null,10402.1934,8345.4330000000009,7744.7707500000006,5659.5732000000007,4527.8907000000008]
[65,null,11444.501999999999,9185.1994500000001,8559.0018,6254.4319500000001,5003.7777000000006]
[66,null,12551.809800000001,10079.5188,9423.7233000000015,6886.4331000000002,5509.2625499999995]
[67,null,13722.375749999999,11026.069649999999,10338.3549,7554.9962999999998,6044.3452500000003]
[68,null,{"$f":"C206*$K$4","v":14958.521250000002},12025.432350000001,11301.7359,8259.5411999999997,6607.8651]
[69,null,16256.7642,13077.02655,12317.928750000001,9001.8088499999994,7201.56315]
[70,null,17620.5867,14184.914699999999,13385.1924,9781.2189000000017,7825.4394000000002]
[71,null,19049.4084,15342.712950000001,14500.044750000001,10597.191000000001,8477.7528000000002]
[72,null,20542.068600000002,16555.64445,15667.70895,11449.72515,9160.2443999999996]
[73,null,22096.826250000002,17821.968149999997,16884.12255,12338.82135,9871.1731500000005]
[74,null,23717.7438,19139.942999999999,18151.026600000001,13265.059950000001,10612.2801]
[75,null,25403.0802,20512.47075,19470.7425,14229.0213,11383.56525]
[76,null,25403.0802,20512.47075,19470.7425,14229.0213,11383.56525]
[77,null,25403.0802,20512.47075,19470.7425,14229.0213,11383.56525]
[78,null,{"$f":"C216*$K$4","v":25403.0802},20512.47075,19470.7425,14229.0213,11383.56525]
[79,null,25403.0802,20512.47075,19470.7425,14229.0213,11383.56525]
[80,null,25403.0802,20512.47075,19470.7425,14229.0213,11383.56525]
[81,null,25403.0802,20512.47075,19470.7425,14229.0213,11383.56525]
[82,null,25403.0802,20512.47075,19470.7425,14229.0213,11383.56525]
[83,null,25403.0802,20512.47075,19470.7425,14229.0213,11383.56525]
[84,"o más",25403.0802,20512.47075,19470.7425,14229.0213,11383.56525]
[1,"Hijo",1302.8857500000001,1086.4152000000001,943.06875000000002,688.87545,551.33249999999998]
[2,"Hijos",2214.6156000000001,1846.0933499999999,1601.1856500000001,1169.9856,936.10455000000002]
[3,"Hijos o más",3124.6043999999997,2607.5125500000004,2261.0436,1651.6761000000001,1321.45695]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C307*$K$4","v":1944.7528500000001},1629.0424500000001,1476.4104,1079.451,863.56079999999997]
[19,null,1971.44895,1648.194,1492.6602000000003,1091.058,872.84640000000002]
[20,null,2001.0468000000001,1669.66695,1510.6510499999999,1103.8257000000001,883.29269999999997]
[21,null,2030.0643,1690.5595500000002,1528.0615499999999,1117.1737500000002,893.73900000000003]
[22,null,2060.2425000000003,1714.3539000000001,1547.2131000000002,1130.5218,904.76565000000005]
[23,null,2092.1617500000002,1736.9875500000001,1566.36465,1145.0305499999999,916.37265000000002]
[24,null,2122.9202999999998,1761.9426000000001,1586.6769000000002,1158.9589500000002,927.39930000000004]
[25,null,2157.7413000000001,1786.3172999999999,1608.14985,1174.6283999999998,940.16700000000003]
[26,null,2206.4906999999998,1822.8793500000002,1638.9084,1198.42275,958.73820000000012]
[27,null,2256.9811500000001,1862.9235000000001,1670.2473,1221.6367500000001,977.3094000000001]
[28,null,{"$f":"C317*$K$4","v":2309.2126500000004},1901.8069500000001,1703.9076000000002,1246.5917999999999,997.62165000000005]
[29,null,2364.3458999999998,1944.7528500000001,1738.7286000000001,1270.9665,1016.7732000000001]
[30,null,2421.2202000000002,1987.1184000000001,1775.8710000000001,1298.8233000000002,1039.4068500000001]
[31,null,2480.4159,2032.96605,1815.3348000000001,1326.0997499999999,1060.8797999999999]
[32,null,2541.3526500000003,2079.9744000000001,1854.2182500000001,1355.11725,1084.0938000000001]
[33,null,2603.4501,2128.7238000000002,1896.5838000000001,1385.8758,1109.0488500000001]
[34,null,2669.61,2178.0535500000001,1938.3689999999999,1416.63435,1133.42355]
[35,null,2735.7699000000002,2230.28505,1984.2166500000001,1450.29465,1160.7]
[36,null,2804.8315500000003,2284.2576000000004,2029.48395,1483.3745999999999,1186.8157500000002]
[37,null,2876.79495,2340.5515500000001,2077.6530000000002,1519.3563000000001,1215.8332500000001]
[38,null,{"$f":"C327*$K$4","v":2949.3387000000002},2397.4258500000001,2125.8220500000002,1554.1773000000001,1243.6900500000002]
[39,null,3024.7842000000001,2454.8804999999998,2177.4731999999999,1591.3197,1273.2879]
[40,null,3102.5511000000001,2516.3976000000002,2228.5440000000003,1629.0424500000001,1303.4661000000001]
[41,null,3182.6394,2578.49505,2283.6772500000002,1669.0866000000001,1335.38535]
[42,null,3263.8883999999998,2642.9139,2337.6498000000001,1708.5504000000001,1367.3046000000002]
[43,null,3346.8784500000002,2707.33275,2394.5241000000001,1750.3356000000001,1400.3845500000002]
[44,null,3432.1899000000003,2775.8140500000004,2452.5591000000004,1792.7011500000001,1434.6252000000002]
[45,null,3519.8227500000003,2844.2953500000003,2512.3351500000003,1835.6470500000003,1468.8658499999999]
[46,null,3610.9377000000004,2914.5177000000003,2574.4326000000001,1881.4947,1505.4278999999999]
[47,null,3701.4722999999999,2986.4811,2637.6907499999998,1927.3423500000001,1541.9899500000001]
[48,null,{"$f":"C337*$K$4","v":3796.6496999999999},3061.3462500000001,2702.1095999999998,1974.3507000000002,1579.7127000000003]
[49,null,3891.8271,3137.3721,2766.5284500000002,2022.5197499999999,1618.0158000000001]
[50,null,3988.1652000000004,3215.7193499999998,2834.4294,2071.8495000000003,1657.4795999999999]
[51,null,4088.5657500000002,3293.4862500000004,2904.0714000000003,2122.33995,1698.1041]
[52,null,4190.7073500000006,3374.1549,2974.8741000000005,2173.9911000000002,1739.3089500000001]
[53,null,4295.1703500000003,3457.7253000000005,3046.2571499999999,2226.2226000000001,1781.0941499999999]
[54,null,4399.6333500000001,3541.2957000000001,3119.9616000000001,2280.19515,1824.6204]
[55,null,4509.8998499999998,3627.7678500000002,3195.9874500000001,2335.9087500000001,1868.7270000000001]
[56,null,4619.5859999999993,3714.2400000000002,3272.0133000000001,2391.6223500000001,1913.4139499999999]
[57,null,4731.0132000000003,3805.3549500000004,3350.3605499999999,2449.65735,1959.8419500000002]
[58,null,{"$f":"C347*$K$4","v":4845.3421500000004},3896.4699000000001,3429.2881499999999,2506.5316500000004,2005.6895999999999]
[59,null,4963.1532000000007,3989.90625,3510.5371500000001,2565.7273500000001,2052.6979500000002]
[60,null,5080.9642500000009,4082.7622500000002,3593.5272,2626.0837500000002,2100.8670000000002]
[61,null,5703.0994500000006,4581.8632500000003,4029.9503999999997,2945.2762500000003,2356.221]
[62,null,6378.0465000000004,5121.5887499999999,4505.8374000000003,3292.9059000000002,2634.7890000000002]
[63,null,7103.4840000000004,5706.0011999999997,5017.7060999999994,3667.8119999999999,2934.2496000000001]
[64,null,7879.9922999999999,6330.4578000000001,5569.61895,4070.5749000000001,3256.9241999999999]
[65,null,8708.1517499999991,6997.8603000000003,6158.6742000000004,4500.6142500000005,3600.4914000000003]
[66,null,9587.3819999999996,7708.7890500000003,6786.0325499999999,4959.6710999999996,3967.85295]
[67,null,10518.84375,8461.5030000000006,7453.43505,5447.1651000000002,4357.8481499999998]
[68,null,{"$f":"C357*$K$4","v":11499.054899999999},9258.9039000000012,8157.3996000000006,5961.9355500000001,4769.8966500000006]
[69,null,12533.238600000001,10096.348950000001,8900.2475999999988,6504.5628000000006,5203.99845]
[70,null,13617.91275,10976.739899999999,9680.8183499999996,7075.6271999999999,5660.7339000000002]
[71,null,14753.657700000002,11900.07675,10499.6922,7673.3877000000002,6138.9423000000006]
[72,null,15941.634150000002,12865.1988,11357.449499999999,8300.1657000000014,6640.3647000000001]
[73,null,17178.940350000001,13873.266750000001,12252.349200000001,8953.0594500000007,7162.6797000000006]
[74,null,18469.058400000002,14923.1199,13187.29305,9637.2921000000006,7709.9497499999998]
[75,null,19811.407950000001,16017.660000000002,14158.2186,10347.6405,8278.1124]
[76,null,19811.407950000001,16017.660000000002,14158.2186,10347.6405,8278.1124]
[77,null,19811.407950000001,16017.660000000002,14158.2186,10347.6405,8278.1124]
[78,null,{"$f":"C367*$K$4","v":19811.407950000001},16017.660000000002,14158.2186,10347.6405,8278.1124]
[79,null,19811.407950000001,16017.660000000002,14158.2186,10347.6405,8278.1124]
[80,null,19811.407950000001,16017.660000000002,14158.2186,10347.6405,8278.1124]
[81,null,19811.407950000001,16017.660000000002,14158.2186,10347.6405,8278.1124]
[82,null,19811.407950000001,16017.660000000002,14158.2186,10347.6405,8278.1124]
[83,null,19811.407950000001,16017.660000000002,14158.2186,10347.6405,8278.1124]
[84,"o más",19811.407950000001,16017.660000000002,14158.2186,10347.6405,8278.1124]
[1,"Hijo",978.4701,820.61490000000003,744.58905000000004,544.36829999999998,435.84285000000006]
[2,"Hijos",1663.8634500000001,1394.0007000000001,1262.8416,923.33685000000003,738.78555000000006]
[3,"Hijos o más",2349.2567999999997,1967.3864999999998,1783.4155500000002,1303.4661000000001,1042.88895]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$3","v":2591.1806250000004},1856.1345000000001,1544.4701250000001,1339.404,1020.81375,816.65100000000007]
[19,null,{"$f":"C7*$K$3","v":2625.5088750000004},1878.4177500000001,1560.7308750000002,1353.8580000000002,1031.3531250000001,825.08249999999998]
[20,null,{"$f":"C8*$K$3","v":2660.4393749999999},1902.206625,1578.1961249999999,1368.6131250000001,1042.4947500000001,834.11625000000004]
[21,null,{"$f":"C9*$K$3","v":2696.5743750000001},1926.2966250000002,1595.9625000000001,1383.9705000000001,1054.5397500000001,843.75225000000012]
[22,null,{"$f":"C10*$K$3","v":2733.9138750000002},1951.29,1614.3311250000002,1399.6289999999999,1066.283625,853.08712500000001]
[23,null,{"$f":"C11*$K$3","v":2773.3612499999999},1976.5845000000002,1633.9042500000003,1416.7931249999999,1079.8342500000001,863.92762500000003]
