{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["INGRESO DE DATOS","Bupa Complete Care","Advantage (LA)","Bupa Premium Care","Bupa Secure Care","Bupa Essential Care","Bupa Classic Care","Resumen de Tarifas","Comparacion de Beneficios","Tablas","Guatemala"],"not_rendered":{"charts":0,"images":17,"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":63,"n_cols":23,"rows_kept":63,"cut":false,"hidden":false,"merged":[[4,21,11,21],[49,14,49,15],[50,14,50,15],[53,14,53,15],[52,14,52,15],[3,14,3,16],[43,2,43,11],[35,2,35,11],[35,0,35,1],[37,0,37,1],[39,0,39,1],[16,14,16,19],[31,14,31,19],[39,14,39,19],[4,18,11,18],[43,0,43,1],[7,0,7,9],[37,3,37,4],[41,7,41,8],[62,14,62,15],[61,14,61,15],[47,14,47,15],[29,14,29,17],[36,14,36,19],[55,14,55,15],[56,14,56,15],[58,14,58,15],[59,14,59,15]]}
[]
[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,"Descuento 24 años (por edad)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"age","Discount (%)","Parameter",null,"Type","Nuevo Negocio",null,"Región",2]
[null,null,null,null,null,null,null,null," "," "," "," ",null,null,24,35,{"$f":"1-P6/100","v":0.65},null,null,"Renovación",null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,30,{"$f":"1-P7/100","v":0.7},null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,25,0.75,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,20,0.8,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,15,0.85,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,6,0.94,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All ages",0,1,null,null,null,null,null,"Guatemala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type selected",1,null,"Selección",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Región",{"$f":"IF(W13=1,\"2\",IF(W13=2,3,IF(W13=3,4,IF(W13=4,5,IF(W13=4,5,IF(W13=5,6,IF(W13=6,8,IF(W13=7,9,IF(W13=8,\"Guatemala\")))))))))","v":"Guatemala"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento de 24 años:",{"$f":"IF(P2,_xlfn.SWITCH(C40,O6,Q6,O7,Q7,O8,Q8,O9,Q9,O10,Q10,O11,Q11,Q12),Q12)","v":1},null,"IVA: 12%",{"$f":"12/100","v":0.12},{"$f":"S19+1","v":1.1200000000000001}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento por variante de coaseguro","N/A"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento si es nuevo negocio (ENTRADA MANUAL)"]
[]
[null,null,null,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,null,"Complete","Premium","Secure","Essential","Classic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.15]
[]
["Nombre del Asegurado principal:",null,"John Doe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento combinado 24 años + Nuevo Negocio o Roneovaciones"]
["Número de adultos en la póliza: ",null,2,"Número de hijos en la póliza:",null,2]
[]
[" Edad del titular:",null,32,null,"Edad de cónyuge:",46,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,null,"Complete","Premium","Secure","Essential","Classic"]
[null,null,null,null,null,null,null,{"$f":"IF(T13=1,\"Essential y Classic Care Solamente\",\"\")","v":"Essential y Classic Care Solamente"},null,null,null,null,null,null,{"$f":"1*$P$19","v":1},{"$f":"IF($T$13=1,IF($W$14=\"PERU2020\", (1-O51)*$P$19,(1-P34)*$P$19),1*$P$19)","v":1},{"$f":"IF($T$13=1,IF($W$14=\"PERU2020\", (1-O54)*$P$19,(1-Q34)*$P$19),1*$P$19)","v":1},{"$f":"IF($T$13=1,IF($W$14=\"PERU2020\", (1-O57)*$P$19,(1-R34)*$P$19),1*$P$19)","v":1},{"$f":"IF($T$13=1,IF($W$14=\"PERU2020\", (1-O60)*$P$19,(1-S34)*$P$19),1*$P$19)","v":1},{"$f":"IF($T$13=1,IF($W$14=\"PERU2020\", (1-O63)*$P$19,(1-T34)*$P$19),1*$P$19)","v":0.85}]
[]
["Nombre de la Agencia :",null,"Agencia"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DISCOUNT PERU 2020"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCLUSIVE CARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRIVILEGE CARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADVANTAGE CARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SECURE CARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESSENTIAL CARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54]

{"sheet":"Bupa Complete Care","index":1,"n_rows":72,"n_cols":22,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,0,66,1],[66,2,66,3],[67,0,67,1],[67,2,67,3],[61,0,61,1],[61,2,61,3],[62,0,62,1],[62,2,62,3],[63,0,63,1],[63,2,63,3],[64,0,64,1],[64,2,64,3],[13,0,13,1],[13,2,13,3],[4,0,10,10],[4,11,5,11],[6,11,10,11],[12,0,12,5],[12,6,12,11],[20,10,21,11],[14,0,14,5],[14,6,14,11],[16,1,16,5],[16,9,16,10],[18,1,18,5],[18,9,18,10],[19,0,19,1],[19,2,19,3],[20,0,21,1],[20,2,21,3],[20,9,21,9],[17,9,17,10],[29,0,29,1],[29,2,29,3],[22,0,22,1],[22,2,22,3],[23,0,24,1],[23,2,23,3],[24,2,24,3],[25,0,27,1],[25,2,25,3],[27,2,27,3],[28,0,28,1],[28,2,28,3],[33,5,33,11],[34,0,35,1],[34,2,34,3],[35,2,35,3],[30,0,30,1],[30,2,30,3],[31,0,31,1],[31,2,31,3],[32,0,32,1],[32,2,32,3],[33,0,33,1],[33,2,33,3],[36,0,36,1],[36,2,36,3],[38,0,38,1],[38,2,38,3],[46,2,46,3],[39,0,39,1],[39,2,39,3],[41,0,45,1],[41,2,45,3],[51,0,51,1],[51,2,51,3],[53,0,53,1],[53,2,53,3],[54,0,54,1],[54,2,54,3],[58,5,58,11],[59,0,59,1],[59,2,59,3],[60,0,60,1],[60,2,60,3],[71,5,74,11],[68,0,68,1],[68,2,68,3],[69,0,69,1],[69,2,69,3],[0,13,0,19],[0,21,0,27],[55,0,55,1],[55,2,55,3],[56,0,57,1],[56,2,57,3],[45,5,45,11],[49,0,49,1],[49,2,49,3],[50,0,50,1],[50,2,50,3],[47,0,47,1],[47,2,47,3],[48,0,48,1],[48,2,48,3],[46,0,46,1]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,null,null,null,null,null,true,false," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Complete Care\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"Guatemala\",\"GUATEMALA\",'INGRESO DE DATOS'!W14)","v":"GUATEMALA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal:",null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
[null,"Número de Adultos en la Póliza",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,null,"Dependientes (menores de 24 años)",null,{"$f":"+'INGRESO DE DATOS'!$F$38","v":2}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[null,"Edad del Titular",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,null,"Edad del Cónyuge",null,{"$f":"+'INGRESO DE DATOS'!$F$40","v":46}]
[]
[null,null,null,null,null,null,null,null,null," Fecha de Cotización:",{"$f":"NOW()","v":"2024-02-15T11:46:52.200"}]
[null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null,"DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
[null,null,null,null,null,"Dentro del pais de residencia","n/a",1000,2000,5000,10000,20000]
[null,null,null,null,null,"Fuera del pais de residencia","n/a",2000,3000,5000,10000,20000]
[]
[]
[null,null,null,null,null,"TARIFAS ANUALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$10:$H$33,4,TRUE)","v":15160},{"$f":"VLOOKUP($G$19,Tablas!$A$10:$H$33,5,TRUE)","v":11273},{"$f":"VLOOKUP($G$19,Tablas!$A$10:$H$33,6,TRUE)","v":8222},{"$f":"VLOOKUP($G$19,Tablas!$A$10:$H$33,7,TRUE)","v":6121},{"$f":"VLOOKUP($G$19,Tablas!$A$10:$H$33,8,TRUE)","v":4682}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$10:$H$33,4,TRUE)))","v":21980},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$10:$H$33,5,TRUE)))","v":15443},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$10:$H$33,6,TRUE)))","v":11448},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$10:$H$33,7,TRUE)))","v":8456},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$10:$H$33,8,TRUE)))","v":6477}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$34:$H$36,4,TRUE)))","v":7676},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$34:$H$36,5,TRUE)))","v":5592},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$34:$H$36,6,TRUE)))","v":4253},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$34:$H$36,7,TRUE)))","v":3509},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$34:$H$36,8,TRUE)))","v":2613}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D37)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!E37)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!F37)","v":225},{"$f":"+IF($G$2=FALSE,0,Tablas!G37)","v":225},{"$f":"+IF($G$2=FALSE,0,Tablas!H37)","v":225}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H35:H38)","v":44816},{"$f":"SUM(I35:I38)","v":32308},{"$f":"SUM(J35:J38)","v":24148},{"$f":"SUM(K35:K38)","v":18311},{"$f":"SUM(L35:L38)","v":13997}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",75,75,75,75,75]
