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

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":55,"n_cols":20,"rows_kept":55,"cut":false,"hidden":false,"merged":[[52,14,52,18],[55,3,55,4],[55,6,55,7],[10,0,10,12],[44,0,44,1],[36,0,36,1],[38,0,38,1],[40,0,40,1],[42,0,42,1],[14,10,14,12],[38,4,40,5],[41,4,41,5],[38,7,40,9],[41,7,41,9],[10,14,10,16],[36,2,36,12],[21,14,21,18],[36,14,36,18],[44,14,44,18],[10,18,17,18],[41,14,41,16]]}
[]
[null,null,null,null,null,null,null," "," ",null,null,null,null,null,"24 years",false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coaseguro (Panamá)",false]
[]
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento 24 años (por edad)",null,null,null,"Type","Nuevo Negocio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"age","Discount (%)","Parameter",null,null,"Renovación"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,35,{"$f":"1-P13/100","v":0.65},null,null,"Renovación: 2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,30,{"$f":"1-P14/100","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,25,0.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,20,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,15,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,6,0.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All ages",0,1,null,"Type selected",2]
[]
[null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT (ENTRADA MANUAL)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,20,20,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento de 24 años:",{"$f":"IF(P2,_xlfn.SWITCH(C43,O13,Q13,O14,Q14,O15,Q15,O16,Q16,O17,Q17,O18,Q18,Q19),Q19)","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento por variante de coaseguro",{"$f":"IF(P3=TRUE,0.25,1)","v":1}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento si es nuevo negocio:"]
[]
["Nombre del Asegurado Titular:",null,"John Doe",null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT (MULTIPLICATION FACTOR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
["Número de adultos en la póliza:",null,2,null,"Número de dependientes\nmenores de 16 años:",null,null,"Número de dependientes\nmenores de 10 años:",null,null,null,null,null,null,{"$f":"IF($T$19=1,(O24/100),IF($T$19=3,(O55/100),0))","v":0},{"$f":"IF($T$19=1,(P24/100),IF($T$19=3,(P55/100),0))","v":0},0,0,0]
[]
["Número total de dependientes en la póliza:",null,2]
[null,null,null,null,1,null,null,1,null,null,null,null,null,null,"Descuento combinado 24 años y Nuevo Negocio"]
["Edad del Asegurado Titular:",null,26]
[]
["Edad del/la cónyuge:",null,46,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-O39)*$P$30","v":1},{"$f":"(1-P39)*$P$30","v":1},{"$f":"(1-Q39)*$P$30","v":1},1,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renovaciones: 2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,20,20,null,0]

{"sheet":"Bupa Global Ultimate","index":1,"n_rows":80,"n_cols":22,"rows_kept":80,"cut":false,"hidden":false,"merged":[[30,0,30,1],[4,0,10,4],[12,1,12,4],[22,1,22,2],[23,0,23,4],[26,0,26,1],[27,0,27,1],[29,0,29,4],[16,2,16,3],[55,0,55,1],[61,0,61,1],[62,0,62,1],[43,0,43,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[40,0,40,4],[41,0,41,1],[42,0,42,1],[67,0,67,1],[0,7,0,12],[0,14,0,19],[68,0,68,1],[69,0,69,1],[56,0,56,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[53,0,53,4],[54,0,54,1],[0,21,0,26],[77,0,77,1],[79,0,82,4],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[70,0,70,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[63,0,63,1],[66,0,66,4]]}
[null,null,false,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Ultimate Health Plan\nTarifas en US$ | Validas: 1 de enero de 2026"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 16 años",{"$f":"+'INGRESO DE DATOS'!$E$42","v":1}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":26},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-07T17:08:46.150"}]
[]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3"]
["En el país de residencia",null,"$0",1000,2000]
["Fuera del país de residencia",null,"$0",1000,2000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,3,TRUE)","v":31014},{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,4,TRUE)","v":20012},{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,5,TRUE)","v":0}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$912:$G$978,3,TRUE)))","v":48594},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$912:$G$978,4,TRUE)))","v":31354},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$912:$G$978,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),0)))),0)))))))))))))))))))","v":12170},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),0)))),0)))))))))))))))))))","v":7851},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C31:C33)","v":91778},{"$f":"SUM(D31:D33)","v":59217},0]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)",null,null,null,{"$f":"+E34*5%","v":0}]
["ITBMS (7%)",null,null,null,{"$f":"+E35*7%","v":5.2500000000000009}]
["TOTAL ANUAL",null,{"$f":"SUM(C34:C37)","v":91853},{"$f":"SUM(D34:D37)","v":59292},80.25]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)), (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))","v":12170},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)), (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))","v":7851},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)), (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))","v":0}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,3,TRUE)","v":16437.420000000002},{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,4,TRUE)","v":10606.36},{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,5,TRUE)","v":0}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1439:$G$1505,3,TRUE)))","v":25754.82},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1439:$G$1505,4,TRUE)))","v":16617.620000000003},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1439:$G$1505,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),0)))),0)))))))))))))))))))","v":6450.1},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),0)))),0)))))))))))))))))))","v":4161.0300000000007},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C42:C44)","v":48642.340000000004},{"$f":"SUM(D42:D44)","v":31385.010000000002},0]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C45:C48)","v":48717.340000000004},{"$f":"SUM(D45:D48)","v":31460.010000000002},75]
["Costo de segunda cuota",null,{"$f":"C49-C46","v":48642.340000000004},{"$f":"D49-D46","v":31385.010000000002},0]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":97359.680000000008},{"$f":"D49+D50","v":62845.020000000004},75]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)), (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))","v":6450.1},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)), (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))","v":4161.0300000000007},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)), (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))","v":0}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,3,TRUE)","v":8528.85},{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,4,TRUE)","v":5503.3},{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,5,TRUE)","v":0}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1061:$G$1127,3,TRUE)))","v":13363.35},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1061:$G$1127,4,TRUE)))","v":8622.35},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1061:$G$1127,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),0)))),0)))))))))))))))))))","v":3346.7500000000005},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),0)))),0)))))))))))))))))))","v":2159.0250000000001},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C55:C57)","v":25238.95},{"$f":"SUM(D55:D57)","v":16284.675000000001},0]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C58:C61)","v":25313.95},{"$f":"SUM(D58:D61)","v":16359.675000000001},75]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59","v":25238.95},{"$f":"D62-D59","v":16284.675000000001},0]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":101030.8},{"$f":"D62+(D63*3)","v":65213.700000000004},75]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)), (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))","v":3346.7500000000005},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)), (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))","v":2159.0250000000001},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)), (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))","v":0}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,3,TRUE)","v":2894.6400000000003},{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,4,TRUE)","v":1867.7866666666669},{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,5,TRUE)","v":0}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$986:$G$1052,3,TRUE)))","v":4535.4400000000005},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$986:$G$1052,4,TRUE)))","v":2926.3733333333334},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$986:$G$1052,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),0)))),0)))))))))))))))))))","v":1135.8666666666668},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),0)))),0)))))))))))))))))))","v":732.76},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C68:C70)","v":8565.9466666666667},{"$f":"SUM(D68:D70)","v":5526.92},0]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C71:C74)","v":8640.9466666666667},{"$f":"SUM(D71:D74)","v":5601.92},75]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72","v":8565.9466666666667},{"$f":"D75-D72","v":5526.92},{"$f":"E75-E72","v":0}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":102866.36},{"$f":"D75+(D76*11)","v":66398.040000000008},75]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)), (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))","v":1135.8666666666668},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)), (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))","v":732.76},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)), (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))","v":0}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal\npara suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Bupa Global Elite","index":2,"n_rows":85,"n_cols":24,"rows_kept":85,"cut":false,"hidden":false,"merged":[[40,0,40,1],[54,0,54,1],[42,0,42,7],[56,0,56,7],[70,0,70,7],[84,0,88,7],[78,0,78,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[74,0,74,1],[60,0,60,1],[58,0,58,1],[50,0,50,1],[75,0,75,1],[76,0,76,1],[77,0,77,1],[59,0,59,1],[63,0,63,1],[64,0,64,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[68,0,68,1],[67,0,67,1],[66,0,66,1],[65,0,65,1],[62,0,62,1],[61,0,61,1],[39,0,39,1],[45,0,45,1],[57,0,57,1],[35,0,35,1],[36,0,36,1],[43,0,43,1],[44,0,44,1],[37,0,37,1],[38,0,38,1],[53,0,53,1],[52,0,52,1],[51,0,51,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[0,9,0,14],[0,16,0,21],[0,23,0,28],[34,0,34,1],[4,0,10,6],[20,4,20,5],[22,1,22,3],[27,0,27,1],[28,0,28,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[16,2,16,3],[12,1,12,7],[24,0,24,1],[30,0,30,7]]}
[null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Elite Health Plan\nTarifas en US$ | Validas: 1 de enero de 2026"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 10 años",{"$f":"+'INGRESO DE DATOS'!$H$42","v":1}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":26},null,null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-07T17:08:46.150"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBlES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["En el país de residencia",null,250,2000,3500,5000,10000,20000]
["Fuera del país de residencia",null,5000,2000,3500,5000,10000,20000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,3,TRUE)","v":13242},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,4,TRUE)","v":11608},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,5,TRUE)","v":9705},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,6,TRUE)","v":8415},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,7,TRUE)","v":6527},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$I$72,9,TRUE)","v":5269}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,3,TRUE)))","v":20616},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,4,TRUE)))","v":18072},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,5,TRUE)))","v":14798},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,6,TRUE)))","v":12832},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,7,TRUE)))","v":9952},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$I$72,9,TRUE)))","v":8035}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))))))))","v":5235},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))))))))","v":4591},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))))))))","v":3888},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))))))))","v":3374},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))))))))","v":2618},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$I$75,9,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$I$75,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$I$75,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$I$75,9,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$I$75,9,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$I$75,9,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$I$75,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$I$75,9,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$I$75,9,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$I$75,9,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$I$75,9,TRUE)),0)))),0)))))))))))))))))))","v":2115}]
["Total de Prima neta",null,{"$f":"SUM(C32:C34)","v":39093},{"$f":"SUM(D32:D34)","v":34271},28391,24621,19097,15419]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C35*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D35*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E35*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F35*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G35*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,H35*-25%,0)","v":0}]
["Tarifa administrativa annual",null,75,75,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C35:C39)","v":39168},{"$f":"SUM(D35:D39)","v":34346},28466,{"$f":"SUM(F35:F39)","v":24696},19172,15494]
["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$75,3,TRUE)))))))","v":5235},{"$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$75,4,TRUE)))))))","v":4591},{"$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$75,5,TRUE)))))))","v":3888},{"$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$75,6,TRUE)))))))","v":3374},{"$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$75,7,TRUE)))))))","v":2618},{"$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$75,7,TRUE)))))))","v":2618}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,3,TRUE)","v":7018.26},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,4,TRUE)","v":6152.2400000000007},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,5,TRUE)","v":5143.6500000000005},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,6,TRUE)","v":4459.95},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,7,TRUE)","v":3459.3100000000004},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$I$524,9,TRUE)","v":2792.57}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,3,TRUE)))","v":10926.480000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,4,TRUE)))","v":9578.16},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,5,TRUE)))","v":7842.9400000000005},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,6,TRUE)))","v":6800.96},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,7,TRUE)))","v":5274.56},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$I$524,9,TRUE)))","v":4258.55}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),0)))),0)))))))))))))))))))","v":2774.55},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),0)))),0)))))))))))))))))))","v":2433.23},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),0)))),0)))))))))))))))))))","v":2060.6400000000003},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),0)))),0)))))))))))))))))))","v":1788.22},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),0)))),0)))))))))))))))))))","v":1387.54},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$I$527,9,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$I$527,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$I$527,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$I$527,9,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$I$527,9,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$I$527,9,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$I$527,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$I$527,9,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$I$527,9,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$I$527,9,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$I$527,9,TRUE)),0)))),0)))))))))))))))))))","v":1120.95}]
["Total de Prima neta",null,{"$f":"SUM(C44:C46)","v":20719.29},{"$f":"SUM(D44:D46)","v":18163.63},15047.23,13049.13,10121.41,8172.0700000000006]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C47*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D47*25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E47*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F47*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G47*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,H47*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C47:C51)","v":20794.29},{"$f":"SUM(D47:D51)","v":18238.63},15122.23,13124.13,10196.41,8247.07]
["Costo de segunda cuota",null,{"$f":"C52-C49","v":20719.29},{"$f":"D52-D49","v":18163.63},15047.23,13049.13,10121.41,8172.07]
["TOTAL ANUAL",null,{"$f":"C52+C53","v":41513.58},{"$f":"D52+D53","v":36402.26},30169.46,{"$f":"F52+F53","v":26173.26},20317.82,16419.14]
["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$527,3,TRUE)))))))","v":2774.55},{"$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$527,4,TRUE)))))))","v":2433.23},{"$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$527,5,TRUE)))))))","v":2060.6400000000003},{"$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$527,7,TRUE)))))))","v":1387.54},{"$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$527,7,TRUE)))))))","v":1387.54},{"$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$527,7,TRUE)))))))","v":1387.54}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,3,TRUE)","v":3641.55},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,4,TRUE)","v":3192.2000000000003},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,5,TRUE)","v":2668.875},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,6,TRUE)","v":2314.125},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,7,TRUE)","v":1794.9250000000002},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$I$751,9,TRUE)","v":1448.9750000000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,3,TRUE)))","v":5669.4000000000005},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,4,TRUE)))","v":4969.8},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,5,TRUE)))","v":4069.4500000000003},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,6,TRUE)))","v":3528.8},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,7,TRUE)))","v":2736.8},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$I$751,9,TRUE)))","v":2209.625}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),0)))),0)))))))))))))))))))","v":1439.6250000000002},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),0)))),0)))))))))))))))))))","v":1262.5250000000001},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),0)))),0)))))))))))))))))))","v":1069.2},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),0)))),0)))))))))))))))))))","v":927.85},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),0)))),0)))))))))))))))))))","v":719.95},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$I$754,9,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$I$754,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$I$754,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$I$754,9,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$I$754,9,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$I$754,9,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$I$754,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$I$754,9,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$I$754,9,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$I$754,9,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$I$754,9,TRUE)),0)))),0)))))))))))))))))))","v":581.625}]
["Total de Prima neta",null,{"$f":"SUM(C58:C60)","v":10750.575000000001},{"$f":"SUM(D58:D60)","v":9424.5249999999996},7807.5250000000005,6770.7750000000005,5251.6750000000002,4240.2250000000004]
["Ajuste por la variante con coaseguro\n fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C61*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D61*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E61*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F61*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G61*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,H61*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C61:C65)","v":10825.575000000001},{"$f":"SUM(D61:D65)","v":9499.5249999999996},7882.5250000000005,6845.7750000000005,5326.6750000000002,4315.2250000000004]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C66-C63","v":10750.575000000001},{"$f":"D66-D63","v":9424.5249999999996},7807.5250000000005,6770.7750000000005,5251.6750000000002,4240.2250000000004]
["TOTAL ANUAL",null,{"$f":"C66+(C67*3)","v":43077.3},{"$f":"D66+(D67*3)","v":37773.1},31305.100000000002,{"$f":"F66+(F67*3)","v":27158.100000000002},21081.7,17035.900000000001]
["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$754,3,TRUE)))))))","v":1439.6250000000002},{"$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$754,4,TRUE)))))))","v":1262.5250000000001},{"$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$754,5,TRUE)))))))","v":1069.2},{"$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$754,6,TRUE)))))))","v":927.85},{"$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$754,7,TRUE)))))))","v":719.95},{"$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$754,7,TRUE)))))))","v":719.95}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,3,TRUE)","v":1235.92},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,4,TRUE)","v":1083.4133333333334},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,5,TRUE)","v":905.80000000000007},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,6,TRUE)","v":785.40000000000009},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,7,TRUE)","v":609.18666666666672},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$I$146,9,TRUE)","v":491.77333333333337}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,3,TRUE)))","v":1924.16},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,4,TRUE)))","v":1686.72},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,5,TRUE)))","v":1381.1466666666668},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,6,TRUE)))","v":1197.6533333333334},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,7,TRUE)))","v":928.85333333333335},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$I$146,9,TRUE)))","v":749.93333333333339}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))))))))","v":488.6},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))))))))","v":428.49333333333334},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))))))))","v":362.88},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))))))))","v":314.90666666666669},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))))))))","v":244.34666666666666},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$I$149,9,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$I$149,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$I$149,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$I$149,9,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$I$149,9,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$I$149,9,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$I$149,9,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$I$149,9,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$I$149,9,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$I$149,9,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))))))))","v":197.4}]