[24,null,{"$f":"C12*$K$3","v":2812.5075000000002},2003.3846250000001,1653.4773749999999,1433.6561250000002,1092.4815000000001,874.16587500000003]
[25,null,{"$f":"C13*$K$3","v":2853.1593750000002},2031.3892500000002,1673.6527500000002,1451.4225000000001,1106.0321250000002,885.00637500000005]
[26,null,{"$f":"C14*$K$3","v":2911.8787500000003},2071.1377500000003,1703.4641250000002,1477.6203750000002,1125.6052500000001,900.66487500000005]
[27,null,{"$f":"C15*$K$3","v":2973.0071250000001},2112.6930000000002,1735.0822499999999,1504.119375,1146.382875,917.22675000000004]
[28,null,{"$f":"C16*$K$3","v":3035.9422500000001},2155.4527500000004,1767.3026250000003,1532.4251250000002,1167.4616249999999,934.08975000000009]
[29,null,{"$f":"C17*$K$3","v":3101.888625},2200.0192500000003,1801.3297500000001,1561.935375,1190.347125,952.45837500000016]
[30,null,{"$f":"C18*$K$3","v":3169.6417500000002},2247.2958750000003,1837.1636250000001,1592.9512500000001,1213.834875,971.12812500000007]
[31,null,{"$f":"C19*$K$3","v":3239.8038750000001},2295.1747500000001,1874.202,1624.8705,1238.5271250000001,991.00237500000003]
[32,null,{"$f":"C20*$K$3","v":3311.7727500000001},2345.1615000000002,1911.5415,1657.3920000000001,1262.6171250000002,1010.2743750000001]
[33,null,{"$f":"C21*$K$3","v":3386.4517500000002},2396.3527500000005,1951.29,1691.7202500000001,1289.4172500000002,1031.65425]
[34,null,{"$f":"C22*$K$3","v":3463.238625},2449.3507500000001,1991.9418750000002,1727.2530000000002,1315.91625,1052.7329999999999]
[35,null,{"$f":"C23*$K$3","v":3541.5311250000004},2503.8543749999999,2034.4005000000002,1764.291375,1344.5231250000002,1075.6185]
[36,null,{"$f":"C24*$K$3","v":3622.5337500000005},2560.1647500000004,2077.7625000000003,1801.3297500000001,1372.8288749999999,1098.5040000000001]
[37,null,{"$f":"C25*$K$3","v":3705.9453750000002},2618.884125,2122.3290000000002,1840.7771250000001,1402.3391250000002,1121.9917500000001]
[38,null,{"$f":"C26*$K$3","v":3791.1637500000002},2677.9046250000001,2168.7022500000003,1881.1278750000001,1433.0538750000001,1146.6840000000002]
[39,null,{"$f":"C27*$K$3","v":3879.0922500000001},2739.6352500000003,2216.2800000000002,1921.7797500000001,1464.0697499999999,1171.3762500000003]
[40,null,{"$f":"C28*$K$3","v":3968.8275000000003},2802.5703749999998,2265.0622500000004,1963.9372500000002,1496.8923750000001,1197.5741250000001]
[41,null,{"$f":"C29*$K$3","v":4061.2728750000001},2867.3122500000004,2315.6512499999999,2007.9015000000002,1530.3172500000001,1224.3742500000001]
[42,null,{"$f":"C30*$K$3","v":4155.2238749999997},2933.2586250000004,2367.4447500000001,2052.7691250000003,1564.3443750000001,1251.4755]
[43,null,{"$f":"C31*$K$3","v":4251.2827500000003},3001.614,2420.7438750000001,2098.8412499999999,1599.576,1279.78125]
[44,null,{"$f":"C32*$K$3","v":4350.0517499999996},3070.5716250000005,2474.64525,2146.1178749999999,1635.4098750000001,1308.3881249999999]
[45,null,{"$f":"C33*$K$3","v":4450.9286250000005},3142.2393750000001,2530.9556250000005,2193.9967500000002,1671.846,1337.59725]
[46,null,{"$f":"C34*$K$3","v":4553.913375000001},3214.8105,2588.1693749999999,2244.5857500000002,1709.7877500000002,1368.0108750000002]
[47,null,{"$f":"C35*$K$3","v":4659.3071250000012},3289.7906250000001,2646.2865000000002,2294.2713750000003,1748.6328750000002,1399.02675]
[48,null,{"$f":"C36*$K$3","v":4766.8087500000001},3365.373,2705.9092500000002,2346.0648750000005,1787.4780000000001,1430.042625]
[49,null,{"$f":"C37*$K$3","v":4876.7193749999997},3443.6655000000005,2767.3387499999999,2399.6651250000004,1828.1298750000001,1462.5641250000001]
[50,null,{"$f":"C38*$K$3","v":4988.1356249999999},3522.56025,2830.2738750000003,2454.1687500000003,1869.9862500000002,1495.989]
[51,null,{"$f":"C39*$K$3","v":5102.5631249999997},3603.5628750000001,2894.7146250000005,2509.8768749999999,1912.1437500000002,1529.7149999999999]
[52,null,{"$f":"C40*$K$3","v":5218.4962500000001},3686.3722500000003,2958.8542499999999,2565.585,1955.2046250000001,1564.3443750000001]
[53,null,{"$f":"C41*$K$3","v":5337.1395000000002},3771.5906250000003,3026.3062500000001,2624.0032500000002,1999.4700000000003,1599.576]
[54,null,{"$f":"C42*$K$3","v":5457.890625},3857.4112500000001,3093.7582499999999,2682.4215000000004,2044.3376250000001,1635.711]
[55,null,{"$f":"C43*$K$3","v":5581.0507500000003},3944.7375000000002,3163.6192500000002,2742.9476250000002,2090.1086249999998,1672.1471250000002]
[56,null,{"$f":"C44*$K$3","v":5705.4153750000005},4033.8705,3234.0825,2804.3771250000004,2137.0841250000003,1709.7877500000002]
[57,null,{"$f":"C45*$K$3","v":5833.0923750000002},4124.8102500000005,3306.3525000000004,2866.4088750000005,2184.3607500000003,1747.7295000000001]
[58,null,{"$f":"C46*$K$3","v":5962.8772500000005},4217.2556250000007,3379.8269999999998,2930.5484999999999,2232.8418750000001,1786.2735000000002]
[59,null,{"$f":"C47*$K$3","v":6094.1677500000005},4311.5077499999998,3454.2048749999999,2995.2903750000005,2281.9252500000002,1825.720875]
[60,null,{"$f":"C48*$K$3","v":6227.8672500000011},4407.5666250000004,3530.6906250000002,3061.2367500000005,2332.5142499999997,1866.0716250000003]
[61,null,{"$f":"C49*$K$3","v":6930.9941250000002},4911.6498750000001,3932.0902500000002,3409.638375,2598.4076249999998,2078.9670000000001]
[62,null,{"$f":"C50*$K$3","v":7688.6246250000004},5457.5895,4368.1192500000006,3787.5502500000002,2885.6808750000005,2308.725375]
[63,null,{"$f":"C51*$K$3","v":8501.9632500000007},6043.8798750000005,4837.2719999999999,4194.3701250000004,3196.14075,2557.1535000000003]
[64,null,{"$f":"C52*$K$3","v":9369.8055000000004},6671.7255000000005,5340.4518750000007,4631.0013750000007,3528.8838750000004,2823.348]
[65,null,{"$f":"C53*$K$3","v":10292.753625000001},7340.8252500000008,5878.261125,5096.8417500000005,3883.6091250000004,3107.0077500000002]
[66,null,{"$f":"C54*$K$3","v":11271.108750000001},8050.5768750000007,6450.0974999999999,5593.3968750000004,4261.8221250000006,3409.638375]
[67,null,{"$f":"C55*$K$3","v":12304.870875000001},8801.5826250000009,7055.6598750000003,6118.2577500000007,4661.7161249999999,3729.433125]
[68,null,{"$f":"C56*$K$3","v":13393.437749999999},9594.1436250000006,7694.9482500000013,6672.3277500000004,5083.8933749999997,4067.2953750000001]
[69,null,{"$f":"C57*$K$3","v":14536.809375000001},10427.657625,8369.1671249999999,7256.8113750000002,5529.2572500000006,4423.5262499999999]
[70,null,{"$f":"C58*$K$3","v":15735.889125000002},11302.726875,9076.810875000001,7870.5041250000004,5997.2055000000009,4797.8246250000002]
[71,null,{"$f":"C59*$K$3","v":16990.375875000002},12218.448000000002,9818.7828750000008,8514.0082500000008,6487.4370000000008,5190.1904999999997]
[72,null,{"$f":"C60*$K$3","v":18299.065125000001},13176.326625000002,10594.480875000001,9186.4203750000015,6999.6506250000002,5599.7205000000004]
[73,null,{"$f":"C61*$K$3","v":19663.161375},14174.254875000001,11403.904875000002,9888.3427500000016,7534.448625,6027.6191250000002]
[74,null,{"$f":"C62*$K$3","v":21082.664625000001},15213.738375000001,12248.259375000001,10620.678750000001,8092.43325,6474.1875000000009]
[75,null,{"$f":"C63*$K$3","v":22557.27375},16294.777125000002,13126.339875,11381.621625,8672.0988749999997,6937.92]
[76,null,{"$f":"C64*$K$3","v":22557.27375},16294.777125000002,13126.339875,11381.621625,8672.0988749999997,6937.92]
[77,null,{"$f":"C65*$K$3","v":22557.27375},16294.777125000002,13126.339875,11381.621625,8672.0988749999997,6937.92]
[78,null,{"$f":"C66*$K$3","v":22557.27375},16294.777125000002,13126.339875,11381.621625,8672.0988749999997,6937.92]
[79,null,{"$f":"C67*$K$3","v":22557.27375},16294.777125000002,13126.339875,11381.621625,8672.0988749999997,6937.92]
[80,null,{"$f":"C68*$K$3","v":22557.27375},16294.777125000002,13126.339875,11381.621625,8672.0988749999997,6937.92]
[81,null,{"$f":"C69*$K$3","v":22557.27375},16294.777125000002,13126.339875,11381.621625,8672.0988749999997,6937.92]
[82,null,{"$f":"C70*$K$3","v":22557.27375},16294.777125000002,13126.339875,11381.621625,8672.0988749999997,6937.92]
[83,null,{"$f":"C71*$K$3","v":22557.27375},16294.777125000002,13126.339875,11381.621625,8672.0988749999997,6937.92]
[84,"o más",{"$f":"C72*$K$3","v":22557.27375},16294.777125000002,13126.339875,11381.621625,8672.0988749999997,6937.92]
[1,"Hijo",{"$f":"C73*$K$3","v":1166.55825},835.32074999999998,695.29762500000004,602.85225000000003,459.81787500000007,367.97475000000003]
[2,"Hijos",{"$f":"C74*$K$3","v":1982.3058750000002},1420.1054999999999,1181.6145000000001,1024.4272500000002,781.11824999999999,625.13549999999998]
[3,"Hijos o más",{"$f":"C75*$K$3","v":2798.3546249999999},2004.5891250000002,1668.533625,1446.3033750000002,1102.418625,881.99512500000014]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$3","v":1501.108125},1252.3788749999999,1086.1578750000001,793.76550000000009,635.07262500000002]
[19,null,1520.079,1265.9295000000002,1096.6972499999999,801.89587500000005,641.69737500000008]
[20,null,1538.74875,1279.480125,1107.53775,809.42400000000009,647.719875]
[21,null,1558.0207500000001,1293.9341250000002,1118.9805000000001,817.85550000000001,654.34462500000006]
[22,null,1577.8950000000002,1308.6892500000001,1130.724375,825.98587500000008,660.96937500000013]
[23,null,1598.9737500000001,1324.6488750000001,1143.3716250000002,835.62187500000005,668.49750000000006]
[24,null,1620.9558750000001,1341.2107500000002,1156.018875,844.95674999999994,676.0256250000001]
[25,null,1642.9380000000001,1357.1703750000001,1168.9672500000001,854.29162500000007,683.55375000000004]
[26,null,1675.4595000000002,1381.5615,1188.2392500000001,868.44450000000006,694.99649999999997]
[27,null,1708.8843750000001,1406.8560000000002,1209.318,883.801875,707.04150000000004]
[28,null,{"$f":"C166*$K$3","v":1743.814875},1433.6561250000002,1230.0956250000002,899.15925000000004,719.38762500000007]