[null,null,null,null,null,"IVA (12%)","n/a",{"$f":"SUM(H39:H40)*'INGRESO DE DATOS'!$S$19","v":5386.92},{"$f":"SUM(I39:I40)*'INGRESO DE DATOS'!$S$19","v":3885.96},{"$f":"SUM(J39:J40)*'INGRESO DE DATOS'!$S$19","v":2906.7599999999998},{"$f":"SUM(K39:K40)*'INGRESO DE DATOS'!$S$19","v":2206.3199999999997},{"$f":"SUM(L39:L40)*'INGRESO DE DATOS'!$S$19","v":1688.6399999999999}]
[null,null,null,null,null,"GRAN TOTAL:","n/a",{"$f":"SUM(H39:H41)","v":50277.919999999998},{"$f":"SUM(I39:I41)","v":36268.959999999999},27129.759999999998,20592.32,15760.64]
[]
[]
[]
[null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$45:$H$68,4,TRUE)","v":8034.8},{"$f":"VLOOKUP($G$19,Tablas!$A$45:$H$68,5,TRUE)","v":5974.6900000000005},{"$f":"VLOOKUP($G$19,Tablas!$A$45:$H$68,6,TRUE)","v":4357.66},{"$f":"VLOOKUP($G$19,Tablas!$A$45:$H$68,7,TRUE)","v":3244.13},{"$f":"VLOOKUP($G$19,Tablas!$A$45:$H$68,8,TRUE)","v":2481.46}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$45:$H$68,4,TRUE)))","v":11649.400000000001},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$45:$H$68,5,TRUE)))","v":8184.79},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$45:$H$68,6,TRUE)))","v":6067.4400000000005},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$45:$H$68,7,TRUE)))","v":4481.68},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$45:$H$68,8,TRUE)))","v":3432.81}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$69:$H$71,4,TRUE)))","v":4068.28},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$69:$H$71,5,TRUE)))","v":2963.76},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$69:$H$71,6,TRUE)))","v":2254.09},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$69:$H$71,7,TRUE)))","v":1859.77},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$69:$H$71,8,TRUE)))","v":1384.89}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D72)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!E72)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!F72)","v":119.25},{"$f":"+IF($G$2=FALSE,0,Tablas!G72)","v":119.25},{"$f":"+IF($G$2=FALSE,0,Tablas!H72)","v":119.25}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H47:H50)","v":23752.48},{"$f":"SUM(I47:I50)","v":17123.239999999998},{"$f":"SUM(J47:J50)","v":12798.44},{"$f":"SUM(K47:K50)","v":9704.83},{"$f":"SUM(L47:L50)","v":7418.4100000000008}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",75,75,75,75,75]
[null,null,null,null,null,"IVA (12%)","n/a",{"$f":"SUM(H51:H52)*'INGRESO DE DATOS'!$S$19","v":2859.2975999999999},{"$f":"SUM(I51:I52)*'INGRESO DE DATOS'!$S$19","v":2063.7887999999998},{"$f":"SUM(J51:J52)*'INGRESO DE DATOS'!$S$19","v":1544.8127999999999},{"$f":"SUM(K51:K52)*'INGRESO DE DATOS'!$S$19","v":1173.5796},{"$f":"SUM(L51:L52)*'INGRESO DE DATOS'!$S$19","v":899.20920000000001}]
[null,null,null,null,null,"TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(H51:H53)","v":26686.777600000001},{"$f":"SUM(I51:I53)","v":19262.028799999996},14418.2528,10953.409599999999,8392.619200000001]
[null,null,null,null,null,"TOTAL  (2da Cuota)","n/a",{"$f":"H54-H52*'INGRESO DE DATOS'!$T$19","v":26602.777600000001},{"$f":"I54-I52*'INGRESO DE DATOS'!$T$19","v":19178.028799999996},{"$f":"J54-J52*'INGRESO DE DATOS'!$T$19","v":14334.2528},{"$f":"K54-K52*'INGRESO DE DATOS'!$T$19","v":10869.409599999999},{"$f":"L54-L52*'INGRESO DE DATOS'!$T$19","v":8308.619200000001}]
[null,null,null,null,null,"GRAN TOTAL","n/a",{"$f":"SUM(H54:H55)","v":53289.555200000003},{"$f":"SUM(I54:I55)","v":38440.057599999993},28752.5056,21822.819199999998,16701.238400000002]
[]
[]
[null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$79:$H$102,4,TRUE)","v":4169},{"$f":"VLOOKUP($G$19,Tablas!$A$79:$H$102,5,TRUE)","v":3100.0750000000003},{"$f":"VLOOKUP($G$19,Tablas!$A$79:$H$102,6,TRUE)","v":2261.0500000000002},{"$f":"VLOOKUP($G$19,Tablas!$A$79:$H$102,7,TRUE)","v":1683.2750000000001},{"$f":"VLOOKUP($G$19,Tablas!$A$79:$H$102,8,TRUE)","v":1287.5500000000002}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$79:$H$102,4,TRUE)))","v":6044.5000000000009},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$79:$H$102,5,TRUE)))","v":4246.8250000000007},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$79:$H$102,6,TRUE)))","v":3148.2000000000003},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$79:$H$102,7,TRUE)))","v":2325.4},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$79:$H$102,8,TRUE)))","v":1781.1750000000002}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$103:$H$105,4,TRUE)))","v":2110.9},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$103:$H$105,5,TRUE)))","v":1537.8000000000002},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$103:$H$105,6,TRUE)))","v":1169.575},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$103:$H$105,7,TRUE)))","v":964.97500000000002},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$103:$H$105,8,TRUE)))","v":718.57500000000005}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D106)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!E106)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!F106)","v":61.875000000000007},{"$f":"+IF($G$2=FALSE,0,Tablas!G106)","v":61.875000000000007},{"$f":"+IF($G$2=FALSE,0,Tablas!H106)","v":61.875000000000007}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H60:H63)","v":12324.4},{"$f":"SUM(I60:I63)","v":8884.7000000000007},{"$f":"SUM(J60:J63)","v":6640.7},{"$f":"SUM(K60:K63)","v":5035.5250000000005},{"$f":"SUM(L60:L63)","v":3849.1750000000002}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",75,75,75,75,75]
[null,null,null,null,null,"IVA (12%)","n/a",{"$f":"SUM(H64:H65)*'INGRESO DE DATOS'!$S$19","v":1487.9279999999999},{"$f":"SUM(I64:I65)*'INGRESO DE DATOS'!$S$19","v":1075.164},{"$f":"SUM(J64:J65)*'INGRESO DE DATOS'!$S$19","v":805.8839999999999},{"$f":"SUM(K64:K65)*'INGRESO DE DATOS'!$S$19","v":613.26300000000003},{"$f":"SUM(L64:L65)*'INGRESO DE DATOS'!$S$19","v":470.90100000000001}]
[null,null,null,null,null,"TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(H64:H66)","v":13887.328},{"$f":"SUM(I64:I66)","v":10034.864000000001},7521.5839999999998,5723.7880000000005,4395.076]
[null,null,null,null,null,"TOTAL  (2da a 4ta Cuota)","n/a",{"$f":"H67-H65*'INGRESO DE DATOS'!$T$19","v":13803.328},{"$f":"I67-I65*'INGRESO DE DATOS'!$T$19","v":9950.8640000000014},{"$f":"J67-J65*'INGRESO DE DATOS'!$T$19","v":7437.5839999999998},{"$f":"K67-K65*'INGRESO DE DATOS'!$T$19","v":5639.7880000000005},{"$f":"L67-L65*'INGRESO DE DATOS'!$T$19","v":4311.076}]
[null,null,null,null,null,"GRAN TOTAL","n/a",{"$f":"H67+H68*3","v":55297.311999999998},{"$f":"I67+I68*3","v":39887.456000000006},29834.335999999999,22643.152000000002,17328.304]
[]
[null," "]
[null,null,null,null,null,"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":"Advantage (LA)","index":2,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[9,0,9,12],[11,7,11,12],[13,7,13,12],[17,5,17,6],[16,5,16,6],[11,0,11,3],[17,0,18,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[49,5,49,12],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[27,2,27,3],[16,2,16,3],[20,2,20,3],[17,2,18,3],[29,2,29,3],[30,2,30,3],[23,2,23,3],[24,2,24,3],[19,2,19,3],[33,2,33,3],[45,2,46,3],[19,0,19,1],[28,0,28,1],[28,2,28,3],[32,0,32,1],[25,2,25,3],[25,0,25,1],[26,0,26,1],[26,2,26,3],[32,2,32,3],[21,2,21,3],[22,2,22,3],[31,2,31,3],[27,0,27,1],[29,0,29,1],[30,0,31,1],[20,0,21,1],[22,0,23,1],[24,0,24,1],[33,0,33,1],[34,0,34,1],[38,2,38,3],[38,0,38,1],[35,0,35,1],[35,2,35,3],[36,0,36,1],[36,2,36,3],[34,2,34,3],[39,0,39,1],[40,0,40,1],[39,2,39,3],[41,0,41,1],[40,2,40,3],[45,0,46,1],[42,0,42,1],[41,2,41,3],[42,2,42,3],[43,0,43,1],[43,2,43,3],[44,0,44,1],[44,2,44,3]]}