["Total de Prima neta",null,{"$f":"SUM(C72:C74)","v":3648.68},{"$f":"SUM(D72:D74)","v":3198.6266666666666},2649.8266666666668,2297.96,1782.3866666666665,1439.1066666666668]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C75*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D75*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E75*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F75*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G75*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,H75*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C75:C79)","v":3723.68},{"$f":"SUM(D75:D79)","v":3273.6266666666666},2724.8266666666668,2372.96,1857.3866666666665,1514.1066666666668]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C80-C77","v":3648.68},{"$f":"D80-D77","v":3198.6266666666666},2649.8266666666668,2297.96,1782.3866666666665,1439.1066666666668]
["TOTAL ANUAL",null,{"$f":"C80+(C81*11)","v":43859.159999999996},{"$f":"D80+(D81*11)","v":38458.519999999997},31872.920000000002,{"$f":"F80+(F81*11)","v":27650.52},21463.639999999996,17344.280000000002]
["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$149,3,TRUE)))))))","v":488.6},{"$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$149,4,TRUE)))))))","v":428.49333333333334},{"$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$149,5,TRUE)))))))","v":362.88},{"$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$149,6,TRUE)))))))","v":314.90666666666669},{"$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$149,7,TRUE)))))))","v":244.34666666666666},{"$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":244.34666666666666}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro.\nLa emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos \nde prima requeridos."]

{"sheet":"Bupa Global Premier","index":3,"n_rows":79,"n_cols":23,"rows_kept":79,"cut":false,"hidden":false,"merged":[[73,0,73,1],[22,0,22,2],[78,0,81,5],[65,0,65,5],[66,0,66,1],[67,0,67,1],[68,0,68,1],[72,0,72,1],[39,0,39,5],[40,0,40,1],[41,0,41,1],[42,0,42,1],[45,0,45,1],[30,0,30,1],[31,0,31,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[0,0,3,5],[4,0,10,5],[12,1,12,5],[18,3,18,4],[16,2,16,3],[69,0,69,1],[71,0,71,1],[44,0,44,1],[57,0,57,1],[70,0,70,1],[56,0,56,1],[58,0,58,1],[46,0,46,1],[47,0,47,1],[52,0,52,5],[53,0,53,1],[54,0,54,1],[55,0,55,1],[59,0,59,1],[60,0,60,1],[0,8,0,13],[0,15,0,20],[0,22,0,27],[33,0,33,1],[20,1,20,2],[25,0,25,1],[26,0,26,1],[28,0,28,5],[29,0,29,1]]}
[" ",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Premier Health Plan\nTarifas en US$ | Validas: 1 de enero de 2026"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":26},null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-07T17:08:46.150"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[null,null," ",null,null," "]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",null,250,2000,5000,10000]
["Fuera del país de residencia",null,5000,2000,5000,10000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,3,TRUE)","v":8655},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,4,TRUE)","v":7856},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,5,TRUE)","v":5899},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,6,TRUE)","v":4391}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,3,TRUE)))","v":13479},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,4,TRUE)))","v":12235},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,5,TRUE)))","v":8858},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,6,TRUE)))","v":6589}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,3,TRUE)))","v":5819},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,4,TRUE)))","v":5280},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,5,TRUE)))","v":4054},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,6,TRUE)))","v":3018}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":27953},{"$f":"SUM(D30:D32)","v":25371},18811,13998]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C33*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D33*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E33*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F33*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":28028},{"$f":"SUM(D33:D37)","v":25446},18886,{"$f":"SUM(F33:F37)","v":14073}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,3,TRUE)","v":4587.1500000000005},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,4,TRUE)","v":4163.68},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,5,TRUE)","v":3126.4700000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,6,TRUE)","v":2327.23}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,3,TRUE)))","v":7143.8700000000008},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,4,TRUE)))","v":6484.55},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,5,TRUE)))","v":4694.74},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,6,TRUE)))","v":3492.17}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,3,TRUE)))","v":3084.07},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,4,TRUE)))","v":2798.4},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,5,TRUE)))","v":2148.62},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,6,TRUE)))","v":1599.5400000000002}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":14815.09},{"$f":"SUM(D41:D43)","v":13446.63},9969.83,7418.94]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":14890.09},{"$f":"SUM(D44:D48)","v":13521.63},10044.83,7493.94]
["Costo de segunda cuota",null,{"$f":"C49-C46","v":14815.09},{"$f":"D49-D46","v":13446.63},9969.83,7418.94]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":29705.18},{"$f":"D49+D50","v":26968.26},20014.66,{"$f":"F49+F50","v":14912.88}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,3,TRUE)","v":2380.125},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,4,TRUE)","v":2160.4},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,5,TRUE)","v":1622.2250000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,6,TRUE)","v":1207.5250000000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,3,TRUE)))","v":3706.7250000000004},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,4,TRUE)))","v":3364.6250000000005},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,5,TRUE)))","v":2435.9500000000003},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,6,TRUE)))","v":1811.9750000000001}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,3,TRUE)))","v":1600.2250000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,4,TRUE)))","v":1452.0000000000002},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,5,TRUE)))","v":1114.8500000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,6,TRUE)))","v":829.95}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":7687.0750000000007},{"$f":"SUM(D54:D56)","v":6977.0250000000005},5173.0250000000005,3849.45]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":7762.0750000000007},{"$f":"SUM(D57:D61)","v":7052.0250000000005},5248.0250000000005,3924.45]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59","v":7687.0750000000007},{"$f":"D62-D59","v":6977.0250000000005},5173.0250000000005,3849.45]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":30823.300000000003},{"$f":"D62+(D63*3)","v":27983.100000000002},20767.100000000002,{"$f":"F62+(F63*3)","v":15472.8}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,3,TRUE)","v":807.80000000000007},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,4,TRUE)","v":733.22666666666669},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,5,TRUE)","v":550.57333333333338},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,6,TRUE)","v":409.82666666666671}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,3,TRUE)))","v":1258.04},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,4,TRUE)))","v":1141.9333333333334},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,5,TRUE)))","v":826.74666666666667},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,6,TRUE)))","v":614.97333333333336}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,3,TRUE)))","v":543.10666666666668},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,4,TRUE)))","v":492.8},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,5,TRUE)))","v":378.37333333333333},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,6,TRUE)))","v":281.68}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":2608.9466666666667},{"$f":"SUM(D67:D69)","v":2367.96},1755.6933333333336,1306.4800000000002]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":2683.9466666666667},{"$f":"SUM(D70:D74)","v":2442.96},1830.6933333333336,1381.4800000000002]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72","v":2608.9466666666667},{"$f":"D75-D72","v":2367.96},1755.6933333333336,1306.4800000000002]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":31382.36},{"$f":"D75+(D76*11)","v":28490.52},21143.320000000003,{"$f":"F75+(F76*11)","v":15752.760000000002}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones\nde riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Bupa Global Select","index":4,"n_rows":79,"n_cols":22,"rows_kept":79,"cut":false,"hidden":false,"merged":[[16,2,16,3],[78,0,81,5],[40,0,40,1],[41,0,41,1],[42,0,42,1],[45,0,45,1],[46,0,46,1],[58,0,58,1],[69,0,69,1],[71,0,71,1],[59,0,59,1],[60,0,60,1],[65,0,65,5],[66,0,66,1],[67,0,67,1],[68,0,68,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[44,0,44,1],[57,0,57,1],[70,0,70,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[52,0,52,5],[53,0,53,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[63,0,63,1],[31,0,31,1],[73,0,73,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[39,0,39,5],[72,0,72,1],[0,7,0,12],[0,14,0,19],[0,21,0,26],[61,0,61,1],[62,0,62,1],[4,0,10,5],[20,1,20,2],[12,1,12,5],[18,3,18,4],[22,0,22,2],[25,0,25,1],[26,0,26,1],[28,0,28,5],[29,0,29,1],[33,0,33,1],[30,0,30,1]]}
[" ",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Select Health Plan\nTarifas en US$ | Validas: 1 de enero de 2026"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":26},null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-07T17:08:46.150"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",null,250,2000,5000,10000]
["Fuera del país de residencia",null,5000,2000,5000,10000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,3,TRUE)","v":5948},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,4,TRUE)","v":5708},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,5,TRUE)","v":4307},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,6,TRUE)","v":3204}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,3,TRUE)))","v":9759},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,4,TRUE)))","v":9364},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,5,TRUE)))","v":6791},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,6,TRUE)))","v":5055}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,3,TRUE)))","v":4382},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,4,TRUE)))","v":4205},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,5,TRUE)))","v":3253},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,6,TRUE)))","v":2422}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":20089},{"$f":"SUM(D30:D32)","v":19277},14351,10681]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C33*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D33*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E33*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F33*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":20164},{"$f":"SUM(D33:D37)","v":19352},14426,{"$f":"SUM(F33:F37)","v":10756}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,3,TRUE)","v":3152.44},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,4,TRUE)","v":3025.2400000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,5,TRUE)","v":2282.71},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,6,TRUE)","v":1698.1200000000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,3,TRUE)))","v":5172.2700000000004},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,4,TRUE)))","v":4962.92},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,5,TRUE)))","v":3599.23},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,6,TRUE)))","v":2679.15}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,3,TRUE)))","v":2322.46},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,4,TRUE)))","v":2228.65},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,5,TRUE)))","v":1724.0900000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,6,TRUE)))","v":1283.6600000000001}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":10647.170000000002},{"$f":"SUM(D41:D43)","v":10216.81},7606.0300000000007,5660.93]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":10722.170000000002},{"$f":"SUM(D44:D48)","v":10291.81},7681.0300000000007,5735.93]
["Costo de segunda cuota",null,{"$f":"C49-C46","v":10647.170000000002},{"$f":"D49-D46","v":10216.81},7606.0300000000007,5660.93]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":21369.340000000004},{"$f":"D49+D50","v":20508.62},15287.060000000001,{"$f":"F49+F50","v":11396.86}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,3,TRUE)","v":1635.7},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,4,TRUE)","v":1569.7},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,5,TRUE)","v":1184.4250000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,6,TRUE)","v":881.1}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,3,TRUE)))","v":2683.7250000000004},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,4,TRUE)))","v":2575.1000000000004},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,5,TRUE)))","v":1867.5250000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,6,TRUE)))","v":1390.125}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,3,TRUE)))","v":1205.0500000000002},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,4,TRUE)))","v":1156.375},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,5,TRUE)))","v":894.57500000000005},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,6,TRUE)))","v":666.05000000000007}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":5524.4750000000004},{"$f":"SUM(D54:D56)","v":5301.1750000000002},3946.5250000000005,2937.2750000000001]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":5599.4750000000004},{"$f":"SUM(D57:D61)","v":5376.1750000000002},4021.5250000000005,3012.2750000000001]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59","v":5524.4750000000004},{"$f":"D62-D59","v":5301.1750000000002},3946.5250000000005,2937.2750000000001]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":22172.9},{"$f":"D62+(D63*3)","v":21279.7},15861.100000000002,{"$f":"F62+(F63*3)","v":11824.1}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,3,TRUE)","v":555.14666666666665},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,4,TRUE)","v":532.74666666666667},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,5,TRUE)","v":401.98666666666668},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,6,TRUE)","v":299.04000000000002}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,3,TRUE)))","v":910.84},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,4,TRUE)))","v":873.97333333333336},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,5,TRUE)))","v":633.82666666666671},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,6,TRUE)))","v":471.8}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,3,TRUE)))","v":408.98666666666668},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,4,TRUE)))","v":392.4666666666667},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,5,TRUE)))","v":303.61333333333334},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,6,TRUE)))","v":226.05333333333334}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":1874.9733333333334},{"$f":"SUM(D67:D69)","v":1799.1866666666667},1339.4266666666667,996.89333333333343]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":1949.9733333333334},{"$f":"SUM(D70:D74)","v":1874.1866666666667},1414.4266666666667,1071.8933333333334]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72","v":1874.9733333333334},{"$f":"D75-D72","v":1799.1866666666667},1339.4266666666667,996.89333333333343]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":22574.68},{"$f":"D75+(D76*11)","v":21665.24},16148.12,{"$f":"F75+(F76*11)","v":12037.720000000001}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Bupa Global Major Medical","index":5,"n_rows":73,"n_cols":14,"rows_kept":73,"cut":false,"hidden":false,"merged":[[16,2,16,3],[72,0,77,4],[68,0,68,1],[69,0,69,1],[70,0,70,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[66,0,66,1],[67,0,67,1],[64,0,64,1],[65,0,65,1],[55,0,55,1],[32,0,32,1],[42,0,42,1],[43,0,43,1],[20,1,20,2],[49,0,49,1],[50,0,50,1],[51,0,51,1],[54,0,54,1],[44,0,44,1],[48,0,48,4],[45,0,45,1],[46,0,46,1],[33,0,33,1],[34,0,34,1],[36,0,36,4],[37,0,37,1],[38,0,38,1],[39,0,39,1],[41,0,41,1],[18,2,18,3],[60,0,60,4],[0,6,0,11],[0,13,0,18],[26,0,26,4],[52,0,52,1],[53,0,53,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[31,0,31,1],[0,0,3,4],[4,0,10,4],[12,1,12,4],[23,0,23,1],[24,0,24,1]]}
[" ",null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null," "]
[]
[" Cotización de Seguro Médico Internacional\nBupa Global Major Medical Health Plan\nTarifas en US$ | Validas: 1 de enero de 2026"]
[]
[null,null,null,null,null," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":26},"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-07T17:08:46.150"}]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3"]
["En el país de residencia",null,7500,10000,20000]
["Fuera del país de residencia",null,7500,10000,20000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,3,TRUE)","v":4209},{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,4,TRUE)","v":3604},{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,5,TRUE)","v":2767}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1138:$G$1204,3,TRUE)))","v":6426},{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1138:$G$1204,4,TRUE)))","v":5639},{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1138:$G$1204,5,TRUE)))","v":4278}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,3,TRUE)))","v":2867},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,4,TRUE)))","v":2415},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,5,TRUE)))","v":1894}]
["Total de Prima neta",null,{"$f":"SUM(C28:C30)","v":13502},{"$f":"SUM(D28:D30)","v":11658},{"$f":"SUM(E28:E30)","v":8939}]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C31:C34)","v":13577},{"$f":"SUM(D31:D34)","v":11733},9014]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,3,TRUE)","v":2230.77},{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,5,TRUE)","v":1466.51},{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,5,TRUE)","v":1466.51}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1362:$G$1428,3,TRUE)))","v":3405.78},{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1362:$G$1428,5,TRUE)))","v":2267.34},{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1362:$G$1428,5,TRUE)))","v":2267.34}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,3,TRUE)))","v":1519.51},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,5,TRUE)))","v":1003.82},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,5,TRUE)))","v":1003.82}]
["Total de Prima neta",null,{"$f":"SUM(C38:C40)","v":7156.06},{"$f":"SUM(D38:D40)","v":4737.67},{"$f":"SUM(E38:E40)","v":4737.67}]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C41:C44)","v":7231.06},{"$f":"SUM(D41:D44)","v":4812.67},{"$f":"SUM(E41:E44)","v":4812.67}]
["Costo de segunda cuota",null,{"$f":"C45-C42","v":7156.06},{"$f":"D45-D42","v":4737.67},{"$f":"E45-E42","v":4737.67}]
["TOTAL ANUAL",null,{"$f":"C45+C46","v":14387.12},{"$f":"D45+D46","v":9550.34},9550.34]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,3,TRUE)","v":1157.4750000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,5,TRUE)","v":760.92500000000007},{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,5,TRUE)","v":760.92500000000007}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1287:$G$1353,3,TRUE)))","v":1767.15},{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1287:$G$1353,5,TRUE)))","v":1176.45},{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1287:$G$1353,5,TRUE)))","v":1176.45}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,3,TRUE)))","v":788.42500000000007},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,5,TRUE)))","v":520.85},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,5,TRUE)))","v":520.85}]
["Total de Prima neta",null,{"$f":"SUM(C50:C52)","v":3713.05},{"$f":"SUM(D50:D52)","v":2458.2249999999999},{"$f":"SUM(E50:E52)","v":2458.2249999999999}]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C53:C56)","v":3788.05},{"$f":"SUM(D53:D56)","v":2533.2249999999999},2533.2249999999999]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C57-C54","v":3713.05},{"$f":"D57-D54","v":2458.2249999999999},{"$f":"E57-E54","v":2458.2249999999999}]
["TOTAL ANUAL",null,{"$f":"C57+(C58*3)","v":14927.2},{"$f":"D57+(D58*3)","v":9907.9},9907.9]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,3,TRUE)","v":392.84000000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,4,TRUE)","v":336.37333333333333},{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,5,TRUE)","v":258.25333333333333}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1212:$G$1278,3,TRUE)))","v":599.76},{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1212:$G$1278,4,TRUE)))","v":526.30666666666673},{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1212:$G$1278,5,TRUE)))","v":399.28000000000003}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,3,TRUE)))","v":267.5866666666667},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,4,TRUE)))","v":225.4},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,5,TRUE)))","v":176.77333333333334}]
["Total de Prima neta",null,{"$f":"SUM(C62:C64)","v":1260.1866666666667},{"$f":"SUM(D62:D64)","v":1088.0800000000002},{"$f":"SUM(E62:E64)","v":834.30666666666662}]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C65:C68)","v":1335.1866666666667},{"$f":"SUM(D65:D68)","v":1163.0800000000002},909.30666666666662]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C69-C66","v":1260.1866666666667},{"$f":"D69-D66","v":1088.0800000000002},{"$f":"E69-E66","v":834.30666666666662}]
["TOTAL ANUAL",null,{"$f":"C69+(C70*11)","v":15197.24},{"$f":"D69+(D70*11)","v":13131.960000000001},10086.68]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Resumen Tarifas","index":6,"n_rows":90,"n_cols":6,"rows_kept":90,"cut":false,"hidden":false,"merged":[[16,2,16,3],[86,1,86,3],[84,1,84,3],[82,1,82,3],[80,1,80,3],[76,0,76,3],[44,1,44,5],[46,1,46,5],[50,0,50,4],[40,1,40,5],[42,1,42,5],[36,0,36,5],[26,1,26,3],[28,1,28,3],[30,1,30,3],[32,1,32,3],[89,0,96,5],[0,0,3,5],[4,0,10,5],[20,1,20,2],[12,1,12,5],[40,0,47,0],[54,0,61,0],[67,0,74,0],[80,0,87,0],[50,5,61,5],[22,4,34,5],[63,5,74,5],[71,1,71,4],[73,1,73,4],[22,0,22,3],[26,0,33,0],[67,1,67,4],[69,1,69,4],[54,1,54,4],[56,1,56,4],[58,1,58,4],[60,1,60,4],[63,0,63,4]]}
[" "]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Major Health Plans\nResumen de Tarifas\nTarifas en US$ | Validas: 1 de enero de 2026"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":26},null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-07T17:08:46.150"}]
[]
["BUPA GLOBAL ULTIMATE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3"]
["En el país de residencia","$0",1000,2000]
["Fuera del país de residencia","$0",1000,2000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Bupa Global Ultimate'!C38","v":91853},{"$f":"'Bupa Global Ultimate'!D38","v":59292},{"$f":"'Bupa Global Ultimate'!E38","v":80.25}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Bupa Global Ultimate'!C50","v":48642.340000000004},{"$f":"'Bupa Global Ultimate'!D50","v":31385.010000000002},{"$f":"'Bupa Global Ultimate'!E50","v":0}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Bupa Global Ultimate'!C63","v":25238.95},{"$f":"'Bupa Global Ultimate'!D63","v":16284.675000000001},{"$f":"'Bupa Global Ultimate'!E63","v":0}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Bupa Global Ultimate'!C76","v":8565.9466666666667},{"$f":"'Bupa Global Ultimate'!D76","v":5526.92},{"$f":"'Bupa Global Ultimate'!E76","v":0}]