[29,null,1780.251,1460.4562500000002,1252.3788749999999,915.42,732.33600000000001]
[30,null,1817.891625,1489.3642500000001,1276.1677500000001,932.58412499999997,746.18775000000005]
[31,null,1856.73675,1519.47675,1299.3543750000001,949.7482500000001,760.03949999999998]
[32,null,1897.0875000000001,1549.58925,1324.95,968.41800000000012,774.794625]
[33,null,1938.341625,1582.1107500000001,1350.8467500000002,987.3888750000001,790.15200000000004]
[34,null,1981.7036250000001,1615.2345,1378.55025,1007.56425,806.11162500000012]
[35,null,2025.9690000000001,1649.2616250000001,1406.2537500000001,1027.7396250000002,822.37237500000003]
[36,null,2071.4388750000003,1684.4932500000002,1434.8606250000003,1048.2161249999999,838.63312500000006]
[37,null,2118.4143750000003,1720.9293750000002,1467.3821250000001,1072.60725,858.20625000000007]
[38,null,{"$f":"C176*$K$3","v":2166.2932500000002},1758.5700000000002,1504.7216250000001,1099.7085000000002,879.88725000000011]
[39,null,2216.5811250000002,1797.7162499999999,1543.2656250000002,1128.0142500000002,902.47162500000013]
[40,null,2266.8690000000001,1837.1636250000001,1582.411875,1156.9222500000001,925.65824999999995]
[41,null,2319.2647500000003,1877.5143750000002,1623.0637500000003,1186.7336250000001,949.44712500000003]
[42,null,2373.4672500000001,1919.6718750000002,1664.6190000000001,1216.846125,973.53712500000006]
[43,null,2427.3686250000001,1962.7327500000001,1707.0776250000001,1247.5608750000001,998.229375]
[44,null,2483.9801250000005,2006.6970000000001,1750.439625,1279.480125,1023.825]
[45,null,2542.0972500000003,2051.8657499999999,1795.3072500000001,1312.3027500000001,1050.0228750000001]
[46,null,2600.8166249999999,2098.239,1841.3793750000002,1345.4265,1076.5218750000001]
[47,null,2661.6438750000002,2145.515625,1888.05375,1379.7547500000001,1103.92425]
[48,null,{"$f":"C186*$K$3","v":2722.77225},2193.9967500000002,1936.2337500000001,1414.986375,1132.23]
[49,null,2785.40625,2243.3812500000004,1985.0160000000001,1450.2180000000001,1160.2346250000001]
[50,null,2849.8470000000002,2294.5725000000002,2034.4005000000002,1487.2563750000002,1190.046]
[51,null,2915.4922499999998,2346.366,2085.2906250000001,1524.29475,1219.5562500000001]
[52,null,2982.6431250000005,2399.364,2137.6863750000002,1562.2365,1249.9698750000002]
[53,null,3050.6973750000002,2453.8676250000003,2190.9855000000002,1601.081625,1280.9857500000001]
[54,null,3119.6549999999997,2508.9735000000001,2244.8868750000001,1640.529,1312.603875]
[55,null,3191.0216250000003,2564.6816250000002,2299.9927500000003,1681.1808750000002,1345.1253750000001]
[56,null,3263.2916250000003,2622.497625,2356.3031250000004,1722.4349999999999,1377.9480000000001]
[57,null,3336.4650000000001,2680.6147500000002,2413.2157500000003,1763.3880000000001,1410.7706250000001]
[58,null,{"$f":"C196*$K$3","v":3411.4451250000002},2740.2375000000002,2471.0317500000001,1806.1477500000001,1445.0988750000001]
[59,null,3488.232,2801.0647500000005,2531.25675,1849.8108750000001,1480.0293750000001]
[60,null,3565.9222500000001,2862.4942500000002,2591.1806250000004,1893.4740000000002,1514.959875]
[61,null,3973.3443750000001,3188.6126250000002,2908.5663750000003,2125.9425000000001,1700.7539999999999]
[62,null,4415.0947500000002,3541.23,3252.7522500000005,2376.7796250000001,1901.6043750000001]
[63,null,4889.3666250000006,3921.8519999999999,3622.5337500000005,2647.1898750000005,2117.8121250000004]
[64,null,5397.3644999999997,4330.1775000000007,4018.5131250000004,2936.5710000000004,2349.3772500000005]
[65,null,5938.1849999999995,4765.9053750000003,4440.9915000000001,3245.2241250000002,2596.2997500000001]
[66,null,6512.7315000000008,5229.9390000000003,4889.6677500000005,3573.1492500000004,2858.5796249999999]
[67,null,7120.100625,5721.073875,5364.2407499999999,3920.0452500000001,3136.2168750000001]
[68,null,{"$f":"C206*$K$3","v":7761.4968750000007},6239.6111250000004,5864.1082500000002,4285.6109999999999,3428.6092500000004]
[69,null,8435.1135000000013,6785.2496250000004,6391.3781250000002,4670.7498749999995,3736.6601250000003]
[70,null,9142.7572500000006,7360.0972499999998,6945.1469999999999,5075.1607500000009,4060.3695000000002]
[71,null,9884.1270000000004,7960.8416250000009,7523.6081250000007,5498.5425000000005,4398.8340000000007]
[72,null,10658.620500000001,8590.1928750000006,8129.471625000001,5940.8951250000009,4752.9570000000003]
[73,null,11465.334375,9247.247625,8760.6296249999996,6402.2186250000004,5121.8351250000005]
[74,null,12306.3765,9931.1025000000009,9417.9855000000007,6882.8141250000008,5506.3717500000002]
[75,null,13180.843500000001,10643.263125000001,10102.743750000001,7382.9827500000001,5906.5668750000004]
[76,null,13180.843500000001,10643.263125000001,10102.743750000001,7382.9827500000001,5906.5668750000004]
[77,null,13180.843500000001,10643.263125000001,10102.743750000001,7382.9827500000001,5906.5668750000004]
[78,null,{"$f":"C216*$K$3","v":13180.843500000001},10643.263125000001,10102.743750000001,7382.9827500000001,5906.5668750000004]
[79,null,13180.843500000001,10643.263125000001,10102.743750000001,7382.9827500000001,5906.5668750000004]
[80,null,13180.843500000001,10643.263125000001,10102.743750000001,7382.9827500000001,5906.5668750000004]
[81,null,13180.843500000001,10643.263125000001,10102.743750000001,7382.9827500000001,5906.5668750000004]
[82,null,13180.843500000001,10643.263125000001,10102.743750000001,7382.9827500000001,5906.5668750000004]
[83,null,13180.843500000001,10643.263125000001,10102.743750000001,7382.9827500000001,5906.5668750000004]
[84,"o más",13180.843500000001,10643.263125000001,10102.743750000001,7382.9827500000001,5906.5668750000004]
[1,"Hijo",676.0256250000001,563.70600000000013,489.32812500000006,357.43537500000002,286.06875000000002]
[2,"Hijos",1149.0930000000001,957.87862499999994,830.80387500000006,607.0680000000001,485.71462500000001]
[3,"Hijos o más",1621.2570000000001,1352.9546250000001,1173.183,857.00175000000002,685.66162500000007]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C307*$K$3","v":1009.069875},845.25787500000001,766.06200000000001,560.09250000000009,448.07400000000001]
[19,null,1022.9216249999999,855.19500000000005,774.49350000000015,566.11500000000001,452.892]
[20,null,1038.279,866.33662500000014,783.82837500000005,572.73975000000007,458.31225000000001]
[21,null,1053.3352500000001,877.17712500000016,792.86212499999999,579.66562500000009,463.73250000000002]
[22,null,1068.9937500000001,889.52325000000008,802.79925000000003,586.5915,469.45387500000004]
[23,null,1085.555625,901.26712500000008,812.73637499999995,594.11962500000004,475.47637500000002]
[24,null,1101.5152499999999,914.21550000000013,823.27575000000002,601.34662500000013,481.19775000000004]
[25,null,1119.58275,926.86275000000001,834.41737499999999,609.47699999999998,487.82249999999999]
[26,null,1144.87725,945.8336250000001,850.37699999999995,621.823125,497.45850000000007]
[27,null,1171.0751250000001,966.61125000000004,866.63774999999998,633.86812500000008,507.09450000000004]
[28,null,{"$f":"C317*$K$3","v":1198.1763750000002},986.78662500000007,884.10300000000007,646.81650000000002,517.6338750000001]
[29,null,1226.78325,1009.069875,902.17050000000006,659.46375,527.57100000000003]
[30,null,1256.2935000000002,1031.0519999999999,921.4425,673.91775000000007,539.31487500000003]
[31,null,1287.0082500000001,1054.8408750000001,941.91899999999998,688.07062499999995,550.45650000000001]
[32,null,1318.6263750000001,1079.2320000000002,962.09437500000013,703.12687500000004,562.50150000000008]
[33,null,1350.8467500000002,1104.5265000000002,984.07650000000012,719.08650000000011,575.44987500000002]
[34,null,1385.1750000000002,1130.1221250000001,1005.7575000000001,735.04612500000007,588.09712500000001]
[35,null,1419.5032500000002,1157.223375,1029.5463750000001,752.51137500000004,602.25]
[36,null,1455.3371250000002,1185.2280000000001,1053.0341249999999,769.67549999999994,615.80062500000008]
[37,null,1492.6766250000001,1214.4371250000002,1078.0275000000001,788.34525000000008,630.85687500000006]
[38,null,{"$f":"C327*$K$3","v":1530.3172500000001},1243.947375,1103.0208750000002,806.41275000000007,645.31087500000001]
[39,null,1569.4635000000001,1273.75875,1129.8209999999999,825.68475000000001,660.66825000000006]
[40,null,1609.8142500000001,1305.6780000000001,1156.3200000000002,845.25787500000001,676.32675000000006]
[41,null,1651.3695,1337.8983750000002,1184.9268750000001,866.03550000000007,692.88862500000005]
[42,null,1693.527,1371.3232500000001,1212.9315000000001,886.51200000000006,709.45050000000015]
[43,null,1736.5878750000002,1404.7481250000001,1242.4417500000002,908.1930000000001,726.61462500000005]
[44,null,1780.8532500000001,1440.2808750000002,1272.5542500000001,930.17512500000009,744.38100000000009]
[45,null,1826.3231250000001,1475.8136250000002,1303.5701250000002,952.45837500000016,762.14737500000001]
[46,null,1873.5997500000001,1512.2497500000002,1335.7905000000001,976.24725000000001,781.11824999999999]
[47,null,1920.5752500000001,1549.58925,1368.6131250000001,1000.0361250000001,800.08912500000008]
[48,null,{"$f":"C337*$K$3","v":1969.95975},1588.434375,1402.038,1024.4272500000002,819.66225000000009]
[49,null,2019.3442500000001,1627.88175,1435.4628750000002,1049.420625,839.53650000000005]
[50,null,2069.3310000000001,1668.533625,1470.6945000000001,1075.0162500000001,860.01300000000003]
[51,null,2121.4256249999999,1708.8843750000001,1506.8295000000001,1101.214125,881.09175000000005]
[52,null,2174.4236250000004,1750.7407500000002,1543.5667500000002,1128.0142500000002,902.47162500000013]
[53,null,2228.6261250000002,1794.1027500000002,1580.605125,1155.1155000000001,924.15262500000006]
[54,null,2282.8286250000001,1837.4647500000001,1618.8480000000002,1183.1201250000001,946.73700000000008]