[]
[null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "," "," "," "]
[]
[]
[]
["Cotización de Seguro Médico Internacional - Bupa ADVANTAGE Care (cobertura solo Latinoamérica)"]
[]
["Bupa Advantage Care (cobertura solo en Latinoamérica)",null,null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
["Cobertura Máxima anual",null,"US $ 3,500,000"]
["Cobertura Geografica",null,"Limitada a Latinoamérica excluyendo México",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
["Condiciones médicas cubiertas",null,"Todas las condiciones médicas"]
["Redes de proveedores",null,"Red de Proveedores \"Bupa Advantage\"",null,null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,null,{"$f":"+'INGRESO DE DATOS'!$C$40","v":32}]
["Opciones fuera de la Red",null,"NO, solo en casos de emergencia",null,null,"FECHA DE COTIZACION :"]
["Requiere preautorización",null,"SI, 30% de penalización por omitir prenotificación",null,null,{"$f":"NOW()","v":"2024-02-15T11:46:52.200"},null,null,null,{"$f":"+'INGRESO DE DATOS'!$F$38","v":2},null,null,{"$f":"+'INGRESO DE DATOS'!$F$40","v":46}]
[null,null,null,null,null,null,null,null,null," "," "," "]
["Número máximo de días de hospitalización",null,"Ilimitado",null,null,null,null,null,true,null,"COMPLICACIONES DE MATERNIDAD"]
["Habitación y alimentación",null,"100% dentro de Red Bupa"]
[null,null,"\"UCR\" para L.A. en emergencias fuera de  Red Bupa",null,null,null,null,null,true,null,"TRASPLANTE DE ORGANOS"]
["Cuidados Intensivos",null,"100% dentro de Red Bupa"]
[null,null,"\"UCR\" para L.A. en emergencias fuera de  Red Bupa",null,null,null," "]
["Cobertura de Maternidad",null,"$5,000 (Excepto planes 4,5, y 6)",null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Cobertura Provisional de Recién Nacido",null,"$30,000 por los primeros 90 días",null,null,"Dentro del pais de residencia",null,"n/a",1000,2000,5000,10000,20000]
["Cuidado del Recién Nacido saludable",null,"Ya incluída dentro del beneficio de Maternidad",null,null,"Fuera del pais de residencia",null,"n/a",2000,3000,5000,10000,20000]
["Cobertura de Complicaciones de Maternidad",null,"Disponible a través de cobertura opcional adicional"]
["Trasplante de Organos",null,"$1,000,000 de por vida, por diagnóstico"]
["Condiciones congénitas y hereditarias",null,"<18 años $300,000 de por vida; >=18 al 100%",null,null,"Tarifas Anuales"]
["Coberturas opcionales (Riders)",null,"Complicaciones de Maternidad por $500,000",null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!#REF!,4,TRUE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($M$16,Tablas!#REF!,5,TRUE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($M$16,Tablas!#REF!,6,TRUE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($M$16,Tablas!#REF!,7,TRUE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($M$16,Tablas!#REF!,8,TRUE)","v":{"$error":"#REF!"}}]
[null,null,"Trasplante de órganos por $ 300,000 adicionales",null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,4,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,5,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,6,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,7,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,8,TRUE)))","v":{"$error":"#REF!"}}]
["Acompañamiento de menores hospitalizados",null,"$300 por día",null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,4,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,5,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,6,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,7,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,8,TRUE)))","v":{"$error":"#REF!"}}]
["Ambulancia aérea",null,"$100,000 por año y ticket aéreo de retorno",null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}}]
["Repatriación restos mortales",null,1,null,null,"Prima Rider Trasplante Organos",null,"n/a",{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}}]
["Medicamentos por receta",null,"$6,000 por Asegurado, por año póliza",null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I31:I35)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Almacenamiento de sangre de cordon umbilical",null,"$500  (Excepto planes 4,5, y 6)",null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL :",null,"n/a",{"$f":"SUM(I36:I37)","v":{"$error":"#REF!"}},{"$f":"SUM(J36:J37)","v":{"$error":"#REF!"}},{"$f":"SUM(K36:K37)","v":{"$error":"#REF!"}},{"$f":"SUM(L36:L37)","v":{"$error":"#REF!"}},{"$f":"SUM(M36:M37)","v":{"$error":"#REF!"}}]
["Atención médica en el hogar",null,"100% de usual/acostumbrado y razonable"]
["Rehabilitación",null,"100% de usual/acostumbrado y razonable",null,null,"Tarifas Semestrales"]
["Residencia y cuidados paliativos",null,"100% de usual/acostumbrado y razonable",null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!#REF!,4,TRUE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($M$16,Tablas!#REF!,5,TRUE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($M$16,Tablas!#REF!,6,TRUE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($M$16,Tablas!#REF!,7,TRUE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($M$16,Tablas!#REF!,8,TRUE)","v":{"$error":"#REF!"}}]
["Cobertura de actividades peligrosas",null,1,null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,4,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,5,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,6,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,7,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,8,TRUE)))","v":{"$error":"#REF!"}}]
["Chequeos generales de rutina",null,"Hasta US$150 por año póliza.Sin deducible",null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,4,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,5,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,6,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,7,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,8,TRUE)))","v":{"$error":"#REF!"}}]
["Cobertura de VIH, SIDA, CAS",null,"Solo como efecto de transfusión de sangre",null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}}]
["Cobertura de brazos y piernas artificiales",null,"$30,000 por año y hasta $120,000 de por vida",null,null,"Prima Rider Trasplante Organos",null,"n/a",{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}}]
["Cobertura extendida para dependientes en caso de muerte de asegurado principal",null,"2 años sin costo",null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I41:I45)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL  (1ra Cuota) :",null,"n/a",{"$f":"SUM(I46:I47)","v":{"$error":"#REF!"}},{"$f":"SUM(J46:J47)","v":{"$error":"#REF!"}},{"$f":"SUM(K46:K47)","v":{"$error":"#REF!"}},{"$f":"SUM(L46:L47)","v":{"$error":"#REF!"}},{"$f":"SUM(M46:M47)","v":{"$error":"#REF!"}}]
[null," ",null,null,null,"GRAN TOTAL  (2da Cuota) :",null,"n/a",{"$f":"I46","v":{"$error":"#REF!"}},{"$f":"J46","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null," ",null,null,null,"Tarifas en US $ -  Válidas desde 01 Ene 2013"]

{"sheet":"Bupa Premium Care","index":3,"n_rows":81,"n_cols":22,"rows_kept":81,"cut":false,"hidden":false,"merged":[[22,9,23,9],[22,10,23,11],[13,0,13,1],[13,2,13,3],[14,0,14,5],[14,6,14,11],[16,1,16,5],[16,9,16,10],[18,1,18,5],[18,9,18,10],[19,0,19,1],[19,2,19,3],[20,0,23,1],[20,2,23,3],[17,9,17,10],[4,0,10,10],[4,11,5,11],[6,11,10,11],[12,0,12,5],[12,6,12,11],[31,0,31,1],[31,2,31,3],[24,0,24,1],[24,2,24,3],[25,0,26,1],[25,2,25,3],[26,2,26,3],[27,0,29,1],[27,2,27,3],[29,2,29,3],[30,0,30,1],[30,2,30,3],[32,0,32,1],[32,2,32,3],[33,0,33,1],[33,2,33,3],[34,0,34,1],[34,2,34,3],[42,0,42,1],[42,2,42,3],[35,5,35,11],[36,0,37,1],[36,2,36,3],[37,2,37,3],[35,0,35,1],[35,2,35,3],[38,0,38,1],[38,2,38,3],[41,0,41,1],[41,2,41,3],[49,0,49,1],[49,2,49,3],[43,0,43,1],[43,2,43,3],[45,0,48,1],[45,2,48,3],[55,0,55,1],[55,2,55,3],[50,0,50,1],[50,2,50,3],[51,0,51,1],[51,2,51,3],[80,5,83,11],[77,0,77,1],[77,2,77,3],[78,0,78,1],[78,2,78,3],[0,13,0,19],[0,21,0,27],[61,0,61,1],[61,2,61,3],[62,0,76,1],[62,2,76,3],[63,5,63,11],[56,0,56,1],[56,2,56,3],[58,0,58,1],[58,2,58,3],[59,0,59,1],[59,2,59,3],[48,5,48,11],[54,0,54,1],[54,2,54,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,null,null,null,null,null,true,true," "," "," "]