["Ahorros en tarifas de prima   \n para Dependientes*",{"$f":"'Bupa Global Ultimate'!C39","v":12170},{"$f":"'Bupa Global Ultimate'!D39","v":7851},{"$f":"'Bupa Global Ultimate'!E39","v":0}]
[]
["BUPA GLOBAL ELITE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",1000,2000,3500,5000,10000]
["Fuera del país de residencia",1000,2000,3500,5000,10000]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"},"TARIFAS ANUALES"]
[null,{"$f":"+'Bupa Global Elite'!C40","v":39168},{"$f":"+'Bupa Global Elite'!D40","v":34346},{"$f":"+'Bupa Global Elite'!E40","v":28466},{"$f":"+'Bupa Global Elite'!F40","v":24696},{"$f":"+'Bupa Global Elite'!G40","v":19172}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Bupa Global Elite'!C53","v":20719.29},{"$f":"+'Bupa Global Elite'!D53","v":18163.63},{"$f":"+'Bupa Global Elite'!E53","v":15047.23},{"$f":"+'Bupa Global Elite'!F53","v":13049.13},{"$f":"+'Bupa Global Elite'!G53","v":10121.41}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Bupa Global Elite'!C67","v":10750.575000000001},{"$f":"+'Bupa Global Elite'!D67","v":9424.5249999999996},{"$f":"+'Bupa Global Elite'!E67","v":7807.5250000000005},{"$f":"+'Bupa Global Elite'!F67","v":6770.7750000000005},{"$f":"+'Bupa Global Elite'!G67","v":5251.6750000000002}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Bupa Global Elite'!C81","v":3648.68},{"$f":"+'Bupa Global Elite'!D81","v":3198.6266666666666},{"$f":"+'Bupa Global Elite'!E81","v":2649.8266666666668},{"$f":"+'Bupa Global Elite'!F81","v":2297.96},{"$f":"+'Bupa Global Elite'!G81","v":1782.3866666666665}]
["Ahorros en tarifas de prima \n para Dependientes*",{"$f":"+'Bupa Global Elite'!C41","v":5235},{"$f":"+'Bupa Global Elite'!D41","v":4591},{"$f":"+'Bupa Global Elite'!E41","v":3888},{"$f":"+'Bupa Global Elite'!F41","v":3374},{"$f":"+'Bupa Global Elite'!G41","v":2618}]
[]
["BUPA GLOBAL PREMIER HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",2000,3500,5000,10000]
["Fuera del país de residencia",2000,3500,5000,10000]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"},"TARIFAS ANUALES"]
[null,{"$f":"+'Bupa Global Premier'!C38","v":28028},{"$f":"+'Bupa Global Premier'!D38","v":25446},{"$f":"+'Bupa Global Premier'!E38","v":18886},{"$f":"+'Bupa Global Premier'!F38","v":14073}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Bupa Global Premier'!C50","v":14815.09},{"$f":"+'Bupa Global Premier'!D50","v":13446.63},{"$f":"+'Bupa Global Premier'!E50","v":9969.83},{"$f":"+'Bupa Global Premier'!F50","v":7418.94}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Bupa Global Premier'!C63","v":7687.0750000000007},{"$f":"+'Bupa Global Premier'!D63","v":6977.0250000000005},{"$f":"+'Bupa Global Premier'!E63","v":5173.0250000000005},{"$f":"+'Bupa Global Premier'!F63","v":3849.45}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Bupa Global Premier'!C76","v":2608.9466666666667},{"$f":"+'Bupa Global Premier'!D76","v":2367.96},{"$f":"+'Bupa Global Premier'!E76","v":1755.6933333333336},{"$f":"+'Bupa Global Premier'!F76","v":1306.4800000000002}]
[]
["BUPA GLOBAL SELECT HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[" En el país de residencia ",2000,3500,5000,10000]
[" Fuera del país de residencia ",2000,3500,5000,10000]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"},"TARIFAS ANUALES"]
[null,{"$f":"+'Bupa Global Select'!C38","v":20164},{"$f":"+'Bupa Global Select'!D38","v":19352},{"$f":"+'Bupa Global Select'!E38","v":14426},{"$f":"+'Bupa Global Select'!F38","v":10756}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Bupa Global Select'!C50","v":10647.170000000002},{"$f":"+'Bupa Global Select'!D50","v":10216.81},{"$f":"+'Bupa Global Select'!E50","v":7606.0300000000007},{"$f":"+'Bupa Global Select'!F50","v":5660.93}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Bupa Global Select'!C63","v":5524.4750000000004},{"$f":"+'Bupa Global Select'!D63","v":5301.1750000000002},{"$f":"+'Bupa Global Select'!E63","v":3946.5250000000005},{"$f":"+'Bupa Global Select'!F63","v":2937.2750000000001}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Bupa Global Select'!C76","v":1874.9733333333334},{"$f":"+'Bupa Global Select'!D76","v":1799.1866666666667},{"$f":"+'Bupa Global Select'!E76","v":1339.4266666666667},{"$f":"+'Bupa Global Select'!F76","v":996.89333333333343}]
[]
["BUPA GLOBAL MAJOR MEDICAL HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3"]
[" En el país de residencia ",7500,10000,20000]
[" Fuera del país de residencia ",10000,20000,20000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Bupa Global Major Medical'!C35","v":13577},{"$f":"'Bupa Global Major Medical'!D35","v":11733},{"$f":"'Bupa Global Major Medical'!E35","v":9014}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Bupa Global Major Medical'!C46","v":7156.06},{"$f":"'Bupa Global Major Medical'!D46","v":4737.67},{"$f":"'Bupa Global Major Medical'!E46","v":4737.67}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Bupa Global Major Medical'!C58","v":3713.05},{"$f":"'Bupa Global Major Medical'!D58","v":2458.2249999999999},{"$f":"'Bupa Global Major Medical'!E58","v":2458.2249999999999}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Bupa Global Major Medical'!C70","v":1260.1866666666667},{"$f":"'Bupa Global Major Medical'!D70","v":1088.0800000000002},{"$f":"'Bupa Global Major Medical'!E70","v":834.30666666666662}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos.\n\nUna tarifa administrativa de US$75 se cargará automáticamente al primer pago.\n\n*Basado en un modo de pago anual"]

{"sheet":"Tablas","index":7,"n_rows":1508,"n_cols":25,"rows_kept":1508,"cut":false,"hidden":true,"merged":[[1435,0,1435,6],[1437,0,1437,1],[1436,2,1436,6],[1357,0,1357,6],[1358,0,1358,6],[1360,0,1360,1],[1359,2,1359,6],[1434,0,1434,6],[1210,0,1210,1],[1209,2,1209,6],[1282,0,1282,6],[1283,0,1283,6],[1285,0,1285,1],[1284,2,1284,6],[1133,0,1133,6],[1134,0,1134,6],[1136,0,1136,1],[1135,2,1135,6],[1208,0,1208,6],[984,0,984,1],[983,2,983,6],[1056,0,1056,6],[1057,0,1057,6],[1059,0,1059,1],[1058,2,1058,6],[907,0,907,6],[908,0,908,6],[910,0,910,1],[909,2,909,6],[982,0,982,6],[1,0,1,6],[2,0,2,6],[78,0,78,1],[77,2,77,6],[76,0,76,6],[4,0,4,1],[3,2,3,6],[153,2,153,6],[226,0,226,6],[228,0,228,1],[377,0,377,6],[227,2,227,6],[302,0,302,6],[303,0,303,6],[305,0,305,1],[304,2,304,6],[833,0,833,1],[832,2,832,6],[756,0,756,6],[680,0,680,6],[681,0,681,6],[683,0,683,1],[682,2,682,6],[755,0,755,6],[831,0,831,6],[530,2,530,6],[603,0,603,6],[604,0,604,6],[605,0,605,1],[605,2,605,6],[63,7,65,7],[758,0,758,1],[757,2,757,6],[830,0,830,6],[529,0,529,6],[453,0,453,6],[454,0,454,6],[456,0,456,1],[455,2,455,6],[528,0,528,6],[379,0,379,1],[378,2,378,6],[151,0,151,6],[152,0,152,6],[154,0,154,1],[531,0,531,1],[4,19,4,23],[2,12,2,13],[3,12,3,13],[1,8,1,9],[1136,13,1136,15],[1136,8,1136,10],[154,8,154,11],[154,13,154,16],[305,8,305,11],[305,13,305,16],[910,8,910,10],[910,12,910,14],[1,20,1,22]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,9.3333333333333338E-2,null,"Descuento de 24 años",{"$f":"'INGRESO DE DATOS'!P30","v":1},"Ultimate","Elite","Premier","Select","Major Medical"]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,0.27500000000000002,null,"Descuento de producto (%)",null,{"$f":"'INGRESO DE DATOS'!O39","v":0},{"$f":"'INGRESO DE DATOS'!P39","v":0},{"$f":"'INGRESO DE DATOS'!Q39","v":0},{"$f":"'INGRESO DE DATOS'!R39","v":0},{"$f":"'INGRESO DE DATOS'!S39","v":0}]
[null,null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,0.53,null,"Factor para el descuento combinado",null,{"$f":"'INGRESO DE DATOS'!O47","v":1},{"$f":"'INGRESO DE DATOS'!P47","v":1},{"$f":"'INGRESO DE DATOS'!Q47","v":1},{"$f":"'INGRESO DE DATOS'!R47","v":1},{"$f":"'INGRESO DE DATOS'!S47","v":1}]
["EDAD",null,1000,2000,3500,5000,10000,null,20000,null,"TARIFAS BASE",null,null,null,null,null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"T6","v":12392},{"$f":"U6","v":10860},{"$f":"V6","v":9134},{"$f":"W6","v":7922},{"$f":"X6","v":6145},{"$f":"Y6","v":4961},{"$f":"Y6","v":4961},null,12392,10860,9134,7922,6145,4961,null,null,null,{"$f":"K6*$P$4","v":12392},10860,9134,7922,6145,4961]
[19,null,12392,10860,9134,7922,6145,null,{"$f":"Y7","v":4961},null,12392,10860,9134,7922,6145,4961,null,null,null,{"$f":"K7*$P$4","v":12392},{"$f":"L7*$P$4","v":10860},{"$f":"M7*$P$4","v":9134},{"$f":"N7*$P$4","v":7922},{"$f":"O7*$P$4","v":6145},{"$f":"P7*$P$4","v":4961}]
[20,null,12392,10860,9134,7922,6145,null,4961,null,12392,10860,9134,7922,6145,4961,null,null,null,12392,10860,9134,7922,6145,4961]
[21,null,12392,10860,9134,7922,6145,null,4961,null,12392,10860,9134,7922,6145,4961,null,null,null,12392,10860,9134,7922,6145,4961]
[22,null,12392,10860,9134,7922,6145,null,4961,null,12392,10860,9134,7922,6145,4961,null,null,null,12392,10860,9134,7922,6145,4961]
[23,null,12392,10860,9134,7922,6145,null,4961,null,12392,10860,9134,7922,6145,4961,null,null,null,12392,10860,9134,7922,6145,4961]
[24,null,12392,10860,9134,7922,6145,null,4961,null,12392,10860,9134,7922,6145,4961,null,null,null,12392,10860,9134,7922,6145,4961]
[25,null,13242,11608,9705,8415,6527,null,5269,null,13242,11608,9705,8415,6527,5269,null,null,null,13242,11608,9705,8415,6527,5269]
[26,null,13242,11608,9705,8415,6527,null,5269,null,13242,11608,9705,8415,6527,5269,null,null,null,13242,11608,9705,8415,6527,5269]
[27,null,13242,11608,9705,8415,6527,null,5269,null,13242,11608,9705,8415,6527,5269,null,null,null,13242,11608,9705,8415,6527,5269]
[28,null,13242,11608,9705,8415,6527,null,5269,null,13242,11608,9705,8415,6527,5269,null,null,null,13242,11608,9705,8415,6527,5269]
[29,null,13242,11608,9705,8415,6527,null,5269,null,13242,11608,9705,8415,6527,5269,null,null,null,13242,11608,9705,8415,6527,5269]
[30,null,14731,12912,10711,9288,7204,null,5817,null,14731,12912,10711,9288,7204,5817,null,null,null,14731,12912,10711,9288,7204,5817]
[31,null,14731,12912,10711,9288,7204,null,5817,null,14731,12912,10711,9288,7204,5817,null,null,null,14731,12912,10711,9288,7204,5817]
[32,null,14731,12912,10711,9288,7204,null,5817,null,14731,12912,10711,9288,7204,5817,null,null,null,14731,12912,10711,9288,7204,5817]
[33,null,14731,12912,10711,9288,7204,null,5817,null,14731,12912,10711,9288,7204,5817,null,null,null,14731,12912,10711,9288,7204,5817]
[34,null,14731,12912,10711,9288,7204,null,5817,null,14731,12912,10711,9288,7204,5817,null,null,null,14731,12912,10711,9288,7204,5817]
[35,null,16444,14413,11890,10309,7996,null,6455,null,16444,14413,11890,10309,7996,6455,null,null,null,16444,14413,11890,10309,7996,6455]
[36,null,16444,14413,11890,10309,7996,null,6455,null,16444,14413,11890,10309,7996,6455,null,null,null,16444,14413,11890,10309,7996,6455]
[37,null,16444,14413,11890,10309,7996,null,6455,null,16444,14413,11890,10309,7996,6455,null,null,null,16444,14413,11890,10309,7996,6455]
[38,null,16444,14413,11890,10309,7996,null,6455,null,16444,14413,11890,10309,7996,6455,null,null,null,16444,14413,11890,10309,7996,6455]
[39,null,16444,14413,11890,10309,7996,null,6455,null,16444,14413,11890,10309,7996,6455,null,null,null,16444,14413,11890,10309,7996,6455]
[40,null,18424,16146,13261,11499,8919,null,7201,null,18424,16146,13261,11499,8919,7201,null,null,null,18424,16146,13261,11499,8919,7201]
[41,null,18424,16146,13261,11499,8919,null,7201,null,18424,16146,13261,11499,8919,7201,null,null,null,18424,16146,13261,11499,8919,7201]
[42,null,18424,16146,13261,11499,8919,null,7201,null,18424,16146,13261,11499,8919,7201,null,null,null,18424,16146,13261,11499,8919,7201]
[43,null,18424,16146,13261,11499,8919,null,7201,null,18424,16146,13261,11499,8919,7201,null,null,null,18424,16146,13261,11499,8919,7201]
[44,null,18424,16146,13261,11499,8919,null,7201,null,18424,16146,13261,11499,8919,7201,null,null,null,18424,16146,13261,11499,8919,7201]
[45,null,20616,18072,14798,12832,9952,null,8035,null,20616,18072,14798,12832,9952,8035,null,null,null,20616,18072,14798,12832,9952,8035]
[46,null,20616,18072,14798,12832,9952,null,8035,null,20616,18072,14798,12832,9952,8035,null,null,null,20616,18072,14798,12832,9952,8035]
[47,null,20616,18072,14798,12832,9952,null,8035,null,20616,18072,14798,12832,9952,8035,null,null,null,20616,18072,14798,12832,9952,8035]
[48,null,20616,18072,14798,12832,9952,null,8035,null,20616,18072,14798,12832,9952,8035,null,null,null,20616,18072,14798,12832,9952,8035]
[49,null,20616,18072,14798,12832,9952,null,8035,null,20616,18072,14798,12832,9952,8035,null,null,null,20616,18072,14798,12832,9952,8035]
[50,null,{"$f":"T38","v":23092},{"$f":"U38","v":20242},{"$f":"V38","v":16531},{"$f":"W38","v":14335},{"$f":"X38","v":11119},null,8978,null,23092,20242,16531,14335,11119,8978,null,null,null,23092,20242,16531,14335,11119,8978]
[51,null,23092,20242,16531,14335,11119,null,8978,null,23092,20242,16531,14335,11119,8978,null,null,null,{"$f":"K39*$P$4","v":23092},{"$f":"L39*$P$4","v":20242},{"$f":"M39*$P$4","v":16531},{"$f":"N39*$P$4","v":14335},{"$f":"O39*$P$4","v":11119},8978]
[52,null,23092,20242,16531,14335,11119,null,8978,null,23092,20242,16531,14335,11119,8978,null,null,null,23092,20242,16531,14335,11119,8978]
[53,null,23092,20242,16531,14335,11119,null,8978,null,23092,20242,16531,14335,11119,8978,null,null,null,23092,20242,16531,14335,11119,8978]
[54,null,23092,20242,16531,14335,11119,null,8978,null,23092,20242,16531,14335,11119,8978,null,null,null,23092,20242,16531,14335,11119,8978]
[55,null,25817,22631,18457,16007,12415,null,10024,null,25817,22631,18457,16007,12415,10024,null,null,null,25817,22631,18457,16007,12415,10024]
[56,null,25817,22631,18457,16007,12415,null,10024,null,25817,22631,18457,16007,12415,10024,null,null,null,25817,22631,18457,16007,12415,10024]
[57,null,25817,22631,18457,16007,12415,null,10024,null,25817,22631,18457,16007,12415,10024,null,null,null,25817,22631,18457,16007,12415,10024]
[58,null,25817,22631,18457,16007,12415,null,10024,null,25817,22631,18457,16007,12415,10024,null,null,null,25817,22631,18457,16007,12415,10024]
[59,null,25817,22631,18457,16007,12415,null,10024,null,25817,22631,18457,16007,12415,10024,null,null,null,25817,22631,18457,16007,12415,10024]
[60,null,30793,26991,21984,19062,14786,null,11938,null,30793,26991,21984,19062,14786,11938,null,null,null,30793,26991,21984,19062,14786,11938]
[61,null,34210,29989,24418,21173,16421,null,13258,null,34210,29989,24418,21173,16421,13258,null,null,null,34210,29989,24418,21173,16421,13258]
[62,null,37889,33212,27042,23447,18189,null,14684,null,37889,33212,27042,23447,18189,14684,null,null,null,37889,33212,27042,23447,18189,14684]
[63,null,41828,36659,29854,25889,20080,null,16211,null,41828,36659,29854,25889,20080,16211,null,null,null,41828,36659,29854,25889,20080,16211]
[64,null,46020,40335,32860,28493,22098,null,17841,null,46020,40335,32860,28493,22098,17841,null,null,null,46020,40335,32860,28493,22098,17841]
[65,null,50471,44237,36058,31266,24247,null,19576,null,50471,44237,36058,31266,24247,19576,null,null,null,50471,44237,36058,31266,24247,19576]
[66,null,55180,48365,39443,34202,26525,null,21415,null,55180,48365,39443,34202,26525,21415,null,null,null,55180,48365,39443,34202,26525,21415]
[67,null,60145,52718,43017,37300,28928,null,23355,null,60145,52718,43017,37300,28928,23355,null,null,null,60145,52718,43017,37300,28928,23355]
[68,null,65372,57301,46783,40570,31462,null,25401,null,65372,57301,46783,40570,31462,25401,null,null,null,65372,57301,46783,40570,31462,25401]
[69,null,70853,62103,50738,43995,34122,null,27549,null,70853,62103,50738,43995,34122,27549,null,null,null,70853,62103,50738,43995,34122,27549]
[70,null,76598,67138,54884,47593,36908,null,29797,null,76598,67138,54884,47593,36908,29797,null,null,null,76598,67138,54884,47593,36908,29797]
[71,null,82592,72396,59224,51353,39827,null,32155,null,82592,72396,59224,51353,39827,32155,null,null,null,82592,72396,59224,51353,39827,32155]
[72,null,88852,77882,63745,55273,42869,null,34610,null,88852,77882,63745,55273,42869,34610,null,null,null,88852,77882,63745,55273,42869,34610]
[73,null,95368,83593,68463,59364,46040,null,37171,null,95368,83593,68463,59364,46040,37171,null,null,null,95368,83593,68463,59364,46040,37171]
[74,null,102140,89529,73372,63620,49341,null,39835,null,102140,89529,73372,63620,49341,39835,null,null,null,102140,89529,73372,63620,49341,39835]
[75,null,102140,89529,73372,63620,49341,null,39835,null,102140,89529,73372,63620,49341,39835,null,null,null,102140,89529,73372,63620,49341,39835]
[76,null,102140,89529,73372,63620,49341,null,39835,null,102140,89529,73372,63620,49341,39835,null,null,null,102140,89529,73372,63620,49341,39835]
[77,null,102140,89529,73372,63620,49341,null,39835,null,102140,89529,73372,63620,49341,39835,null,null,null,102140,89529,73372,63620,49341,39835]
[78,null,102140,89529,73372,63620,49341,null,39835,null,102140,89529,73372,63620,49341,39835,null,null,null,102140,89529,73372,63620,49341,39835]
[79,null,102140,89529,73372,63620,49341,null,39835,null,102140,89529,73372,63620,49341,39835,null,null,null,102140,89529,73372,63620,49341,39835]
[80,null,102140,89529,73372,63620,49341,null,39835,null,102140,89529,73372,63620,49341,39835,null,null,null,102140,89529,73372,63620,49341,39835]
[81,null,102140,89529,73372,63620,49341,null,39835,null,102140,89529,73372,63620,49341,39835,null,null,null,102140,89529,73372,63620,49341,39835]
[82,null,{"$f":"T70","v":102140},{"$f":"U70","v":89529},{"$f":"V70","v":73372},{"$f":"W70","v":63620},{"$f":"X70","v":49341},null,39835,null,102140,89529,73372,63620,49341,39835,null,null,null,102140,89529,73372,63620,49341,39835]
[83,null,102140,89529,73372,63620,49341,null,{"$f":"Y71","v":39835},null,102140,89529,73372,63620,49341,39835,null,null,null,102140,89529,73372,63620,49341,{"$f":"P71*$P$4","v":39835}]
[84,"o más",102140,89529,73372,63620,49341,null,39835,null,102140,89529,73372,63620,49341,39835,null,null,null,102140,89529,73372,63620,49341,39835]
[1,"Hijo",5235,4591,3888,3374,2618,null,2115,null,5235,4591,3888,3374,2618,2115,null,null,null,5235,4591,3888,3374,2618,2115]
[2,"Hijos",8903,7803,6608,5731,4447,null,3591,null,8903,7803,6608,5731,4447,3591,null,null,null,8903,7803,6608,5731,4447,3591]
[3,"Hijos o más",12562,11013,9330,8090,6273,null,5065,null,12562,11013,9330,8090,6273,5065,null,null,null,12562,11013,9330,8090,6273,5065]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$2","v":1156.5866666666668},{"$f":"D6*$K$2","v":1013.6},852.50666666666666,739.38666666666666,573.5333333333333,463.0266666666667,463.0266666666667]
[19,null,{"$f":"C7*$K$2","v":1156.5866666666668},1013.6,852.50666666666666,739.38666666666666,573.5333333333333,null,{"$f":"I7*$K$2","v":463.0266666666667}]
[20,null,{"$f":"C8*$K$2","v":1156.5866666666668},1013.6,852.50666666666666,739.38666666666666,573.5333333333333,null,{"$f":"I8*$K$2","v":463.0266666666667}]
[21,null,{"$f":"C9*$K$2","v":1156.5866666666668},1013.6,852.50666666666666,739.38666666666666,573.5333333333333,null,{"$f":"I9*$K$2","v":463.0266666666667}]
[22,null,{"$f":"C10*$K$2","v":1156.5866666666668},1013.6,852.50666666666666,739.38666666666666,573.5333333333333,null,{"$f":"I10*$K$2","v":463.0266666666667}]
[23,null,{"$f":"C11*$K$2","v":1156.5866666666668},1013.6,852.50666666666666,739.38666666666666,573.5333333333333,null,{"$f":"I11*$K$2","v":463.0266666666667}]
[24,null,{"$f":"C12*$K$2","v":1156.5866666666668},1013.6,852.50666666666666,739.38666666666666,573.5333333333333,null,{"$f":"I12*$K$2","v":463.0266666666667}]
[25,null,{"$f":"C13*$K$2","v":1235.92},1083.4133333333334,905.80000000000007,785.40000000000009,609.18666666666672,null,{"$f":"I13*$K$2","v":491.77333333333337}]
[26,null,{"$f":"C14*$K$2","v":1235.92},1083.4133333333334,905.80000000000007,785.40000000000009,609.18666666666672,null,{"$f":"I14*$K$2","v":491.77333333333337}]
[27,null,{"$f":"C15*$K$2","v":1235.92},1083.4133333333334,905.80000000000007,785.40000000000009,609.18666666666672,null,{"$f":"I15*$K$2","v":491.77333333333337}]
[28,null,{"$f":"C16*$K$2","v":1235.92},1083.4133333333334,905.80000000000007,785.40000000000009,609.18666666666672,null,{"$f":"I16*$K$2","v":491.77333333333337}]
[29,null,{"$f":"C17*$K$2","v":1235.92},1083.4133333333334,905.80000000000007,785.40000000000009,609.18666666666672,null,{"$f":"I17*$K$2","v":491.77333333333337}]
[30,null,{"$f":"C18*$K$2","v":1374.8933333333334},1205.1200000000001,999.69333333333338,866.88,672.37333333333333,null,{"$f":"I18*$K$2","v":542.92000000000007}]
[31,null,{"$f":"C19*$K$2","v":1374.8933333333334},1205.1200000000001,999.69333333333338,866.88,672.37333333333333,null,{"$f":"I19*$K$2","v":542.92000000000007}]
[32,null,{"$f":"C20*$K$2","v":1374.8933333333334},1205.1200000000001,999.69333333333338,866.88,672.37333333333333,null,{"$f":"I20*$K$2","v":542.92000000000007}]
[33,null,{"$f":"C21*$K$2","v":1374.8933333333334},1205.1200000000001,999.69333333333338,866.88,672.37333333333333,null,{"$f":"I21*$K$2","v":542.92000000000007}]
[34,null,{"$f":"C22*$K$2","v":1374.8933333333334},1205.1200000000001,999.69333333333338,866.88,672.37333333333333,null,{"$f":"I22*$K$2","v":542.92000000000007}]
[35,null,{"$f":"C23*$K$2","v":1534.7733333333333},1345.2133333333334,1109.7333333333333,962.1733333333334,746.29333333333341,null,{"$f":"I23*$K$2","v":602.4666666666667}]
[36,null,{"$f":"C24*$K$2","v":1534.7733333333333},1345.2133333333334,1109.7333333333333,962.1733333333334,746.29333333333341,null,{"$f":"I24*$K$2","v":602.4666666666667}]
[37,null,{"$f":"C25*$K$2","v":1534.7733333333333},1345.2133333333334,1109.7333333333333,962.1733333333334,746.29333333333341,null,{"$f":"I25*$K$2","v":602.4666666666667}]
[38,null,{"$f":"C26*$K$2","v":1534.7733333333333},1345.2133333333334,1109.7333333333333,962.1733333333334,746.29333333333341,null,{"$f":"I26*$K$2","v":602.4666666666667}]
[39,null,{"$f":"C27*$K$2","v":1534.7733333333333},1345.2133333333334,1109.7333333333333,962.1733333333334,746.29333333333341,null,{"$f":"I27*$K$2","v":602.4666666666667}]
[40,null,{"$f":"C28*$K$2","v":1719.5733333333335},1506.96,1237.6933333333334,1073.24,832.44,null,{"$f":"I28*$K$2","v":672.09333333333336}]
[41,null,{"$f":"C29*$K$2","v":1719.5733333333335},1506.96,1237.6933333333334,1073.24,832.44,null,{"$f":"I29*$K$2","v":672.09333333333336}]
[42,null,{"$f":"C30*$K$2","v":1719.5733333333335},1506.96,1237.6933333333334,1073.24,832.44,null,{"$f":"I30*$K$2","v":672.09333333333336}]
[43,null,{"$f":"C31*$K$2","v":1719.5733333333335},1506.96,1237.6933333333334,1073.24,832.44,null,{"$f":"I31*$K$2","v":672.09333333333336}]
[44,null,{"$f":"C32*$K$2","v":1719.5733333333335},1506.96,1237.6933333333334,1073.24,832.44,null,672.09333333333336]
[45,null,{"$f":"C33*$K$2","v":1924.16},1686.72,1381.1466666666668,1197.6533333333334,928.85333333333335,null,749.93333333333339]
[46,null,{"$f":"C34*$K$2","v":1924.16},1686.72,1381.1466666666668,1197.6533333333334,928.85333333333335,null,749.93333333333339]
[47,null,{"$f":"C35*$K$2","v":1924.16},1686.72,1381.1466666666668,1197.6533333333334,928.85333333333335,null,749.93333333333339]
[48,null,{"$f":"C36*$K$2","v":1924.16},1686.72,1381.1466666666668,1197.6533333333334,928.85333333333335,null,749.93333333333339]
[49,null,{"$f":"C37*$K$2","v":1924.16},1686.72,1381.1466666666668,1197.6533333333334,928.85333333333335,null,749.93333333333339]
[50,null,{"$f":"C38*$K$2","v":2155.2533333333336},1889.2533333333333,1542.8933333333334,1337.9333333333334,1037.7733333333333,null,837.94666666666672]
[51,null,{"$f":"C39*$K$2","v":2155.2533333333336},1889.2533333333333,1542.8933333333334,1337.9333333333334,1037.7733333333333,null,837.94666666666672]
[52,null,{"$f":"C40*$K$2","v":2155.2533333333336},1889.2533333333333,1542.8933333333334,1337.9333333333334,1037.7733333333333,null,837.94666666666672]
[53,null,{"$f":"C41*$K$2","v":2155.2533333333336},1889.2533333333333,1542.8933333333334,1337.9333333333334,1037.7733333333333,null,837.94666666666672]
[54,null,{"$f":"C42*$K$2","v":2155.2533333333336},1889.2533333333333,1542.8933333333334,1337.9333333333334,1037.7733333333333,null,837.94666666666672]
[55,null,{"$f":"C43*$K$2","v":2409.5866666666666},2112.2266666666669,1722.6533333333334,1493.9866666666667,1158.7333333333333,null,935.57333333333338]
[56,null,{"$f":"C44*$K$2","v":2409.5866666666666},2112.2266666666669,1722.6533333333334,1493.9866666666667,1158.7333333333333,null,935.57333333333338]
[57,null,{"$f":"C45*$K$2","v":2409.5866666666666},2112.2266666666669,1722.6533333333334,1493.9866666666667,1158.7333333333333,null,935.57333333333338]