[55,null,2340.042375,1882.3323750000002,1658.2953750000001,1212.028125,969.62250000000006]
[56,null,2396.9549999999999,1927.2,1697.7427500000001,1240.9361250000002,992.80912499999999]
[57,null,2454.7710000000002,1974.4766250000002,1738.3946249999999,1271.0486250000001,1016.8991250000001]
[58,null,{"$f":"C347*$K$3","v":2514.0926250000002},2021.7532500000002,1779.3476250000001,1300.5588750000002,1040.6880000000001]
[59,null,2575.2210000000005,2070.234375,1821.5051250000001,1331.273625,1065.079125]
[60,null,2636.3493750000002,2118.4143750000003,1864.566,1362.590625,1090.0725000000002]
[61,null,2959.1553750000003,2377.381875,2091.0120000000002,1528.2093750000001,1222.5675000000001]
[62,null,3309.36375,2657.4281250000004,2337.9345000000003,1708.5832500000001,1367.1075000000001]
[63,null,3685.77,2960.6610000000001,2603.52675,1903.1100000000001,1522.4880000000001]
[64,null,4088.6752500000002,3284.6715000000004,2889.8966250000003,2112.0907500000003,1689.9134999999999]
[65,null,4518.3806249999998,3630.9652500000002,3195.5385000000001,2335.2243750000002,1868.1795000000002]
[66,null,4974.585,3999.8433750000004,3521.0546250000002,2573.4142499999998,2058.7916249999998]
[67,null,5457.890625,4390.4025000000001,3867.348375,2826.3592500000004,2261.1476250000001]
[68,null,{"$f":"C357*$K$3","v":5966.4907499999999},4804.1482500000011,4232.6130000000003,3093.4571249999999,2474.9463750000004]
[69,null,6503.0955000000004,5238.6716250000009,4618.0529999999999,3375.0090000000005,2700.1878750000001]
[70,null,7065.8981250000006,5695.4782500000001,5023.0661250000003,3671.3160000000003,2937.1732499999998]
[71,null,7655.1997500000007,6174.5681249999998,5447.9534999999996,3981.4747500000003,3185.3002500000002]
[72,null,8271.6026250000014,6675.3389999999999,5893.0162499999997,4306.6897500000005,3445.4722500000003]
[73,null,8913.6011249999992,7198.3931250000005,6357.3510000000006,4645.4553750000005,3716.4847500000001]
[74,null,9583.0020000000004,7743.1282499999998,6842.4633750000003,5000.4817499999999,4000.4456249999998]
[75,null,10279.504125000001,8311.0500000000011,7346.2455,5369.0587500000001,4295.2470000000003]
[76,null,10279.504125000001,8311.0500000000011,7346.2455,5369.0587500000001,4295.2470000000003]
[77,null,10279.504125000001,8311.0500000000011,7346.2455,5369.0587500000001,4295.2470000000003]
[78,null,{"$f":"C367*$K$3","v":10279.504125000001},8311.0500000000011,7346.2455,5369.0587500000001,4295.2470000000003]
[79,null,10279.504125000001,8311.0500000000011,7346.2455,5369.0587500000001,4295.2470000000003]
[80,null,10279.504125000001,8311.0500000000011,7346.2455,5369.0587500000001,4295.2470000000003]
[81,null,10279.504125000001,8311.0500000000011,7346.2455,5369.0587500000001,4295.2470000000003]
[82,null,10279.504125000001,8311.0500000000011,7346.2455,5369.0587500000001,4295.2470000000003]
[83,null,10279.504125000001,8311.0500000000011,7346.2455,5369.0587500000001,4295.2470000000003]
[84,"o más",10279.504125000001,8311.0500000000011,7346.2455,5369.0587500000001,4295.2470000000003]
[1,"Hijo",507.69675000000001,425.79075,386.34337500000004,282.45524999999998,226.14487500000001]
[2,"Hijos",863.32537500000001,723.30225000000007,655.24800000000005,479.08987500000001,383.33212500000002]
[3,"Hijos o más",1218.954,1020.81375,925.35712500000011,676.32675000000006,541.12162499999999]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,0,1000,2000,null,null,null,"TARIFA BASE",null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"M912","v":17903.25},{"$f":"N912","v":11552.25},{"$f":"O912","v":9680.8950000000004},null,null,null,17903.25,11552.25,9680.8950000000004,null,{"$f":"I912*$O$4","v":17903.25},{"$f":"J912*$O$4","v":11552.25},{"$f":"K912*$O$4","v":9680.8950000000004}]
[19,null,{"$f":"M913","v":18138.674999999999},{"$f":"N913","v":11704.455},{"$f":"O913","v":9794.7749999999996},null,null,null,18138.674999999999,11704.455,9794.7749999999996,null,{"$f":"I913*$O$4","v":18138.674999999999},{"$f":"J913*$O$4","v":11704.455},{"$f":"K913*$O$4","v":9794.7749999999996}]
[20,null,18381.764999999999,11858.85,9918.51,null,null,null,18381.764999999999,11858.85,9918.51,null,18381.764999999999,11858.85,9918.51]
[21,null,18631.424999999999,12022.004999999999,10045.530000000001,null,null,null,18631.424999999999,12022.004999999999,10045.530000000001,null,18631.424999999999,12022.004999999999,10045.530000000001]
[22,null,18889.845000000001,12188.445,10174.74,null,null,null,18889.845000000001,12188.445,10174.74,null,18889.845000000001,12188.445,10174.74]
[23,null,19155.93,12358.17,10309.424999999999,null,null,null,19155.93,12358.17,10309.424999999999,null,19155.93,12358.17,10309.424999999999]
[24,null,19429.68,12536.654999999999,10450.68,null,null,null,19429.68,12536.654999999999,10450.68,null,19429.68,12536.654999999999,10450.68]
[25,null,19711.095000000001,12717.33,10591.934999999999,null,null,null,19711.095000000001,12717.33,10591.934999999999,null,19711.095000000001,12717.33,10591.934999999999]
[26,null,20118.435000000001,12982.32,10799.985000000001,null,null,null,20118.435000000001,12982.32,10799.985000000001,null,20118.435000000001,12982.32,10799.985000000001]
[27,null,20542.2,13253.88,11016.795,null,null,null,20542.2,13253.88,11016.795,null,20542.2,13253.88,11016.795]
[28,null,20980.2,13538.58,11241.27,null,null,null,20980.2,13538.58,11241.27,null,20980.2,13538.58,11241.27]
[29,null,21433.53,13827.66,11476.695,null,null,null,21433.53,13827.66,11476.695,null,21433.53,13827.66,11476.695]
[30,null,21900,14128.785,11720.88,null,null,null,21900,14128.785,11720.88,null,21900,14128.785,11720.88]
[31,null,22383.989999999998,14441.955,11969.445,null,null,null,22383.989999999998,14441.955,11969.445,null,22383.989999999998,14441.955,11969.445]
[32,null,22883.309999999998,14762.789999999999,12230.055,null,null,null,22883.309999999998,14762.789999999999,12230.055,null,22883.309999999998,14762.789999999999,12230.055]
[33,null,23399.055,15094.574999999999,12497.235000000001,null,null,null,23399.055,15094.574999999999,12497.235000000001,null,23399.055,15094.574999999999,12497.235000000001]
[34,null,23925.75,15437.31,12776.46,null,null,null,23925.75,15437.31,12776.46,null,23925.75,15437.31,12776.46]
[35,null,24472.154999999999,15787.71,13061.16,null,null,null,24472.154999999999,15787.71,13061.16,null,24472.154999999999,15787.71,13061.16]
[36,null,25029.51,16149.06,13355.715,null,null,null,25029.51,16149.06,13355.715,null,25029.51,16149.06,13355.715]
[37,null,25604.384999999998,16520.264999999999,13657.934999999999,null,null,null,25604.384999999998,16520.264999999999,13657.934999999999,null,25604.384999999998,16520.264999999999,13657.934999999999]
[38,null,26194.59,16901.325000000001,13967.82,null,null,null,26194.59,16901.325000000001,13967.82,null,26194.59,16901.325000000001,13967.82]
[39,null,26800.125,17292.239999999998,14287.56,null,null,null,26800.125,17292.239999999998,14287.56,null,26800.125,17292.239999999998,14287.56]
[40,null,27422.084999999999,17693.009999999998,14617.154999999999,null,null,null,27422.084999999999,17693.009999999998,14617.154999999999,null,27422.084999999999,17693.009999999998,14617.154999999999]
[41,null,28059.375,18102.54,14954.414999999999,null,null,null,28059.375,18102.54,14954.414999999999,null,28059.375,18102.54,14954.414999999999]
[42,null,28708.71,18524.114999999998,15297.15,null,null,null,28708.71,18524.114999999998,15297.15,null,28708.71,18524.114999999998,15297.15]
[43,null,29373.375,18952.259999999998,15654.119999999999,null,null,null,29373.375,18952.259999999998,15654.119999999999,null,29373.375,18952.259999999998,15654.119999999999]
[44,null,30057.75,19392.45,16016.565000000001,null,null,null,30057.75,19392.45,16016.565000000001,null,30057.75,19392.45,16016.565000000001]
[45,null,30753.075000000001,19841.399999999998,16388.864999999998,null,null,null,30753.075000000001,19841.399999999998,16388.864999999998,null,30753.075000000001,19841.399999999998,16388.864999999998]
[46,null,31464.825000000001,20301.3,16766.64,null,null,null,31464.825000000001,20301.3,16766.64,null,31464.825000000001,20301.3,16766.64]
[47,null,32190.809999999998,20769.96,17155.364999999998,null,null,null,32190.809999999998,20769.96,17155.364999999998,null,32190.809999999998,20769.96,17155.364999999998]
[48,null,32934.315000000002,21248.474999999999,17553.945,null,null,null,32934.315000000002,21248.474999999999,17553.945,null,32934.315000000002,21248.474999999999,17553.945]
[49,null,33692.055,21735.75,17959.095000000001,null,null,null,33692.055,21735.75,17959.095000000001,null,33692.055,21735.75,17959.095000000001]
[50,null,34466.22,22235.07,18375.195,null,null,null,34466.22,22235.07,18375.195,null,34466.22,22235.07,18375.195]
[51,null,35253.525000000001,22743.149999999998,18796.77,null,null,null,35253.525000000001,22743.149999999998,18796.77,null,35253.525000000001,22743.149999999998,18796.77]
[52,null,36056.159999999996,23263.274999999998,19227.105,null,null,null,36056.159999999996,23263.274999999998,19227.105,null,36056.159999999996,23263.274999999998,19227.105]
[53,null,36877.409999999996,23791.064999999999,19668.39,null,null,null,36877.409999999996,23791.064999999999,19668.39,null,36877.409999999996,23791.064999999999,19668.39]
[54,null,37710.705000000002,24330.899999999998,20116.244999999999,null,null,null,37710.705000000002,24330.899999999998,20116.244999999999,null,37710.705000000002,24330.899999999998,20116.244999999999]
[55,null,38560.424999999996,24877.305,20575.05,null,null,null,38560.424999999996,24877.305,20575.05,null,38560.424999999996,24877.305,20575.05]
[56,null,39423.284999999996,25434.66,21040.424999999999,null,null,null,39423.284999999996,25434.66,21040.424999999999,null,39423.284999999996,25434.66,21040.424999999999]
[57,null,40304.76,26002.965,21513.465,null,null,null,40304.76,26002.965,21513.465,null,40304.76,26002.965,21513.465]