[null,null,null,null,null,null,true]
[]
["Cotización de Seguro Médico Internacional\nBupa Premium Care\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"Guatemala\",\"GUATEMALA\",'INGRESO DE DATOS'!W14)","v":"GUATEMALA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal:",null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
[null,"Número de Adultos en la Póliza",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,null,"Dependientes (menores de 24 años)",null,{"$f":"+'INGRESO DE DATOS'!$F$38","v":2}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[null,"Edad del Titular",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,null,"Edad del Cónyuge",null,{"$f":"+'INGRESO DE DATOS'!$F$40","v":46}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," Fecha de Cotización:",{"$f":"NOW()","v":"2024-02-15T11:46:52.200"}]
[null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null,"DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
[null,null,null,null,null,"Dentro del pais de residencia","n/a",1000,2000,5000,10000,20000]
[null,null,null,null,null,"Fuera del pais de residencia","n/a",2000,3000,5000,10000,20000]
[]
[]
[null,null,null,null,null,"TARIFAS ANUALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$677:$H$739,4,TRUE)","v":9087},{"$f":"VLOOKUP($G$19,Tablas!$A$677:$H$739,5,TRUE)","v":6958},{"$f":"VLOOKUP($G$19,Tablas!$A$677:$H$739,6,TRUE)","v":5092},{"$f":"VLOOKUP($G$19,Tablas!$A$677:$H$739,7,TRUE)","v":3794},{"$f":"VLOOKUP($G$19,Tablas!$A$677:$H$739,8,TRUE)","v":2936}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$677:$H$739,4,TRUE)))","v":12820},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$677:$H$739,5,TRUE)))","v":10246},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$677:$H$739,6,TRUE)))","v":7914},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$677:$H$739,7,TRUE)))","v":5870},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$677:$H$739,8,TRUE)))","v":4039}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$740:$H$742,4,TRUE)))","v":5416},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$740:$H$742,5,TRUE)))","v":3740},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$740:$H$742,6,TRUE)))","v":2766},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$740:$H$742,7,TRUE)))","v":2388},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$740:$H$742,8,TRUE)))","v":1591}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D743)","v":225},{"$f":"+IF($G$2=FALSE,0,Tablas!E743)","v":225},{"$f":"+IF($G$2=FALSE,0,Tablas!F743)","v":225},{"$f":"+IF($G$2=FALSE,0,Tablas!G743)","v":225},{"$f":"+IF($G$2=FALSE,0,Tablas!H743)","v":225}]
[null,null,null,null,null,"Rider: Trasplante Órganos","n/a",{"$f":"+IF($H$2=FALSE,0,Tablas!D744)","v":300},{"$f":"+IF($H$2=FALSE,0,Tablas!E744)","v":300},{"$f":"+IF($H$2=FALSE,0,Tablas!F744)","v":300},{"$f":"+IF($H$2=FALSE,0,Tablas!G744)","v":300},{"$f":"+IF($H$2=FALSE,0,Tablas!H744)","v":300}]
[null,null,null,null,null,"Rider: Eliminación de Deducible","n/a",{"$f":"+IF($G$3=FALSE,0,Tablas!D745)","v":180},{"$f":"+IF($G$3=FALSE,0,Tablas!E745)","v":345},{"$f":"+IF($G$3=FALSE,0,Tablas!F745)","v":775},{"$f":"+IF($G$3=FALSE,0,Tablas!G745)","v":1330},{"$f":"+IF($G$3=FALSE,0,Tablas!H745)","v":2080}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H37:H42)","v":28028},{"$f":"SUM(I37:I42)","v":21814},17072,13907,11171]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",75,75,75,75,75]
[null,null,null,null,null,"IVA (12%)","n/a",{"$f":"SUM(H43:H44)*'INGRESO DE DATOS'!$S$19","v":3372.3599999999997},{"$f":"SUM(I43:I44)*'INGRESO DE DATOS'!$S$19","v":2626.68},{"$f":"SUM(J43:J44)*'INGRESO DE DATOS'!$S$19","v":2057.64},{"$f":"SUM(K43:K44)*'INGRESO DE DATOS'!$S$19","v":1677.84},{"$f":"SUM(L43:L44)*'INGRESO DE DATOS'!$S$19","v":1349.52}]
[null,null,null,null,null,"GRAN TOTAL:","n/a",{"$f":"SUM(H43:H45)","v":31475.360000000001},{"$f":"SUM(I43:I45)","v":24515.68},19204.64,15659.84,12595.52]
[]
[]
[null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$752:$H$814,4,TRUE)","v":4816.1100000000006},{"$f":"VLOOKUP($G$19,Tablas!$A$752:$H$814,5,TRUE)","v":3687.7400000000002},{"$f":"VLOOKUP($G$19,Tablas!$A$752:$H$814,6,TRUE)","v":2698.76},{"$f":"VLOOKUP($G$19,Tablas!$A$752:$H$814,7,TRUE)","v":2010.8200000000002},{"$f":"VLOOKUP($G$19,Tablas!$A$752:$H$814,8,TRUE)","v":1556.0800000000002}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$752:$H$814,4,TRUE)))","v":6794.6},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$752:$H$814,5,TRUE)))","v":5430.38},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$752:$H$814,6,TRUE)))","v":4194.42},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$752:$H$814,7,TRUE)))","v":3111.1000000000004},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$752:$H$814,8,TRUE)))","v":2140.67}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$815:$H$817,4,TRUE)))","v":2870.48},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$815:$H$817,5,TRUE)))","v":1982.2},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$815:$H$817,6,TRUE)))","v":1465.98},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$815:$H$817,7,TRUE)))","v":1265.6400000000001},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$815:$H$817,8,TRUE)))","v":843.23}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D818)","v":119.25},{"$f":"+IF($G$2=FALSE,0,Tablas!E818)","v":119.25},{"$f":"+IF($G$2=FALSE,0,Tablas!F818)","v":119.25},{"$f":"+IF($G$2=FALSE,0,Tablas!G818)","v":119.25},{"$f":"+IF($G$2=FALSE,0,Tablas!H818)","v":119.25}]
[null,null,null,null,null,"Rider: Trasplante Órganos","n/a",{"$f":"+IF($H$2=FALSE,0,Tablas!D819)","v":159},{"$f":"+IF($H$2=FALSE,0,Tablas!E819)","v":159},{"$f":"+IF($H$2=FALSE,0,Tablas!F819)","v":159},{"$f":"+IF($H$2=FALSE,0,Tablas!G819)","v":159},{"$f":"+IF($H$2=FALSE,0,Tablas!H819)","v":159}]
[null,null,null,null,null,"Rider: Eliminación de Deducible","n/a",{"$f":"+IF($G$3=FALSE,0,Tablas!D820)","v":95.4},{"$f":"+IF($G$3=FALSE,0,Tablas!E820)","v":182.85000000000002},{"$f":"+IF($G$3=FALSE,0,Tablas!F820)","v":410.75},{"$f":"+IF($G$3=FALSE,0,Tablas!G820)","v":704.90000000000009},{"$f":"+IF($G$3=FALSE,0,Tablas!H820)","v":1102.4000000000001}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H50:H55)","v":14854.84},{"$f":"SUM(I50:I55)","v":11561.420000000002},{"$f":"SUM(J50:J55)","v":9048.16},{"$f":"SUM(K50:K55)","v":7370.7100000000009},{"$f":"SUM(L50:L55)","v":5920.6299999999992}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",75,75,75,75,75]
[null,null,null,null,null,"IVA (12%)","n/a",{"$f":"SUM(H56:H57)*'INGRESO DE DATOS'!$S$19","v":1791.5808},{"$f":"SUM(I56:I57)*'INGRESO DE DATOS'!$S$19","v":1396.3704000000002},{"$f":"SUM(J56:J57)*'INGRESO DE DATOS'!$S$19","v":1094.7791999999999},{"$f":"SUM(K56:K57)*'INGRESO DE DATOS'!$S$19","v":893.48520000000008},{"$f":"SUM(L56:L57)*'INGRESO DE DATOS'!$S$19","v":719.47559999999987}]
[null,null,null,null,null,"TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(H56:H58)","v":16721.4208},{"$f":"SUM(I56:I58)","v":13032.790400000002},10217.939200000001,8339.1952000000019,6715.105599999999]
[null,null,null,null,null,"TOTAL  (2da Cuota)","n/a",{"$f":"H59-H57*'INGRESO DE DATOS'!$T$19","v":16637.4208},{"$f":"I59-I57*'INGRESO DE DATOS'!$T$19","v":12948.790400000002},{"$f":"J59-J57*'INGRESO DE DATOS'!$T$19","v":10133.939200000001},{"$f":"K59-K57*'INGRESO DE DATOS'!$T$19","v":8255.1952000000019},{"$f":"L59-L57*'INGRESO DE DATOS'!$T$19","v":6631.105599999999}]