[58,null,{"$f":"C46*$K$2","v":2409.5866666666666},2112.2266666666669,1722.6533333333334,1493.9866666666667,1158.7333333333333,null,935.57333333333338]
[59,null,{"$f":"C47*$K$2","v":2409.5866666666666},2112.2266666666669,1722.6533333333334,1493.9866666666667,1158.7333333333333,null,935.57333333333338]
[60,null,{"$f":"C48*$K$2","v":2874.0133333333333},2519.1600000000003,2051.84,1779.1200000000001,1380.0266666666666,null,1114.2133333333334]
[61,null,{"$f":"C49*$K$2","v":3192.9333333333334},2798.9733333333334,2279.0133333333333,1976.1466666666668,1532.6266666666668,null,1237.4133333333334]
[62,null,{"$f":"C50*$K$2","v":3536.3066666666668},3099.7866666666669,2523.92,2188.3866666666668,1697.64,null,1370.5066666666667]
[63,null,{"$f":"C51*$K$2","v":3903.9466666666667},3421.5066666666667,2786.3733333333334,2416.3066666666668,1874.1333333333334,null,1513.0266666666666]
[64,null,{"$f":"C52*$K$2","v":4295.2},3764.6000000000004,3066.9333333333334,2659.3466666666668,2062.48,null,1665.16]
[65,null,{"$f":"C53*$K$2","v":4710.626666666667},4128.7866666666669,3365.4133333333334,2918.1600000000003,2263.0533333333333,null,1827.0933333333335]
[66,null,{"$f":"C54*$K$2","v":5150.1333333333332},4514.0666666666666,3681.3466666666668,3192.186666666667,2475.666666666667,null,1998.7333333333333]
[67,null,{"$f":"C55*$K$2","v":5613.5333333333338},4920.3466666666673,4014.92,3481.3333333333335,2699.9466666666667,null,2179.8000000000002]
[68,null,{"$f":"C56*$K$2","v":6101.3866666666672},5348.0933333333332,4366.4133333333339,3786.5333333333333,2936.4533333333334,null,{"$f":"I56*$K$2","v":2370.7600000000002}]
[69,null,{"$f":"C57*$K$2","v":6612.9466666666667},5796.2800000000007,4735.5466666666671,4106.2,3184.7200000000003,null,2571.2400000000002]
[70,null,{"$f":"C58*$K$2","v":7149.1466666666674},6266.213333333334,5122.5066666666671,4442.0133333333333,3444.7466666666669,null,2781.0533333333333]
[71,null,{"$f":"C59*$K$2","v":7708.586666666667},6756.96,5527.5733333333337,4792.9466666666667,3717.186666666667,null,3001.1333333333337]
[72,null,{"$f":"C60*$K$2","v":8292.8533333333344},7268.9866666666667,5949.5333333333338,5158.8133333333335,4001.106666666667,null,3230.2666666666669]
[73,null,{"$f":"C61*$K$2","v":8901.0133333333342},7802.0133333333333,6389.88,5540.64,4297.0666666666666,null,3469.2933333333335]
[74,null,{"$f":"C62*$K$2","v":9533.0666666666675},8356.0400000000009,6848.0533333333333,5937.8666666666668,4605.16,null,3717.9333333333334]
[75,null,{"$f":"C63*$K$2","v":9533.0666666666675},8356.0400000000009,6848.0533333333333,5937.8666666666668,4605.16,null,3717.9333333333334]
[76,null,{"$f":"C64*$K$2","v":9533.0666666666675},8356.0400000000009,6848.0533333333333,5937.8666666666668,4605.16,null,3717.9333333333334]
[77,null,{"$f":"C65*$K$2","v":9533.0666666666675},8356.0400000000009,6848.0533333333333,5937.8666666666668,4605.16,null,3717.9333333333334]
[78,null,{"$f":"C66*$K$2","v":9533.0666666666675},8356.0400000000009,6848.0533333333333,5937.8666666666668,4605.16,null,3717.9333333333334]
[79,null,{"$f":"C67*$K$2","v":9533.0666666666675},8356.0400000000009,6848.0533333333333,5937.8666666666668,4605.16,null,3717.9333333333334]
[80,null,{"$f":"C68*$K$2","v":9533.0666666666675},8356.0400000000009,6848.0533333333333,5937.8666666666668,4605.16,null,3717.9333333333334]
[81,null,{"$f":"C69*$K$2","v":9533.0666666666675},8356.0400000000009,6848.0533333333333,5937.8666666666668,4605.16,null,3717.9333333333334]
[82,null,{"$f":"C70*$K$2","v":9533.0666666666675},8356.0400000000009,6848.0533333333333,5937.8666666666668,4605.16,null,3717.9333333333334]
[83,null,{"$f":"C71*$K$2","v":9533.0666666666675},8356.0400000000009,6848.0533333333333,5937.8666666666668,4605.16,null,3717.9333333333334]
[84,"o más",{"$f":"C72*$K$2","v":9533.0666666666675},8356.0400000000009,6848.0533333333333,5937.8666666666668,4605.16,null,3717.9333333333334]
[1,"Hijo",{"$f":"C73*$K$2","v":488.6},428.49333333333334,362.88,314.90666666666669,244.34666666666666,null,197.4]
[2,"Hijos",{"$f":"C74*$K$2","v":830.94666666666672},728.28000000000009,616.74666666666667,534.89333333333332,415.05333333333334,null,335.16]
[3,"Hijos o más",{"$f":"C75*$K$2","v":1172.4533333333334},1027.8800000000001,870.80000000000007,755.06666666666672,585.48,null,472.73333333333335]
[]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE COND ESCUENTO"]
[18,null,{"$f":"N156","v":8102},{"$f":"O156","v":7351},5577,4150,null,null,8102,7351,5577,4150,null,{"$f":"I156*$Q$4","v":8102},{"$f":"J156*$Q$4","v":7351},5577,4150]
[19,null,{"$f":"N157","v":8102},{"$f":"O157","v":7351},{"$f":"P157","v":5577},{"$f":"Q157","v":4150},null,null,8102,7351,5577,4150,null,{"$f":"I157*$Q$4","v":8102},{"$f":"J157*$Q$4","v":7351},{"$f":"K157*$Q$4","v":5577},{"$f":"L157*$Q$4","v":4150}]
[20,null,8102,7351,5577,4150,null,null,8102,7351,5577,4150,null,8102,7351,5577,4150]
[21,null,8102,7351,5577,4150,null,null,8102,7351,5577,4150,null,8102,7351,5577,4150]
[22,null,8102,7351,5577,4150,null,null,8102,7351,5577,4150,null,8102,7351,5577,4150]
[23,null,8102,7351,5577,4150,null,null,8102,7351,5577,4150,null,8102,7351,5577,4150]
[24,null,8102,7351,5577,4150,null,null,8102,7351,5577,4150,null,8102,7351,5577,4150]
[25,null,8655,7856,5899,4391,null,null,8655,7856,5899,4391,null,8655,7856,5899,4391]
[26,null,8655,7856,5899,4391,null,null,8655,7856,5899,4391,null,8655,7856,5899,4391]
[27,null,8655,7856,5899,4391,null,null,8655,7856,5899,4391,null,8655,7856,5899,4391]
[28,null,8655,7856,5899,4391,null,null,8655,7856,5899,4391,null,8655,7856,5899,4391]
[29,null,8655,7856,5899,4391,null,null,8655,7856,5899,4391,null,8655,7856,5899,4391]
[30,null,9630,8737,6477,4820,null,null,9630,8737,6477,4820,null,9630,8737,6477,4820]
[31,null,9630,8737,6477,4820,null,null,9630,8737,6477,4820,null,9630,8737,6477,4820]
[32,null,9630,8737,6477,4820,null,null,9630,8737,6477,4820,null,9630,8737,6477,4820]
[33,null,9630,8737,6477,4820,null,null,9630,8737,6477,4820,null,9630,8737,6477,4820]
[34,null,9630,8737,6477,4820,null,null,9630,8737,6477,4820,null,9630,8737,6477,4820]
[35,null,10746,9756,7158,5323,null,null,10746,9756,7158,5323,null,10746,9756,7158,5323]
[36,null,10746,9756,7158,5323,null,null,10746,9756,7158,5323,null,10746,9756,7158,5323]
[37,null,10746,9756,7158,5323,null,null,10746,9756,7158,5323,null,10746,9756,7158,5323]
[38,null,10746,9756,7158,5323,null,null,10746,9756,7158,5323,null,10746,9756,7158,5323]
[39,null,10746,9756,7158,5323,null,null,10746,9756,7158,5323,null,10746,9756,7158,5323]
[40,null,12042,10930,7958,5921,null,null,12042,10930,7958,5921,null,12042,10930,7958,5921]
[41,null,12042,10930,7958,5921,null,null,12042,10930,7958,5921,null,12042,10930,7958,5921]
[42,null,12042,10930,7958,5921,null,null,12042,10930,7958,5921,null,12042,10930,7958,5921]
[43,null,12042,10930,7958,5921,null,null,12042,10930,7958,5921,null,12042,10930,7958,5921]
[44,null,12042,10930,7958,5921,null,null,12042,10930,7958,5921,null,12042,10930,7958,5921]
[45,null,13479,12235,8858,6589,null,null,13479,12235,8858,6589,null,13479,12235,8858,6589]
[46,null,13479,12235,8858,6589,null,null,13479,12235,8858,6589,null,13479,12235,8858,6589]
[47,null,13479,12235,8858,6589,null,null,13479,12235,8858,6589,null,13479,12235,8858,6589]
[48,null,13479,12235,8858,6589,null,null,13479,12235,8858,6589,null,13479,12235,8858,6589]
[49,null,13479,12235,8858,6589,null,null,13479,12235,8858,6589,null,13479,12235,8858,6589]
[50,null,15097,13700,9880,7351,null,null,15097,13700,9880,7351,null,15097,13700,9880,7351]
[51,null,15097,13700,9880,7351,null,null,15097,13700,9880,7351,null,15097,13700,9880,7351]
[52,null,15097,13700,9880,7351,null,null,15097,13700,9880,7351,null,15097,13700,9880,7351]
[53,null,15097,13700,9880,7351,null,null,15097,13700,9880,7351,null,15097,13700,9880,7351]
[54,null,15097,13700,9880,7351,null,null,15097,13700,9880,7351,null,15097,13700,9880,7351]
[55,null,16877,15318,11017,8198,null,null,16877,15318,11017,8198,null,16877,15318,11017,8198]
[56,null,16877,15318,11017,8198,null,null,16877,15318,11017,8198,null,16877,15318,11017,8198]
[57,null,16877,15318,11017,8198,null,null,16877,15318,11017,8198,null,16877,15318,11017,8198]
[58,null,16877,15318,11017,8198,null,null,16877,15318,11017,8198,null,16877,15318,11017,8198]
[59,null,16877,15318,11017,8198,null,null,16877,15318,11017,8198,null,16877,15318,11017,8198]
[60,null,18064,16390,11779,8761,null,null,18064,16390,11779,8761,null,18064,16390,11779,8761]
[61,null,20129,18268,13106,9751,null,null,20129,18268,13106,9751,null,20129,18268,13106,9751]
[62,null,22360,20295,14555,10828,null,null,22360,20295,14555,10828,null,22360,20295,14555,10828]
[63,null,24765,22475,16122,11993,null,null,24765,22475,16122,11993,null,24765,22475,16122,11993]
[64,null,27338,24809,17803,13244,null,null,27338,24809,17803,13244,null,27338,24809,17803,13244]
[65,null,30078,27293,19597,14579,null,null,30078,27293,19597,14579,null,30078,27293,19597,14579]
[66,null,32991,29937,21511,16004,null,null,32991,29937,21511,16004,null,32991,29937,21511,16004]
[67,null,36067,32730,23538,17512,null,null,36067,32730,23538,17512,null,36067,32730,23538,17512]
[68,null,39311,35680,25685,19107,null,null,39311,35680,25685,19107,null,39311,35680,25685,19107]
[69,null,42729,38777,27944,20788,null,null,42729,38777,27944,20788,null,42729,38777,27944,20788]
[70,null,46308,42028,30321,22558,null,null,46308,42028,30321,22558,null,46308,42028,30321,22558]
[71,null,50065,45437,32812,24411,null,null,50065,45437,32812,24411,null,50065,45437,32812,24411]
[72,null,53986,48991,35423,26350,null,null,53986,48991,35423,26350,null,53986,48991,35423,26350]
[73,null,58075,52705,38148,28376,null,null,58075,52705,38148,28376,null,58075,52705,38148,28376]
[74,null,62333,56568,40992,30491,null,null,62333,56568,40992,30491,null,62333,56568,40992,30491]
[75,null,66763,60587,43952,32692,null,null,66763,60587,43952,32692,null,66763,60587,43952,32692]
[76,null,66763,60587,43952,32692,null,null,66763,60587,43952,32692,null,66763,60587,43952,32692]
[77,null,66763,60587,43952,32692,null,null,66763,60587,43952,32692,null,66763,60587,43952,32692]
[78,null,66763,60587,43952,32692,null,null,66763,60587,43952,32692,null,66763,60587,43952,32692]
[79,null,66763,60587,43952,32692,null,null,66763,60587,43952,32692,null,66763,60587,43952,32692]
[80,null,66763,60587,43952,32692,null,null,66763,60587,43952,32692,null,66763,60587,43952,32692]
[81,null,66763,60587,43952,32692,null,null,66763,60587,43952,32692,null,66763,60587,43952,32692]
[82,null,66763,60587,43952,32692,null,null,66763,60587,43952,32692,null,66763,60587,43952,32692]
[83,null,{"$f":"N221","v":66763},{"$f":"O221","v":60587},{"$f":"P221","v":43952},{"$f":"Q221","v":32692},null,null,66763,60587,43952,32692,null,{"$f":"I221*$Q$4","v":66763},{"$f":"J221*$Q$4","v":60587},{"$f":"K221*$Q$4","v":43952},{"$f":"L221*$Q$4","v":32692}]
[84,"o más",66763,60587,43952,32692,null,null,66763,60587,43952,32692,null,66763,60587,43952,32692]
[1,"Hijo",3426,3108,2387,1778,null,null,3426,3108,2387,1778,null,3426,3108,2387,1778]
[2,"Hijos",5819,5280,4054,3018,null,null,5819,5280,4054,3018,null,5819,5280,4054,3018]
[3,"Hijos o más",8213,7454,5724,4260,null,null,8213,7454,5724,4260,null,8213,7454,5724,4260]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$2","v":756.18666666666672},{"$f":"D156*$K$2","v":686.09333333333336},520.52,387.33333333333337,0]
[19,null,{"$f":"C157*$K$2","v":756.18666666666672},686.09333333333336,520.52,387.33333333333337,0]
[20,null,{"$f":"C158*$K$2","v":756.18666666666672},686.09333333333336,520.52,387.33333333333337,0]
[21,null,{"$f":"C159*$K$2","v":756.18666666666672},686.09333333333336,520.52,387.33333333333337,0]
[22,null,{"$f":"C160*$K$2","v":756.18666666666672},686.09333333333336,520.52,387.33333333333337,0]
[23,null,{"$f":"C161*$K$2","v":756.18666666666672},686.09333333333336,520.52,387.33333333333337,0]
[24,null,{"$f":"C162*$K$2","v":756.18666666666672},686.09333333333336,520.52,387.33333333333337,0]
[25,null,{"$f":"C163*$K$2","v":807.80000000000007},733.22666666666669,550.57333333333338,409.82666666666671,0]
[26,null,{"$f":"C164*$K$2","v":807.80000000000007},733.22666666666669,550.57333333333338,409.82666666666671,0]
[27,null,{"$f":"C165*$K$2","v":807.80000000000007},733.22666666666669,550.57333333333338,409.82666666666671,0]
[28,null,{"$f":"C166*$K$2","v":807.80000000000007},733.22666666666669,550.57333333333338,409.82666666666671,0]
[29,null,{"$f":"C167*$K$2","v":807.80000000000007},733.22666666666669,550.57333333333338,409.82666666666671,0]
[30,null,{"$f":"C168*$K$2","v":898.80000000000007},815.45333333333338,604.52,449.86666666666667,0]
[31,null,{"$f":"C169*$K$2","v":898.80000000000007},815.45333333333338,604.52,449.86666666666667,0]
[32,null,{"$f":"C170*$K$2","v":898.80000000000007},815.45333333333338,604.52,449.86666666666667,0]
[33,null,{"$f":"C171*$K$2","v":898.80000000000007},815.45333333333338,604.52,449.86666666666667,0]
[34,null,{"$f":"C172*$K$2","v":898.80000000000007},815.45333333333338,604.52,449.86666666666667,0]
[35,null,{"$f":"C173*$K$2","v":1002.96},910.56000000000006,668.08,496.81333333333333,0]
[36,null,{"$f":"C174*$K$2","v":1002.96},910.56000000000006,668.08,496.81333333333333,0]
[37,null,{"$f":"C175*$K$2","v":1002.96},910.56000000000006,668.08,496.81333333333333,0]
[38,null,{"$f":"C176*$K$2","v":1002.96},910.56000000000006,668.08,496.81333333333333,0]
[39,null,{"$f":"C177*$K$2","v":1002.96},910.56000000000006,668.08,496.81333333333333,0]
[40,null,{"$f":"C178*$K$2","v":1123.92},1020.1333333333333,742.74666666666667,552.62666666666667,0]
[41,null,{"$f":"C179*$K$2","v":1123.92},1020.1333333333333,742.74666666666667,552.62666666666667,0]
[42,null,{"$f":"C180*$K$2","v":1123.92},1020.1333333333333,742.74666666666667,552.62666666666667,0]
[43,null,{"$f":"C181*$K$2","v":1123.92},1020.1333333333333,742.74666666666667,552.62666666666667,0]
[44,null,{"$f":"C182*$K$2","v":1123.92},1020.1333333333333,742.74666666666667,552.62666666666667,0]
[45,null,{"$f":"C183*$K$2","v":1258.04},1141.9333333333334,826.74666666666667,614.97333333333336,0]
[46,null,{"$f":"C184*$K$2","v":1258.04},1141.9333333333334,826.74666666666667,614.97333333333336,0]
[47,null,{"$f":"C185*$K$2","v":1258.04},1141.9333333333334,826.74666666666667,614.97333333333336,0]
[48,null,{"$f":"C186*$K$2","v":1258.04},1141.9333333333334,826.74666666666667,614.97333333333336,0]
[49,null,{"$f":"C187*$K$2","v":1258.04},1141.9333333333334,826.74666666666667,614.97333333333336,0]
[50,null,{"$f":"C188*$K$2","v":1409.0533333333333},1278.6666666666667,922.13333333333333,686.09333333333336,0]
[51,null,{"$f":"C189*$K$2","v":1409.0533333333333},1278.6666666666667,922.13333333333333,686.09333333333336,0]
[52,null,{"$f":"C190*$K$2","v":1409.0533333333333},1278.6666666666667,922.13333333333333,686.09333333333336,0]
[53,null,{"$f":"C191*$K$2","v":1409.0533333333333},1278.6666666666667,922.13333333333333,686.09333333333336,0]
[54,null,{"$f":"C192*$K$2","v":1409.0533333333333},1278.6666666666667,922.13333333333333,686.09333333333336,0]
[55,null,{"$f":"C193*$K$2","v":1575.1866666666667},1429.68,1028.2533333333333,765.14666666666665,0]
[56,null,{"$f":"C194*$K$2","v":1575.1866666666667},1429.68,1028.2533333333333,765.14666666666665,0]
[57,null,{"$f":"C195*$K$2","v":1575.1866666666667},1429.68,1028.2533333333333,765.14666666666665,0]
[58,null,{"$f":"C196*$K$2","v":1575.1866666666667},1429.68,1028.2533333333333,765.14666666666665,0]
[59,null,{"$f":"C197*$K$2","v":1575.1866666666667},1429.68,1028.2533333333333,765.14666666666665,0]
[60,null,{"$f":"C198*$K$2","v":1685.9733333333334},1529.7333333333333,1099.3733333333334,817.69333333333338,0]
[61,null,{"$f":"C199*$K$2","v":1878.7066666666667},1705.0133333333333,1223.2266666666667,910.09333333333336,0]
[62,null,{"$f":"C200*$K$2","v":2086.9333333333334},1894.2,1358.4666666666667,1010.6133333333333,0]
[63,null,{"$f":"C201*$K$2","v":2311.4},2097.666666666667,1504.72,1119.3466666666668,0]
[64,null,{"$f":"C202*$K$2","v":2551.5466666666666},2315.5066666666667,1661.6133333333335,1236.1066666666668,0]
[65,null,{"$f":"C203*$K$2","v":2807.28},2547.3466666666668,1829.0533333333335,1360.7066666666667,0]
[66,null,{"$f":"C204*$K$2","v":3079.1600000000003},2794.1200000000003,2007.6933333333334,1493.7066666666667,0]
[67,null,{"$f":"C205*$K$2","v":3366.2533333333336},3054.8,2196.88,1634.4533333333334,0]
[68,null,{"$f":"C206*$K$2","v":3669.0266666666666},3330.1333333333337,2397.2666666666669,1783.3200000000002,0]
[69,null,{"$f":"C207*$K$2","v":3988.04},3619.186666666667,2608.1066666666666,1940.2133333333334,0]
[70,null,{"$f":"C208*$K$2","v":4322.08},3922.6133333333337,2829.96,2105.4133333333334,0]
[71,null,{"$f":"C209*$K$2","v":4672.7333333333336},4240.7866666666669,3062.4533333333334,2278.36,0]
[72,null,{"$f":"C210*$K$2","v":5038.6933333333336},4572.4933333333338,3306.146666666667,2459.3333333333335,0]
[73,null,{"$f":"C211*$K$2","v":5420.3333333333339},4919.1333333333332,3560.48,2648.4266666666667,0]
[74,null,{"$f":"C212*$K$2","v":5817.7466666666669},5279.68,3825.92,2845.8266666666668,0]
[75,null,{"$f":"C213*$K$2","v":6231.213333333334},5654.7866666666669,4102.1866666666665,3051.2533333333336,0]
[76,null,{"$f":"C214*$K$2","v":6231.213333333334},5654.7866666666669,4102.1866666666665,3051.2533333333336,0]
[77,null,{"$f":"C215*$K$2","v":6231.213333333334},5654.7866666666669,4102.1866666666665,3051.2533333333336,0]
[78,null,{"$f":"C216*$K$2","v":6231.213333333334},5654.7866666666669,4102.1866666666665,3051.2533333333336,0]
[79,null,{"$f":"C217*$K$2","v":6231.213333333334},5654.7866666666669,4102.1866666666665,3051.2533333333336,0]
[80,null,{"$f":"C218*$K$2","v":6231.213333333334},5654.7866666666669,4102.1866666666665,3051.2533333333336]
[81,null,{"$f":"C219*$K$2","v":6231.213333333334},5654.7866666666669,4102.1866666666665,3051.2533333333336]
[82,null,{"$f":"C220*$K$2","v":6231.213333333334},5654.7866666666669,4102.1866666666665,3051.2533333333336]
[83,null,{"$f":"C221*$K$2","v":6231.213333333334},5654.7866666666669,4102.1866666666665,3051.2533333333336]
[84,"o más",{"$f":"C222*$K$2","v":6231.213333333334},5654.7866666666669,4102.1866666666665,3051.2533333333336,0]
[1,"Hijo",{"$f":"C223*$K$2","v":319.76},290.08000000000004,222.78666666666669,165.94666666666669,0]
[2,"Hijos",{"$f":"C224*$K$2","v":543.10666666666668},492.8,378.37333333333333,281.68,0]
[3,"Hijos o más",{"$f":"C225*$K$2","v":766.54666666666674},695.70666666666671,534.24,397.6,0]
[]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"N307","v":5515},{"$f":"O307","v":5291},4035,3002,null,null,5515,5291,4035,3002,null,{"$f":"I307*$R$4","v":5515},{"$f":"J307*$R$4","v":5291},4035,3002]
[19,null,{"$f":"N308","v":5515},{"$f":"O308","v":5291},{"$f":"P308","v":4035},{"$f":"Q308","v":3002},null,null,5515,5291,4035,3002,null,{"$f":"I308*$R$4","v":5515},{"$f":"J308*$R$4","v":5291},{"$f":"K308*$R$4","v":4035},{"$f":"L308*$R$4","v":3002}]
[20,null,5515,5291,4035,3002,null,null,5515,5291,4035,3002,null,5515,5291,4035,3002]
[21,null,5515,5291,4035,3002,null,null,5515,5291,4035,3002,null,5515,5291,4035,3002]
[22,null,5515,5291,4035,3002,null,null,5515,5291,4035,3002,null,5515,5291,4035,3002]
[23,null,5515,5291,4035,3002,null,null,5515,5291,4035,3002,null,5515,5291,4035,3002]
[24,null,5515,5291,4035,3002,null,null,5515,5291,4035,3002,null,5515,5291,4035,3002]
[25,null,5948,5708,4307,3204,null,null,5948,5708,4307,3204,null,5948,5708,4307,3204]
[26,null,5948,5708,4307,3204,null,null,5948,5708,4307,3204,null,5948,5708,4307,3204]
[27,null,5948,5708,4307,3204,null,null,5948,5708,4307,3204,null,5948,5708,4307,3204]
[28,null,5948,5708,4307,3204,null,null,5948,5708,4307,3204,null,5948,5708,4307,3204]
[29,null,5948,5708,4307,3204,null,null,5948,5708,4307,3204,null,5948,5708,4307,3204]
[30,null,6714,6443,4788,3563,null,null,6714,6443,4788,3563,null,6714,6443,4788,3563]
[31,null,6714,6443,4788,3563,null,null,6714,6443,4788,3563,null,6714,6443,4788,3563]
[32,null,6714,6443,4788,3563,null,null,6714,6443,4788,3563,null,6714,6443,4788,3563]
[33,null,6714,6443,4788,3563,null,null,6714,6443,4788,3563,null,6714,6443,4788,3563]
[34,null,6714,6443,4788,3563,null,null,6714,6443,4788,3563,null,6714,6443,4788,3563]
[35,null,7600,7293,5362,3988,null,null,7600,7293,5362,3988,null,7600,7293,5362,3988]
[36,null,7600,7293,5362,3988,null,null,7600,7293,5362,3988,null,7600,7293,5362,3988]
[37,null,7600,7293,5362,3988,null,null,7600,7293,5362,3988,null,7600,7293,5362,3988]
[38,null,7600,7293,5362,3988,null,null,7600,7293,5362,3988,null,7600,7293,5362,3988]
[39,null,7600,7293,5362,3988,null,null,7600,7293,5362,3988,null,7600,7293,5362,3988]
[40,null,8622,8271,6031,4488,null,null,8622,8271,6031,4488,null,8622,8271,6031,4488]
[41,null,8622,8271,6031,4488,null,null,8622,8271,6031,4488,null,8622,8271,6031,4488]
[42,null,8622,8271,6031,4488,null,null,8622,8271,6031,4488,null,8622,8271,6031,4488]
[43,null,8622,8271,6031,4488,null,null,8622,8271,6031,4488,null,8622,8271,6031,4488]
[44,null,8622,8271,6031,4488,null,null,8622,8271,6031,4488,null,8622,8271,6031,4488]
[45,null,9759,9364,6791,5055,null,null,9759,9364,6791,5055,null,9759,9364,6791,5055]
[46,null,9759,9364,6791,5055,null,null,9759,9364,6791,5055,null,9759,9364,6791,5055]
[47,null,9759,9364,6791,5055,null,null,9759,9364,6791,5055,null,9759,9364,6791,5055]
[48,null,9759,9364,6791,5055,null,null,9759,9364,6791,5055,null,9759,9364,6791,5055]
[49,null,9759,9364,6791,5055,null,null,9759,9364,6791,5055,null,9759,9364,6791,5055]
[50,null,11040,10595,7652,5696,null,null,11040,10595,7652,5696,null,11040,10595,7652,5696]
[51,null,11040,10595,7652,5696,null,null,11040,10595,7652,5696,null,11040,10595,7652,5696]
[52,null,11040,10595,7652,5696,null,null,11040,10595,7652,5696,null,11040,10595,7652,5696]
[53,null,11040,10595,7652,5696,null,null,11040,10595,7652,5696,null,11040,10595,7652,5696]
[54,null,11040,10595,7652,5696,null,null,11040,10595,7652,5696,null,11040,10595,7652,5696]
[55,null,12452,11950,8610,6405,null,null,12452,11950,8610,6405,null,12452,11950,8610,6405]
[56,null,12452,11950,8610,6405,null,null,12452,11950,8610,6405,null,12452,11950,8610,6405]
[57,null,12452,11950,8610,6405,null,null,12452,11950,8610,6405,null,12452,11950,8610,6405]
[58,null,12452,11950,8610,6405,null,null,12452,11950,8610,6405,null,12452,11950,8610,6405]
[59,null,12452,11950,8610,6405,null,null,12452,11950,8610,6405,null,12452,11950,8610,6405]
[60,null,13396,12854,9254,6883,null,null,13396,12854,9254,6883,null,13396,12854,9254,6883]
[61,null,15037,14427,10375,7717,null,null,15037,14427,10375,7717,null,15037,14427,10375,7717]
[62,null,16816,16137,11597,8627,null,null,16816,16137,11597,8627,null,16816,16137,11597,8627]
[63,null,18728,17968,12916,9611,null,null,18728,17968,12916,9611,null,18728,17968,12916,9611]
[64,null,20774,19935,14338,10666,null,null,20774,19935,14338,10666,null,20774,19935,14338,10666]
[65,null,22959,22025,15851,11795,null,null,22959,22025,15851,11795,null,22959,22025,15851,11795]
[66,null,25276,24249,17470,12996,null,null,25276,24249,17470,12996,null,25276,24249,17470,12996]
[67,null,27729,26602,19182,14269,null,null,27729,26602,19182,14269,null,27729,26602,19182,14269]
[68,null,30314,29088,20994,15618,null,null,30314,29088,20994,15618,null,30314,29088,20994,15618]
[69,null,33042,31701,22905,17039,null,null,33042,31701,22905,17039,null,33042,31701,22905,17039]
[70,null,35901,34445,24917,18533,null,null,35901,34445,24917,18533,null,35901,34445,24917,18533]
[71,null,38892,37319,27021,20097,null,null,38892,37319,27021,20097,null,38892,37319,27021,20097]
[72,null,42022,40319,29227,21740,null,null,42022,40319,29227,21740,null,42022,40319,29227,21740]
[73,null,45287,43450,31530,23455,null,null,45287,43450,31530,23455,null,45287,43450,31530,23455]
[74,null,48688,46714,33935,25242,null,null,48688,46714,33935,25242,null,48688,46714,33935,25242]
[75,null,52225,50107,36434,27102,null,null,52225,50107,36434,27102,null,52225,50107,36434,27102]
[76,null,52225,50107,36434,27102,null,null,52225,50107,36434,27102,null,52225,50107,36434,27102]
[77,null,52225,50107,36434,27102,null,null,52225,50107,36434,27102,null,52225,50107,36434,27102]
[78,null,52225,50107,36434,27102,null,null,52225,50107,36434,27102,null,52225,50107,36434,27102]
[79,null,52225,50107,36434,27102,null,null,52225,50107,36434,27102,null,52225,50107,36434,27102]
[80,null,52225,50107,36434,27102,null,null,52225,50107,36434,27102,null,52225,50107,36434,27102]
[81,null,52225,50107,36434,27102,null,null,52225,50107,36434,27102,null,52225,50107,36434,27102]