[58,null,41198.28,26581.125,21996.36,null,null,null,41198.28,26581.125,21996.36,null,41198.28,26581.125,21996.36]
[59,null,42109.32,27165.855,22490.204999999998,null,null,null,42109.32,27165.855,22490.204999999998,null,42109.32,27165.855,22490.204999999998]
[60,null,43033.5,27764.82,22988.43,null,null,null,43033.5,27764.82,22988.43,null,43033.5,27764.82,22988.43]
[61,null,47890.92,30895.424999999999,25619.715,null,null,null,47890.92,30895.424999999999,25619.715,null,47890.92,30895.424999999999,25619.715]
[62,null,53123.924999999996,34275.69,28464.524999999998,null,null,null,53123.924999999996,34275.69,28464.524999999998,null,53123.924999999996,34275.69,28464.524999999998]
[63,null,58742.369999999995,37897.949999999997,31522.86,null,null,null,58742.369999999995,37897.949999999997,31522.86,null,58742.369999999995,37897.949999999997,31522.86]
[64,null,64739.684999999998,41769.870000000003,34798.004999999997,null,null,null,64739.684999999998,41769.870000000003,34798.004999999997,null,64739.684999999998,41769.870000000003,34798.004999999997]
[65,null,71121.345000000001,45882.69,38286.674999999996,null,null,null,71121.345000000001,45882.69,38286.674999999996,null,71121.345000000001,45882.69,38286.674999999996]
[66,null,77881.875,50247.360000000001,41991.06,null,null,null,77881.875,50247.360000000001,41991.06,null,77881.875,50247.360000000001,41991.06]
[67,null,85021.274999999994,54854.025000000001,45907.875,null,null,null,85021.274999999994,54854.025000000001,45907.875,null,85021.274999999994,54854.025000000001,45907.875]
[68,null,92543.925000000003,59705.97,50041.5,null,null,null,92543.925000000003,59705.97,50041.5,null,92543.925000000003,59705.97,50041.5]
[69,null,100445.44499999999,64803.195,54389.744999999995,null,null,null,100445.44499999999,64803.195,54389.744999999995,null,100445.44499999999,64803.195,54389.744999999995]
[70,null,108729.12,70146.794999999998,58952.61,null,null,null,108729.12,70146.794999999998,58952.61,null,108729.12,70146.794999999998,58952.61]
[71,null,117394.95,75740.054999999993,63729,null,null,null,117394.95,75740.054999999993,63729,null,117394.95,75740.054999999993,63729]
[72,null,126441.84,81576.404999999999,68721.104999999996,null,null,null,126441.84,81576.404999999999,68721.104999999996,null,126441.84,81576.404999999999,68721.104999999996]
[73,null,135866.505,87658.035000000003,73930.02,null,null,null,135866.505,87658.035000000003,73930.02,null,135866.505,87658.035000000003,73930.02]
[74,null,145674.41999999998,93984.944999999992,79351.365000000005,null,null,null,145674.41999999998,93984.944999999992,79351.365000000005,null,145674.41999999998,93984.944999999992,79351.365000000005]
[75,null,155863.39499999999,100558.23,84987.33,null,null,null,155863.39499999999,100558.23,84987.33,null,155863.39499999999,100558.23,84987.33]
[76,null,155863.39499999999,100558.23,84987.33,null,null,null,155863.39499999999,100558.23,84987.33,null,155863.39499999999,100558.23,84987.33]
[77,null,155863.39499999999,100558.23,84987.33,null,null,null,155863.39499999999,100558.23,84987.33,null,155863.39499999999,100558.23,84987.33]
[78,null,155863.39499999999,100558.23,84987.33,null,null,null,155863.39499999999,100558.23,84987.33,null,155863.39499999999,100558.23,84987.33]
[79,null,155863.39499999999,100558.23,84987.33,null,null,null,155863.39499999999,100558.23,84987.33,null,155863.39499999999,100558.23,84987.33]
[80,null,155863.39499999999,100558.23,84987.33,null,null,null,155863.39499999999,100558.23,84987.33,null,155863.39499999999,100558.23,84987.33]
[81,null,155863.39499999999,100558.23,84987.33,null,null,null,155863.39499999999,100558.23,84987.33,null,155863.39499999999,100558.23,84987.33]
[82,null,155863.39499999999,100558.23,84987.33,null,null,null,155863.39499999999,100558.23,84987.33,null,155863.39499999999,100558.23,84987.33]
[83,null,{"$f":"M977","v":155863.39499999999},100558.23,84987.33,null,null,null,155863.39499999999,100558.23,84987.33,null,{"$f":"I977*$O$4","v":155863.39499999999},100558.23,84987.33]
[84,"o más",155863.39499999999,100558.23,84987.33,null,null,null,155863.39499999999,100558.23,84987.33,null,155863.39499999999,100558.23,84987.33]
[1,"Hijo",8055.915,5199.0599999999995,4357.0050000000001,null,null,null,8055.915,5199.0599999999995,4357.0050000000001,null,8055.915,5199.0599999999995,4357.0050000000001]
[2,"Hijos",13698.449999999999,8837.744999999999,7404.3899999999994,null,null,null,13698.449999999999,8837.744999999999,7404.3899999999994,null,13698.449999999999,8837.744999999999,7404.3899999999994]
[3,"Hijos o más",19334.415000000001,12476.43,10453.965,null,null,null,19334.415000000001,12476.43,10453.965,null,19334.415000000001,12476.43,10453.965]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$2","v":1670.97},1078.21,903.55020000000013,0,0]
[19,null,1692.943,1092.4158,914.17899999999997,0,0]
[20,null,1715.6314,1106.826,925.72760000000005,0,0]
[21,null,1738.933,1122.0537999999999,937.58280000000013,0,0]
[22,null,1763.0522000000001,1137.5881999999999,949.64240000000007,0,0]
[23,null,1787.8868000000002,1153.4292,962.21299999999997,0,0]
[24,null,1813.4368000000002,1170.0878,975.3968000000001,0,0]
[25,null,1839.7022000000002,1186.9508000000001,988.5806,0,0]
[26,null,1877.7206000000001,1211.6831999999999,1007.9986000000001,0,0]
[27,null,1917.2720000000002,1237.0288,1028.2342000000001,0,0]
[28,null,1958.152,1263.6008000000002,1049.1852000000001,0,0]
[29,null,2000.4628,1290.5816,1071.1582000000001,0,0]
[30,null,2044,1318.6866,1093.9487999999999,0,0]
[31,null,2089.1723999999999,1347.9158,1117.1482000000001,0,0]
[32,null,2135.7755999999999,1377.8604,1141.4718,0,0]
[33,null,2183.9118000000003,1408.827,1166.4086000000002,0,0]
[34,null,2233.0700000000002,1440.8156000000001,1192.4695999999999,0,0]
[35,null,2284.0677999999998,1473.5196000000001,1219.0416,0,0]
[36,null,2336.0875999999998,1507.2456,1246.5334,0,0]
[37,null,2389.7426,1541.8914,1274.7406000000001,0,0]
[38,null,{"$f":"C932*$K$2","v":2444.8284000000003},1577.4570000000001,1303.6632,0,0]
[39,null,2501.3450000000003,1613.9423999999999,1333.5056,0,0]
[40,null,2559.3946000000001,1651.3475999999998,1364.2677999999999,0,0]
[41,null,2618.875,1689.5704000000001,1395.7454,0,0]
[42,null,2679.4796000000001,1728.9173999999998,1427.7339999999999,0,0]
[43,null,2741.5150000000003,1768.8776,1461.0511999999999,0,0]
[44,null,2805.3900000000003,1809.9620000000002,1494.8794,0,0]
[45,null,2870.2870000000003,1851.8639999999998,1529.6273999999999,0,0]
[46,null,2936.7170000000001,1894.788,1564.8864000000001,0,0]
[47,null,3004.4755999999998,1938.5296000000001,1601.1673999999998,0,0]
[48,null,3073.8694000000005,1983.191,1638.3682000000001,0,0]
[49,null,3144.5918000000001,2028.67,1676.1822000000002,0,0]
[50,null,3216.8472000000002,2075.2732000000001,1715.0182,0,0]
[51,null,3290.3290000000002,2122.694,1754.3652000000002,0,0]
[52,null,3365.2415999999998,2171.239,1794.5298,0,0]
[53,null,3441.8915999999999,2220.4994000000002,1835.7164,0,0]
[54,null,3519.6658000000002,2270.884,1877.5162,0,0]
[55,null,3598.973,2321.8818000000001,1920.338,0,0]
[56,null,3679.5065999999997,2373.9016000000001,1963.7729999999999,0,0]
[57,null,3761.7776000000003,2426.9434000000001,2007.9234000000001,0,0]
[58,null,{"$f":"C952*$K$2","v":3845.1728000000003},2480.9050000000002,2052.9936000000002,0,0]
[59,null,3930.2032000000004,2535.4798000000001,2099.0857999999998,0,0]
[60,null,4016.46,2591.3832000000002,2145.5868,0,0]
[61,null,4469.8191999999999,2883.5729999999999,2391.1734000000001,0,0]
[62,null,4958.2330000000002,3199.0644000000002,2656.6889999999999,0,0]
[63,null,5482.6211999999996,3537.1419999999998,2942.1336000000001,0,0]
[64,null,6042.3706000000002,3898.5212000000006,3247.8137999999999,0,0]
[65,null,6637.9922000000006,4282.3844000000008,3573.4229999999998,0,0]
[66,null,7268.9750000000004,4689.7536,3919.1655999999998,0,0]
[67,null,7935.3189999999995,5119.7090000000007,4284.7350000000006,0,0]
[68,null,8637.4330000000009,5572.5572000000002,4670.54,0,0]
[69,null,9374.9081999999999,6048.2982000000002,5076.3761999999997,0,0]
[70,null,10148.0512,6547.0342000000001,5502.2436000000007,0,0]
[71,null,10956.862000000001,7069.0717999999997,5948.04,0,0]
[72,null,11801.2384,7613.7978000000003,6413.9697999999999,0,0]
[73,null,12680.873800000001,8181.4166000000005,6900.1352000000006,0,0]
[74,null,13596.279199999999,8771.9282000000003,7406.1274000000012,0,0]
[75,null,14547.2502,9385.4348000000009,7932.1508000000003,0,0]
[76,null,14547.2502,9385.4348000000009,7932.1508000000003,0,0]
[77,null,14547.2502,9385.4348000000009,7932.1508000000003,0,0]
[78,null,{"$f":"C972*$K$2","v":14547.2502},9385.4348000000009,7932.1508000000003,0,0]
[79,null,14547.2502,9385.4348000000009,7932.1508000000003,0,0]
[80,null,14547.2502,9385.4348000000009,7932.1508000000003]
[81,null,14547.2502,9385.4348000000009,7932.1508000000003]
[82,null,14547.2502,9385.4348000000009,7932.1508000000003]
[83,null,14547.2502,9385.4348000000009,7932.1508000000003]
[84,"o más",14547.2502,9385.4348000000009,7932.1508000000003,0,0]
[1,"Hijo",751.8854,485.24559999999997,406.65380000000005,0,0]
[2,"Hijos",1278.5219999999999,824.85619999999994,691.07639999999992,0,0]
[3,"Hijos o más",1804.5454000000002,1164.4668000000001,975.7034000000001,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$3","v":4923.3937500000002},3176.8687500000001,2662.2461250000001,{"$f":"F912*$K$4","v":0},0]
[19,null,4988.1356249999999,3218.7251250000004,2693.5631250000001,0,0]
[20,null,5054.9853750000002,3261.1837500000001,2727.5902500000002,0,0]
[21,null,5123.6418750000003,3306.051375,2762.5207500000006,0,0]
[22,null,5194.7073750000009,3351.8223750000002,2798.0535,0,0]
[23,null,5267.8807500000003,3398.4967500000002,2835.0918750000001,0,0]
[24,null,5343.1620000000003,3447.580125,2873.9370000000004,0,0]