[null,null,null,null,null,"GRAN TOTAL","n/a",{"$f":"SUM(H59:H60)","v":33358.8416},{"$f":"SUM(I59:I60)","v":25981.580800000003},20351.878400000001,16594.390400000004,13346.211199999998]
[]
[]
[null,null,null,null,null,"TARIFAS  TRIMESTRALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$828:$H$890,4,TRUE)","v":2498.9250000000002},{"$f":"VLOOKUP($G$19,Tablas!$A$828:$H$890,5,TRUE)","v":1913.45},{"$f":"VLOOKUP($G$19,Tablas!$A$828:$H$890,6,TRUE)","v":1400.3000000000002},{"$f":"VLOOKUP($G$19,Tablas!$A$828:$H$890,7,TRUE)","v":1043.3500000000001},{"$f":"VLOOKUP($G$19,Tablas!$A$828:$H$890,8,TRUE)","v":807.40000000000009}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$828:$H$890,4,TRUE)))","v":3525.5000000000005},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$828:$H$890,5,TRUE)))","v":2817.65},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$828:$H$890,6,TRUE)))","v":2176.3500000000004},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$828:$H$890,7,TRUE)))","v":1614.2500000000002},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$828:$H$890,8,TRUE)))","v":1110.7250000000001}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$891:$H$893,4,TRUE)))","v":1489.4},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$891:$H$893,5,TRUE)))","v":1028.5},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$891:$H$893,6,TRUE)))","v":760.65000000000009},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$891:$H$893,7,TRUE)))","v":656.7},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$891:$H$893,8,TRUE)))","v":437.52500000000003}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D894)","v":61.875000000000007},{"$f":"+IF($G$2=FALSE,0,Tablas!E894)","v":61.875000000000007},{"$f":"+IF($G$2=FALSE,0,Tablas!F894)","v":61.875000000000007},{"$f":"+IF($G$2=FALSE,0,Tablas!G894)","v":61.875000000000007},{"$f":"+IF($G$2=FALSE,0,Tablas!H894)","v":61.875000000000007}]
[null,null,null,null,null,"Rider: Trasplante Órganos","n/a",{"$f":"+IF($H$2=FALSE,0,Tablas!D895)","v":82.5},{"$f":"+IF($H$2=FALSE,0,Tablas!E895)","v":82.5},{"$f":"+IF($H$2=FALSE,0,Tablas!F895)","v":82.5},{"$f":"+IF($H$2=FALSE,0,Tablas!G895)","v":82.5},{"$f":"+IF($H$2=FALSE,0,Tablas!H895)","v":82.5}]
[null,null,null,null,null,"Rider: Eliminación de Deducible","n/a",{"$f":"+IF($G$3=FALSE,0,Tablas!D896)","v":49.500000000000007},{"$f":"+IF($G$3=FALSE,0,Tablas!E896)","v":94.875000000000014},{"$f":"+IF($G$3=FALSE,0,Tablas!F896)","v":213.12500000000003},{"$f":"+IF($G$3=FALSE,0,Tablas!G896)","v":365.75000000000006},{"$f":"+IF($G$3=FALSE,0,Tablas!H896)","v":572}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H65:H70)","v":7707.7000000000007},{"$f":"SUM(I65:I70)","v":5998.85},{"$f":"SUM(J65:J70)","v":4694.8000000000011},{"$f":"SUM(K65:K70)","v":3824.4250000000002},{"$f":"SUM(L65:L70)","v":3072.0250000000001}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",75,75,75,75,75]
[null,null,null,null,null,"IVA (12%)","n/a",{"$f":"SUM(H71:H72)*'INGRESO DE DATOS'!$S$19","v":933.92400000000009},{"$f":"SUM(I71:I72)*'INGRESO DE DATOS'!$S$19","v":728.86199999999997},{"$f":"SUM(J71:J72)*'INGRESO DE DATOS'!$S$19","v":572.37600000000009},{"$f":"SUM(K71:K72)*'INGRESO DE DATOS'!$S$19","v":467.93099999999998},{"$f":"SUM(L71:L72)*'INGRESO DE DATOS'!$S$19","v":377.64299999999997}]
[null,null,null,null,null,"TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(H71:H73)","v":8716.6240000000016},{"$f":"SUM(I71:I73)","v":6802.7120000000004},5342.1760000000013,4367.3559999999998,3524.6680000000001]
[null,null,null,null,null,"TOTAL  (2da a 4ta Cuota)","n/a",{"$f":"H74-H72*'INGRESO DE DATOS'!$T$19","v":8632.6240000000016},{"$f":"I74-I72*'INGRESO DE DATOS'!$T$19","v":6718.7120000000004},{"$f":"J74-J72*'INGRESO DE DATOS'!$T$19","v":5258.1760000000013},{"$f":"K74-K72*'INGRESO DE DATOS'!$T$19","v":4283.3559999999998},{"$f":"L74-L72*'INGRESO DE DATOS'!$T$19","v":3440.6680000000001}]
[null,null,null,null,null,"GRAN TOTAL","n/a",{"$f":"H74+H75*3","v":34614.496000000006},{"$f":"I74+I75*3","v":26958.848000000002},21116.704000000005,17217.423999999999,13846.672]
[]
[]
[]
[null," "]
[null,null,null,null,null,"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 Secure Care","index":4,"n_rows":69,"n_cols":17,"rows_kept":69,"cut":false,"hidden":false,"merged":[[0,8,0,14],[0,16,0,22],[41,0,41,6],[68,0,72,6],[16,3,16,5],[18,3,18,5],[20,5,21,6],[20,3,21,4],[29,0,29,6],[55,0,55,6],[4,0,10,5],[4,6,5,6],[6,6,10,6],[12,1,12,6],[14,1,14,6],[17,3,17,4]]}
[null,true,true,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,null,null," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Secure Care\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null," REGIÓN"]
[]
[null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"Guatemala\",\"GUATEMALA\",'INGRESO DE DATOS'!W14)","v":"GUATEMALA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal",{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
["Número de Adultos en la Póliza",{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,"Dependientes (menores de 24 años)",null,null,{"$f":"+'INGRESO DE DATOS'!$F$38","v":2}]
[null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
["Edad del Titular",{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,"Edad del Cónyuge",null,null,{"$f":"+'INGRESO DE DATOS'!$F$40","v":46}]
[]
[null,null,null,"Fecha de Cotización:",null,{"$f":"NOW()","v":"2024-02-15T11:46:52.200"}]
[]
[]
[]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia","n/a",1000,2000,5000,10000,20000]
["Fuera del pais de residencia","n/a",2000,3000,5000,10000,20000]
[]
[]
["TARIFAS ANUALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$118:$H$141,4,TRUE)","v":8532},{"$f":"VLOOKUP($B$19,Tablas!$A$118:$H$141,5,TRUE)","v":6988},{"$f":"VLOOKUP($B$19,Tablas!$A$118:$H$141,6,TRUE)","v":5164},{"$f":"VLOOKUP($B$19,Tablas!$A$118:$H$141,7,TRUE)","v":4331},{"$f":"VLOOKUP($B$19,Tablas!$A$118:$H$141,8,TRUE)","v":3288}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$828:$H$890,4,TRUE)))","v":3525.5000000000005},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$828:$H$890,5,TRUE)))","v":2817.65},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$828:$H$890,6,TRUE)))","v":2176.3500000000004},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$828:$H$890,7,TRUE)))","v":1614.2500000000002},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$828:$H$890,8,TRUE)))","v":1110.7250000000001}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$142:$H$144,4,TRUE)))","v":5518},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$142:$H$144,5,TRUE)))","v":2874},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$142:$H$144,6,TRUE)))","v":2512},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$142:$H$144,7,TRUE)))","v":2098},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$142:$H$144,8,TRUE)))","v":1539}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($B$1=FALSE,0,Tablas!D145)","v":225},{"$f":"+IF($B$1=FALSE,0,Tablas!E145)","v":225},{"$f":"+IF($B$1=FALSE,0,Tablas!F145)","v":225},{"$f":"+IF($B$1=FALSE,0,Tablas!G145)","v":225},{"$f":"+IF($B$1=FALSE,0,Tablas!H145)","v":225}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($C$1=FALSE,0,Tablas!D146)","v":300},{"$f":"IF($C$1=FALSE,0,Tablas!E146)","v":300},{"$f":"IF($C$1=FALSE,0,Tablas!F146)","v":300},{"$f":"IF($C$1=FALSE,0,Tablas!G146)","v":300},{"$f":"IF($C$1=FALSE,0,Tablas!H146)","v":300}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C31:C35)","v":18100.5},13204.65,10377.35,8568.25,6462.7250000000004]
["Costo Administrativo Annual","n/a",75,75,75,75,75]
["IVA (12%)","n/a",{"$f":"SUM(C36:C37)*'INGRESO DE DATOS'!$S$19","v":2181.06},{"$f":"SUM(D36:D37)*'INGRESO DE DATOS'!$S$19","v":1593.558},{"$f":"SUM(E36:E37)*'INGRESO DE DATOS'!$S$19","v":1254.2819999999999},{"$f":"SUM(F36:F37)*'INGRESO DE DATOS'!$S$19","v":1037.19},{"$f":"SUM(G36:G37)*'INGRESO DE DATOS'!$S$19","v":784.52700000000004}]