[82,null,52225,50107,36434,27102,null,null,52225,50107,36434,27102,null,52225,50107,36434,27102]
[83,null,{"$f":"N372","v":52225},{"$f":"O372","v":50107},{"$f":"P372","v":36434},{"$f":"Q372","v":27102},null,null,52225,50107,36434,27102,null,{"$f":"I372*$R$4","v":52225},{"$f":"J372*$R$4","v":50107},{"$f":"K372*$R$4","v":36434},{"$f":"L372*$R$4","v":27102}]
[84,"o más",52225,50107,36434,27102,null,null,52225,50107,36434,27102,null,52225,50107,36434,27102]
[1,"Hijo",2579,2478,1916,1428,null,null,2579,2478,1916,1428,null,2579,2478,1916,1428]
[2,"Hijos",4382,4205,3253,2422,null,null,4382,4205,3253,2422,null,4382,4205,3253,2422]
[3,"Hijos o más",6185,5937,4587,3414,null,null,6185,5937,4587,3414,null,6185,5937,4587,3414]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C307*$K$2","v":514.73333333333335},{"$f":"D307*$K$2","v":493.82666666666671},376.6,280.18666666666667,0]
[19,null,{"$f":"C308*$K$2","v":514.73333333333335},493.82666666666671,376.6,280.18666666666667,0]
[20,null,{"$f":"C309*$K$2","v":514.73333333333335},493.82666666666671,376.6,280.18666666666667,0]
[21,null,{"$f":"C310*$K$2","v":514.73333333333335},493.82666666666671,376.6,280.18666666666667,0]
[22,null,{"$f":"C311*$K$2","v":514.73333333333335},493.82666666666671,376.6,280.18666666666667,0]
[23,null,{"$f":"C312*$K$2","v":514.73333333333335},493.82666666666671,376.6,280.18666666666667,0]
[24,null,{"$f":"C313*$K$2","v":514.73333333333335},493.82666666666671,376.6,280.18666666666667,0]
[25,null,{"$f":"C314*$K$2","v":555.14666666666665},532.74666666666667,401.98666666666668,299.04000000000002,0]
[26,null,{"$f":"C315*$K$2","v":555.14666666666665},532.74666666666667,401.98666666666668,299.04000000000002,0]
[27,null,{"$f":"C316*$K$2","v":555.14666666666665},532.74666666666667,401.98666666666668,299.04000000000002,0]
[28,null,{"$f":"C317*$K$2","v":555.14666666666665},532.74666666666667,401.98666666666668,299.04000000000002,0]
[29,null,{"$f":"C318*$K$2","v":555.14666666666665},532.74666666666667,401.98666666666668,299.04000000000002,0]
[30,null,{"$f":"C319*$K$2","v":626.64},601.34666666666669,446.88,332.54666666666668,0]
[31,null,{"$f":"C320*$K$2","v":626.64},601.34666666666669,446.88,332.54666666666668,0]
[32,null,{"$f":"C321*$K$2","v":626.64},601.34666666666669,446.88,332.54666666666668,0]
[33,null,{"$f":"C322*$K$2","v":626.64},601.34666666666669,446.88,332.54666666666668,0]
[34,null,{"$f":"C323*$K$2","v":626.64},601.34666666666669,446.88,332.54666666666668,0]
[35,null,{"$f":"C324*$K$2","v":709.33333333333337},680.68000000000006,500.45333333333338,372.21333333333337,0]
[36,null,{"$f":"C325*$K$2","v":709.33333333333337},680.68000000000006,500.45333333333338,372.21333333333337,0]
[37,null,{"$f":"C326*$K$2","v":709.33333333333337},680.68000000000006,500.45333333333338,372.21333333333337,0]
[38,null,{"$f":"C327*$K$2","v":709.33333333333337},680.68000000000006,500.45333333333338,372.21333333333337,0]
[39,null,{"$f":"C328*$K$2","v":709.33333333333337},680.68000000000006,500.45333333333338,372.21333333333337,0]
[40,null,{"$f":"C329*$K$2","v":804.72},771.96,562.89333333333332,418.88,0]
[41,null,{"$f":"C330*$K$2","v":804.72},771.96,562.89333333333332,418.88,0]
[42,null,{"$f":"C331*$K$2","v":804.72},771.96,562.89333333333332,418.88,0]
[43,null,{"$f":"C332*$K$2","v":804.72},771.96,562.89333333333332,418.88,0]
[44,null,{"$f":"C333*$K$2","v":804.72},771.96,562.89333333333332,418.88,0]
[45,null,{"$f":"C334*$K$2","v":910.84},873.97333333333336,633.82666666666671,471.8,0]
[46,null,{"$f":"C335*$K$2","v":910.84},873.97333333333336,633.82666666666671,471.8,0]
[47,null,{"$f":"C336*$K$2","v":910.84},873.97333333333336,633.82666666666671,471.8,0]
[48,null,{"$f":"C337*$K$2","v":910.84},873.97333333333336,633.82666666666671,471.8,0]
[49,null,{"$f":"C338*$K$2","v":910.84},873.97333333333336,633.82666666666671,471.8,0]
[50,null,{"$f":"C339*$K$2","v":1030.4000000000001},988.86666666666667,714.18666666666672,531.62666666666667,0]
[51,null,{"$f":"C340*$K$2","v":1030.4000000000001},988.86666666666667,714.18666666666672,531.62666666666667,0]
[52,null,{"$f":"C341*$K$2","v":1030.4000000000001},988.86666666666667,714.18666666666672,531.62666666666667,0]
[53,null,{"$f":"C342*$K$2","v":1030.4000000000001},988.86666666666667,714.18666666666672,531.62666666666667,0]
[54,null,{"$f":"C343*$K$2","v":1030.4000000000001},988.86666666666667,714.18666666666672,531.62666666666667,0]
[55,null,{"$f":"C344*$K$2","v":1162.1866666666667},1115.3333333333335,803.6,597.80000000000007,0]
[56,null,{"$f":"C345*$K$2","v":1162.1866666666667},1115.3333333333335,803.6,597.80000000000007,0]
[57,null,{"$f":"C346*$K$2","v":1162.1866666666667},1115.3333333333335,803.6,597.80000000000007,0]
[58,null,{"$f":"C347*$K$2","v":1162.1866666666667},1115.3333333333335,803.6,597.80000000000007,0]
[59,null,{"$f":"C348*$K$2","v":1162.1866666666667},1115.3333333333335,803.6,597.80000000000007,0]
[60,null,{"$f":"C349*$K$2","v":1250.2933333333333},1199.7066666666667,863.70666666666671,642.41333333333341,0]
[61,null,{"$f":"C350*$K$2","v":1403.4533333333334},1346.52,968.33333333333337,720.25333333333333,0]
[62,null,{"$f":"C351*$K$2","v":1569.4933333333333},1506.1200000000001,1082.3866666666668,805.18666666666672,0]
[63,null,{"$f":"C352*$K$2","v":1747.9466666666667},1677.0133333333333,1205.4933333333333,897.02666666666676,0]
[64,null,{"$f":"C353*$K$2","v":1938.9066666666668},1860.6000000000001,1338.2133333333334,995.49333333333334,0]
[65,null,{"$f":"C354*$K$2","v":2142.84},2055.666666666667,1479.4266666666667,1100.8666666666668,0]
[66,null,{"$f":"C355*$K$2","v":2359.0933333333332},2263.2400000000002,1630.5333333333333,1212.96,0]
[67,null,{"$f":"C356*$K$2","v":2588.04},2482.8533333333335,1790.3200000000002,1331.7733333333333,0]
[68,null,{"$f":"C357*$K$2","v":2829.3066666666668},2714.88,1959.44,1457.68,0]
[69,null,{"$f":"C358*$K$2","v":3083.92},2958.76,2137.8000000000002,1590.3066666666668,0]
[70,null,{"$f":"C359*$K$2","v":3350.76},3214.8666666666668,2325.5866666666666,1729.7466666666667,0]
[71,null,{"$f":"C360*$K$2","v":3629.92},3483.106666666667,2521.96,1875.72,0]
[72,null,{"$f":"C361*$K$2","v":3922.0533333333333},3763.106666666667,2727.8533333333335,2029.0666666666668,0]
[73,null,{"$f":"C362*$K$2","v":4226.7866666666669},4055.3333333333335,2942.8,2189.1333333333332,0]
[74,null,{"$f":"C363*$K$2","v":4544.2133333333331},4359.9733333333334,3167.2666666666669,2355.92,0]
[75,null,{"$f":"C364*$K$2","v":4874.3333333333339},4676.6533333333336,3400.5066666666667,2529.52,0]
[76,null,{"$f":"C365*$K$2","v":4874.3333333333339},4676.6533333333336,3400.5066666666667,2529.52,0]
[77,null,{"$f":"C366*$K$2","v":4874.3333333333339},4676.6533333333336,3400.5066666666667,2529.52,0]
[78,null,{"$f":"C367*$K$2","v":4874.3333333333339},4676.6533333333336,3400.5066666666667,2529.52,0]
[79,null,{"$f":"C368*$K$2","v":4874.3333333333339},4676.6533333333336,3400.5066666666667,2529.52,0]
[80,null,{"$f":"C369*$K$2","v":4874.3333333333339},4676.6533333333336,3400.5066666666667,2529.52]
[81,null,{"$f":"C370*$K$2","v":4874.3333333333339},4676.6533333333336,3400.5066666666667,2529.52]
[82,null,{"$f":"C371*$K$2","v":4874.3333333333339},4676.6533333333336,3400.5066666666667,2529.52]
[83,null,{"$f":"C372*$K$2","v":4874.3333333333339},4676.6533333333336,3400.5066666666667,2529.52]
[84,"o más",{"$f":"C373*$K$2","v":4874.3333333333339},4676.6533333333336,3400.5066666666667,2529.52,0]
[1,"Hijo",{"$f":"C374*$K$2","v":240.70666666666668},231.28,178.82666666666668,133.28]
[2,"Hijos",{"$f":"C375*$K$2","v":408.98666666666668},392.4666666666667,303.61333333333334,226.05333333333334]
[3,"Hijos o más",{"$f":"C376*$K$2","v":577.26666666666665},554.12,428.12,318.64]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$4","v":6567.76},{"$f":"D6*$K$4","v":5755.8},4841.0200000000004,4198.66,3256.8500000000004,2629.33,2629.33]
[19,null,{"$f":"C7*$K$4","v":6567.76},5755.8,4841.0200000000004,4198.66,3256.8500000000004,null,{"$f":"I7*$K$4","v":2629.33}]
[20,null,{"$f":"C8*$K$4","v":6567.76},5755.8,4841.0200000000004,4198.66,3256.8500000000004,null,{"$f":"I8*$K$4","v":2629.33}]
[21,null,{"$f":"C9*$K$4","v":6567.76},5755.8,4841.0200000000004,4198.66,3256.8500000000004,null,{"$f":"I9*$K$4","v":2629.33}]
[22,null,{"$f":"C10*$K$4","v":6567.76},5755.8,4841.0200000000004,4198.66,3256.8500000000004,null,{"$f":"I10*$K$4","v":2629.33}]
[23,null,{"$f":"C11*$K$4","v":6567.76},5755.8,4841.0200000000004,4198.66,3256.8500000000004,null,{"$f":"I11*$K$4","v":2629.33}]
[24,null,{"$f":"C12*$K$4","v":6567.76},5755.8,4841.0200000000004,4198.66,3256.8500000000004,null,{"$f":"I12*$K$4","v":2629.33}]
[25,null,{"$f":"C13*$K$4","v":7018.26},6152.2400000000007,5143.6500000000005,4459.95,3459.3100000000004,null,{"$f":"I13*$K$4","v":2792.57}]
[26,null,{"$f":"C14*$K$4","v":7018.26},6152.2400000000007,5143.6500000000005,4459.95,3459.3100000000004,null,{"$f":"I14*$K$4","v":2792.57}]
[27,null,{"$f":"C15*$K$4","v":7018.26},6152.2400000000007,5143.6500000000005,4459.95,3459.3100000000004,null,{"$f":"I15*$K$4","v":2792.57}]
[28,null,{"$f":"C16*$K$4","v":7018.26},6152.2400000000007,5143.6500000000005,4459.95,3459.3100000000004,null,{"$f":"I16*$K$4","v":2792.57}]
[29,null,{"$f":"C17*$K$4","v":7018.26},6152.2400000000007,5143.6500000000005,4459.95,3459.3100000000004,null,{"$f":"I17*$K$4","v":2792.57}]
[30,null,{"$f":"C18*$K$4","v":7807.43},6843.3600000000006,5676.83,4922.6400000000003,3818.1200000000003,null,{"$f":"I18*$K$4","v":3083.01}]
[31,null,{"$f":"C19*$K$4","v":7807.43},6843.3600000000006,5676.83,4922.6400000000003,3818.1200000000003,null,{"$f":"I19*$K$4","v":3083.01}]
[32,null,{"$f":"C20*$K$4","v":7807.43},6843.3600000000006,5676.83,4922.6400000000003,3818.1200000000003,null,{"$f":"I20*$K$4","v":3083.01}]
[33,null,{"$f":"C21*$K$4","v":7807.43},6843.3600000000006,5676.83,4922.6400000000003,3818.1200000000003,null,{"$f":"I21*$K$4","v":3083.01}]
[34,null,{"$f":"C22*$K$4","v":7807.43},6843.3600000000006,5676.83,4922.6400000000003,3818.1200000000003,null,{"$f":"I22*$K$4","v":3083.01}]
[35,null,{"$f":"C23*$K$4","v":8715.32},7638.89,6301.7000000000007,5463.77,4237.88,null,{"$f":"I23*$K$4","v":3421.15}]
[36,null,{"$f":"C24*$K$4","v":8715.32},7638.89,6301.7000000000007,5463.77,4237.88,null,{"$f":"I24*$K$4","v":3421.15}]
[37,null,{"$f":"C25*$K$4","v":8715.32},7638.89,6301.7000000000007,5463.77,4237.88,null,{"$f":"I25*$K$4","v":3421.15}]
[38,null,{"$f":"C26*$K$4","v":8715.32},7638.89,6301.7000000000007,5463.77,4237.88,null,{"$f":"I26*$K$4","v":3421.15}]
[39,null,{"$f":"C27*$K$4","v":8715.32},7638.89,6301.7000000000007,5463.77,4237.88,null,{"$f":"I27*$K$4","v":3421.15}]
[40,null,{"$f":"C28*$K$4","v":9764.7200000000012},8557.380000000001,7028.33,6094.47,4727.0700000000006,null,{"$f":"I28*$K$4","v":3816.53}]
[41,null,{"$f":"C29*$K$4","v":9764.7200000000012},8557.380000000001,7028.33,6094.47,4727.0700000000006,null,{"$f":"I29*$K$4","v":3816.53}]
[42,null,{"$f":"C30*$K$4","v":9764.7200000000012},8557.380000000001,7028.33,6094.47,4727.0700000000006,null,{"$f":"I30*$K$4","v":3816.53}]
[43,null,{"$f":"C31*$K$4","v":9764.7200000000012},8557.380000000001,7028.33,6094.47,4727.0700000000006,null,{"$f":"I31*$K$4","v":3816.53}]
[44,null,{"$f":"C32*$K$4","v":9764.7200000000012},8557.380000000001,7028.33,6094.47,4727.0700000000006,null,3816.53]
[45,null,{"$f":"C33*$K$4","v":10926.480000000001},9578.16,7842.9400000000005,6800.96,5274.56,null,4258.55]
[46,null,{"$f":"C34*$K$4","v":10926.480000000001},9578.16,7842.9400000000005,6800.96,5274.56,null,4258.55]
[47,null,{"$f":"C35*$K$4","v":10926.480000000001},9578.16,7842.9400000000005,6800.96,5274.56,null,4258.55]
[48,null,{"$f":"C36*$K$4","v":10926.480000000001},9578.16,7842.9400000000005,6800.96,5274.56,null,4258.55]
[49,null,{"$f":"C37*$K$4","v":10926.480000000001},9578.16,7842.9400000000005,6800.96,5274.56,null,4258.55]
[50,null,{"$f":"C38*$K$4","v":12238.76},10728.26,8761.43,7597.55,5893.0700000000006,null,4758.34]
[51,null,{"$f":"C39*$K$4","v":12238.76},10728.26,8761.43,7597.55,5893.0700000000006,null,4758.34]
[52,null,{"$f":"C40*$K$4","v":12238.76},10728.26,8761.43,7597.55,5893.0700000000006,null,4758.34]
[53,null,{"$f":"C41*$K$4","v":12238.76},10728.26,8761.43,7597.55,5893.0700000000006,null,4758.34]
[54,null,{"$f":"C42*$K$4","v":12238.76},10728.26,8761.43,7597.55,5893.0700000000006,null,4758.34]
[55,null,{"$f":"C43*$K$4","v":13683.01},11994.43,9782.2100000000009,8483.7100000000009,6579.9500000000007,null,5312.72]
[56,null,{"$f":"C44*$K$4","v":13683.01},11994.43,9782.2100000000009,8483.7100000000009,6579.9500000000007,null,5312.72]
[57,null,{"$f":"C45*$K$4","v":13683.01},11994.43,9782.2100000000009,8483.7100000000009,6579.9500000000007,null,5312.72]
[58,null,{"$f":"C46*$K$4","v":13683.01},11994.43,9782.2100000000009,8483.7100000000009,6579.9500000000007,null,5312.72]
[59,null,{"$f":"C47*$K$4","v":13683.01},11994.43,9782.2100000000009,8483.7100000000009,6579.9500000000007,null,5312.72]
[60,null,{"$f":"C48*$K$4","v":16320.29},14305.230000000001,11651.52,10102.86,7836.5800000000008,null,6327.14]
[61,null,{"$f":"C49*$K$4","v":18131.3},15894.17,12941.54,11221.69,8703.130000000001,null,7026.7400000000007]
[62,null,{"$f":"C50*$K$4","v":20081.170000000002},17602.36,14332.26,12426.91,9640.17,null,7782.52]
[63,null,{"$f":"C51*$K$4","v":22168.84},19429.27,15822.62,13721.17,10642.4,null,8591.83]
[64,null,{"$f":"C52*$K$4","v":24390.600000000002},21377.55,17415.8,15101.29,11711.94,null,9455.7300000000014]
[65,null,{"$f":"C53*$K$4","v":26749.63},23445.61,19110.740000000002,16570.98,12850.91,null,10375.280000000001]
[66,null,{"$f":"C54*$K$4","v":29245.4},25633.45,20904.79,18127.060000000001,14058.25,null,11349.95]
[67,null,{"$f":"C55*$K$4","v":31876.850000000002},27940.54,22799.010000000002,19769,15331.84,null,12378.150000000001]
[68,null,{"$f":"C56*$K$4","v":34647.160000000003},30369.530000000002,24794.99,21502.100000000002,16674.86,null,13462.53]
[69,null,{"$f":"C57*$K$4","v":37552.090000000004},32914.590000000004,26891.140000000003,23317.350000000002,18084.66,null,14600.970000000001]
[70,null,{"$f":"C58*$K$4","v":40596.94},35583.14,29088.52,25224.29,19561.240000000002,null,15792.410000000002]
[71,null,{"$f":"C59*$K$4","v":43773.760000000002},38369.880000000005,31388.720000000001,27217.09,21108.31,null,17042.150000000001]
[72,null,{"$f":"C60*$K$4","v":47091.560000000005},41277.46,33784.85,29294.690000000002,22720.57,null,18343.3]
[73,null,{"$f":"C61*$K$4","v":50545.04},44304.29,36285.39,31462.920000000002,24401.200000000001,null,19700.63]
[74,null,{"$f":"C62*$K$4","v":54134.200000000004},47450.37,38887.160000000003,33718.6,26150.73,null,21112.55]
[75,null,{"$f":"C63*$K$4","v":54134.200000000004},47450.37,38887.160000000003,33718.6,26150.73,null,21112.55]
[76,null,{"$f":"C64*$K$4","v":54134.200000000004},47450.37,38887.160000000003,33718.6,26150.73,null,21112.55]
[77,null,{"$f":"C65*$K$4","v":54134.200000000004},47450.37,38887.160000000003,33718.6,26150.73,null,21112.55]
[78,null,{"$f":"C66*$K$4","v":54134.200000000004},47450.37,38887.160000000003,33718.6,26150.73,null,21112.55]
[79,null,{"$f":"C67*$K$4","v":54134.200000000004},47450.37,38887.160000000003,33718.6,26150.73,null,21112.55]
[80,null,{"$f":"C68*$K$4","v":54134.200000000004},47450.37,38887.160000000003,33718.6,26150.73,null,21112.55]
[81,null,{"$f":"C69*$K$4","v":54134.200000000004},47450.37,38887.160000000003,33718.6,26150.73,null,21112.55]
[82,null,{"$f":"C70*$K$4","v":54134.200000000004},47450.37,38887.160000000003,33718.6,26150.73,null,21112.55]
[83,null,{"$f":"C71*$K$4","v":54134.200000000004},47450.37,38887.160000000003,33718.6,26150.73,null,21112.55]
[84,"o más",{"$f":"C72*$K$4","v":54134.200000000004},47450.37,38887.160000000003,33718.6,26150.73,null,21112.55]
[1,"Hijo",{"$f":"C73*$K$4","v":2774.55},2433.23,2060.6400000000003,1788.22,1387.54,null,1120.95]
[2,"Hijos",{"$f":"C74*$K$4","v":4718.59},4135.59,3502.2400000000002,3037.4300000000003,2356.9100000000003,null,1903.23]
[3,"Hijos o más",{"$f":"C75*$K$4","v":6657.8600000000006},5836.89,4944.9000000000005,4287.7,3324.69,null,2684.4500000000003]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$4","v":4294.0600000000004},{"$f":"D156*$K$4","v":3896.03},2955.81,2199.5,0]
[19,null,{"$f":"C157*$K$4","v":4294.0600000000004},3896.03,2955.81,2199.5,0]
[20,null,{"$f":"C158*$K$4","v":4294.0600000000004},3896.03,2955.81,2199.5,0]
[21,null,{"$f":"C159*$K$4","v":4294.0600000000004},3896.03,2955.81,2199.5,0]
[22,null,{"$f":"C160*$K$4","v":4294.0600000000004},3896.03,2955.81,2199.5,0]
[23,null,{"$f":"C161*$K$4","v":4294.0600000000004},3896.03,2955.81,2199.5,0]
[24,null,{"$f":"C162*$K$4","v":4294.0600000000004},3896.03,2955.81,2199.5,0]
[25,null,{"$f":"C163*$K$4","v":4587.1500000000005},4163.68,3126.4700000000003,2327.23,0]
[26,null,{"$f":"C164*$K$4","v":4587.1500000000005},4163.68,3126.4700000000003,2327.23,0]
[27,null,{"$f":"C165*$K$4","v":4587.1500000000005},4163.68,3126.4700000000003,2327.23,0]
[28,null,{"$f":"C166*$K$4","v":4587.1500000000005},4163.68,3126.4700000000003,2327.23,0]
[29,null,{"$f":"C167*$K$4","v":4587.1500000000005},4163.68,3126.4700000000003,2327.23,0]
[30,null,{"$f":"C168*$K$4","v":5103.9000000000005},4630.6100000000006,3432.81,2554.6,0]
[31,null,{"$f":"C169*$K$4","v":5103.9000000000005},4630.6100000000006,3432.81,2554.6,0]
[32,null,{"$f":"C170*$K$4","v":5103.9000000000005},4630.6100000000006,3432.81,2554.6,0]
[33,null,{"$f":"C171*$K$4","v":5103.9000000000005},4630.6100000000006,3432.81,2554.6,0]
[34,null,{"$f":"C172*$K$4","v":5103.9000000000005},4630.6100000000006,3432.81,2554.6,0]
[35,null,{"$f":"C173*$K$4","v":5695.38},5170.68,3793.7400000000002,2821.19,0]
[36,null,{"$f":"C174*$K$4","v":5695.38},5170.68,3793.7400000000002,2821.19,0]
[37,null,{"$f":"C175*$K$4","v":5695.38},5170.68,3793.7400000000002,2821.19,0]
[38,null,{"$f":"C176*$K$4","v":5695.38},5170.68,3793.7400000000002,2821.19,0]
[39,null,{"$f":"C177*$K$4","v":5695.38},5170.68,3793.7400000000002,2821.19,0]
[40,null,{"$f":"C178*$K$4","v":6382.26},5792.9000000000005,4217.74,3138.13,0]
[41,null,{"$f":"C179*$K$4","v":6382.26},5792.9000000000005,4217.74,3138.13,0]
[42,null,{"$f":"C180*$K$4","v":6382.26},5792.9000000000005,4217.74,3138.13,0]
[43,null,{"$f":"C181*$K$4","v":6382.26},5792.9000000000005,4217.74,3138.13,0]
[44,null,{"$f":"C182*$K$4","v":6382.26},5792.9000000000005,4217.74,3138.13,0]
[45,null,{"$f":"C183*$K$4","v":7143.8700000000008},6484.55,4694.74,3492.17,0]
[46,null,{"$f":"C184*$K$4","v":7143.8700000000008},6484.55,4694.74,3492.17,0]
[47,null,{"$f":"C185*$K$4","v":7143.8700000000008},6484.55,4694.74,3492.17,0]
[48,null,{"$f":"C186*$K$4","v":7143.8700000000008},6484.55,4694.74,3492.17,0]
[49,null,{"$f":"C187*$K$4","v":7143.8700000000008},6484.55,4694.74,3492.17,0]
[50,null,{"$f":"C188*$K$4","v":8001.4100000000008},7261,5236.4000000000005,3896.03,0]
[51,null,{"$f":"C189*$K$4","v":8001.4100000000008},7261,5236.4000000000005,3896.03,0]
[52,null,{"$f":"C190*$K$4","v":8001.4100000000008},7261,5236.4000000000005,3896.03,0]
[53,null,{"$f":"C191*$K$4","v":8001.4100000000008},7261,5236.4000000000005,3896.03,0]
[54,null,{"$f":"C192*$K$4","v":8001.4100000000008},7261,5236.4000000000005,3896.03,0]
[55,null,{"$f":"C193*$K$4","v":8944.8100000000013},8118.54,5839.01,4344.9400000000005,0]
[56,null,{"$f":"C194*$K$4","v":8944.8100000000013},8118.54,5839.01,4344.9400000000005,0]
[57,null,{"$f":"C195*$K$4","v":8944.8100000000013},8118.54,5839.01,4344.9400000000005,0]
[58,null,{"$f":"C196*$K$4","v":8944.8100000000013},8118.54,5839.01,4344.9400000000005,0]
[59,null,{"$f":"C197*$K$4","v":8944.8100000000013},8118.54,5839.01,4344.9400000000005,0]
[60,null,{"$f":"C198*$K$4","v":9573.92},8686.7000000000007,6242.87,4643.33,0]
[61,null,{"$f":"C199*$K$4","v":10668.37},9682.0400000000009,6946.18,5168.0300000000007,0]
[62,null,{"$f":"C200*$K$4","v":11850.800000000001},10756.35,7714.1500000000005,5738.84,0]
[63,null,{"$f":"C201*$K$4","v":13125.45},11911.75,8544.66,6356.29,0]
[64,null,{"$f":"C202*$K$4","v":14489.140000000001},13148.77,9435.59,7019.3200000000006,0]
[65,null,{"$f":"C203*$K$4","v":15941.34},14465.29,10386.41,7726.8700000000008,0]
[66,null,{"$f":"C204*$K$4","v":17485.23},15866.61,11400.83,8482.1200000000008,0]
[67,null,{"$f":"C205*$K$4","v":19115.510000000002},17346.900000000001,12475.140000000001,9281.36,0]
[68,null,{"$f":"C206*$K$4","v":20834.830000000002},18910.400000000001,13613.050000000001,10126.710000000001,0]
[69,null,{"$f":"C207*$K$4","v":22646.370000000003},20551.810000000001,14810.320000000002,11017.640000000001,0]
[70,null,{"$f":"C208*$K$4","v":24543.24},22274.84,16070.130000000001,11955.74,0]
[71,null,{"$f":"C209*$K$4","v":26534.45},24081.61,17390.36,12937.83,0]
[72,null,{"$f":"C210*$K$4","v":28612.58},25965.23,18774.190000000002,13965.5,0]
[73,null,{"$f":"C211*$K$4","v":30779.75},27933.65,20218.440000000002,15039.28,0]
[74,null,{"$f":"C212*$K$4","v":33036.490000000005},29981.040000000001,21725.760000000002,16160.230000000001,0]
[75,null,{"$f":"C213*$K$4","v":35384.39},32111.11,23294.560000000001,17326.760000000002,0]
[76,null,{"$f":"C214*$K$4","v":35384.39},32111.11,23294.560000000001,17326.760000000002,0]
[77,null,{"$f":"C215*$K$4","v":35384.39},32111.11,23294.560000000001,17326.760000000002,0]
[78,null,{"$f":"C216*$K$4","v":35384.39},32111.11,23294.560000000001,17326.760000000002,0]
[79,null,{"$f":"C217*$K$4","v":35384.39},32111.11,23294.560000000001,17326.760000000002,0]
[80,null,{"$f":"C218*$K$4","v":35384.39},32111.11,23294.560000000001,17326.760000000002,0]
[81,null,{"$f":"C219*$K$4","v":35384.39},32111.11,23294.560000000001,17326.760000000002,0]
[82,null,{"$f":"C220*$K$4","v":35384.39},32111.11,23294.560000000001,17326.760000000002,0]
[83,null,{"$f":"C221*$K$4","v":35384.39},32111.11,23294.560000000001,17326.760000000002,0]
[84,"o más",{"$f":"C222*$K$4","v":35384.39},32111.11,23294.560000000001,17326.760000000002,0]
[1,"Hijo",{"$f":"C223*$K$4","v":1815.7800000000002},1647.24,1265.1100000000001,942.34,0]
[2,"Hijos",{"$f":"C224*$K$4","v":3084.07},2798.4,2148.62,1599.5400000000002,0]
[3,"Hijos o más",{"$f":"C225*$K$4","v":4352.8900000000003},3950.6200000000003,3033.7200000000003,2257.8000000000002,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C307*$K$4","v":2922.9500000000003},{"$f":"D307*$K$4","v":2804.23},2138.5500000000002,1591.0600000000002,0]
[19,null,{"$f":"C308*$K$4","v":2922.9500000000003},2804.23,2138.5500000000002,1591.0600000000002,0]
[20,null,{"$f":"C309*$K$4","v":2922.9500000000003},2804.23,2138.5500000000002,1591.0600000000002,0]
[21,null,{"$f":"C310*$K$4","v":2922.9500000000003},2804.23,2138.5500000000002,1591.0600000000002,0]
[22,null,{"$f":"C311*$K$4","v":2922.9500000000003},2804.23,2138.5500000000002,1591.0600000000002,0]
[23,null,{"$f":"C312*$K$4","v":2922.9500000000003},2804.23,2138.5500000000002,1591.0600000000002,0]
[24,null,{"$f":"C313*$K$4","v":2922.9500000000003},2804.23,2138.5500000000002,1591.0600000000002,0]
[25,null,{"$f":"C314*$K$4","v":3152.44},3025.2400000000002,2282.71,1698.1200000000001,0]
[26,null,{"$f":"C315*$K$4","v":3152.44},3025.2400000000002,2282.71,1698.1200000000001,0]
[27,null,{"$f":"C316*$K$4","v":3152.44},3025.2400000000002,2282.71,1698.1200000000001,0]
[28,null,{"$f":"C317*$K$4","v":3152.44},3025.2400000000002,2282.71,1698.1200000000001,0]
[29,null,{"$f":"C318*$K$4","v":3152.44},3025.2400000000002,2282.71,1698.1200000000001,0]
[30,null,{"$f":"C319*$K$4","v":3558.42},3414.79,2537.6400000000003,1888.39,0]
[31,null,{"$f":"C320*$K$4","v":3558.42},3414.79,2537.6400000000003,1888.39,0]
[32,null,{"$f":"C321*$K$4","v":3558.42},3414.79,2537.6400000000003,1888.39,0]
[33,null,{"$f":"C322*$K$4","v":3558.42},3414.79,2537.6400000000003,1888.39,0]
[34,null,{"$f":"C323*$K$4","v":3558.42},3414.79,2537.6400000000003,1888.39,0]
[35,null,{"$f":"C324*$K$4","v":4028},3865.2900000000004,2841.86,2113.6400000000003,0]
[36,null,{"$f":"C325*$K$4","v":4028},3865.2900000000004,2841.86,2113.6400000000003,0]
[37,null,{"$f":"C326*$K$4","v":4028},3865.2900000000004,2841.86,2113.6400000000003,0]
[38,null,{"$f":"C327*$K$4","v":4028},3865.2900000000004,2841.86,2113.6400000000003,0]
[39,null,{"$f":"C328*$K$4","v":4028},3865.2900000000004,2841.86,2113.6400000000003,0]
[40,null,{"$f":"C329*$K$4","v":4569.66},4383.63,3196.4300000000003,2378.6400000000003,0]
[41,null,{"$f":"C330*$K$4","v":4569.66},4383.63,3196.4300000000003,2378.6400000000003,0]
[42,null,{"$f":"C331*$K$4","v":4569.66},4383.63,3196.4300000000003,2378.6400000000003,0]
[43,null,{"$f":"C332*$K$4","v":4569.66},4383.63,3196.4300000000003,2378.6400000000003,0]
[44,null,{"$f":"C333*$K$4","v":4569.66},4383.63,3196.4300000000003,2378.6400000000003,0]