[25,null,5420.5511250000009,3497.2657500000005,2912.7821250000002,0,0]
[26,null,5532.569625000001,3570.1380000000004,2969.9958750000005,0,0]
[27,null,5649.1050000000005,3644.817,3029.6186250000001,0,0]
[28,null,5769.5550000000003,3723.1095000000005,3091.3492500000002,0,0]
[29,null,5894.2207500000004,3802.6065000000003,3156.0911250000004,0,0]
[30,null,6022.5000000000009,3885.4158750000001,3223.2420000000002,0,0]
[31,null,6155.5972499999998,3971.5376250000004,3291.5973750000003,0,0]
[32,null,6292.9102499999999,4059.7672499999999,3363.2651250000004,0,0]
[33,null,6434.7401250000003,4151.0081250000003,3436.7396250000006,0,0]
[34,null,6579.5812500000002,4245.2602500000003,3513.5264999999999,0,0]
[35,null,6729.8426250000002,4341.6202499999999,3591.8190000000004,0,0]
[36,null,6883.1152499999998,4440.9915000000001,3672.8216250000005,0,0]
[37,null,7041.2058750000006,4543.0728749999998,3755.9321250000003,0,0]
[38,null,{"$f":"C932*$K$3","v":7203.5122500000007},4647.864375000001,3841.1505000000002,0,0]
[39,null,7370.0343750000002,4755.366,3929.0790000000002,0,0]
[40,null,7541.0733749999999,4865.5777500000004,4019.7176250000002,0,0]
[41,null,7716.3281250000009,4978.1985000000004,4112.4641250000004,0,0]
[42,null,7894.8952500000005,5094.131625,4206.7162500000004,0,0]
[43,null,8077.6781250000004,5211.8715000000002,4304.8829999999998,0,0]
[44,null,8265.8812500000004,5332.9237500000008,4404.5553750000008,0,0]
[45,null,8457.0956250000017,5456.3850000000002,4506.9378749999996,0,0]
[46,null,8652.8268750000007,5582.8575000000001,4610.826,0,0]
[47,null,8852.4727500000008,5711.7390000000005,4717.725375,0,0]
[48,null,9056.9366250000021,5843.3306250000005,4827.3348750000005,0,0]
[49,null,9265.315125000001,5977.3312500000002,4938.7511250000007,0,0]
[50,null,9478.210500000001,6114.6442500000003,5053.1786250000005,{"$f":"F944*$K$4","v":0},0]
[51,null,9694.7193750000006,6254.36625,5169.1117500000009,0,0]
[52,null,9915.4439999999995,6397.4006250000002,5287.4538750000002,0,0]
[53,null,10141.28775,6542.5428750000001,5408.8072499999998,0,0]
[54,null,10370.443875000001,6690.9974999999995,5531.9673750000002,0,0]
[55,null,10604.116875,6841.2588750000004,5658.1387500000001,0,0]
[56,null,10841.403375,6994.531500000001,5786.1168750000006,0,0]
[57,null,11083.809000000001,7150.815375000001,5916.2028750000009,0,0]
[58,null,{"$f":"C952*$K$3","v":11329.527},7309.8093750000007,6048.9990000000007,0,0]
[59,null,11580.063,7470.6101250000002,6184.8063750000001,0,0]
[60,null,11834.212500000001,7635.3255000000008,6321.8182500000003,0,0]
[61,null,13170.003000000001,8496.2418749999997,7045.4216250000009,0,0]
[62,null,14609.079374999999,9425.8147500000014,7827.7443750000002,0,0]
[63,null,16154.151750000001,10421.936250000001,8668.7865000000002,0,0]
[64,null,17803.413375,11486.714250000001,9569.4513750000006,0,0]
[65,null,19558.369875,12617.739750000002,10528.835625,0,0]
[66,null,21417.515625,13818.024000000001,11547.541500000001,0,0]
[67,null,23380.850624999999,15084.856875000001,12624.665625000001,0,0]
[68,null,25449.579375000001,16419.141750000003,13761.4125,0,0]
[69,null,27622.497374999999,17820.878625000001,14957.179875,0,0]
[70,null,29900.508000000002,19290.368625000003,16211.967750000002,0,0]
[71,null,32283.611250000002,20828.515124999998,17525.475000000002,0,0]
[72,null,34771.506000000001,22433.511375000002,18898.303875000001,0,0]
[73,null,37363.288875000006,24105.959625000003,20330.755500000003,0,0]
[74,null,40060.465499999998,25845.859874999998,21821.625375000003,0,0]
[75,null,42862.433624999998,27653.51325,23371.515750000002,0,0]
[76,null,42862.433624999998,27653.51325,23371.515750000002,0,0]
[77,null,42862.433624999998,27653.51325,23371.515750000002,0,0]
[78,null,{"$f":"C972*$K$3","v":42862.433624999998},27653.51325,23371.515750000002,0,0]
[79,null,42862.433624999998,27653.51325,23371.515750000002,0,0]
[80,null,42862.433624999998,27653.51325,23371.515750000002,0,0]
[81,null,42862.433624999998,27653.51325,23371.515750000002,0,0]
[82,null,42862.433624999998,27653.51325,23371.515750000002,{"$f":"F976*$K$4","v":0},0]
[83,null,42862.433624999998,27653.51325,23371.515750000002,0,0]
[84,"o más",42862.433624999998,27653.51325,23371.515750000002,0,0]
[1,"Hijo",2215.3766250000003,1429.7415000000001,1198.1763750000002,0,0]
[2,"Hijos",3767.07375,2430.3798750000001,2036.2072499999999,0,0]
[3,"Hijos o más",5316.9641250000004,3431.0182500000005,2874.8403750000002,0,0]
[]
[]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
[]
["EDAD",null,10000,20000,null,null,null,null,"TARIFAS BASE",null,null,"TARIFAS CON DESCUENTO"]
[18,null,{"$f":"L1138","v":1975.3799999999999},{"$f":"M1138","v":1551.615},null,null,null,null,1975.3799999999999,1551.615,null,{"$f":"I1138*$S$4","v":1975.3799999999999},{"$f":"J1138*$S$4","v":1551.615}]
[19,null,{"$f":"L1139","v":1999.47},{"$f":"M1139","v":1564.7549999999999},null,null,null,null,1999.47,1564.7549999999999,null,{"$f":"I1139*$S$4","v":1999.47},{"$f":"J1139*$S$4","v":1564.7549999999999}]
[20,null,2027.94,1581.18,null,null,null,null,2027.94,1581.18,null,2027.94,1581.18]
[21,null,2053.125,1598.7,null,null,null,null,2053.125,1598.7,null,2053.125,1598.7]
[22,null,2080.5,1616.22,null,null,null,null,2080.5,1616.22,null,2080.5,1616.22]
[23,null,2112.2550000000001,1634.835,null,null,null,null,2112.2550000000001,1634.835,null,2112.2550000000001,1634.835]
[24,null,2139.63,1655.6399999999999,null,null,null,null,2139.63,1655.6399999999999,null,2139.63,1655.6399999999999]
[25,null,2168.1,1676.4449999999999,null,null,null,null,2168.1,1676.4449999999999,null,2168.1,1676.4449999999999]
[26,null,2214.09,1704.915,null,null,null,null,2214.09,1704.915,null,2214.09,1704.915]
[27,null,2258.9850000000001,1734.48,null,null,null,null,2258.9850000000001,1734.48,null,2258.9850000000001,1734.48]
[28,null,2307.165,1768.425,null,null,null,null,2307.165,1768.425,null,2307.165,1768.425]
[29,null,2355.3449999999998,1802.37,null,null,null,null,2355.3449999999998,1802.37,null,2355.3449999999998,1802.37]
[30,null,2407.9049999999997,1838.5049999999999,null,null,null,null,2407.9049999999997,1838.5049999999999,null,2407.9049999999997,1838.5049999999999]
[31,null,2460.4650000000001,1874.6399999999999,null,null,null,null,2460.4650000000001,1874.6399999999999,null,2460.4650000000001,1874.6399999999999]
[32,null,2513.0250000000001,1914.06,null,null,null,null,2513.0250000000001,1914.06,null,2513.0250000000001,1914.06]
[33,null,2568.87,1955.6699999999998,null,null,null,null,2568.87,1955.6699999999998,null,2568.87,1955.6699999999998]
[34,null,2625.81,1996.1849999999999,null,null,null,null,2625.81,1996.1849999999999,null,2625.81,1996.1849999999999]
[35,null,2688.2249999999999,2041.08,null,null,null,null,2688.2249999999999,2041.08,null,2688.2249999999999,2041.08]
[36,null,2748.45,2085.9749999999999,null,null,null,null,2748.45,2085.9749999999999,null,2748.45,2085.9749999999999]
[37,null,2809.77,2131.9650000000001,null,null,null,null,2809.77,2131.9650000000001,null,2809.77,2131.9650000000001]
[38,null,2875.47,2181.2399999999998,null,null,null,null,2875.47,2181.2399999999998,null,2875.47,2181.2399999999998]
[39,null,2941.17,2230.5149999999999,null,null,null,null,2941.17,2230.5149999999999,null,2941.17,2230.5149999999999]
[40,null,3009.06,2279.79,null,null,null,null,3009.06,2279.79,null,3009.06,2279.79]
[41,null,3079.14,2332.35,null,null,null,null,3079.14,2332.35,null,3079.14,2332.35]
[42,null,3150.3150000000001,2389.29,null,null,null,null,3150.3150000000001,2389.29,null,3150.3150000000001,2389.29]
[43,null,3224.7750000000001,2445.1349999999998,null,null,null,null,3224.7750000000001,2445.1349999999998,null,3224.7750000000001,2445.1349999999998]
[44,null,3300.33,2500.98,null,null,null,null,3300.33,2500.98,null,3300.33,2500.98]
[45,null,3376.98,2561.2049999999999,null,null,null,null,3376.98,2561.2049999999999,null,3376.98,2561.2049999999999]
[46,null,3454.7249999999999,2621.4299999999998,null,null,null,null,3454.7249999999999,2621.4299999999998,null,3454.7249999999999,2621.4299999999998]
[47,null,3534.66,2682.75,null,null,null,null,3534.66,2682.75,null,3534.66,2682.75]
[48,null,3617.88,2748.45,null,null,null,null,3617.88,2748.45,null,3617.88,2748.45]
[49,null,3702.1949999999997,2813.0549999999998,null,null,null,null,3702.1949999999997,2813.0549999999998,null,3702.1949999999997,2813.0549999999998]
[50,null,3787.605,2879.85,null,null,null,null,3787.605,2879.85,null,3787.605,2879.85]
[51,null,3875.2049999999999,2945.5499999999997,null,null,null,null,3875.2049999999999,2945.5499999999997,null,3875.2049999999999,2945.5499999999997]
[52,null,3962.8049999999998,3015.63,null,null,null,null,3962.8049999999998,3015.63,null,3962.8049999999998,3015.63]
[53,null,4054.7849999999999,3087.9,null,null,null,null,4054.7849999999999,3087.9,null,4054.7849999999999,3087.9]
[54,null,4146.7650000000003,3161.2649999999999,null,null,null,null,4146.7650000000003,3161.2649999999999,null,4146.7650000000003,3161.2649999999999]
[55,null,4238.7449999999999,3235.7249999999999,null,null,null,null,4238.7449999999999,3235.7249999999999,null,4238.7449999999999,3235.7249999999999]
[56,null,4336.2,3312.375,null,null,null,null,4336.2,3312.375,null,4336.2,3312.375]
[57,null,4435.8450000000003,3390.12,null,null,null,null,4435.8450000000003,3390.12,null,4435.8450000000003,3390.12]
[58,null,4532.2049999999999,3467.8649999999998,null,null,null,null,4532.2049999999999,3467.8649999999998,null,4532.2049999999999,3467.8649999999998]
[59,null,4634.04,3548.895,null,null,null,null,4634.04,3548.895,null,4634.04,3548.895]
[60,null,4739.16,3631.02,null,null,null,null,4739.16,3631.02,null,4739.16,3631.02]
[61,null,5277.9,4064.64,null,null,null,null,5277.9,4064.64,null,5277.9,4064.64]
[62,null,5861.5349999999999,4539.87,null,null,null,null,5861.5349999999999,4539.87,null,5861.5349999999999,4539.87]