["GRAN TOTAL :","n/a",{"$f":"SUM(C36:C38)","v":20356.560000000001},{"$f":"SUM(D36:D38)","v":14873.207999999999},{"$f":"SUM(E36:E38)","v":11706.632},{"$f":"SUM(F36:F38)","v":9680.44},{"$f":"SUM(G36:G38)","v":7322.2520000000004}]
[]
[]
["TARIFAS SEMESTRALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$152:$H$175,4,TRUE)","v":4521.96},{"$f":"VLOOKUP($B$19,Tablas!$A$152:$H$175,5,TRUE)","v":3703.6400000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$152:$H$175,6,TRUE)","v":2736.92},{"$f":"VLOOKUP($B$19,Tablas!$A$152:$H$175,7,TRUE)","v":2295.4300000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$152:$H$175,8,TRUE)","v":1742.64}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$152:$H$175,4,TRUE)))","v":6431.55},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$152:$H$175,5,TRUE)))","v":5572.42},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$152:$H$175,6,TRUE)))","v":3991.4300000000003},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$152:$H$175,7,TRUE)))","v":3370.8},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$152:$H$175,8,TRUE)))","v":2518.56}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$176:$H$178,4,TRUE)))","v":2924.54},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$176:$H$178,5,TRUE)))","v":1523.22},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$176:$H$178,6,TRUE)))","v":1331.3600000000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$176:$H$178,7,TRUE)))","v":1111.94},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$176:$H$178,8,TRUE)))","v":815.67000000000007}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($B$1=FALSE,0,Tablas!D179)","v":119.25},{"$f":"+IF($B$1=FALSE,0,Tablas!E179)","v":119.25},{"$f":"+IF($B$1=FALSE,0,Tablas!F179)","v":119.25},{"$f":"+IF($B$1=FALSE,0,Tablas!G179)","v":119.25},{"$f":"+IF($B$1=FALSE,0,Tablas!H179)","v":119.25}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($C$1=FALSE,0,Tablas!D180)","v":159},{"$f":"IF($C$1=FALSE,0,Tablas!E180)","v":159},{"$f":"IF($C$1=FALSE,0,Tablas!F180)","v":159},{"$f":"IF($C$1=FALSE,0,Tablas!G180)","v":159},{"$f":"IF($C$1=FALSE,0,Tablas!H180)","v":159}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C43:C47)","v":14156.3},11077.53,8337.9600000000009,7056.42,5355.12]
["Costo Administrativo Anual ","n/a",75,75,75,75,75]
["IVA (12%)","n/a",{"$f":"SUM(C48:C49)*'INGRESO DE DATOS'!$S$19","v":1707.7559999999999},{"$f":"SUM(D48:D49)*'INGRESO DE DATOS'!$S$19","v":1338.3036},{"$f":"SUM(E48:E49)*'INGRESO DE DATOS'!$S$19","v":1009.5552000000001},{"$f":"SUM(F48:F49)*'INGRESO DE DATOS'!$S$19","v":855.7704},{"$f":"SUM(G48:G49)*'INGRESO DE DATOS'!$S$19","v":651.61439999999993}]
["TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(C48:C50)","v":15939.055999999999},{"$f":"SUM(D48:D50)","v":12490.8336},{"$f":"SUM(E48:E50)","v":9422.5152000000016},{"$f":"SUM(F48:F50)","v":7987.1904000000004},{"$f":"SUM(G48:G50)","v":6081.7343999999994}]
["TOTAL  (2da Cuota)","n/a",{"$f":"C51-C49*'INGRESO DE DATOS'!$T$19","v":15855.055999999999},{"$f":"D51-D49*'INGRESO DE DATOS'!$T$19","v":12406.8336},{"$f":"E51-E49*'INGRESO DE DATOS'!$T$19","v":9338.5152000000016},{"$f":"F51-F49*'INGRESO DE DATOS'!$T$19","v":7903.1904000000004},{"$f":"G51-G49*'INGRESO DE DATOS'!$T$19","v":5997.7343999999994}]
["GRAN TOTAL","n/a",{"$f":"SUM(C51:C52)","v":31794.111999999997},{"$f":"SUM(D51:D52)","v":24897.6672},18761.030400000003,15890.380800000001,12079.468799999999]
[]
[]
["TARIFAS TRIMESTRALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$187:$H$210,4,TRUE)","v":2346.3000000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$187:$H$210,5,TRUE)","v":1921.7},{"$f":"VLOOKUP($B$19,Tablas!$A$187:$H$210,6,TRUE)","v":1420.1000000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$187:$H$210,7,TRUE)","v":1191.0250000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$187:$H$210,8,TRUE)","v":904.2}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$187:$H$210,4,TRUE)))","v":3337.1250000000005},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$187:$H$210,5,TRUE)))","v":2891.3500000000004},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$187:$H$210,6,TRUE)))","v":2071.0250000000001},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$187:$H$210,7,TRUE)))","v":1749.0000000000002},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$187:$H$210,8,TRUE)))","v":1306.8000000000002}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$211:$H$213,4,TRUE)))","v":1517.45},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$211:$H$213,5,TRUE)))","v":790.35},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$211:$H$213,6,TRUE)))","v":690.80000000000007},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$211:$H$213,7,TRUE)))","v":576.95000000000005},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$211:$H$213,8,TRUE)))","v":423.22500000000002}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($B$1=FALSE,0,Tablas!D214)","v":61.875000000000007},{"$f":"+IF($B$1=FALSE,0,Tablas!E214)","v":61.875000000000007},{"$f":"+IF($B$1=FALSE,0,Tablas!F214)","v":61.875000000000007},{"$f":"+IF($B$1=FALSE,0,Tablas!G214)","v":61.875000000000007},{"$f":"+IF($B$1=FALSE,0,Tablas!H214)","v":61.875000000000007}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($C$1=FALSE,0,Tablas!D215)","v":82.5},{"$f":"IF($C$1=FALSE,0,Tablas!E215)","v":82.5},{"$f":"IF($C$1=FALSE,0,Tablas!F215)","v":82.5},{"$f":"IF($C$1=FALSE,0,Tablas!G215)","v":82.5},{"$f":"IF($C$1=FALSE,0,Tablas!H215)","v":82.5}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C57:C61)","v":7345.2500000000009},5747.7750000000005,4326.3,3661.3500000000004,2778.6]
["Costo Administrativo Anual ","n/a",75,75,75,75,75]
["IVA (12%)","n/a",{"$f":"SUM(C62:C63)*'INGRESO DE DATOS'!$S$19","v":890.43000000000006},{"$f":"SUM(D62:D63)*'INGRESO DE DATOS'!$S$19","v":698.73300000000006},{"$f":"SUM(E62:E63)*'INGRESO DE DATOS'!$S$19","v":528.15599999999995},{"$f":"SUM(F62:F63)*'INGRESO DE DATOS'!$S$19","v":448.36200000000002},{"$f":"SUM(G62:G63)*'INGRESO DE DATOS'!$S$19","v":342.43199999999996}]
["TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(C62:C64)","v":8310.68},{"$f":"SUM(D62:D64)","v":6521.5080000000007},4929.4560000000001,4184.7120000000004,3196.0319999999997]
["TOTAL  (2da a 4ta Cuota)","n/a",{"$f":"C65-C63*'INGRESO DE DATOS'!$T$19","v":8226.68},{"$f":"D65-D63*'INGRESO DE DATOS'!$T$19","v":6437.5080000000007},{"$f":"E65-E63*'INGRESO DE DATOS'!$T$19","v":4845.4560000000001},{"$f":"F65-F63*'INGRESO DE DATOS'!$T$19","v":4100.7120000000004},{"$f":"G65-G63*'INGRESO DE DATOS'!$T$19","v":3112.0319999999997}]
["GRAN TOTAL","n/a",{"$f":"C65+C66*3","v":32990.720000000001},{"$f":"D65+D66*3","v":25834.032000000003},19465.824000000001,16486.848000000002,12532.127999999999]
[]
["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 Essential Care","index":5,"n_rows":71,"n_cols":17,"rows_kept":71,"cut":false,"hidden":false,"merged":[[70,0,74,6],[16,3,16,5],[18,3,18,5],[20,5,21,6],[20,3,21,4],[29,0,29,6],[69,0,69,6],[41,0,41,6],[14,1,14,6],[55,0,55,6],[17,3,17,4],[0,8,0,14],[0,16,0,22],[4,0,10,5],[4,6,5,6],[6,6,10,6],[12,1,12,6]]}
[null,false,false,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,null,null," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Essential Care\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"Guatemala\",\"GUATEMALA\",'INGRESO DE DATOS'!W14)","v":"GUATEMALA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal",{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
["Número de Adultos en la Póliza",{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,"Dependientes (menores de 24 años)",null,null,{"$f":"+'INGRESO DE DATOS'!$F$38","v":2}]
[null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