[45,null,{"$f":"C334*$K$4","v":5172.2700000000004},4962.92,3599.23,2679.15,0]
[46,null,{"$f":"C335*$K$4","v":5172.2700000000004},4962.92,3599.23,2679.15,0]
[47,null,{"$f":"C336*$K$4","v":5172.2700000000004},4962.92,3599.23,2679.15,0]
[48,null,{"$f":"C337*$K$4","v":5172.2700000000004},4962.92,3599.23,2679.15,0]
[49,null,{"$f":"C338*$K$4","v":5172.2700000000004},4962.92,3599.23,2679.15,0]
[50,null,{"$f":"C339*$K$4","v":5851.2000000000007},5615.35,4055.5600000000004,3018.88,0]
[51,null,{"$f":"C340*$K$4","v":5851.2000000000007},5615.35,4055.5600000000004,3018.88,0]
[52,null,{"$f":"C341*$K$4","v":5851.2000000000007},5615.35,4055.5600000000004,3018.88,0]
[53,null,{"$f":"C342*$K$4","v":5851.2000000000007},5615.35,4055.5600000000004,3018.88,0]
[54,null,{"$f":"C343*$K$4","v":5851.2000000000007},5615.35,4055.5600000000004,3018.88,0]
[55,null,{"$f":"C344*$K$4","v":6599.56},6333.5,4563.3,3394.65,0]
[56,null,{"$f":"C345*$K$4","v":6599.56},6333.5,4563.3,3394.65,0]
[57,null,{"$f":"C346*$K$4","v":6599.56},6333.5,4563.3,3394.65,0]
[58,null,{"$f":"C347*$K$4","v":6599.56},6333.5,4563.3,3394.65,0]
[59,null,{"$f":"C348*$K$4","v":6599.56},6333.5,4563.3,3394.65,0]
[60,null,{"$f":"C349*$K$4","v":7099.88},6812.62,4904.62,3647.9900000000002,0]
[61,null,{"$f":"C350*$K$4","v":7969.6100000000006},7646.31,5498.75,4090.01,0]
[62,null,{"$f":"C351*$K$4","v":8912.48},8552.61,6146.41,4572.3100000000004,0]
[63,null,{"$f":"C352*$K$4","v":9925.84},9523.0400000000009,6845.4800000000005,5093.83,0]
[64,null,{"$f":"C353*$K$4","v":11010.220000000001},10565.550000000001,7599.14,5652.9800000000005,0]
[65,null,{"$f":"C354*$K$4","v":12168.27},11673.25,8401.0300000000007,6251.35,0]
[66,null,{"$f":"C355*$K$4","v":13396.28},12851.970000000001,9259.1,6887.88,0]
[67,null,{"$f":"C356*$K$4","v":14696.37},14099.060000000001,10166.460000000001,7562.5700000000006,0]
[68,null,{"$f":"C357*$K$4","v":16066.42},15416.640000000001,11126.82,8277.5400000000009,0]
[69,null,{"$f":"C358*$K$4","v":17512.260000000002},16801.530000000002,12139.650000000001,9030.67,0]
[70,null,{"$f":"C359*$K$4","v":19027.530000000002},18255.850000000002,13206.01,9822.49,0]
[71,null,{"$f":"C360*$K$4","v":20612.760000000002},19779.07,14321.130000000001,10651.41,0]
[72,null,{"$f":"C361*$K$4","v":22271.66},21369.07,15490.310000000001,11522.2,0]
[73,null,{"$f":"C362*$K$4","v":24002.11},23028.5,16710.900000000001,12431.150000000001,0]
[74,null,{"$f":"C363*$K$4","v":25804.640000000003},24758.420000000002,17985.55,13378.26,0]
[75,null,{"$f":"C364*$K$4","v":27679.25},26556.710000000003,19310.02,14364.060000000001,0]
[76,null,{"$f":"C365*$K$4","v":27679.25},26556.710000000003,19310.02,14364.060000000001,0]
[77,null,{"$f":"C366*$K$4","v":27679.25},26556.710000000003,19310.02,14364.060000000001,0]
[78,null,{"$f":"C367*$K$4","v":27679.25},26556.710000000003,19310.02,14364.060000000001,0]
[79,null,{"$f":"C368*$K$4","v":27679.25},26556.710000000003,19310.02,14364.060000000001,0]
[80,null,{"$f":"C369*$K$4","v":27679.25},26556.710000000003,19310.02,14364.060000000001,0]
[81,null,{"$f":"C370*$K$4","v":27679.25},26556.710000000003,19310.02,14364.060000000001,0]
[82,null,{"$f":"C371*$K$4","v":27679.25},26556.710000000003,19310.02,14364.060000000001,0]
[83,null,{"$f":"C372*$K$4","v":27679.25},26556.710000000003,19310.02,14364.060000000001,0]
[84,"o más",{"$f":"C373*$K$4","v":27679.25},26556.710000000003,19310.02,14364.060000000001,0]
[1,"Hijo",{"$f":"C374*$K$4","v":1366.8700000000001},1313.3400000000001,1015.48,756.84,0]
[2,"Hijos",{"$f":"C375*$K$4","v":2322.46},2228.65,1724.0900000000001,1283.6600000000001,0]
[3,"Hijos o más",{"$f":"C376*$K$4","v":3278.05},3146.61,2431.11,1809.42,0]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$3","v":3407.8},{"$f":"D6*$K$3","v":2986.5000000000005},2511.8500000000004,2178.5500000000002,1689.8750000000002,1364.2750000000001,1364.2750000000001]
[19,null,{"$f":"C7*$K$3","v":3407.8},2986.5000000000005,2511.8500000000004,2178.5500000000002,1689.8750000000002,null,{"$f":"I7*$K$3","v":1364.2750000000001}]
[20,null,{"$f":"C8*$K$3","v":3407.8},2986.5000000000005,2511.8500000000004,2178.5500000000002,1689.8750000000002,null,{"$f":"I8*$K$3","v":1364.2750000000001}]
[21,null,{"$f":"C9*$K$3","v":3407.8},2986.5000000000005,2511.8500000000004,2178.5500000000002,1689.8750000000002,null,{"$f":"I9*$K$3","v":1364.2750000000001}]
[22,null,{"$f":"C10*$K$3","v":3407.8},2986.5000000000005,2511.8500000000004,2178.5500000000002,1689.8750000000002,null,{"$f":"I10*$K$3","v":1364.2750000000001}]
[23,null,{"$f":"C11*$K$3","v":3407.8},2986.5000000000005,2511.8500000000004,2178.5500000000002,1689.8750000000002,null,{"$f":"I11*$K$3","v":1364.2750000000001}]
[24,null,{"$f":"C12*$K$3","v":3407.8},2986.5000000000005,2511.8500000000004,2178.5500000000002,1689.8750000000002,null,{"$f":"I12*$K$3","v":1364.2750000000001}]
[25,null,{"$f":"C13*$K$3","v":3641.55},3192.2000000000003,2668.875,2314.125,1794.9250000000002,null,{"$f":"I13*$K$3","v":1448.9750000000001}]
[26,null,{"$f":"C14*$K$3","v":3641.55},3192.2000000000003,2668.875,2314.125,1794.9250000000002,null,{"$f":"I14*$K$3","v":1448.9750000000001}]
[27,null,{"$f":"C15*$K$3","v":3641.55},3192.2000000000003,2668.875,2314.125,1794.9250000000002,null,{"$f":"I15*$K$3","v":1448.9750000000001}]
[28,null,{"$f":"C16*$K$3","v":3641.55},3192.2000000000003,2668.875,2314.125,1794.9250000000002,null,{"$f":"I16*$K$3","v":1448.9750000000001}]
[29,null,{"$f":"C17*$K$3","v":3641.55},3192.2000000000003,2668.875,2314.125,1794.9250000000002,null,{"$f":"I17*$K$3","v":1448.9750000000001}]
[30,null,{"$f":"C18*$K$3","v":4051.0250000000005},3550.8,2945.5250000000001,2554.2000000000003,1981.1000000000001,null,{"$f":"I18*$K$3","v":1599.6750000000002}]
[31,null,{"$f":"C19*$K$3","v":4051.0250000000005},3550.8,2945.5250000000001,2554.2000000000003,1981.1000000000001,null,{"$f":"I19*$K$3","v":1599.6750000000002}]
[32,null,{"$f":"C20*$K$3","v":4051.0250000000005},3550.8,2945.5250000000001,2554.2000000000003,1981.1000000000001,null,{"$f":"I20*$K$3","v":1599.6750000000002}]
[33,null,{"$f":"C21*$K$3","v":4051.0250000000005},3550.8,2945.5250000000001,2554.2000000000003,1981.1000000000001,null,{"$f":"I21*$K$3","v":1599.6750000000002}]
[34,null,{"$f":"C22*$K$3","v":4051.0250000000005},3550.8,2945.5250000000001,2554.2000000000003,1981.1000000000001,null,{"$f":"I22*$K$3","v":1599.6750000000002}]
[35,null,{"$f":"C23*$K$3","v":4522.1000000000004},3963.5750000000003,3269.7500000000005,2834.9750000000004,2198.9,null,{"$f":"I23*$K$3","v":1775.1250000000002}]
[36,null,{"$f":"C24*$K$3","v":4522.1000000000004},3963.5750000000003,3269.7500000000005,2834.9750000000004,2198.9,null,{"$f":"I24*$K$3","v":1775.1250000000002}]
[37,null,{"$f":"C25*$K$3","v":4522.1000000000004},3963.5750000000003,3269.7500000000005,2834.9750000000004,2198.9,null,{"$f":"I25*$K$3","v":1775.1250000000002}]
[38,null,{"$f":"C26*$K$3","v":4522.1000000000004},3963.5750000000003,3269.7500000000005,2834.9750000000004,2198.9,null,{"$f":"I26*$K$3","v":1775.1250000000002}]
[39,null,{"$f":"C27*$K$3","v":4522.1000000000004},3963.5750000000003,3269.7500000000005,2834.9750000000004,2198.9,null,{"$f":"I27*$K$3","v":1775.1250000000002}]
[40,null,{"$f":"C28*$K$3","v":5066.6000000000004},4440.1500000000005,3646.7750000000001,3162.2250000000004,2452.7250000000004,null,{"$f":"I28*$K$3","v":1980.2750000000001}]
[41,null,{"$f":"C29*$K$3","v":5066.6000000000004},4440.1500000000005,3646.7750000000001,3162.2250000000004,2452.7250000000004,null,{"$f":"I29*$K$3","v":1980.2750000000001}]
[42,null,{"$f":"C30*$K$3","v":5066.6000000000004},4440.1500000000005,3646.7750000000001,3162.2250000000004,2452.7250000000004,null,{"$f":"I30*$K$3","v":1980.2750000000001}]
[43,null,{"$f":"C31*$K$3","v":5066.6000000000004},4440.1500000000005,3646.7750000000001,3162.2250000000004,2452.7250000000004,null,{"$f":"I31*$K$3","v":1980.2750000000001}]
[44,null,{"$f":"C32*$K$3","v":5066.6000000000004},4440.1500000000005,3646.7750000000001,3162.2250000000004,2452.7250000000004,null,{"$f":"I32*$K$3","v":1980.2750000000001}]
[45,null,{"$f":"C33*$K$3","v":5669.4000000000005},4969.8,4069.4500000000003,3528.8,2736.8,null,{"$f":"I33*$K$3","v":2209.625}]
[46,null,{"$f":"C34*$K$3","v":5669.4000000000005},4969.8,4069.4500000000003,3528.8,2736.8,null,{"$f":"I34*$K$3","v":2209.625}]
[47,null,{"$f":"C35*$K$3","v":5669.4000000000005},4969.8,4069.4500000000003,3528.8,2736.8,null,{"$f":"I35*$K$3","v":2209.625}]
[48,null,{"$f":"C36*$K$3","v":5669.4000000000005},4969.8,4069.4500000000003,3528.8,2736.8,null,{"$f":"I36*$K$3","v":2209.625}]
[49,null,{"$f":"C37*$K$3","v":5669.4000000000005},4969.8,4069.4500000000003,3528.8,2736.8,null,{"$f":"I37*$K$3","v":2209.625}]
[50,null,{"$f":"C38*$K$3","v":6350.3},5566.55,4546.0250000000005,3942.1250000000005,3057.7250000000004,null,{"$f":"I38*$K$3","v":2468.9500000000003}]
[51,null,{"$f":"C39*$K$3","v":6350.3},5566.55,4546.0250000000005,3942.1250000000005,3057.7250000000004,null,{"$f":"I39*$K$3","v":2468.9500000000003}]
[52,null,{"$f":"C40*$K$3","v":6350.3},5566.55,4546.0250000000005,3942.1250000000005,3057.7250000000004,null,{"$f":"I40*$K$3","v":2468.9500000000003}]
[53,null,{"$f":"C41*$K$3","v":6350.3},5566.55,4546.0250000000005,3942.1250000000005,3057.7250000000004,null,{"$f":"I41*$K$3","v":2468.9500000000003}]
[54,null,{"$f":"C42*$K$3","v":6350.3},5566.55,4546.0250000000005,3942.1250000000005,3057.7250000000004,null,{"$f":"I42*$K$3","v":2468.9500000000003}]
[55,null,{"$f":"C43*$K$3","v":7099.6750000000002},6223.5250000000005,5075.6750000000002,4401.9250000000002,3414.1250000000005,null,{"$f":"I43*$K$3","v":2756.6000000000004}]
[56,null,{"$f":"C44*$K$3","v":7099.6750000000002},6223.5250000000005,5075.6750000000002,4401.9250000000002,3414.1250000000005,null,{"$f":"I44*$K$3","v":2756.6000000000004}]
[57,null,{"$f":"C45*$K$3","v":7099.6750000000002},6223.5250000000005,5075.6750000000002,4401.9250000000002,3414.1250000000005,null,{"$f":"I45*$K$3","v":2756.6000000000004}]
[58,null,{"$f":"C46*$K$3","v":7099.6750000000002},6223.5250000000005,5075.6750000000002,4401.9250000000002,3414.1250000000005,null,{"$f":"I46*$K$3","v":2756.6000000000004}]
[59,null,{"$f":"C47*$K$3","v":7099.6750000000002},6223.5250000000005,5075.6750000000002,4401.9250000000002,3414.1250000000005,null,{"$f":"I47*$K$3","v":2756.6000000000004}]
[60,null,{"$f":"C48*$K$3","v":8468.0750000000007},7422.5250000000005,6045.6,5242.05,4066.1500000000005,null,{"$f":"I48*$K$3","v":3282.9500000000003}]
[61,null,{"$f":"C49*$K$3","v":9407.75},8246.9750000000004,6714.9500000000007,5822.5750000000007,4515.7750000000005,null,3645.9500000000003]
[62,null,{"$f":"C50*$K$3","v":10419.475},9133.3000000000011,7436.55,6447.9250000000002,5001.9750000000004,null,4038.1000000000004]
[63,null,{"$f":"C51*$K$3","v":11502.7},10081.225,8209.85,7119.4750000000004,5522,null,4458.0250000000005]
[64,null,{"$f":"C52*$K$3","v":12655.500000000002},11092.125,9036.5,7835.5750000000007,6076.9500000000007,null,4906.2750000000005]
[65,null,{"$f":"C53*$K$3","v":13879.525000000001},12165.175000000001,9915.9500000000007,8598.1500000000015,6667.9250000000002,null,5383.4000000000005]
[66,null,{"$f":"C54*$K$3","v":15174.500000000002},13300.375000000002,10846.825000000001,9405.5500000000011,7294.3750000000009,null,5889.1250000000009]
[67,null,{"$f":"C55*$K$3","v":16539.875},14497.45,11829.675000000001,10257.5,7955.2000000000007,null,6422.6250000000009]
[68,null,{"$f":"C56*$K$3","v":17977.300000000003},15757.775000000001,12865.325000000001,11156.75,8652.0500000000011,null,6985.2750000000005]
[69,null,{"$f":"C57*$K$3","v":19484.575000000001},17078.325000000001,13952.95,12098.625000000002,9383.5500000000011,null,7575.9750000000004]
[70,null,{"$f":"C58*$K$3","v":21064.45},18462.95,15093.1,13088.075000000001,10149.700000000001,null,8194.1750000000011]
[71,null,{"$f":"C59*$K$3","v":22712.800000000003},19908.900000000001,16286.600000000002,14122.075000000001,10952.425000000001,null,8842.625]
[72,null,{"$f":"C60*$K$3","v":24434.300000000003},21417.550000000003,17529.875,15200.075000000001,11788.975,null,9517.75]
[73,null,{"$f":"C61*$K$3","v":26226.2},22988.075000000001,18827.325000000001,16325.100000000002,12661.000000000002,null,10222.025000000001]
[74,null,{"$f":"C62*$K$3","v":28088.500000000004},24620.475000000002,20177.300000000003,17495.5,13568.775000000001,null,10954.625]
[75,null,{"$f":"C63*$K$3","v":28088.500000000004},24620.475000000002,20177.300000000003,17495.5,13568.775000000001,null,10954.625]
[76,null,{"$f":"C64*$K$3","v":28088.500000000004},24620.475000000002,20177.300000000003,17495.5,13568.775000000001,null,10954.625]
[77,null,{"$f":"C65*$K$3","v":28088.500000000004},24620.475000000002,20177.300000000003,17495.5,13568.775000000001,null,10954.625]
[78,null,{"$f":"C66*$K$3","v":28088.500000000004},24620.475000000002,20177.300000000003,17495.5,13568.775000000001,null,{"$f":"I66*$K$3","v":10954.625}]
[79,null,{"$f":"C67*$K$3","v":28088.500000000004},24620.475000000002,20177.300000000003,17495.5,13568.775000000001,null,10954.625]
[80,null,{"$f":"C68*$K$3","v":28088.500000000004},24620.475000000002,20177.300000000003,17495.5,13568.775000000001,null,10954.625]
[81,null,{"$f":"C69*$K$3","v":28088.500000000004},24620.475000000002,20177.300000000003,17495.5,13568.775000000001,null,10954.625]
[82,null,{"$f":"C70*$K$3","v":28088.500000000004},24620.475000000002,20177.300000000003,17495.5,13568.775000000001,null,10954.625]
[83,null,{"$f":"C71*$K$3","v":28088.500000000004},24620.475000000002,20177.300000000003,17495.5,13568.775000000001,null,10954.625]
[84,"o más",{"$f":"C72*$K$3","v":28088.500000000004},24620.475000000002,20177.300000000003,17495.5,13568.775000000001,null,10954.625]
[1,"Hijo",{"$f":"C73*$K$3","v":1439.6250000000002},1262.5250000000001,1069.2,927.85,719.95,null,581.625]
[2,"Hijos",{"$f":"C74*$K$3","v":2448.3250000000003},2145.8250000000003,1817.2,1576.0250000000001,1222.9250000000002,null,987.52500000000009]
[3,"Hijos o más",{"$f":"C75*$K$3","v":3454.55},3028.5750000000003,2565.75,2224.75,1725.075,null,1392.875]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$3","v":2228.0500000000002},{"$f":"D156*$K$3","v":2021.5250000000001},1533.6750000000002,1141.25,0]
[19,null,{"$f":"C157*$K$3","v":2228.0500000000002},2021.5250000000001,1533.6750000000002,1141.25,0]
[20,null,{"$f":"C158*$K$3","v":2228.0500000000002},2021.5250000000001,1533.6750000000002,1141.25,0]
[21,null,{"$f":"C159*$K$3","v":2228.0500000000002},2021.5250000000001,1533.6750000000002,1141.25,0]
[22,null,{"$f":"C160*$K$3","v":2228.0500000000002},2021.5250000000001,1533.6750000000002,1141.25,0]
[23,null,{"$f":"C161*$K$3","v":2228.0500000000002},2021.5250000000001,1533.6750000000002,1141.25,0]
[24,null,{"$f":"C162*$K$3","v":2228.0500000000002},2021.5250000000001,1533.6750000000002,1141.25,0]
[25,null,{"$f":"C163*$K$3","v":2380.125},2160.4,1622.2250000000001,1207.5250000000001,0]
[26,null,{"$f":"C164*$K$3","v":2380.125},2160.4,1622.2250000000001,1207.5250000000001,0]
[27,null,{"$f":"C165*$K$3","v":2380.125},2160.4,1622.2250000000001,1207.5250000000001,0]
[28,null,{"$f":"C166*$K$3","v":2380.125},2160.4,1622.2250000000001,1207.5250000000001,0]
[29,null,{"$f":"C167*$K$3","v":2380.125},2160.4,1622.2250000000001,1207.5250000000001,0]
[30,null,{"$f":"C168*$K$3","v":2648.25},2402.6750000000002,1781.1750000000002,1325.5,0]
[31,null,{"$f":"C169*$K$3","v":2648.25},2402.6750000000002,1781.1750000000002,1325.5,0]
[32,null,{"$f":"C170*$K$3","v":2648.25},2402.6750000000002,1781.1750000000002,1325.5,0]
[33,null,{"$f":"C171*$K$3","v":2648.25},2402.6750000000002,1781.1750000000002,1325.5,0]
[34,null,{"$f":"C172*$K$3","v":2648.25},2402.6750000000002,1781.1750000000002,1325.5,0]
[35,null,{"$f":"C173*$K$3","v":2955.15},2682.9,1968.45,1463.825,0]
[36,null,{"$f":"C174*$K$3","v":2955.15},2682.9,1968.45,1463.825,0]
[37,null,{"$f":"C175*$K$3","v":2955.15},2682.9,1968.45,1463.825,0]
[38,null,{"$f":"C176*$K$3","v":2955.15},2682.9,1968.45,1463.825,0]
[39,null,{"$f":"C177*$K$3","v":2955.15},2682.9,1968.45,1463.825,0]
[40,null,{"$f":"C178*$K$3","v":3311.55},3005.7500000000005,2188.4500000000003,1628.2750000000001,0]
[41,null,{"$f":"C179*$K$3","v":3311.55},3005.7500000000005,2188.4500000000003,1628.2750000000001,0]
[42,null,{"$f":"C180*$K$3","v":3311.55},3005.7500000000005,2188.4500000000003,1628.2750000000001,0]
[43,null,{"$f":"C181*$K$3","v":3311.55},3005.7500000000005,2188.4500000000003,1628.2750000000001,0]
[44,null,{"$f":"C182*$K$3","v":3311.55},3005.7500000000005,2188.4500000000003,1628.2750000000001,0]
[45,null,{"$f":"C183*$K$3","v":3706.7250000000004},3364.6250000000005,2435.9500000000003,1811.9750000000001,0]
[46,null,{"$f":"C184*$K$3","v":3706.7250000000004},3364.6250000000005,2435.9500000000003,1811.9750000000001,0]
[47,null,{"$f":"C185*$K$3","v":3706.7250000000004},3364.6250000000005,2435.9500000000003,1811.9750000000001,0]
[48,null,{"$f":"C186*$K$3","v":3706.7250000000004},3364.6250000000005,2435.9500000000003,1811.9750000000001,0]
[49,null,{"$f":"C187*$K$3","v":3706.7250000000004},3364.6250000000005,2435.9500000000003,1811.9750000000001,0]
[50,null,{"$f":"C188*$K$3","v":4151.6750000000002},3767.5000000000005,2717,2021.5250000000001,0]
[51,null,{"$f":"C189*$K$3","v":4151.6750000000002},3767.5000000000005,2717,2021.5250000000001,0]
[52,null,{"$f":"C190*$K$3","v":4151.6750000000002},3767.5000000000005,2717,2021.5250000000001,0]
[53,null,{"$f":"C191*$K$3","v":4151.6750000000002},3767.5000000000005,2717,2021.5250000000001,0]
[54,null,{"$f":"C192*$K$3","v":4151.6750000000002},3767.5000000000005,2717,2021.5250000000001,0]
[55,null,{"$f":"C193*$K$3","v":4641.1750000000002},4212.4500000000007,3029.6750000000002,2254.4500000000003,0]
[56,null,{"$f":"C194*$K$3","v":4641.1750000000002},4212.4500000000007,3029.6750000000002,2254.4500000000003,0]
[57,null,{"$f":"C195*$K$3","v":4641.1750000000002},4212.4500000000007,3029.6750000000002,2254.4500000000003,0]
[58,null,{"$f":"C196*$K$3","v":4641.1750000000002},4212.4500000000007,3029.6750000000002,2254.4500000000003,0]
[59,null,{"$f":"C197*$K$3","v":4641.1750000000002},4212.4500000000007,3029.6750000000002,2254.4500000000003,0]
[60,null,{"$f":"C198*$K$3","v":4967.6000000000004},4507.25,3239.2250000000004,2409.2750000000001,0]
[61,null,{"$f":"C199*$K$3","v":5535.4750000000004},5023.7000000000007,3604.15,2681.5250000000001,0]
[62,null,{"$f":"C200*$K$3","v":6149.0000000000009},5581.125,4002.6250000000005,2977.7000000000003,0]
[63,null,{"$f":"C201*$K$3","v":6810.3750000000009},6180.6250000000009,4433.55,3298.0750000000003,0]
[64,null,{"$f":"C202*$K$3","v":7517.9500000000007},6822.4750000000004,4895.8250000000007,3642.1000000000004,0]
[65,null,{"$f":"C203*$K$3","v":8271.4500000000007},7505.5750000000007,5389.1750000000002,4009.2250000000004,0]
[66,null,{"$f":"C204*$K$3","v":9072.5250000000015},8232.6750000000011,5915.5250000000005,4401.1000000000004,0]
[67,null,{"$f":"C205*$K$3","v":9918.4250000000011},9000.75,6472.9500000000007,4815.8,0]
[68,null,{"$f":"C206*$K$3","v":10810.525000000001},9812,7063.3750000000009,5254.4250000000002,0]
[69,null,{"$f":"C207*$K$3","v":11750.475},10663.675000000001,7684.6,5716.7000000000007,0]
[70,null,{"$f":"C208*$K$3","v":12734.7},11557.7,8338.2750000000015,6203.4500000000007,0]
[71,null,{"$f":"C209*$K$3","v":13767.875000000002},12495.175000000001,9023.3000000000011,6713.0250000000005,0]
[72,null,{"$f":"C210*$K$3","v":14846.150000000001},13472.525000000001,9741.3250000000007,7246.2500000000009,0]
[73,null,{"$f":"C211*$K$3","v":15970.625000000002},14493.875000000002,10490.7,7803.4000000000005,0]
[74,null,{"$f":"C212*$K$3","v":17141.575000000001},15556.2,11272.800000000001,8385.0250000000015,0]
[75,null,{"$f":"C213*$K$3","v":18359.825000000001},16661.425000000003,12086.800000000001,8990.3000000000011,0]
[76,null,{"$f":"C214*$K$3","v":18359.825000000001},16661.425000000003,12086.800000000001,8990.3000000000011,0]
[77,null,{"$f":"C215*$K$3","v":18359.825000000001},16661.425000000003,12086.800000000001,8990.3000000000011,0]
[78,null,{"$f":"C216*$K$3","v":18359.825000000001},16661.425000000003,12086.800000000001,8990.3000000000011,0]
[79,null,{"$f":"C217*$K$3","v":18359.825000000001},16661.425000000003,12086.800000000001,8990.3000000000011,0]
[80,null,{"$f":"C218*$K$3","v":18359.825000000001},16661.425000000003,12086.800000000001,8990.3000000000011,0]
[81,null,{"$f":"C219*$K$3","v":18359.825000000001},16661.425000000003,12086.800000000001,8990.3000000000011,0]
[82,null,{"$f":"C220*$K$3","v":18359.825000000001},16661.425000000003,12086.800000000001,8990.3000000000011,0]
[83,null,{"$f":"C221*$K$3","v":18359.825000000001},16661.425000000003,12086.800000000001,8990.3000000000011,0]
[84,"o más",{"$f":"C222*$K$3","v":18359.825000000001},16661.425000000003,12086.800000000001,8990.3000000000011,0]
[1,"Hijo",{"$f":"C223*$K$3","v":942.15000000000009},854.7,656.42500000000007,488.95000000000005,0]
[2,"Hijos",{"$f":"C224*$K$3","v":1600.2250000000001},1452.0000000000002,1114.8500000000001,829.95,0]
[3,"Hijos o más",{"$f":"C225*$K$3","v":2258.5750000000003},2049.8500000000004,1574.1000000000001,1171.5,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C307*$K$3","v":1516.6250000000002},{"$f":"D307*$K$3","v":1455.0250000000001},1109.625,825.55000000000007,0]
[19,null,{"$f":"C308*$K$3","v":1516.6250000000002},1455.0250000000001,1109.625,825.55000000000007,0]
[20,null,{"$f":"C309*$K$3","v":1516.6250000000002},1455.0250000000001,1109.625,825.55000000000007,0]
[21,null,{"$f":"C310*$K$3","v":1516.6250000000002},1455.0250000000001,1109.625,825.55000000000007,0]
[22,null,{"$f":"C311*$K$3","v":1516.6250000000002},1455.0250000000001,1109.625,825.55000000000007,0]
[23,null,{"$f":"C312*$K$3","v":1516.6250000000002},1455.0250000000001,1109.625,825.55000000000007,0]
[24,null,{"$f":"C313*$K$3","v":1516.6250000000002},1455.0250000000001,1109.625,825.55000000000007,0]
[25,null,{"$f":"C314*$K$3","v":1635.7},1569.7,1184.4250000000002,881.1,0]
[26,null,{"$f":"C315*$K$3","v":1635.7},1569.7,1184.4250000000002,881.1,0]
[27,null,{"$f":"C316*$K$3","v":1635.7},1569.7,1184.4250000000002,881.1,0]
[28,null,{"$f":"C317*$K$3","v":1635.7},1569.7,1184.4250000000002,881.1,0]
[29,null,{"$f":"C318*$K$3","v":1635.7},1569.7,1184.4250000000002,881.1,0]
[30,null,{"$f":"C319*$K$3","v":1846.3500000000001},1771.825,1316.7,979.82500000000005,0]
[31,null,{"$f":"C320*$K$3","v":1846.3500000000001},1771.825,1316.7,979.82500000000005,0]
[32,null,{"$f":"C321*$K$3","v":1846.3500000000001},1771.825,1316.7,979.82500000000005,0]
[33,null,{"$f":"C322*$K$3","v":1846.3500000000001},1771.825,1316.7,979.82500000000005,0]
[34,null,{"$f":"C323*$K$3","v":1846.3500000000001},1771.825,1316.7,979.82500000000005,0]
[35,null,{"$f":"C324*$K$3","v":2090},2005.5750000000003,1474.5500000000002,1096.7,0]
[36,null,{"$f":"C325*$K$3","v":2090},2005.5750000000003,1474.5500000000002,1096.7,0]
[37,null,{"$f":"C326*$K$3","v":2090},2005.5750000000003,1474.5500000000002,1096.7,0]
[38,null,{"$f":"C327*$K$3","v":2090},2005.5750000000003,1474.5500000000002,1096.7,0]
[39,null,{"$f":"C328*$K$3","v":2090},2005.5750000000003,1474.5500000000002,1096.7,0]
[40,null,{"$f":"C329*$K$3","v":2371.0500000000002},2274.5250000000001,1658.5250000000001,1234.2,0]
[41,null,{"$f":"C330*$K$3","v":2371.0500000000002},2274.5250000000001,1658.5250000000001,1234.2,0]
[42,null,{"$f":"C331*$K$3","v":2371.0500000000002},2274.5250000000001,1658.5250000000001,1234.2,0]
[43,null,{"$f":"C332*$K$3","v":2371.0500000000002},2274.5250000000001,1658.5250000000001,1234.2,0]
[44,null,{"$f":"C333*$K$3","v":2371.0500000000002},2274.5250000000001,1658.5250000000001,1234.2,0]
[45,null,{"$f":"C334*$K$3","v":2683.7250000000004},2575.1000000000004,1867.5250000000001,1390.125,0]
[46,null,{"$f":"C335*$K$3","v":2683.7250000000004},2575.1000000000004,1867.5250000000001,1390.125,0]
[47,null,{"$f":"C336*$K$3","v":2683.7250000000004},2575.1000000000004,1867.5250000000001,1390.125,0]
[48,null,{"$f":"C337*$K$3","v":2683.7250000000004},2575.1000000000004,1867.5250000000001,1390.125,0]
[49,null,{"$f":"C338*$K$3","v":2683.7250000000004},2575.1000000000004,1867.5250000000001,1390.125,0]
[50,null,{"$f":"C339*$K$3","v":3036.0000000000005},2913.6250000000005,2104.3000000000002,1566.4,0]
[51,null,{"$f":"C340*$K$3","v":3036.0000000000005},2913.6250000000005,2104.3000000000002,1566.4,0]
[52,null,{"$f":"C341*$K$3","v":3036.0000000000005},2913.6250000000005,2104.3000000000002,1566.4,0]
[53,null,{"$f":"C342*$K$3","v":3036.0000000000005},2913.6250000000005,2104.3000000000002,1566.4,0]
[54,null,{"$f":"C343*$K$3","v":3036.0000000000005},2913.6250000000005,2104.3000000000002,1566.4,0]