[63,null,6488.97,5050.1400000000003,null,null,null,null,6488.97,5050.1400000000003,null,6488.97,5050.1400000000003]
[64,null,7159.11,5600.9250000000002,null,null,null,null,7159.11,5600.9250000000002,null,7159.11,5600.9250000000002]
[65,null,7873.05,6190.0349999999999,null,null,null,null,7873.05,6190.0349999999999,null,7873.05,6190.0349999999999]
[66,null,8630.7899999999991,6820.7550000000001,null,null,null,null,8630.7899999999991,6820.7550000000001,null,8630.7899999999991,6820.7550000000001]
[67,null,9434.52,7487.61,null,null,null,null,9434.52,7487.61,null,9434.52,7487.61]
[68,null,10276.574999999999,8192.7899999999991,null,null,null,null,10276.574999999999,8192.7899999999991,null,10276.574999999999,8192.7899999999991]
[69,null,11163.525,8935.1999999999989,null,null,null,null,11163.525,8935.1999999999989,null,11163.525,8935.1999999999989]
[70,null,12096.465,9720.3150000000005,null,null,null,null,12096.465,9720.3150000000005,null,12096.465,9720.3150000000005]
[71,null,13069.92,10541.565000000001,null,null,null,null,13069.92,10541.565000000001,null,13069.92,10541.565000000001]
[72,null,14089.365,11401.14,null,null,null,null,14089.365,11401.14,null,14089.365,11401.14]
[73,null,15149.324999999999,12303.42,null,null,null,null,15149.324999999999,12303.42,null,15149.324999999999,12303.42]
[74,null,16254.18,13239.645,null,null,null,null,16254.18,13239.645,null,16254.18,13239.645]
[75,null,17401.739999999998,14218.574999999999,null,null,null,null,17401.739999999998,14218.574999999999,null,17401.739999999998,14218.574999999999]
[76,null,17401.739999999998,14218.574999999999,null,null,null,null,17401.739999999998,14218.574999999999,null,17401.739999999998,14218.574999999999]
[77,null,17401.739999999998,14218.574999999999,null,null,null,null,17401.739999999998,14218.574999999999,null,17401.739999999998,14218.574999999999]
[78,null,17401.739999999998,14218.574999999999,null,null,null,null,17401.739999999998,14218.574999999999,null,17401.739999999998,14218.574999999999]
[79,null,17401.739999999998,14218.574999999999,null,null,null,null,17401.739999999998,14218.574999999999,null,17401.739999999998,14218.574999999999]
[80,null,17401.739999999998,14218.574999999999,null,null,null,null,17401.739999999998,14218.574999999999,null,17401.739999999998,14218.574999999999]
[81,null,17401.739999999998,14218.574999999999,null,null,null,null,17401.739999999998,14218.574999999999,null,17401.739999999998,14218.574999999999]
[82,null,17401.739999999998,14218.574999999999,null,null,null,null,17401.739999999998,14218.574999999999,null,17401.739999999998,14218.574999999999]
[83,null,{"$f":"L1203","v":17401.739999999998},14218.574999999999,null,null,null,null,17401.739999999998,14218.574999999999,null,{"$f":"I1203*$S$4","v":17401.739999999998},14218.574999999999]
[84,"o más",17401.739999999998,14218.574999999999,null,null,null,null,17401.739999999998,14218.574999999999,null,17401.739999999998,14218.574999999999]
[1,"Hijo",891.32999999999993,699.70499999999993,null,null,null,null,891.32999999999993,699.70499999999993,null,891.32999999999993,699.70499999999993]
[2,"Hijos",1513.29,1188.075,null,null,null,null,1513.29,1188.075,null,1513.29,1188.075]
[3,"Hijos o más",2133.06,1676.4449999999999,null,null,null,null,2133.06,1676.4449999999999,null,2133.06,1676.4449999999999]
[]
["BUPA GLOBAL MM - MENSUALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$2","v":184.36879999999999},144.81740000000002,0,0,0]
[19,null,186.6172,146.0438,0,0,0]
[20,null,189.27440000000001,147.57680000000002,0,0,0]
[21,null,191.625,149.21200000000002,0,0,0]
[22,null,194.18,150.84720000000002,0,0,0]
[23,null,197.14380000000003,152.58460000000002,0,0,0]
[24,null,199.69880000000001,154.5264,0,0,0]
[25,null,202.35599999999999,156.4682,0,0,0]
[26,null,206.64840000000001,159.12540000000001,0,0,0]
[27,null,210.83860000000001,161.88480000000001,0,0,0]
[28,null,215.33539999999999,165.053,0,0,0]
[29,null,219.8322,168.22120000000001,0,0,0]
[30,null,224.73779999999999,171.59379999999999,0,0,0]
[31,null,229.64340000000001,174.96639999999999,0,0,0]
[32,null,234.54900000000001,178.6456,0,0,0]
[33,null,239.7612,182.5292,0,0,0]
[34,null,245.07560000000001,186.31059999999999,0,0,0]
[35,null,250.90100000000001,190.5008,0,0,0]
[36,null,256.52199999999999,194.691,0,0,0]
[37,null,262.24520000000001,198.98340000000002,0,0,0]
[38,null,{"$f":"C1158*$K$2","v":268.37720000000002},203.58239999999998,0,0,0]
[39,null,274.50920000000002,208.1814,0,0,0]
[40,null,280.84559999999999,212.78040000000001,0,0,0]
[41,null,287.38639999999998,217.68600000000001,0,0,0]
[42,null,294.02940000000001,223.00040000000001,0,0,0]
[43,null,300.97900000000004,228.21259999999998,0,0,0]
[44,null,308.0308,233.4248,0,0,0]
[45,null,315.1848,239.04580000000001,0,0,0]
[46,null,322.44100000000003,244.66679999999999,0,0,0]
[47,null,329.90159999999997,250.39000000000001,0,0,0]
[48,null,337.66880000000003,256.52199999999999,0,0,0]
[49,null,345.53819999999996,262.55180000000001,0,0,0]
[50,null,353.50980000000004,268.786,0,0,0]
[51,null,361.68580000000003,274.91800000000001,0,0,0]
[52,null,369.86180000000002,281.4588,0,0,0]
[53,null,378.44659999999999,288.20400000000001,0,0,0]
[54,null,387.03140000000008,295.0514,0,0,0]
[55,null,395.61619999999999,302.00100000000003,0,0,0]
[56,null,404.71199999999999,309.15500000000003,0,0,0]
[57,null,414.01220000000006,316.41120000000001,0,0,0]
[58,null,{"$f":"C1178*$K$2","v":423.00580000000002},323.66739999999999,0,0,0]
[59,null,432.5104,331.23020000000002,0,0,0]
[60,null,442.32159999999999,338.89519999999999,0,0,0]
[61,null,492.60399999999998,379.3664,0,0,0]
[62,null,547.07659999999998,423.72120000000001,0,0,0]
[63,null,605.63720000000001,471.34640000000007,0,0,0]
[64,null,668.18359999999996,522.75300000000004,0,0,0]
[65,null,734.8180000000001,577.73660000000007,0,0,0]
[66,null,805.54039999999998,636.60380000000009,0,0,0]
[67,null,880.55520000000013,698.84360000000004,0,0,0]
[68,null,959.14699999999993,764.66039999999998,0,0,0]
[69,null,1041.9290000000001,833.95199999999988,0,0,0]
[70,null,1129.0034000000001,907.22940000000006,0,0,0]
[71,null,1219.8592000000001,983.87940000000015,0,0,0]
[72,null,1315.0074,1064.1063999999999,0,0,0]
[73,null,1413.9369999999999,1148.3192000000001,0,0,0]
[74,null,1517.0568000000001,1235.7002,0,0,0]
[75,null,1624.1623999999999,1327.067,0,0,0]
[76,null,1624.1623999999999,1327.067,0,0,0]
[77,null,1624.1623999999999,1327.067,0,0,0]
[78,null,{"$f":"C1198*$K$2","v":1624.1623999999999},1327.067,0,0,0]
[79,null,1624.1623999999999,1327.067,0,0,0]
[80,null,1624.1623999999999,1327.067,0]
[81,null,1624.1623999999999,1327.067,0]
[82,null,1624.1623999999999,1327.067,0]
[83,null,1624.1623999999999,1327.067,0]
[84,"o más",1624.1623999999999,1327.067,0,0,0]
[1,"Hijo",83.190799999999996,65.305799999999991,0,0,0]
[2,"Hijos",141.24039999999999,110.88700000000001,0,0,0]
[3,"Hijos o más",199.0856,156.4682,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$3","v":543.22950000000003},426.69412500000004,{"$f":"E1138*K$3","v":0},{"$f":"F1138*K$3","v":0},0]
[19,null,549.85425000000009,430.30762500000003,{"$f":"E1139*K$3","v":0},{"$f":"F1139*K$3","v":0},0]
[20,null,557.68350000000009,434.82450000000006,0,0,0]
[21,null,564.609375,439.64250000000004,0,0,0]
[22,null,572.13750000000005,444.46050000000002,0,0,0]
[23,null,580.87012500000003,449.57962500000002,0,0,0]
[24,null,588.39825000000008,455.30099999999999,0,0,0]
[25,null,596.22750000000008,461.02237500000001,0,0,0]
[26,null,608.87475000000006,468.85162500000001,0,0,0]
[27,null,621.22087500000009,476.98200000000003,0,0,0]
[28,null,634.47037499999999,486.31687500000004,0,0,0]
[29,null,647.719875,495.65174999999999,0,0,0]
[30,null,662.17387499999995,505.58887500000003,0,0,0]
[31,null,676.62787500000013,515.52599999999995,0,0,0]
[32,null,691.08187500000008,526.36649999999997,0,0,0]
[33,null,706.43925000000002,537.80925000000002,0,0,0]
[34,null,722.09775000000002,548.950875,0,0,0]
[35,null,739.26187500000003,561.29700000000003,0,0,0]
[36,null,755.82375000000002,573.64312500000005,0,0,0]
[37,null,772.68675000000007,586.29037500000004,0,0,0]
[38,null,{"$f":"C1158*$K$3","v":790.75424999999996},599.84100000000001,0,0,0]
[39,null,808.82175000000007,613.39162499999998,0,0,0]
[40,null,827.49150000000009,626.94225000000006,0,0,0]
[41,null,846.76350000000002,641.39625000000001,0,0,0]
[42,null,866.33662500000014,657.05475000000001,0,0,0]
[43,null,886.81312500000013,672.41212499999995,0,0,0]
[44,null,907.59075000000007,687.76950000000011,0,0,0]
[45,null,928.66950000000008,704.33137500000009,0,0,0]
[46,null,950.04937500000005,720.89324999999997,0,0,0]
[47,null,972.03150000000005,737.75625000000002,0,0,0]
[48,null,994.91700000000014,755.82375000000002,0,0,0]
[49,null,1018.103625,773.59012500000006,0,0,0]
[50,null,1041.5913750000002,791.95875000000001,0,0,0]
[51,null,1065.6813750000001,810.02625,0,0,0]
[52,null,1089.771375,829.29825000000005,0,0,0]
[53,null,1115.065875,849.17250000000013,0,0,0]
[54,null,1140.3603750000002,869.34787500000004,0,0,0]
[55,null,1165.6548750000002,889.82437500000003,0,0,0]
[56,null,1192.4550000000002,910.90312500000005,0,0,0]
[57,null,1219.8573750000003,932.28300000000002,0,0,0]
[58,null,{"$f":"C1178*$K$3","v":1246.3563750000001},953.66287499999999,0,0,0]
[59,null,1274.3610000000001,975.94612500000005,0,0,0]
[60,null,1303.269,998.53050000000007,0,0,0]
[61,null,1451.4225000000001,1117.7760000000001,0,0,0]
[62,null,1611.9221250000001,1248.46425,0,0,0]
[63,null,1784.4667500000003,1388.7885000000001,0,0,0]
[64,null,1968.7552500000002,1540.2543750000002,0,0,0]
[65,null,2165.0887500000003,1702.2596250000001,0,0,0]
[66,null,2373.4672500000001,1875.7076250000002,0,0,0]
[67,null,2594.4930000000004,2059.0927500000003,0,0,0]