["Edad del Titular",{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,"Edad del Cónyuge",null,null,{"$f":"+'INGRESO DE DATOS'!$F$40","v":46}]
[]
[null,null,null,"Fecha de Cotización:",null,{"$f":"NOW()","v":"2024-02-15T11:46:52.200"}]
[]
[]
[]
["DEdUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia",250,250,1000,5000,10000,20000]
["Fuera del pais de residencia",1000,5000,10000,5000,10000,20000]
[]
[]
["TARIFAS ANUALES"]
["Prima de Titular",{"$f":"VLOOKUP($B$19,Tablas!$A$224:$H$286,3,TRUE)","v":2138},{"$f":"VLOOKUP($B$19,Tablas!$A$224:$H$286,4,TRUE)","v":2056},{"$f":"VLOOKUP($B$19,Tablas!$A$224:$H$286,5,TRUE)","v":1906},{"$f":"VLOOKUP($B$19,Tablas!$A$224:$H$286,6,TRUE)","v":1351},{"$f":"VLOOKUP($B$19,Tablas!$A$224:$H$286,7,TRUE)","v":989},{"$f":"VLOOKUP($B$19,Tablas!$A$224:$H$286,8,TRUE)","v":702}]
["Prima de Cónyuge",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$224:$H$286,3,TRUE)))","v":3249},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$224:$H$286,4,TRUE)))","v":3124},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$224:$H$286,5,TRUE)))","v":2897},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$224:$H$286,6,TRUE)))","v":2051},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$224:$H$286,7,TRUE)))","v":1444},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$224:$H$286,8,TRUE)))","v":1009}]
["Primas Hijos",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$287:$H$289,3,TRUE)))","v":1086},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$287:$H$289,4,TRUE)))","v":1045},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$287:$H$289,5,TRUE)))","v":968},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$287:$H$289,6,TRUE)))","v":686},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$287:$H$289,7,TRUE)))","v":572},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$287:$H$289,8,TRUE)))","v":452}]
["Rider: Complicaciones de  Maternidad",{"$f":"+IF($B$1=FALSE,0,Tablas!C290)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!D290)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!E290)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!F290)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!G290)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!H290)","v":0}]
["Rider: Trasplante Organos",{"$f":"+IF($C$1=FALSE,0,Tablas!C291)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!D291)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!E291)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!F291)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!G291)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!H291)","v":0}]
["TOTAL PRIMA NETA",{"$f":"SUM(B31:B35)","v":6473},6225,5771,4088,3005,2163]
["Costo Administrativo Annual",75,75,75,75,75,75]
["IVA (12%)",{"$f":"SUM(B36:B37)*'INGRESO DE DATOS'!$S$19","v":785.76},{"$f":"SUM(C36:C37)*'INGRESO DE DATOS'!$S$19","v":756},{"$f":"SUM(D36:D37)*'INGRESO DE DATOS'!$S$19","v":701.52},{"$f":"SUM(E36:E37)*'INGRESO DE DATOS'!$S$19","v":499.56},{"$f":"SUM(F36:F37)*'INGRESO DE DATOS'!$S$19","v":369.59999999999997},{"$f":"SUM(G36:G37)*'INGRESO DE DATOS'!$S$19","v":268.56}]
["GRAN TOTAL :",{"$f":"SUM(B36:B38)","v":7333.76},{"$f":"SUM(C36:C38)","v":7056},{"$f":"SUM(D36:D38)","v":6547.52},4662.5600000000004,3449.6,2506.56]
[]
[]
["TARIFAS SEMESTRALES"]
["Prima de Titular",{"$f":"VLOOKUP($B$19,Tablas!$A$298:$H$360,3,TRUE)","v":1133.1400000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$298:$H$360,4,TRUE)","v":1089.68},{"$f":"VLOOKUP($B$19,Tablas!$A$298:$H$360,5,TRUE)","v":1010.1800000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$298:$H$360,6,TRUE)","v":716.03000000000009},{"$f":"VLOOKUP($B$19,Tablas!$A$298:$H$360,7,TRUE)","v":524.17000000000007},{"$f":"VLOOKUP($B$19,Tablas!$A$298:$H$360,8,TRUE)","v":372.06}]
["Prima de Cónyuge",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$298:$H$360,3,TRUE)))","v":1721.97},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$298:$H$360,4,TRUE)))","v":1655.72},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$298:$H$360,5,TRUE)))","v":1535.41},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$298:$H$360,6,TRUE)))","v":1087.03},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$298:$H$360,7,TRUE)))","v":765.32},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$298:$H$360,8,TRUE)))","v":534.77}]
["Primas Hijos",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$361:$H$363,3,TRUE)))","v":575.58000000000004},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$361:$H$363,4,TRUE)))","v":553.85},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$361:$H$363,5,TRUE)))","v":513.04000000000008},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$361:$H$363,6,TRUE)))","v":363.58000000000004},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$361:$H$363,7,TRUE)))","v":303.16000000000003},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$361:$H$363,8,TRUE)))","v":239.56}]
["Rider: Complicaciones de  Maternidad",{"$f":"+IF($B$1=FALSE,0,Tablas!C364)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!D364)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!E364)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!F364)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!G364)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!H364)","v":0}]
["Rider: Trasplante Organos",{"$f":"+IF($C$1=FALSE,0,Tablas!C365)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!D365)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!E365)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!F365)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!G365)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!H365)","v":0}]
["TOTAL PRIMA NETA",{"$f":"SUM(B43:B47)","v":3430.69},3299.25,3058.63,2166.64,1592.6500000000003,1146.3899999999999]
["Costo Administrativo Anual ",75,75,75,75,75,75]
["IVA (12%)",{"$f":"SUM(B48:B49)*'INGRESO DE DATOS'!$S$19","v":420.68279999999999},{"$f":"SUM(C48:C49)*'INGRESO DE DATOS'!$S$19","v":404.90999999999997},{"$f":"SUM(D48:D49)*'INGRESO DE DATOS'!$S$19","v":376.03559999999999},{"$f":"SUM(E48:E49)*'INGRESO DE DATOS'!$S$19","v":268.99679999999995},{"$f":"SUM(F48:F49)*'INGRESO DE DATOS'!$S$19","v":200.11800000000002},{"$f":"SUM(G48:G49)*'INGRESO DE DATOS'!$S$19","v":146.56679999999997}]
["TOTAL  (1ra Cuota)",{"$f":"SUM(B48:B50)","v":3926.3728000000001},{"$f":"SUM(C48:C50)","v":3779.16},{"$f":"SUM(D48:D50)","v":3509.6656000000003},2510.6367999999998,1867.7680000000003,1367.9567999999999]
["TOTAL  (2da Cuota)",{"$f":"B51-B49*'INGRESO DE DATOS'!$T$19","v":3842.3728000000001},{"$f":"C51-C49*'INGRESO DE DATOS'!$T$19","v":3695.16},{"$f":"D51-D49*'INGRESO DE DATOS'!$T$19","v":3425.6656000000003},{"$f":"E51-E49*'INGRESO DE DATOS'!$T$19","v":2426.6367999999998},{"$f":"F51-F49*'INGRESO DE DATOS'!$T$19","v":1783.7680000000003},{"$f":"G51-G49*'INGRESO DE DATOS'!$T$19","v":1283.9567999999999}]
["GRAN TOTAL",{"$f":"SUM(B51:B52)","v":7768.7456000000002},{"$f":"SUM(C51:C52)","v":7474.32},{"$f":"SUM(D51:D52)","v":6935.3312000000005},4937.2735999999995,3651.5360000000005,2651.9135999999999]
[]
[]
["TARIFAS TRIMESTRALES"]
["Prima de Titular",{"$f":"VLOOKUP($B$19,Tablas!$A$373:$H$435,3,TRUE)","v":587.95000000000005},{"$f":"VLOOKUP($B$19,Tablas!$A$373:$H$435,4,TRUE)","v":565.40000000000009},{"$f":"VLOOKUP($B$19,Tablas!$A$373:$H$435,5,TRUE)","v":524.15000000000009},{"$f":"VLOOKUP($B$19,Tablas!$A$373:$H$435,6,TRUE)","v":371.52500000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$373:$H$435,7,TRUE)","v":271.97500000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$373:$H$435,8,TRUE)","v":193.05}]