[55,null,{"$f":"C344*$K$3","v":3424.3},3286.2500000000005,2367.75,1761.3750000000002,0]
[56,null,{"$f":"C345*$K$3","v":3424.3},3286.2500000000005,2367.75,1761.3750000000002,0]
[57,null,{"$f":"C346*$K$3","v":3424.3},3286.2500000000005,2367.75,1761.3750000000002,0]
[58,null,{"$f":"C347*$K$3","v":3424.3},3286.2500000000005,2367.75,1761.3750000000002,0]
[59,null,{"$f":"C348*$K$3","v":3424.3},3286.2500000000005,2367.75,1761.3750000000002,0]
[60,null,{"$f":"C349*$K$3","v":3683.9},3534.8500000000004,2544.8500000000004,1892.825,0]
[61,null,{"$f":"C350*$K$3","v":4135.1750000000002},3967.4250000000002,2853.1250000000005,2122.1750000000002,0]
[62,null,{"$f":"C351*$K$3","v":4624.4000000000005},4437.6750000000002,3189.1750000000002,2372.4250000000002,0]
[63,null,{"$f":"C352*$K$3","v":5150.2000000000007},4941.2000000000007,3551.9,2643.0250000000001,0]
[64,null,{"$f":"C353*$K$3","v":5712.85},5482.125,3942.9500000000003,2933.15,0]
[65,null,{"$f":"C354*$K$3","v":6313.7250000000004},6056.8750000000009,4359.0250000000005,3243.6250000000005,0]
[66,null,{"$f":"C355*$K$3","v":6950.9000000000005},6668.4750000000004,4804.25,3573.9,0]
[67,null,{"$f":"C356*$K$3","v":7625.4750000000004},7315.55,5275.05,3923.9750000000004,0]
[68,null,{"$f":"C357*$K$3","v":8336.35},7999.2000000000007,5773.35,4294.9500000000007,0]
[69,null,{"$f":"C358*$K$3","v":9086.5500000000011},8717.7750000000015,6298.8750000000009,4685.7250000000004,0]
[70,null,{"$f":"C359*$K$3","v":9872.7750000000015},9472.375,6852.1750000000002,5096.5750000000007,0]
[71,null,{"$f":"C360*$K$3","v":10695.300000000001},10262.725,7430.7750000000005,5526.6750000000002,0]
[72,null,{"$f":"C361*$K$3","v":11556.050000000001},11087.725,8037.4250000000011,5978.5000000000009,0]
[73,null,{"$f":"C362*$K$3","v":12453.925000000001},11948.750000000002,8670.75,6450.1250000000009,0]
[74,null,{"$f":"C363*$K$3","v":13389.2},12846.35,9332.125,6941.55,0]
[75,null,{"$f":"C364*$K$3","v":14361.875000000002},13779.425000000001,10019.35,7453.05,0]
[76,null,{"$f":"C365*$K$3","v":14361.875000000002},13779.425000000001,10019.35,7453.05,0]
[77,null,{"$f":"C366*$K$3","v":14361.875000000002},13779.425000000001,10019.35,7453.05,0]
[78,null,{"$f":"C367*$K$3","v":14361.875000000002},13779.425000000001,10019.35,7453.05,0]
[79,null,{"$f":"C368*$K$3","v":14361.875000000002},13779.425000000001,10019.35,7453.05,0]
[80,null,{"$f":"C369*$K$3","v":14361.875000000002},13779.425000000001,10019.35,7453.05,0]
[81,null,{"$f":"C370*$K$3","v":14361.875000000002},13779.425000000001,10019.35,7453.05,0]
[82,null,{"$f":"C371*$K$3","v":14361.875000000002},13779.425000000001,10019.35,7453.05,0]
[83,null,{"$f":"C372*$K$3","v":14361.875000000002},13779.425000000001,10019.35,7453.05,0]
[84,"o más",{"$f":"C373*$K$3","v":14361.875000000002},13779.425000000001,10019.35,7453.05,0]
[1,"Hijo",{"$f":"C374*$K$3","v":709.22500000000002},681.45,526.90000000000009,392.70000000000005,0]
[2,"Hijos",{"$f":"C375*$K$3","v":1205.0500000000002},1156.375,894.57500000000005,666.05000000000007,0]
[3,"Hijos o más",{"$f":"C376*$K$3","v":1700.8750000000002},1632.6750000000002,1261.4250000000002,938.85,0]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,0,1000,2000,null,null,null,"TARIFA BASE",null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"M912","v":28925},{"$f":"N912","v":18663},0,null,null,null,28925,18663,null,null,{"$f":"I912*$O$4","v":28925},{"$f":"J912*$O$4","v":18663},0]
[19,null,{"$f":"M913","v":28925},{"$f":"N913","v":18663},{"$f":"O913","v":0},null,null,null,28925,18663,null,null,{"$f":"I913*$O$4","v":28925},{"$f":"J913*$O$4","v":18663},{"$f":"K913*$O$4","v":0}]
[20,null,28925,18663,0,null,null,null,28925,18663,null,null,28925,18663,0]
[21,null,28925,18663,0,null,null,null,28925,18663,null,null,28925,18663,0]
[22,null,28925,18663,0,null,null,null,28925,18663,null,null,28925,18663,0]
[23,null,28925,18663,0,null,null,null,28925,18663,null,null,28925,18663,0]
[24,null,28925,18663,0,null,null,null,28925,18663,null,null,28925,18663,0]
[25,null,31014,20012,0,null,null,null,31014,20012,null,null,31014,20012,0]
[26,null,31014,20012,0,null,null,null,31014,20012,null,null,31014,20012,0]
[27,null,31014,20012,0,null,null,null,31014,20012,null,null,31014,20012,0]
[28,null,31014,20012,0,null,null,null,31014,20012,null,null,31014,20012,0]
[29,null,31014,20012,0,null,null,null,31014,20012,null,null,31014,20012,0]
[30,null,34619,22337,0,null,null,null,34619,22337,null,null,34619,22337,0]
[31,null,34619,22337,0,null,null,null,34619,22337,null,null,34619,22337,0]
[32,null,34619,22337,0,null,null,null,34619,22337,null,null,34619,22337,0]
[33,null,34619,22337,0,null,null,null,34619,22337,null,null,34619,22337,0]
[34,null,34619,22337,0,null,null,null,34619,22337,null,null,34619,22337,0]
[35,null,38724,24985,0,null,null,null,38724,24985,null,null,38724,24985,0]
[36,null,38724,24985,0,null,null,null,38724,24985,null,null,38724,24985,0]
[37,null,38724,24985,0,null,null,null,38724,24985,null,null,38724,24985,0]
[38,null,38724,24985,0,null,null,null,38724,24985,null,null,38724,24985,0]
[39,null,38724,24985,0,null,null,null,38724,24985,null,null,38724,24985,0]
[40,null,43414,28010,0,null,null,null,43414,28010,null,null,43414,28010,0]
[41,null,43414,28010,0,null,null,null,43414,28010,null,null,43414,28010,0]
[42,null,43414,28010,0,null,null,null,43414,28010,null,null,43414,28010,0]
[43,null,43414,28010,0,null,null,null,43414,28010,null,null,43414,28010,0]
[44,null,43414,28010,0,null,null,null,43414,28010,null,null,43414,28010,0]
[45,null,48594,31354,0,null,null,null,48594,31354,null,null,48594,31354,0]
[46,null,48594,31354,0,null,null,null,48594,31354,null,null,48594,31354,0]
[47,null,48594,31354,0,null,null,null,48594,31354,null,null,48594,31354,0]
[48,null,48594,31354,0,null,null,null,48594,31354,null,null,48594,31354,0]
[49,null,48594,31354,0,null,null,null,48594,31354,null,null,48594,31354,0]
[50,null,54386,35090,0,null,null,null,54386,35090,null,null,54386,35090,0]
[51,null,54386,35090,0,null,null,null,54386,35090,null,null,54386,35090,0]
[52,null,54386,35090,0,null,null,null,54386,35090,null,null,54386,35090,0]
[53,null,54386,35090,0,null,null,null,54386,35090,null,null,54386,35090,0]
[54,null,54386,35090,0,null,null,null,54386,35090,null,null,54386,35090,0]
[55,null,60747,39190,0,null,null,null,60747,39190,null,null,60747,39190,0]
[56,null,60747,39190,0,null,null,null,60747,39190,null,null,60747,39190,0]
[57,null,60747,39190,0,null,null,null,60747,39190,null,null,60747,39190,0]
[58,null,60747,39190,0,null,null,null,60747,39190,null,null,60747,39190,0]
[59,null,60747,39190,0,null,null,null,60747,39190,null,null,60747,39190,0]
[60,null,64961,41912,0,null,null,null,64961,41912,null,null,64961,41912,0]
[61,null,72292,46640,0,null,null,null,72292,46640,null,null,72292,46640,0]
[62,null,80192,51739,0,null,null,null,80192,51739,null,null,80192,51739,0]
[63,null,88671,57210,0,null,null,null,88671,57210,null,null,88671,57210,0]
[64,null,97723,63048,0,null,null,null,97723,63048,null,null,97723,63048,0]
[65,null,107353,69262,0,null,null,null,107353,69262,null,null,107353,69262,0]
[66,null,117559,75843,0,null,null,null,117559,75843,null,null,117559,75843,0]
[67,null,128332,82797,0,null,null,null,128332,82797,null,null,128332,82797,0]
[68,null,139683,90120,0,null,null,null,139683,90120,null,null,139683,90120,0]
[69,null,151615,97820,0,null,null,null,151615,97820,null,null,151615,97820,0]
[70,null,164112,105881,0,null,null,null,164112,105881,null,null,164112,105881,0]
[71,null,177194,114318,0,null,null,null,177194,114318,null,null,177194,114318,0]
[72,null,190845,123128,0,null,null,null,190845,123128,null,null,190845,123128,0]
[73,null,205071,132308,0,null,null,null,205071,132308,null,null,205071,132308,0]
[74,null,219872,141855,0,null,null,null,219872,141855,null,null,219872,141855,0]
[75,null,235251,151777,0,null,null,null,235251,151777,null,null,235251,151777,0]
[76,null,235251,151777,0,null,null,null,235251,151777,null,null,235251,151777,0]
[77,null,235251,151777,0,null,null,null,235251,151777,null,null,235251,151777,0]
[78,null,235251,151777,0,null,null,null,235251,151777,null,null,235251,151777,0]
[79,null,235251,151777,0,null,null,null,235251,151777,null,null,235251,151777,0]
[80,null,235251,151777,0,null,null,null,235251,151777,null,null,235251,151777,0]
[81,null,235251,151777,0,null,null,null,235251,151777,null,null,235251,151777,0]
[82,null,235251,151777,0,null,null,null,235251,151777,null,null,235251,151777,0]
[83,null,{"$f":"M977","v":235251},{"$f":"N977","v":151777},{"$f":"O977","v":0},null,null,null,235251,151777,null,null,{"$f":"I977*$O$4","v":235251},{"$f":"J977*$O$4","v":151777},{"$f":"K977*$O$4","v":0}]
[84,"o más",235251,151777,0,null,null,null,235251,151777,null,null,235251,151777,0]
[1,"Hijo",12170,7851,0,null,null,null,12170,7851,null,null,12170,7851,0]
[2,"Hijos",20679,13343,0,null,null,null,20679,13343,null,null,20679,13343,0]
[3,"Hijos o más",29193,18836,0,null,null,null,29193,18836,null,null,29193,18836,0]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$2","v":2699.666666666667},{"$f":"D912*$K$2","v":1741.88},0,0,0]
[19,null,{"$f":"C913*$K$2","v":2699.666666666667},1741.88,0,0,0]
[20,null,{"$f":"C914*$K$2","v":2699.666666666667},1741.88,0,0,0]
[21,null,{"$f":"C915*$K$2","v":2699.666666666667},1741.88,0,0,0]
[22,null,{"$f":"C916*$K$2","v":2699.666666666667},1741.88,0,0,0]
[23,null,{"$f":"C917*$K$2","v":2699.666666666667},1741.88,0,0,0]
[24,null,{"$f":"C918*$K$2","v":2699.666666666667},1741.88,0,0,0]
[25,null,{"$f":"C919*$K$2","v":2894.6400000000003},1867.7866666666669,0,0,0]
[26,null,{"$f":"C920*$K$2","v":2894.6400000000003},1867.7866666666669,0,0,0]
[27,null,{"$f":"C921*$K$2","v":2894.6400000000003},1867.7866666666669,0,0,0]
[28,null,{"$f":"C922*$K$2","v":2894.6400000000003},1867.7866666666669,0,0,0]
[29,null,{"$f":"C923*$K$2","v":2894.6400000000003},1867.7866666666669,0,0,0]
[30,null,{"$f":"C924*$K$2","v":3231.106666666667},2084.7866666666669,0,0,0]
[31,null,{"$f":"C925*$K$2","v":3231.106666666667},2084.7866666666669,0,0,0]
[32,null,{"$f":"C926*$K$2","v":3231.106666666667},2084.7866666666669,0,0,0]
[33,null,{"$f":"C927*$K$2","v":3231.106666666667},2084.7866666666669,0,0,0]
[34,null,{"$f":"C928*$K$2","v":3231.106666666667},2084.7866666666669,0,0,0]
[35,null,{"$f":"C929*$K$2","v":3614.2400000000002},2331.9333333333334,0,0,0]
[36,null,{"$f":"C930*$K$2","v":3614.2400000000002},2331.9333333333334,0,0,0]
[37,null,{"$f":"C931*$K$2","v":3614.2400000000002},2331.9333333333334,0,0,0]
[38,null,{"$f":"C932*$K$2","v":3614.2400000000002},2331.9333333333334,0,0,0]
[39,null,{"$f":"C933*$K$2","v":3614.2400000000002},2331.9333333333334,0,0,0]
[40,null,{"$f":"C934*$K$2","v":4051.9733333333334},2614.2666666666669,0,0,0]
[41,null,{"$f":"C935*$K$2","v":4051.9733333333334},2614.2666666666669,0,0,0]
[42,null,{"$f":"C936*$K$2","v":4051.9733333333334},2614.2666666666669,0,0,0]
[43,null,{"$f":"C937*$K$2","v":4051.9733333333334},2614.2666666666669,0,0,0]
[44,null,{"$f":"C938*$K$2","v":4051.9733333333334},2614.2666666666669,0,0,0]
[45,null,{"$f":"C939*$K$2","v":4535.4400000000005},2926.3733333333334,0,0,0]
[46,null,{"$f":"C940*$K$2","v":4535.4400000000005},2926.3733333333334,0,0,0]
[47,null,{"$f":"C941*$K$2","v":4535.4400000000005},2926.3733333333334,0,0,0]
[48,null,{"$f":"C942*$K$2","v":4535.4400000000005},2926.3733333333334,0,0,0]
[49,null,{"$f":"C943*$K$2","v":4535.4400000000005},2926.3733333333334,0,0,0]
[50,null,{"$f":"C944*$K$2","v":5076.0266666666666},3275.0666666666666,0,0,0]
[51,null,{"$f":"C945*$K$2","v":5076.0266666666666},3275.0666666666666,0,0,0]
[52,null,{"$f":"C946*$K$2","v":5076.0266666666666},3275.0666666666666,0,0,0]
[53,null,{"$f":"C947*$K$2","v":5076.0266666666666},3275.0666666666666,0,0,0]
[54,null,{"$f":"C948*$K$2","v":5076.0266666666666},3275.0666666666666,0,0,0]
[55,null,{"$f":"C949*$K$2","v":5669.72},3657.7333333333336,0,0,0]
[56,null,{"$f":"C950*$K$2","v":5669.72},3657.7333333333336,0,0,0]
[57,null,{"$f":"C951*$K$2","v":5669.72},3657.7333333333336,0,0,0]
[58,null,{"$f":"C952*$K$2","v":5669.72},3657.7333333333336,0,0,0]
[59,null,{"$f":"C953*$K$2","v":5669.72},3657.7333333333336,0,0,0]
[60,null,{"$f":"C954*$K$2","v":6063.0266666666666},3911.7866666666669,0,0,0]
[61,null,{"$f":"C955*$K$2","v":6747.253333333334},4353.0666666666666,0,0,0]
[62,null,{"$f":"C956*$K$2","v":7484.586666666667},4828.9733333333334,0,0,0]
[63,null,{"$f":"C957*$K$2","v":8275.9600000000009},5339.6,0,0,0]
[64,null,{"$f":"C958*$K$2","v":9120.8133333333335},5884.4800000000005,0,0,0]
[65,null,{"$f":"C959*$K$2","v":10019.613333333335},6464.4533333333338,0,0,0]
[66,null,{"$f":"C960*$K$2","v":10972.173333333334},7078.68,0,0,0]
[67,null,{"$f":"C961*$K$2","v":11977.653333333334},7727.72,0,0,0]
[68,null,{"$f":"C962*$K$2","v":13037.08},8411.2000000000007,0,0,0]
[69,null,{"$f":"C963*$K$2","v":14150.733333333334},9129.8666666666668,0,0,0]
[70,null,{"$f":"C964*$K$2","v":15317.12},9882.2266666666674,0,0,0]
[71,null,{"$f":"C965*$K$2","v":16538.106666666667},10669.68,0,0,0]
[72,null,{"$f":"C966*$K$2","v":17812.2},11491.946666666667,0,0,0]
[73,null,{"$f":"C967*$K$2","v":19139.96},12348.746666666668,0,0,0]
[74,null,{"$f":"C968*$K$2","v":20521.386666666669},13239.800000000001,0,0,0]
[75,null,{"$f":"C969*$K$2","v":21956.760000000002},14165.853333333334,0,0,0]
[76,null,{"$f":"C970*$K$2","v":21956.760000000002},14165.853333333334,0,0,0]
[77,null,{"$f":"C971*$K$2","v":21956.760000000002},14165.853333333334,0,0,0]
[78,null,{"$f":"C972*$K$2","v":21956.760000000002},14165.853333333334,0,0,0]
[79,null,{"$f":"C973*$K$2","v":21956.760000000002},14165.853333333334,0,0,0]
[80,null,{"$f":"C974*$K$2","v":21956.760000000002},14165.853333333334,0]
[81,null,{"$f":"C975*$K$2","v":21956.760000000002},14165.853333333334,0]
[82,null,{"$f":"C976*$K$2","v":21956.760000000002},14165.853333333334,0]
[83,null,{"$f":"C977*$K$2","v":21956.760000000002},14165.853333333334,0]
[84,"o más",{"$f":"C978*$K$2","v":21956.760000000002},14165.853333333334,0,0,0]
[1,"Hijo",{"$f":"C979*$K$2","v":1135.8666666666668},732.76,0,0,0]
[2,"Hijos",{"$f":"C980*$K$2","v":1930.0400000000002},1245.3466666666668,0,0,0]
[3,"Hijos o más",{"$f":"C981*$K$2","v":2724.6800000000003},1758.0266666666666,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$3","v":7954.3750000000009},{"$f":"D912*$K$3","v":5132.3250000000007},0,{"$f":"F912*$K$4","v":0},0]
[19,null,{"$f":"C913*$K$3","v":7954.3750000000009},5132.3250000000007,0,{"$f":"F913*$K$4","v":0},0]
[20,null,{"$f":"C914*$K$3","v":7954.3750000000009},5132.3250000000007,0,{"$f":"F914*$K$4","v":0},0]
[21,null,{"$f":"C915*$K$3","v":7954.3750000000009},5132.3250000000007,0,{"$f":"F915*$K$4","v":0},0]
[22,null,{"$f":"C916*$K$3","v":7954.3750000000009},5132.3250000000007,0,{"$f":"F916*$K$4","v":0},0]
[23,null,{"$f":"C917*$K$3","v":7954.3750000000009},5132.3250000000007,0,{"$f":"F917*$K$4","v":0},0]
[24,null,{"$f":"C918*$K$3","v":7954.3750000000009},5132.3250000000007,0,{"$f":"F918*$K$4","v":0},0]
[25,null,{"$f":"C919*$K$3","v":8528.85},5503.3,0,{"$f":"F919*$K$4","v":0},0]
[26,null,{"$f":"C920*$K$3","v":8528.85},5503.3,0,{"$f":"F920*$K$4","v":0},0]
[27,null,{"$f":"C921*$K$3","v":8528.85},5503.3,0,{"$f":"F921*$K$4","v":0},0]
[28,null,{"$f":"C922*$K$3","v":8528.85},5503.3,0,{"$f":"F922*$K$4","v":0},0]
[29,null,{"$f":"C923*$K$3","v":8528.85},5503.3,0,{"$f":"F923*$K$4","v":0},0]
[30,null,{"$f":"C924*$K$3","v":9520.2250000000004},6142.6750000000002,0,{"$f":"F924*$K$4","v":0},0]
[31,null,{"$f":"C925*$K$3","v":9520.2250000000004},6142.6750000000002,0,{"$f":"F925*$K$4","v":0},0]
[32,null,{"$f":"C926*$K$3","v":9520.2250000000004},6142.6750000000002,0,{"$f":"F926*$K$4","v":0},0]
[33,null,{"$f":"C927*$K$3","v":9520.2250000000004},6142.6750000000002,0,{"$f":"F927*$K$4","v":0},0]
[34,null,{"$f":"C928*$K$3","v":9520.2250000000004},6142.6750000000002,0,{"$f":"F928*$K$4","v":0},0]
[35,null,{"$f":"C929*$K$3","v":10649.1},6870.8750000000009,0,{"$f":"F929*$K$4","v":0},0]
[36,null,{"$f":"C930*$K$3","v":10649.1},6870.8750000000009,0,{"$f":"F930*$K$4","v":0},0]
[37,null,{"$f":"C931*$K$3","v":10649.1},6870.8750000000009,0,{"$f":"F931*$K$4","v":0},0]
[38,null,{"$f":"C932*$K$3","v":10649.1},6870.8750000000009,0,{"$f":"F932*$K$4","v":0},0]
[39,null,{"$f":"C933*$K$3","v":10649.1},6870.8750000000009,0,{"$f":"F933*$K$4","v":0},0]
[40,null,{"$f":"C934*$K$3","v":11938.85},7702.7500000000009,0,{"$f":"F934*$K$4","v":0},0]
[41,null,{"$f":"C935*$K$3","v":11938.85},7702.7500000000009,0,{"$f":"F935*$K$4","v":0},0]
[42,null,{"$f":"C936*$K$3","v":11938.85},7702.7500000000009,0,{"$f":"F936*$K$4","v":0},0]
[43,null,{"$f":"C937*$K$3","v":11938.85},7702.7500000000009,0,{"$f":"F937*$K$4","v":0},0]
[44,null,{"$f":"C938*$K$3","v":11938.85},7702.7500000000009,0,{"$f":"F938*$K$4","v":0},0]
[45,null,{"$f":"C939*$K$3","v":13363.35},8622.35,0,{"$f":"F939*$K$4","v":0},0]
[46,null,{"$f":"C940*$K$3","v":13363.35},8622.35,0,{"$f":"F940*$K$4","v":0},0]
[47,null,{"$f":"C941*$K$3","v":13363.35},8622.35,0,{"$f":"F941*$K$4","v":0},0]
[48,null,{"$f":"C942*$K$3","v":13363.35},8622.35,0,{"$f":"F942*$K$4","v":0},0]
[49,null,{"$f":"C943*$K$3","v":13363.35},8622.35,0,{"$f":"F943*$K$4","v":0},0]
[50,null,{"$f":"C944*$K$3","v":14956.150000000001},9649.75,0,{"$f":"F944*$K$4","v":0},0]
[51,null,{"$f":"C945*$K$3","v":14956.150000000001},9649.75,0,{"$f":"F945*$K$4","v":0},0]
[52,null,{"$f":"C946*$K$3","v":14956.150000000001},9649.75,0,{"$f":"F946*$K$4","v":0},0]
[53,null,{"$f":"C947*$K$3","v":14956.150000000001},9649.75,0,{"$f":"F947*$K$4","v":0},0]
[54,null,{"$f":"C948*$K$3","v":14956.150000000001},9649.75,0,{"$f":"F948*$K$4","v":0},0]
[55,null,{"$f":"C949*$K$3","v":16705.425000000003},10777.25,0,{"$f":"F949*$K$4","v":0},0]
[56,null,{"$f":"C950*$K$3","v":16705.425000000003},10777.25,0,{"$f":"F950*$K$4","v":0},0]
[57,null,{"$f":"C951*$K$3","v":16705.425000000003},10777.25,0,{"$f":"F951*$K$4","v":0},0]
[58,null,{"$f":"C952*$K$3","v":16705.425000000003},10777.25,0,{"$f":"F952*$K$4","v":0},0]
[59,null,{"$f":"C953*$K$3","v":16705.425000000003},10777.25,0,{"$f":"F953*$K$4","v":0},0]
[60,null,{"$f":"C954*$K$3","v":17864.275000000001},11525.800000000001,0,{"$f":"F954*$K$4","v":0},0]
[61,null,{"$f":"C955*$K$3","v":19880.300000000003},12826.000000000002,0,{"$f":"F955*$K$4","v":0},0]
[62,null,{"$f":"C956*$K$3","v":22052.800000000003},14228.225,0,{"$f":"F956*$K$4","v":0},0]
[63,null,{"$f":"C957*$K$3","v":24384.525000000001},15732.750000000002,0,{"$f":"F957*$K$4","v":0},0]
[64,null,{"$f":"C958*$K$3","v":26873.825000000001},17338.2,0,{"$f":"F958*$K$4","v":0},0]
[65,null,{"$f":"C959*$K$3","v":29522.075000000001},19047.050000000003,0,{"$f":"F959*$K$4","v":0},0]
[66,null,{"$f":"C960*$K$3","v":32328.725000000002},20856.825000000001,0,{"$f":"F960*$K$4","v":0},0]
[67,null,{"$f":"C961*$K$3","v":35291.300000000003},22769.175000000003,0,{"$f":"F961*$K$4","v":0},0]
[68,null,{"$f":"C962*$K$3","v":38412.825000000004},24783.000000000004,0,{"$f":"F962*$K$4","v":0},0]
[69,null,{"$f":"C963*$K$3","v":41694.125},26900.500000000004,0,{"$f":"F963*$K$4","v":0},0]
[70,null,{"$f":"C964*$K$3","v":45130.8},29117.275000000001,0,{"$f":"F964*$K$4","v":0},0]
[71,null,{"$f":"C965*$K$3","v":48728.350000000006},31437.45,0,{"$f":"F965*$K$4","v":0},0]
[72,null,{"$f":"C966*$K$3","v":52482.375000000007},33860.200000000004,0,{"$f":"F966*$K$4","v":0},0]
[73,null,{"$f":"C967*$K$3","v":56394.525000000001},36384.700000000004,0,{"$f":"F967*$K$4","v":0},0]
[74,null,{"$f":"C968*$K$3","v":60464.800000000003},39010.125,0,{"$f":"F968*$K$4","v":0},0]
[75,null,{"$f":"C969*$K$3","v":64694.025000000009},41738.675000000003,0,{"$f":"F969*$K$4","v":0},0]
[76,null,{"$f":"C970*$K$3","v":64694.025000000009},41738.675000000003,0,{"$f":"F970*$K$4","v":0},0]
[77,null,{"$f":"C971*$K$3","v":64694.025000000009},41738.675000000003,0,{"$f":"F971*$K$4","v":0},0]
[78,null,{"$f":"C972*$K$3","v":64694.025000000009},41738.675000000003,0,{"$f":"F972*$K$4","v":0},0]
[79,null,{"$f":"C973*$K$3","v":64694.025000000009},41738.675000000003,0,{"$f":"F973*$K$4","v":0},0]
[80,null,{"$f":"C974*$K$3","v":64694.025000000009},41738.675000000003,0,{"$f":"F974*$K$4","v":0},0]
[81,null,{"$f":"C975*$K$3","v":64694.025000000009},41738.675000000003,0,{"$f":"F975*$K$4","v":0},0]
[82,null,{"$f":"C976*$K$3","v":64694.025000000009},41738.675000000003,0,{"$f":"F976*$K$4","v":0},0]
[83,null,{"$f":"C977*$K$3","v":64694.025000000009},41738.675000000003,0,{"$f":"F977*$K$4","v":0},0]
[84,"o más",{"$f":"C978*$K$3","v":64694.025000000009},41738.675000000003,0,{"$f":"F978*$K$4","v":0},0]
[1,"Hijo",{"$f":"C979*$K$3","v":3346.7500000000005},2159.0250000000001,0,{"$f":"F979*$K$4","v":0},0]
[2,"Hijos",{"$f":"C980*$K$3","v":5686.7250000000004},3669.3250000000003,0,{"$f":"F980*$K$4","v":0},0]
[3,"Hijos o más",{"$f":"C981*$K$3","v":8028.0750000000007},5179.9000000000005,0,{"$f":"F981*$K$4","v":0},0]
[]
[]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
[]
["EDAD",null,7500,10000,20000,null,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS CON DESCUENTO"]
[18,null,{"$f":"N1138","v":3962},{"$f":"O1138","v":3369},{"$f":"P1138","v":2611},null,null,null,3962,3369,2611,null,null,{"$f":"I1138*$S$4","v":3962},{"$f":"J1138*$S$4","v":3369},{"$f":"K1138*$S$4","v":2611}]
[19,null,{"$f":"N1139","v":3962},{"$f":"O1139","v":3369},{"$f":"P1139","v":2611},null,null,null,3962,3369,2611,null,null,{"$f":"I1139*$S$4","v":3962},{"$f":"J1139*$S$4","v":3369},{"$f":"K1139*$S$4","v":2611}]
[20,null,3962,3369,2611,null,null,null,3962,3369,2611,null,null,3962,3369,2611]
[21,null,3962,3369,2611,null,null,null,3962,3369,2611,null,null,3962,3369,2611]
[22,null,3962,3369,2611,null,null,null,3962,3369,2611,null,null,3962,3369,2611]
[23,null,3962,3369,2611,null,null,null,3962,3369,2611,null,null,3962,3369,2611]
[24,null,3962,3369,2611,null,null,null,3962,3369,2611,null,null,3962,3369,2611]
[25,null,4209,3604,2767,null,null,null,4209,3604,2767,null,null,4209,3604,2767]
[26,null,4209,3604,2767,null,null,null,4209,3604,2767,null,null,4209,3604,2767]
[27,null,4209,3604,2767,null,null,null,4209,3604,2767,null,null,4209,3604,2767]
[28,null,4209,3604,2767,null,null,null,4209,3604,2767,null,null,4209,3604,2767]
[29,null,4209,3604,2767,null,null,null,4209,3604,2767,null,null,4209,3604,2767]
[30,null,4655,4018,3058,null,null,null,4655,4018,3058,null,null,4655,4018,3058]
[31,null,4655,4018,3058,null,null,null,4655,4018,3058,null,null,4655,4018,3058]
[32,null,4655,4018,3058,null,null,null,4655,4018,3058,null,null,4655,4018,3058]
[33,null,4655,4018,3058,null,null,null,4655,4018,3058,null,null,4655,4018,3058]
[34,null,4655,4018,3058,null,null,null,4655,4018,3058,null,null,4655,4018,3058]
[35,null,5162,4492,3406,null,null,null,5162,4492,3406,null,null,5162,4492,3406]
[36,null,5162,4492,3406,null,null,null,5162,4492,3406,null,null,5162,4492,3406]
[37,null,5162,4492,3406,null,null,null,5162,4492,3406,null,null,5162,4492,3406]
[38,null,5162,4492,3406,null,null,null,5162,4492,3406,null,null,5162,4492,3406]
[39,null,5162,4492,3406,null,null,null,5162,4492,3406,null,null,5162,4492,3406]
[40,null,5758,5036,3815,null,null,null,5758,5036,3815,null,null,5758,5036,3815]
[41,null,5758,5036,3815,null,null,null,5758,5036,3815,null,null,5758,5036,3815]
[42,null,5758,5036,3815,null,null,null,5758,5036,3815,null,null,5758,5036,3815]
[43,null,5758,5036,3815,null,null,null,5758,5036,3815,null,null,5758,5036,3815]
[44,null,5758,5036,3815,null,null,null,5758,5036,3815,null,null,5758,5036,3815]
[45,null,6426,5639,4278,null,null,null,6426,5639,4278,null,null,6426,5639,4278]
[46,null,6426,5639,4278,null,null,null,6426,5639,4278,null,null,6426,5639,4278]
[47,null,6426,5639,4278,null,null,null,6426,5639,4278,null,null,6426,5639,4278]
[48,null,6426,5639,4278,null,null,null,6426,5639,4278,null,null,6426,5639,4278]
[49,null,6426,5639,4278,null,null,null,6426,5639,4278,null,null,6426,5639,4278]
[50,null,7179,6312,4806,null,null,null,7179,6312,4806,null,null,7179,6312,4806]
[51,null,{"$f":"N1171","v":7179},{"$f":"O1171","v":6312},4806,null,null,null,7179,6312,4806,null,null,{"$f":"I1171*$S$4","v":7179},{"$f":"J1171*$S$4","v":6312},4806]
[52,null,7179,6312,4806,null,null,null,7179,6312,4806,null,null,7179,6312,4806]
[53,null,7179,6312,4806,null,null,null,7179,6312,4806,null,null,7179,6312,4806]
[54,null,7179,6312,4806,null,null,null,7179,6312,4806,null,null,7179,6312,4806]
[55,null,8010,7058,5394,null,null,null,8010,7058,5394,null,null,8010,7058,5394]
[56,null,8010,7058,5394,null,null,null,8010,7058,5394,null,null,8010,7058,5394]
[57,null,8010,7058,5394,null,null,null,8010,7058,5394,null,null,8010,7058,5394]