[68,null,2826.058125,2253.0172499999999,0,0,0]
[69,null,3069.9693750000001,2457.1799999999998,0,0,0]
[70,null,3326.5278750000002,2673.0866250000004,0,0,0]
[71,null,3594.2280000000005,2898.9303750000004,0,0,0]
[72,null,3874.5753750000003,3135.3135000000002,0,0,0]
[73,null,4166.0643749999999,3383.4405000000002,0,0,0]
[74,null,4469.8995000000004,3640.9023750000006,0,0,0]
[75,null,4785.4785000000002,3910.1081250000002,0,0,0]
[76,null,4785.4785000000002,3910.1081250000002,0,0,0]
[77,null,4785.4785000000002,3910.1081250000002,0,0,0]
[78,null,{"$f":"C1198*$K$3","v":4785.4785000000002},3910.1081250000002,0,0,0]
[79,null,4785.4785000000002,3910.1081250000002,0,0,0]
[80,null,4785.4785000000002,3910.1081250000002,0,0,0]
[81,null,4785.4785000000002,3910.1081250000002,0,0,0]
[82,null,4785.4785000000002,3910.1081250000002,0,0,0]
[83,null,4785.4785000000002,3910.1081250000002,{"$f":"E1203*K$3","v":0},{"$f":"F1203*K$3","v":0},0]
[84,"o más",4785.4785000000002,3910.1081250000002,{"$f":"E1204*K$3","v":0},{"$f":"F1204*K$3","v":0},0]
[1,"Hijo",245.11574999999999,192.41887499999999,{"$f":"E1205*K$3","v":0},{"$f":"F1205*K$3","v":0},0]
[2,"Hijos",416.15475000000004,326.72062500000004,{"$f":"E1206*K$3","v":0},{"$f":"F1206*K$3","v":0},0]
[3,"Hijos o más",586.5915,461.02237500000001,{"$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$4","v":1046.9513999999999},822.35595000000001,0,0,0]
[19,null,1059.7191,829.32015000000001,0,0,0]
[20,null,1074.8082000000002,838.0254000000001,0,0,0]
[21,null,1088.15625,847.31100000000004,0,0,0]
[22,null,1102.665,856.59660000000008,0,0,0]
[23,null,1119.4951500000002,866.46255000000008,0,0,0]
[24,null,1134.0039000000002,877.48919999999998,0,0,0]
[25,null,1149.0930000000001,888.51585,0,0,0]
[26,null,1173.4677000000001,903.60495000000003,0,0,0]
[27,null,1197.26205,919.27440000000001,0,0,0]
[28,null,{"$f":"C1148*$K$4","v":1222.79745},937.26525000000004,0,0,0]
[29,null,1248.33285,955.25609999999995,0,0,0]
[30,null,1276.18965,974.40764999999999,0,0,0]
[31,null,1304.04645,993.55920000000003,0,0,0]
[32,null,1331.9032500000001,1014.4518,0,0,0]
[33,null,1361.5011,1036.5050999999999,0,0,0]
[34,null,1391.6793,1057.9780499999999,0,0,0]
[35,null,1424.7592500000001,1081.7724000000001,0,0,0]
[36,null,1456.6785,1105.56675,0,0,0]
[37,null,1489.1781000000001,1129.94145,0,0,0]
[38,null,{"$f":"C1158*$K$4","v":1523.9991},1156.0572,0,0,0]
[39,null,1558.8201000000001,1182.1729499999999,0,0,0]
[40,null,1594.8018,1208.2887000000001,0,0,0]
[41,null,1631.9441999999999,1236.1455000000001,0,0,0]
[42,null,1669.66695,1266.3237000000001,0,0,0]
[43,null,1709.13075,1295.92155,0,0,0]
[44,null,1749.1749,1325.5194000000001,0,0,0]
[45,null,1789.7994000000001,1357.4386500000001,0,0,0]
[46,null,1831.00425,1389.3579,0,0,0]
[47,null,1873.3697999999999,1421.8575000000001,0,0,0]
[48,null,{"$f":"C1168*$K$4","v":1917.4764000000002},1456.6785,0,0,0]
[49,null,1962.16335,1490.9191499999999,0,0,0]
[50,null,2007.43065,1526.3205,0,0,0]
[51,null,2053.8586500000001,1561.1415,0,0,0]
[52,null,2100.28665,1598.2839000000001,0,0,0]
[53,null,2149.0360500000002,1636.5870000000002,0,0,0]
[54,null,2197.7854500000003,1675.47045,0,0,0]
[55,null,2246.53485,1714.93425,0,0,0]
[56,null,2298.1860000000001,1755.5587500000001,0,0,0]
[57,null,2350.9978500000002,1796.7636,0,0,0]
[58,null,{"$f":"C1178*$K$4","v":2402.0686500000002},1837.9684500000001,0,0,0]
[59,null,2456.0412000000001,1880.91435,0,0,0]
[60,null,2511.7548000000002,1924.4406000000001,0,0,0]
[61,null,2797.2869999999998,2154.2592,0,0,0]
[62,null,3106.61355,2406.1311000000001,0,0,0]
[63,null,3439.1541000000002,2676.5742000000005,0,0,0]
[64,null,3794.3283000000001,2968.4902500000003,0,0,0]
[65,null,4172.7165000000005,3280.7185500000001,0,0,0]
[66,null,4574.3186999999998,3615.0001500000003,0,0,0]
[67,null,5000.2956000000004,3968.4333000000001,0,0,0]
[68,null,{"$f":"C1188*$K$4","v":5446.58475},4342.1786999999995,0,0,0]
[69,null,5916.6682499999997,4735.6559999999999,0,0,0]
[70,null,6411.1264500000007,5151.7669500000002,0,0,0]
[71,null,6927.0576000000001,5587.0294500000009,0,0,0]
[72,null,7467.3634499999998,6042.6041999999998,0,0,0]
[73,null,8029.1422499999999,6520.8126000000002,0,0,0]
[74,null,8614.715400000001,7017.0118500000008,0,0,0]
[75,null,9222.9221999999991,7535.8447500000002,0,0,0]
[76,null,9222.9221999999991,7535.8447500000002,0,0,0]
[77,null,9222.9221999999991,7535.8447500000002,0,0,0]
[78,null,{"$f":"C1198*$K$4","v":9222.9221999999991},7535.8447500000002,0,0,0]
[79,null,9222.9221999999991,7535.8447500000002,0,0,0]
[80,null,9222.9221999999991,7535.8447500000002,0,0,0]
[81,null,9222.9221999999991,7535.8447500000002,0,0,0]
[82,null,9222.9221999999991,7535.8447500000002,0,0,0]
[83,null,9222.9221999999991,7535.8447500000002,0,0,0]
[84,"o más",9222.9221999999991,7535.8447500000002,0,0,0]
[1,"Hijo",472.4049,370.84364999999997,0,0,0]
[2,"Hijos",802.04370000000006,629.67975000000001,0,0,0]
[3,"Hijos o más",1130.5218,888.51585,0,0,0]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$4","v":9488.7224999999999},6122.6925000000001,5130.87435,0,0]
[19,null,9613.4977500000005,6203.3611500000006,5191.2307499999997,0,0]
[20,null,9742.3354500000005,6285.1905000000006,5256.8103000000001,0,0]
[21,null,9874.6552499999998,6371.6626500000002,5324.130900000001,0,0]
[22,null,10011.617850000001,6459.8758500000004,5392.6122000000005,0,0]
[23,null,10152.642900000001,6549.8301000000001,5463.9952499999999,0,0]
[24,null,10297.7304,6644.4271499999995,5538.8604000000005,0,0]
[25,null,10446.880350000001,6740.1849000000002,5613.7255500000001,0,0]
[26,null,10662.770550000001,6880.6296000000002,5723.9920500000007,0,0]
[27,null,10887.366000000002,7024.5563999999995,5838.9013500000001,0,0]
[28,null,11119.506000000001,7175.4474,5957.8731000000007,0,0]
[29,null,11359.7709,7328.6598000000004,6082.6483500000004,0,0]
[30,null,11607,7488.25605,6212.0663999999997,0,0]
[31,null,11863.5147,7654.2361500000006,6343.8058499999997,0,0]
[32,null,12128.1543,7824.2786999999998,6481.9291500000008,0,0]
[33,null,12401.499150000001,8000.1247499999999,6623.5345500000003,0,0]
[34,null,12680.647500000001,8181.7743,6771.5237999999999,0,0]
[35,null,12970.24215,8367.4863000000005,6922.4148000000005,0,0]
[36,null,13265.640299999999,8559.0018,7078.5289500000008,0,0]
[37,null,13570.324049999999,8755.7404499999993,7238.7055499999997,0,0]
[38,null,{"$f":"C932*$K$4","v":13883.1327},8957.7022500000003,7402.9445999999998,0,0]
[39,null,14204.06625,9164.8871999999992,7572.4067999999997,0,0]
[40,null,14533.70505,9377.2952999999998,7747.0921499999995,0,0]
[41,null,14871.46875,9594.3462000000018,7925.8399499999996,0,0]
[42,null,15215.6163,9817.7809500000003,8107.4895000000006,0,0]
[43,null,15567.88875,10044.6978,8296.6836000000003,0,0]
[44,null,15930.6075,10277.998500000002,8488.77945,0,0]
[45,null,16299.129750000002,10515.941999999999,8686.0984499999995,0,0]
[46,null,16676.357250000001,10759.689,8886.3191999999999,0,0]
[47,null,17061.129300000001,11008.078799999999,9092.3434499999985,0,0]
[48,null,17455.186950000003,11261.69175,9303.5908500000005,0,0]
[49,null,17856.789150000001,11519.9475,9518.3203500000018,0,0]
[50,null,18267.096600000001,11784.587100000001,9738.8533500000012,0,0]
[51,null,18684.368250000003,12053.869499999999,9962.2881000000016,0,0]
[52,null,19109.764799999997,12329.535749999999,10190.36565,0,0]
[53,null,19545.027299999998,12609.264450000001,10424.2467,0,0]
[54,null,19986.673650000001,12895.376999999999,10661.609850000001,0,0]
[55,null,20437.025249999999,13184.971650000001,10904.7765,0,0]
[56,null,20894.341049999999,13480.3698,11151.42525,0,0]
[57,null,21361.522800000002,13781.571450000001,11402.13645,0,0]
[58,null,{"$f":"C952*$K$4","v":21835.088400000001},14087.99625,11658.070800000001,0,0]
[59,null,22317.939600000002,14397.90315,11919.808649999999,0,0]
[60,null,22807.755000000001,14715.354600000001,12183.867900000001,0,0]
[61,null,25382.187600000001,16374.57525,13578.44895,0,0]
[62,null,28155.680249999998,18166.115700000002,15086.198249999999,0,0]
[63,null,31133.456099999999,20085.913499999999,16707.1158,0,0]
[64,null,34312.033049999998,22138.031100000004,18442.942650000001,0,0]
[65,null,37694.312850000002,24317.825700000001,20291.937749999997,0,0]
[66,null,41277.393750000003,26631.1008,22255.2618,0,0]
[67,null,45061.275750000001,29072.633250000003,24331.173750000002,0,0]
[68,null,49048.280250000003,31644.164100000002,26521.995000000003,0,0]
[69,null,53236.085849999996,34345.693350000001,28826.564849999999,0,0]
[70,null,57626.433600000004,37177.801350000002,31244.883300000001,0,0]
[71,null,62219.323499999999,40142.229149999999,33776.370000000003,0,0]
[72,null,67014.175199999998,43235.494650000001,36422.185649999999,0,0]
[73,null,72009.247650000005,46458.758550000006,39182.910600000003,0,0]
[74,null,77207.442599999995,49812.020850000001,42056.223450000005,0,0]
[75,null,82607.599350000004,53295.861900000004,45043.284900000006,0,0]
[76,null,82607.599350000004,53295.861900000004,45043.284900000006,0,0]
[77,null,82607.599350000004,53295.861900000004,45043.284900000006,0,0]
[78,null,{"$f":"C972*$K$4","v":82607.599350000004},53295.861900000004,45043.284900000006,0,0]
[79,null,82607.599350000004,53295.861900000004,45043.284900000006,0,0]
[80,null,82607.599350000004,53295.861900000004,45043.284900000006,0,0]
[81,null,82607.599350000004,53295.861900000004,45043.284900000006,0,0]
[82,null,82607.599350000004,53295.861900000004,45043.284900000006,0,0]
[83,null,82607.599350000004,53295.861900000004,45043.284900000006,0,0]
[84,"o más",82607.599350000004,53295.861900000004,45043.284900000006,0,0]
[1,"Hijo",4269.6349500000006,2755.5018,2309.2126500000004,0,0]
[2,"Hijos",7260.1785,4684.0048499999994,3924.3267000000001,0,0]
[3,"Hijos o más",10247.239950000001,6612.5079000000005,5540.6014500000001,0,0]