[58,null,8010,7058,5394,null,null,null,8010,7058,5394,null,null,8010,7058,5394]
[59,null,8010,7058,5394,null,null,null,8010,7058,5394,null,null,8010,7058,5394]
[60,null,8571,7552,5788,null,null,null,8571,7552,5788,null,null,8571,7552,5788]
[61,null,9537,8412,6478,null,null,null,9537,8412,6478,null,null,9537,8412,6478]
[62,null,10596,9345,7234,null,null,null,10596,9345,7234,null,null,10596,9345,7234]
[63,null,11732,10343,8050,null,null,null,11732,10343,8050,null,null,11732,10343,8050]
[64,null,12945,11413,8925,null,null,null,12945,11413,8925,null,null,12945,11413,8925]
[65,null,14251,12547,9867,null,null,null,14251,12547,9867,null,null,14251,12547,9867]
[66,null,15630,13755,10866,null,null,null,15630,13755,10866,null,null,15630,13755,10866]
[67,null,17094,15031,11928,null,null,null,17094,15031,11928,null,null,17094,15031,11928]
[68,null,18641,16377,13052,null,null,null,18641,16377,13052,null,null,18641,16377,13052]
[69,null,20269,17789,14244,null,null,null,20269,17789,14244,null,null,20269,17789,14244]
[70,null,21980,19272,15488,null,null,null,21980,19272,15488,null,null,21980,19272,15488]
[71,null,23775,20826,16799,null,null,null,23775,20826,16799,null,null,23775,20826,16799]
[72,null,25645,22446,18169,null,null,null,25645,22446,18169,null,null,25645,22446,18169]
[73,null,27603,24137,19605,null,null,null,27603,24137,19605,null,null,27603,24137,19605]
[74,null,29641,25896,21097,null,null,null,29641,25896,21097,null,null,29641,25896,21097]
[75,null,31763,27723,22654,null,null,null,31763,27723,22654,null,null,31763,27723,22654]
[76,null,31763,27723,22654,null,null,null,31763,27723,22654,null,null,31763,27723,22654]
[77,null,31763,27723,22654,null,null,null,31763,27723,22654,null,null,31763,27723,22654]
[78,null,31763,27723,22654,null,null,null,31763,27723,22654,null,null,31763,27723,22654]
[79,null,31763,27723,22654,null,null,null,31763,27723,22654,null,null,31763,27723,22654]
[80,null,31763,27723,22654,null,null,null,31763,27723,22654,null,null,31763,27723,22654]
[81,null,31763,27723,22654,null,null,null,31763,27723,22654,null,null,31763,27723,22654]
[82,null,31763,27723,22654,null,null,null,31763,27723,22654,null,null,31763,27723,22654]
[83,null,31763,27723,{"$f":"P1203","v":22654},null,null,null,31763,27723,22654,null,null,31763,27723,{"$f":"K1203*$S$4","v":22654}]
[84,"o más",31763,27723,22654,null,null,null,31763,27723,22654,null,null,31763,27723,22654]
[1,"Hijo",1689,1423,1113,null,null,null,1689,1423,1113,null,null,1689,1423,1113]
[2,"Hijos",2867,2415,1894,null,null,null,2867,2415,1894,null,null,2867,2415,1894]
[3,"Hijos o más",4045,3406,2672,null,null,null,4045,3406,2672,null,null,4045,3406,2672]
[]
["BUPA GLOBAL MM - MENSUALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$2","v":369.78666666666669},{"$f":"D1138*$K$2","v":314.44},{"$f":"E1138*$K$2","v":243.69333333333336},0,0]
[19,null,{"$f":"C1139*$K$2","v":369.78666666666669},314.44,243.69333333333336,0,0]
[20,null,{"$f":"C1140*$K$2","v":369.78666666666669},314.44,243.69333333333336,0,0]
[21,null,{"$f":"C1141*$K$2","v":369.78666666666669},314.44,243.69333333333336,0,0]
[22,null,{"$f":"C1142*$K$2","v":369.78666666666669},314.44,243.69333333333336,0,0]
[23,null,{"$f":"C1143*$K$2","v":369.78666666666669},314.44,243.69333333333336,0,0]
[24,null,{"$f":"C1144*$K$2","v":369.78666666666669},314.44,243.69333333333336,0,0]
[25,null,{"$f":"C1145*$K$2","v":392.84000000000003},336.37333333333333,258.25333333333333,0,0]
[26,null,{"$f":"C1146*$K$2","v":392.84000000000003},336.37333333333333,258.25333333333333,0,0]
[27,null,{"$f":"C1147*$K$2","v":392.84000000000003},336.37333333333333,258.25333333333333,0,0]
[28,null,{"$f":"C1148*$K$2","v":392.84000000000003},336.37333333333333,258.25333333333333,0,0]
[29,null,{"$f":"C1149*$K$2","v":392.84000000000003},336.37333333333333,258.25333333333333,0,0]
[30,null,{"$f":"C1150*$K$2","v":434.4666666666667},375.01333333333338,285.41333333333336,0,0]
[31,null,{"$f":"C1151*$K$2","v":434.4666666666667},375.01333333333338,285.41333333333336,0,0]
[32,null,{"$f":"C1152*$K$2","v":434.4666666666667},375.01333333333338,285.41333333333336,0,0]
[33,null,{"$f":"C1153*$K$2","v":434.4666666666667},375.01333333333338,285.41333333333336,0,0]
[34,null,{"$f":"C1154*$K$2","v":434.4666666666667},375.01333333333338,285.41333333333336,0,0]
[35,null,{"$f":"C1155*$K$2","v":481.78666666666669},419.25333333333333,317.89333333333337,0,0]
[36,null,{"$f":"C1156*$K$2","v":481.78666666666669},419.25333333333333,317.89333333333337,0,0]
[37,null,{"$f":"C1157*$K$2","v":481.78666666666669},419.25333333333333,317.89333333333337,0,0]
[38,null,{"$f":"C1158*$K$2","v":481.78666666666669},419.25333333333333,317.89333333333337,0,0]
[39,null,{"$f":"C1159*$K$2","v":481.78666666666669},419.25333333333333,317.89333333333337,0,0]
[40,null,{"$f":"C1160*$K$2","v":537.41333333333341},470.0266666666667,356.06666666666666,0,0]
[41,null,{"$f":"C1161*$K$2","v":537.41333333333341},470.0266666666667,356.06666666666666,0,0]
[42,null,{"$f":"C1162*$K$2","v":537.41333333333341},470.0266666666667,356.06666666666666,0,0]
[43,null,{"$f":"C1163*$K$2","v":537.41333333333341},470.0266666666667,356.06666666666666,0,0]
[44,null,{"$f":"C1164*$K$2","v":537.41333333333341},470.0266666666667,356.06666666666666,0,0]
[45,null,{"$f":"C1165*$K$2","v":599.76},526.30666666666673,399.28000000000003,0,0]
[46,null,{"$f":"C1166*$K$2","v":599.76},526.30666666666673,399.28000000000003,0,0]
[47,null,{"$f":"C1167*$K$2","v":599.76},526.30666666666673,399.28000000000003,0,0]
[48,null,{"$f":"C1168*$K$2","v":599.76},526.30666666666673,399.28000000000003,0,0]
[49,null,{"$f":"C1169*$K$2","v":599.76},526.30666666666673,399.28000000000003,0,0]
[50,null,{"$f":"C1170*$K$2","v":670.04000000000008},589.12,448.56,0,0]
[51,null,{"$f":"C1171*$K$2","v":670.04000000000008},589.12,448.56,0,0]
[52,null,{"$f":"C1172*$K$2","v":670.04000000000008},589.12,448.56,0,0]
[53,null,{"$f":"C1173*$K$2","v":670.04000000000008},589.12,448.56,0,0]
[54,null,{"$f":"C1174*$K$2","v":670.04000000000008},589.12,448.56,0,0]
[55,null,{"$f":"C1175*$K$2","v":747.6},658.74666666666667,503.44,0,0]
[56,null,{"$f":"C1176*$K$2","v":747.6},658.74666666666667,503.44,0,0]
[57,null,{"$f":"C1177*$K$2","v":747.6},658.74666666666667,503.44,0,0]
[58,null,{"$f":"C1178*$K$2","v":747.6},658.74666666666667,503.44,0,0]
[59,null,{"$f":"C1179*$K$2","v":747.6},658.74666666666667,503.44,0,0]
[60,null,{"$f":"C1180*$K$2","v":799.96},704.85333333333335,540.21333333333337,0,0]
[61,null,{"$f":"C1181*$K$2","v":890.12},785.12,604.61333333333334,0,0]
[62,null,{"$f":"C1182*$K$2","v":988.96},872.2,675.1733333333334,0,0]
[63,null,{"$f":"C1183*$K$2","v":1094.9866666666667},965.34666666666669,751.33333333333337,0,0]
[64,null,{"$f":"C1184*$K$2","v":1208.2},1065.2133333333334,833,0,0]
[65,null,{"$f":"C1185*$K$2","v":1330.0933333333335},1171.0533333333333,920.92000000000007,0,0]
[66,null,{"$f":"C1186*$K$2","v":1458.8},1283.8,1014.1600000000001,0,0]
[67,null,{"$f":"C1187*$K$2","v":1595.44},1402.8933333333334,1113.28,0,0]
[68,null,{"$f":"C1188*$K$2","v":1739.8266666666668},1528.52,1218.1866666666667,0,0]
[69,null,{"$f":"C1189*$K$2","v":1891.7733333333333},1660.3066666666668,1329.44,0,0]
[70,null,{"$f":"C1190*$K$2","v":2051.4666666666667},1798.72,1445.5466666666666,0,0]
[71,null,{"$f":"C1191*$K$2","v":2219},1943.76,1567.9066666666668,0,0]
[72,null,{"$f":"C1192*$K$2","v":2393.5333333333333},2094.96,1695.7733333333333,0,0]
[73,null,{"$f":"C1193*$K$2","v":2576.2800000000002},2252.7866666666669,1829.8000000000002,0,0]
[74,null,{"$f":"C1194*$K$2","v":2766.4933333333333},2416.96,1969.0533333333335,0,0]
[75,null,{"$f":"C1195*$K$2","v":2964.5466666666666},2587.48,2114.3733333333334,0,0]
[76,null,{"$f":"C1196*$K$2","v":2964.5466666666666},2587.48,2114.3733333333334,0,0]
[77,null,{"$f":"C1197*$K$2","v":2964.5466666666666},2587.48,2114.3733333333334,0,0]
[78,null,{"$f":"C1198*$K$2","v":2964.5466666666666},2587.48,2114.3733333333334,0,0]
[79,null,{"$f":"C1199*$K$2","v":2964.5466666666666},2587.48,2114.3733333333334,0,0]
[80,null,{"$f":"C1200*$K$2","v":2964.5466666666666},2587.48,2114.3733333333334]
[81,null,{"$f":"C1201*$K$2","v":2964.5466666666666},2587.48,2114.3733333333334]
[82,null,{"$f":"C1202*$K$2","v":2964.5466666666666},2587.48,2114.3733333333334]
[83,null,{"$f":"C1203*$K$2","v":2964.5466666666666},2587.48,2114.3733333333334]
[84,"o más",{"$f":"C1204*$K$2","v":2964.5466666666666},2587.48,2114.3733333333334,0,0]
[1,"Hijo",{"$f":"C1205*$K$2","v":157.64000000000001},132.81333333333333,103.88000000000001,0,0]
[2,"Hijos",{"$f":"C1206*$K$2","v":267.5866666666667},225.4,176.77333333333334,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$2","v":377.53333333333336},317.89333333333337,249.38666666666668,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$3","v":1089.5500000000002},{"$f":"D1138*$K$3","v":926.47500000000002},{"$f":"E1138*K$3","v":718.02500000000009},{"$f":"F1138*K$3","v":0},0]
[19,null,{"$f":"C1139*$K$3","v":1089.5500000000002},926.47500000000002,{"$f":"E1139*K$3","v":718.02500000000009},{"$f":"F1139*K$3","v":0},0]
[20,null,{"$f":"C1140*$K$3","v":1089.5500000000002},926.47500000000002,718.02500000000009,0,0]
[21,null,{"$f":"C1141*$K$3","v":1089.5500000000002},926.47500000000002,718.02500000000009,0,0]
[22,null,{"$f":"C1142*$K$3","v":1089.5500000000002},926.47500000000002,718.02500000000009,0,0]
[23,null,{"$f":"C1143*$K$3","v":1089.5500000000002},926.47500000000002,718.02500000000009,0,0]
[24,null,{"$f":"C1144*$K$3","v":1089.5500000000002},926.47500000000002,718.02500000000009,0,0]
[25,null,{"$f":"C1145*$K$3","v":1157.4750000000001},991.10000000000014,760.92500000000007,0,0]
[26,null,{"$f":"C1146*$K$3","v":1157.4750000000001},991.10000000000014,760.92500000000007,0,0]
[27,null,{"$f":"C1147*$K$3","v":1157.4750000000001},991.10000000000014,760.92500000000007,0,0]
[28,null,{"$f":"C1148*$K$3","v":1157.4750000000001},991.10000000000014,760.92500000000007,0,0]
[29,null,{"$f":"C1149*$K$3","v":1157.4750000000001},991.10000000000014,760.92500000000007,0,0]
[30,null,{"$f":"C1150*$K$3","v":1280.125},1104.95,840.95,0,0]
[31,null,{"$f":"C1151*$K$3","v":1280.125},1104.95,840.95,0,0]
[32,null,{"$f":"C1152*$K$3","v":1280.125},1104.95,840.95,0,0]
[33,null,{"$f":"C1153*$K$3","v":1280.125},1104.95,840.95,0,0]
[34,null,{"$f":"C1154*$K$3","v":1280.125},1104.95,840.95,0,0]
[35,null,{"$f":"C1155*$K$3","v":1419.5500000000002},1235.3000000000002,936.65000000000009,0,0]
[36,null,{"$f":"C1156*$K$3","v":1419.5500000000002},1235.3000000000002,936.65000000000009,0,0]
[37,null,{"$f":"C1157*$K$3","v":1419.5500000000002},1235.3000000000002,936.65000000000009,0,0]
[38,null,{"$f":"C1158*$K$3","v":1419.5500000000002},1235.3000000000002,936.65000000000009,0,0]
[39,null,{"$f":"C1159*$K$3","v":1419.5500000000002},1235.3000000000002,936.65000000000009,0,0]
[40,null,{"$f":"C1160*$K$3","v":1583.45},1384.9,1049.125,0,0]
[41,null,{"$f":"C1161*$K$3","v":1583.45},1384.9,1049.125,0,0]
[42,null,{"$f":"C1162*$K$3","v":1583.45},1384.9,1049.125,0,0]
[43,null,{"$f":"C1163*$K$3","v":1583.45},1384.9,1049.125,0,0]
[44,null,{"$f":"C1164*$K$3","v":1583.45},1384.9,1049.125,0,0]
[45,null,{"$f":"C1165*$K$3","v":1767.15},1550.7250000000001,1176.45,0,0]
[46,null,{"$f":"C1166*$K$3","v":1767.15},1550.7250000000001,1176.45,0,0]
[47,null,{"$f":"C1167*$K$3","v":1767.15},1550.7250000000001,1176.45,0,0]
[48,null,{"$f":"C1168*$K$3","v":1767.15},1550.7250000000001,1176.45,0,0]
[49,null,{"$f":"C1169*$K$3","v":1767.15},1550.7250000000001,1176.45,0,0]
[50,null,{"$f":"C1170*$K$3","v":1974.2250000000001},1735.8000000000002,1321.65,0,0]
[51,null,{"$f":"C1171*$K$3","v":1974.2250000000001},1735.8000000000002,1321.65,0,0]
[52,null,{"$f":"C1172*$K$3","v":1974.2250000000001},1735.8000000000002,1321.65,0,0]
[53,null,{"$f":"C1173*$K$3","v":1974.2250000000001},1735.8000000000002,1321.65,0,0]
[54,null,{"$f":"C1174*$K$3","v":1974.2250000000001},1735.8000000000002,1321.65,0,0]
[55,null,{"$f":"C1175*$K$3","v":2202.75},1940.95,1483.3500000000001,0,0]
[56,null,{"$f":"C1176*$K$3","v":2202.75},1940.95,1483.3500000000001,0,0]
[57,null,{"$f":"C1177*$K$3","v":2202.75},1940.95,1483.3500000000001,0,0]
[58,null,{"$f":"C1178*$K$3","v":2202.75},1940.95,1483.3500000000001,0,0]
[59,null,{"$f":"C1179*$K$3","v":2202.75},1940.95,1483.3500000000001,0,0]
[60,null,{"$f":"C1180*$K$3","v":2357.0250000000001},2076.8000000000002,1591.7,0,0]
[61,null,{"$f":"C1181*$K$3","v":2622.6750000000002},2313.3000000000002,1781.45,0,0]
[62,null,{"$f":"C1182*$K$3","v":2913.9},2569.875,1989.3500000000001,0,0]
[63,null,{"$f":"C1183*$K$3","v":3226.3},2844.3250000000003,2213.75,0,0]
[64,null,{"$f":"C1184*$K$3","v":3559.8750000000005},3138.5750000000003,2454.375,0,0]
[65,null,{"$f":"C1185*$K$3","v":3919.0250000000001},3450.4250000000002,2713.4250000000002,0,0]
[66,null,{"$f":"C1186*$K$3","v":4298.25},3782.6250000000005,2988.15,0,0]
[67,null,{"$f":"C1187*$K$3","v":4700.8500000000004},4133.5250000000005,3280.2000000000003,0,0]
[68,null,{"$f":"C1188*$K$3","v":5126.2750000000005},4503.6750000000002,3589.3,0,0]
[69,null,{"$f":"C1189*$K$3","v":5573.9750000000004},4891.9750000000004,3917.1000000000004,0,0]
[70,null,{"$f":"C1190*$K$3","v":6044.5000000000009},5299.8,4259.2000000000007,0,0]
[71,null,{"$f":"C1191*$K$3","v":6538.1250000000009},5727.1500000000005,4619.7250000000004,0,0]
[72,null,{"$f":"C1192*$K$3","v":7052.3750000000009},6172.6500000000005,4996.4750000000004,0,0]
[73,null,{"$f":"C1193*$K$3","v":7590.8250000000007},6637.6750000000002,5391.375,0,0]
[74,null,{"$f":"C1194*$K$3","v":8151.2750000000005},7121.4000000000005,5801.6750000000002,0,0]
[75,null,{"$f":"C1195*$K$3","v":8734.8250000000007},7623.8250000000007,6229.85,0,0]
[76,null,{"$f":"C1196*$K$3","v":8734.8250000000007},7623.8250000000007,6229.85,0,0]
[77,null,{"$f":"C1197*$K$3","v":8734.8250000000007},7623.8250000000007,6229.85,0,0]
[78,null,{"$f":"C1198*$K$3","v":8734.8250000000007},7623.8250000000007,6229.85,0,0]
[79,null,{"$f":"C1199*$K$3","v":8734.8250000000007},7623.8250000000007,6229.85,0,0]
[80,null,{"$f":"C1200*$K$3","v":8734.8250000000007},7623.8250000000007,6229.85,0,0]
[81,null,{"$f":"C1201*$K$3","v":8734.8250000000007},7623.8250000000007,6229.85,0,0]
[82,null,{"$f":"C1202*$K$3","v":8734.8250000000007},7623.8250000000007,6229.85,0,0]
[83,null,{"$f":"C1203*$K$3","v":8734.8250000000007},7623.8250000000007,{"$f":"E1203*K$3","v":6229.85},{"$f":"F1203*K$3","v":0},0]
[84,"o más",{"$f":"C1204*$K$3","v":8734.8250000000007},7623.8250000000007,6229.85,0,0]
[1,"Hijo",{"$f":"C1205*$K$3","v":464.47500000000002},391.32500000000005,306.07500000000005,0,0]
[2,"Hijos",{"$f":"C1206*$K$3","v":788.42500000000007},664.125,520.85,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$3","v":1112.375},936.65000000000009,734.80000000000007,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$4","v":2099.86},{"$f":"D1138*$K$4","v":1785.5700000000002},1383.8300000000002,0,0]
[19,null,{"$f":"C1139*$K$4","v":2099.86},1785.5700000000002,1383.8300000000002,0,0]
[20,null,{"$f":"C1140*$K$4","v":2099.86},1785.5700000000002,1383.8300000000002,0,0]
[21,null,{"$f":"C1141*$K$4","v":2099.86},1785.5700000000002,1383.8300000000002,0,0]
[22,null,{"$f":"C1142*$K$4","v":2099.86},1785.5700000000002,1383.8300000000002,0,0]
[23,null,{"$f":"C1143*$K$4","v":2099.86},1785.5700000000002,1383.8300000000002,0,0]
[24,null,{"$f":"C1144*$K$4","v":2099.86},1785.5700000000002,1383.8300000000002,0,0]
[25,null,{"$f":"C1145*$K$4","v":2230.77},1910.1200000000001,1466.51,0,0]
[26,null,{"$f":"C1146*$K$4","v":2230.77},1910.1200000000001,1466.51,0,0]
[27,null,{"$f":"C1147*$K$4","v":2230.77},1910.1200000000001,1466.51,0,0]
[28,null,{"$f":"C1148*$K$4","v":2230.77},1910.1200000000001,1466.51,0,0]
[29,null,{"$f":"C1149*$K$4","v":2230.77},1910.1200000000001,1466.51,0,0]
[30,null,{"$f":"C1150*$K$4","v":2467.15},2129.54,1620.74,0,0]
[31,null,{"$f":"C1151*$K$4","v":2467.15},2129.54,1620.74,0,0]
[32,null,{"$f":"C1152*$K$4","v":2467.15},2129.54,1620.74,0,0]
[33,null,{"$f":"C1153*$K$4","v":2467.15},2129.54,1620.74,0,0]
[34,null,{"$f":"C1154*$K$4","v":2467.15},2129.54,1620.74,0,0]
[35,null,{"$f":"C1155*$K$4","v":2735.86},2380.7600000000002,1805.18,0,0]
[36,null,{"$f":"C1156*$K$4","v":2735.86},2380.7600000000002,1805.18,0,0]
[37,null,{"$f":"C1157*$K$4","v":2735.86},2380.7600000000002,1805.18,0,0]
[38,null,{"$f":"C1158*$K$4","v":2735.86},2380.7600000000002,1805.18,0,0]
[39,null,{"$f":"C1159*$K$4","v":2735.86},2380.7600000000002,1805.18,0,0]
[40,null,{"$f":"C1160*$K$4","v":3051.7400000000002},2669.08,2021.95,0,0]
[41,null,{"$f":"C1161*$K$4","v":3051.7400000000002},2669.08,2021.95,0,0]
[42,null,{"$f":"C1162*$K$4","v":3051.7400000000002},2669.08,2021.95,0,0]
[43,null,{"$f":"C1163*$K$4","v":3051.7400000000002},2669.08,2021.95,0,0]
[44,null,{"$f":"C1164*$K$4","v":3051.7400000000002},2669.08,2021.95,0,0]
[45,null,{"$f":"C1165*$K$4","v":3405.78},2988.67,2267.34,0,0]
[46,null,{"$f":"C1166*$K$4","v":3405.78},2988.67,2267.34,0,0]
[47,null,{"$f":"C1167*$K$4","v":3405.78},2988.67,2267.34,0,0]
[48,null,{"$f":"C1168*$K$4","v":3405.78},2988.67,2267.34,0,0]
[49,null,{"$f":"C1169*$K$4","v":3405.78},2988.67,2267.34,0,0]
[50,null,{"$f":"C1170*$K$4","v":3804.8700000000003},3345.36,2547.1800000000003,0,0]
[51,null,{"$f":"C1171*$K$4","v":3804.8700000000003},3345.36,2547.1800000000003,0,0]
[52,null,{"$f":"C1172*$K$4","v":3804.8700000000003},3345.36,2547.1800000000003,0,0]
[53,null,{"$f":"C1173*$K$4","v":3804.8700000000003},3345.36,2547.1800000000003,0,0]
[54,null,{"$f":"C1174*$K$4","v":3804.8700000000003},3345.36,2547.1800000000003,0,0]
[55,null,{"$f":"C1175*$K$4","v":4245.3},3740.7400000000002,2858.82,0,0]
[56,null,{"$f":"C1176*$K$4","v":4245.3},3740.7400000000002,2858.82,0,0]
[57,null,{"$f":"C1177*$K$4","v":4245.3},3740.7400000000002,2858.82,0,0]
[58,null,{"$f":"C1178*$K$4","v":4245.3},3740.7400000000002,2858.82,0,0]
[59,null,{"$f":"C1179*$K$4","v":4245.3},3740.7400000000002,2858.82,0,0]
[60,null,{"$f":"C1180*$K$4","v":4542.63},4002.5600000000004,3067.6400000000003,0,0]
[61,null,{"$f":"C1181*$K$4","v":5054.6100000000006},4458.3600000000006,3433.34,0,0]
[62,null,{"$f":"C1182*$K$4","v":5615.88},4952.8500000000004,3834.02,0,0]
[63,null,{"$f":"C1183*$K$4","v":6217.96},5481.79,4266.5,0,0]
[64,null,{"$f":"C1184*$K$4","v":6860.85},6048.89,4730.25,0,0]
[65,null,{"$f":"C1185*$K$4","v":7553.0300000000007},6649.9100000000008,5229.51,0,0]
[66,null,{"$f":"C1186*$K$4","v":8283.9},7290.1500000000005,5758.9800000000005,0,0]
[67,null,{"$f":"C1187*$K$4","v":9059.82},7966.43,6321.84,0,0]
[68,null,{"$f":"C1188*$K$4","v":9879.7300000000014},8679.8100000000013,6917.56,0,0]
[69,null,{"$f":"C1189*$K$4","v":10742.57},9428.17,7549.3200000000006,0,0]
[70,null,{"$f":"C1190*$K$4","v":11649.400000000001},10214.16,8208.6400000000012,0,0]
[71,null,{"$f":"C1191*$K$4","v":12600.75},11037.78,8903.4700000000012,0,0]
[72,null,{"$f":"C1192*$K$4","v":13591.85},11896.380000000001,9629.57,0,0]
[73,null,{"$f":"C1193*$K$4","v":14629.59},12792.61,10390.65,0,0]
[74,null,{"$f":"C1194*$K$4","v":15709.730000000001},13724.880000000001,11181.41,0,0]
[75,null,{"$f":"C1195*$K$4","v":16834.39},14693.19,12006.62,0,0]
[76,null,{"$f":"C1196*$K$4","v":16834.39},14693.19,12006.62,0,0]
[77,null,{"$f":"C1197*$K$4","v":16834.39},14693.19,12006.62,0,0]
[78,null,{"$f":"C1198*$K$4","v":16834.39},14693.19,12006.62,0,0]
[79,null,{"$f":"C1199*$K$4","v":16834.39},14693.19,12006.62,0,0]
[80,null,{"$f":"C1200*$K$4","v":16834.39},14693.19,12006.62,0,0]
[81,null,{"$f":"C1201*$K$4","v":16834.39},14693.19,12006.62,0,0]
[82,null,{"$f":"C1202*$K$4","v":16834.39},14693.19,12006.62,0,0]
[83,null,{"$f":"C1203*$K$4","v":16834.39},14693.19,12006.62,0,0]
[84,"o más",{"$f":"C1204*$K$4","v":16834.39},14693.19,12006.62,0,0]
[1,"Hijo",{"$f":"C1205*$K$4","v":895.17000000000007},754.19,589.89,0,0]
[2,"Hijos",{"$f":"C1206*$K$4","v":1519.51},1279.95,1003.82,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$4","v":2143.85},1805.18,1416.16,0,0]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$4","v":15330.25},{"$f":"D912*$K$4","v":9891.3900000000012},0,0,0]
[19,null,{"$f":"C913*$K$4","v":15330.25},9891.3900000000012,0,0,0]
[20,null,{"$f":"C914*$K$4","v":15330.25},9891.3900000000012,0,0,0]
[21,null,{"$f":"C915*$K$4","v":15330.25},9891.3900000000012,0,0,0]
[22,null,{"$f":"C916*$K$4","v":15330.25},9891.3900000000012,0,0,0]
[23,null,{"$f":"C917*$K$4","v":15330.25},9891.3900000000012,0,0,0]
[24,null,{"$f":"C918*$K$4","v":15330.25},9891.3900000000012,0,0,0]
[25,null,{"$f":"C919*$K$4","v":16437.420000000002},10606.36,0,0,0]
[26,null,{"$f":"C920*$K$4","v":16437.420000000002},10606.36,0,0,0]
[27,null,{"$f":"C921*$K$4","v":16437.420000000002},10606.36,0,0,0]
[28,null,{"$f":"C922*$K$4","v":16437.420000000002},10606.36,0,0,0]
[29,null,{"$f":"C923*$K$4","v":16437.420000000002},10606.36,0,0,0]
[30,null,{"$f":"C924*$K$4","v":18348.07},11838.61,0,0,0]
[31,null,{"$f":"C925*$K$4","v":18348.07},11838.61,0,0,0]
[32,null,{"$f":"C926*$K$4","v":18348.07},11838.61,0,0,0]
[33,null,{"$f":"C927*$K$4","v":18348.07},11838.61,0,0,0]
[34,null,{"$f":"C928*$K$4","v":18348.07},11838.61,0,0,0]
[35,null,{"$f":"C929*$K$4","v":20523.72},13242.050000000001,0,0,0]
[36,null,{"$f":"C930*$K$4","v":20523.72},13242.050000000001,0,0,0]
[37,null,{"$f":"C931*$K$4","v":20523.72},13242.050000000001,0,0,0]
[38,null,{"$f":"C932*$K$4","v":20523.72},13242.050000000001,0,0,0]
[39,null,{"$f":"C933*$K$4","v":20523.72},13242.050000000001,0,0,0]
[40,null,{"$f":"C934*$K$4","v":23009.420000000002},14845.300000000001,0,0,0]
[41,null,{"$f":"C935*$K$4","v":23009.420000000002},14845.300000000001,0,0,0]
[42,null,{"$f":"C936*$K$4","v":23009.420000000002},14845.300000000001,0,0,0]
[43,null,{"$f":"C937*$K$4","v":23009.420000000002},14845.300000000001,0,0,0]
[44,null,{"$f":"C938*$K$4","v":23009.420000000002},14845.300000000001,0,0,0]
[45,null,{"$f":"C939*$K$4","v":25754.82},16617.620000000003,0,0,0]
[46,null,{"$f":"C940*$K$4","v":25754.82},16617.620000000003,0,0,0]
[47,null,{"$f":"C941*$K$4","v":25754.82},16617.620000000003,0,0,0]
[48,null,{"$f":"C942*$K$4","v":25754.82},16617.620000000003,0,0,0]
[49,null,{"$f":"C943*$K$4","v":25754.82},16617.620000000003,0,0,0]
[50,null,{"$f":"C944*$K$4","v":28824.58},18597.7,0,0,0]
[51,null,{"$f":"C945*$K$4","v":28824.58},18597.7,0,0,0]
[52,null,{"$f":"C946*$K$4","v":28824.58},18597.7,0,0,0]
[53,null,{"$f":"C947*$K$4","v":28824.58},18597.7,0,0,0]
[54,null,{"$f":"C948*$K$4","v":28824.58},18597.7,0,0,0]
[55,null,{"$f":"C949*$K$4","v":32195.91},20770.7,0,0,0]
[56,null,{"$f":"C950*$K$4","v":32195.91},20770.7,0,0,0]
[57,null,{"$f":"C951*$K$4","v":32195.91},20770.7,0,0,0]
[58,null,{"$f":"C952*$K$4","v":32195.91},20770.7,0,0,0]
[59,null,{"$f":"C953*$K$4","v":32195.91},20770.7,0,0,0]
[60,null,{"$f":"C954*$K$4","v":34429.33},22213.360000000001,0,0,0]
[61,null,{"$f":"C955*$K$4","v":38314.76},24719.200000000001,0,0,0]
[62,null,{"$f":"C956*$K$4","v":42501.760000000002},27421.670000000002,0,0,0]
[63,null,{"$f":"C957*$K$4","v":46995.630000000005},30321.300000000003,0,0,0]
[64,null,{"$f":"C958*$K$4","v":51793.19},33415.440000000002,0,0,0]
[65,null,{"$f":"C959*$K$4","v":56897.090000000004},36708.86,0,0,0]
[66,null,{"$f":"C960*$K$4","v":62306.270000000004},40196.79,0,0,0]
[67,null,{"$f":"C961*$K$4","v":68015.960000000006},43882.41,0,0,0]
[68,null,{"$f":"C962*$K$4","v":74031.990000000005},47763.600000000006,0,0,0]
[69,null,{"$f":"C963*$K$4","v":80355.95},51844.600000000006,0,0,0]
[70,null,{"$f":"C964*$K$4","v":86979.36},56116.93,0,0,0]
[71,null,{"$f":"C965*$K$4","v":93912.82},60588.54,0,0,0]
[72,null,{"$f":"C966*$K$4","v":101147.85},65257.840000000004,0,0,0]
[73,null,{"$f":"C967*$K$4","v":108687.63},70123.240000000005,0,0,0]
[74,null,{"$f":"C968*$K$4","v":116532.16},75183.150000000009,0,0,0]
[75,null,{"$f":"C969*$K$4","v":124683.03000000001},80441.81,0,0,0]
[76,null,{"$f":"C970*$K$4","v":124683.03000000001},80441.81,0,0,0]
[77,null,{"$f":"C971*$K$4","v":124683.03000000001},80441.81,0,0,0]
[78,null,{"$f":"C972*$K$4","v":124683.03000000001},80441.81,0,0,0]
[79,null,{"$f":"C973*$K$4","v":124683.03000000001},80441.81,0,0,0]
[80,null,{"$f":"C974*$K$4","v":124683.03000000001},80441.81,0,0,0]
[81,null,{"$f":"C975*$K$4","v":124683.03000000001},80441.81,0,0,0]
[82,null,{"$f":"C976*$K$4","v":124683.03000000001},80441.81,0,0,0]
[83,null,{"$f":"C977*$K$4","v":124683.03000000001},80441.81,0,0,0]
[84,"o más",{"$f":"C978*$K$4","v":124683.03000000001},80441.81,0,0,0]
[1,"Hijo",{"$f":"C979*$K$4","v":6450.1},4161.0300000000007,0,0,0]
[2,"Hijos",{"$f":"C980*$K$4","v":10959.87},7071.79,0,0,0]
[3,"Hijos o más",{"$f":"C981*$K$4","v":15472.29},9983.08,0,0,0]