["Prima de Cónyuge",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$373:$H$435,3,TRUE)))","v":893.47500000000002},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$373:$H$435,4,TRUE)))","v":859.1},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$373:$H$435,5,TRUE)))","v":796.67500000000007},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$373:$H$435,6,TRUE)))","v":564.02500000000009},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$373:$H$435,7,TRUE)))","v":397.1},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$373:$H$435,8,TRUE)))","v":277.47500000000002}]
["Primas Hijos",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$436:$H$438,3,TRUE)))","v":298.65000000000003},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$436:$H$438,4,TRUE)))","v":287.375},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$436:$H$438,5,TRUE)))","v":266.20000000000005},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$436:$H$438,6,TRUE)))","v":188.65},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$436:$H$438,7,TRUE)))","v":157.30000000000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$436:$H$438,8,TRUE)))","v":124.30000000000001}]
["Rider: Complicaciones de  Maternidad",{"$f":"+IF($B$1=FALSE,0,Tablas!C439)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!D439)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!E439)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!F439)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!G439)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!H439)","v":0}]
["Rider: Trasplante Organos",{"$f":"+IF($C$1=FALSE,0,Tablas!C440)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!D440)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!E440)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!F440)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!G440)","v":0},{"$f":"+IF($C$1=FALSE,0,Tablas!H440)","v":0}]
["TOTAL PRIMA NETA",{"$f":"SUM(B57:B61)","v":1780.0750000000003},1711.875,1587.0250000000003,1124.2000000000003,826.375,594.82500000000005]
["Costo Administrativo Anual ",75,75,75,75,75,75]
["IVA(12%)",{"$f":"SUM(C62:C63)*'INGRESO DE DATOS'!$S$19","v":214.42499999999998},null,{"$f":"SUM(D62:D63)*'INGRESO DE DATOS'!$S$19","v":199.44300000000004},{"$f":"SUM(E62:E63)*'INGRESO DE DATOS'!$S$19","v":143.90400000000002},{"$f":"SUM(F62:F63)*'INGRESO DE DATOS'!$S$19","v":108.16499999999999},{"$f":"SUM(G62:G63)*'INGRESO DE DATOS'!$S$19","v":80.379000000000005}]
["TOTAL  (1ra Cuota)",{"$f":"SUM(B62:B64)","v":2069.5000000000005},{"$f":"SUM(C62:C64)","v":1786.875},{"$f":"SUM(D62:D64)","v":1861.4680000000003},1343.1040000000003,1009.54,750.20400000000006]
["TOTAL  (2da a 4ta Cuota)",{"$f":"B65-B63*'INGRESO DE DATOS'!$T$19","v":1985.5000000000005},{"$f":"C65-C63*'INGRESO DE DATOS'!$T$19","v":1702.875},{"$f":"D65-D63*'INGRESO DE DATOS'!$T$19","v":1777.4680000000003},{"$f":"E65-E63*'INGRESO DE DATOS'!$T$19","v":1259.1040000000003},{"$f":"F65-F63*'INGRESO DE DATOS'!$T$19","v":925.54},{"$f":"G65-G63*'INGRESO DE DATOS'!$T$19","v":666.20400000000006}]
["GRAN TOTAL",{"$f":"B65+B66*3","v":8026.0000000000018},{"$f":"C65+C66*3","v":6895.5},7193.8720000000012,5120.4160000000011,3786.16,2748.8160000000003]
[]
[]
[]
["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 Classic Care","index":6,"n_rows":75,"n_cols":17,"rows_kept":75,"cut":false,"hidden":false,"merged":[[74,0,78,6],[18,3,18,5],[31,0,31,6],[44,0,44,6],[73,0,73,6],[59,0,59,6],[22,5,23,6],[22,3,23,4],[12,1,12,6],[14,1,14,6],[17,3,17,4],[0,8,0,14],[0,16,0,22],[16,3,16,5],[4,0,10,5],[4,6,5,6],[6,6,10,6]]}
[null,false,false,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,false,null," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Classic Care\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"Guatemala\",\"GUATEMALA\",'INGRESO DE DATOS'!W14)","v":"GUATEMALA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal",{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
["Número de Adultos en la Póliza",{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,"Dependientes (menores de 24 años)",null,null,{"$f":"+'INGRESO DE DATOS'!$F$38","v":2}]
[null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
["Edad del Titular",{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,"Edad del Cónyuge",null,null,{"$f":"+'INGRESO DE DATOS'!$F$40","v":46}]
[]
[]
[]
[null,null,null,"Fecha de Cotización:",null,{"$f":"NOW()","v":"2024-02-15T11:46:52.200"}]
[]
[]
[]
["DEdUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia","n/a",1000,2000,5000,10000,20000]
["Fuera del pais de residencia","n/a",2000,3000,5000,10000,20000]
[]
[]
["TARIFAS ANUALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$452:$H$514,4,TRUE)","v":3786.75},{"$f":"VLOOKUP($B$19,Tablas!$A$452:$H$514,5,TRUE)","v":3116.95},{"$f":"VLOOKUP($B$19,Tablas!$A$452:$H$514,6,TRUE)","v":2016.2},{"$f":"VLOOKUP($B$19,Tablas!$A$452:$H$514,7,TRUE)","v":1436.5},{"$f":"VLOOKUP($B$19,Tablas!$A$452:$H$514,8,TRUE)","v":1020.85}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$452:$H$514,4,TRUE)))","v":5448.5},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$452:$H$514,5,TRUE)))","v":4661.3999999999996},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$452:$H$514,6,TRUE)))","v":3063.4},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$452:$H$514,7,TRUE)))","v":2099.5},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$452:$H$514,8,TRUE)))","v":1465.3999999999999}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$515:$H$517,4,TRUE)))","v":2534.6999999999998},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$515:$H$517,5,TRUE)))","v":1314.95},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$515:$H$517,6,TRUE)))","v":1024.25},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$515:$H$517,7,TRUE)))","v":722.5},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$515:$H$517,8,TRUE)))","v":499.8}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($B$1=FALSE,0,Tablas!D518)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!E518)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!F518)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!G518)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!H518)","v":0}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($C$1=FALSE,0,Tablas!D519)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!E519)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!F519)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!G519)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!H519)","v":0}]
["Rider: Eliminación de Deducible","n/a",{"$f":"IF($B$2=FALSE,0,Tablas!D520)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!E520)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!F520)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!G520)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!H520)","v":0}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C33:C38)","v":11769.95},9093.2999999999993,6103.85,4258.5,2986.05]
["Costo Administrativo Annual","n/a",75,75,75,75,75]
["IVA (12%)","n/a",{"$f":"SUM(C39:C40)*'INGRESO DE DATOS'!$S$19","v":1421.394},{"$f":"SUM(D39:D40)*'INGRESO DE DATOS'!$S$19","v":1100.1959999999999},{"$f":"SUM(E39:E40)*'INGRESO DE DATOS'!$S$19","v":741.46199999999999},{"$f":"SUM(F39:F40)*'INGRESO DE DATOS'!$S$19","v":520.02},{"$f":"SUM(G39:G40)*'INGRESO DE DATOS'!$S$19","v":367.32600000000002}]
["GRAN TOTAL :","n/a",{"$f":"SUM(C39:C41)","v":13266.344000000001},{"$f":"SUM(D39:D41)","v":10268.495999999999},{"$f":"SUM(E39:E41)","v":6920.3119999999999},{"$f":"SUM(F39:F41)","v":4853.5200000000004},{"$f":"SUM(G39:G41)","v":3428.3760000000002}]
[]
[]
["TARIFAS SEMESTRALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$526:$H$588,4,TRUE)","v":2006.9775000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$526:$H$588,5,TRUE)","v":1651.9835},{"$f":"VLOOKUP($B$19,Tablas!$A$526:$H$588,6,TRUE)","v":1068.586},{"$f":"VLOOKUP($B$19,Tablas!$A$526:$H$588,7,TRUE)","v":761.34500000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$526:$H$588,8,TRUE)","v":541.05050000000006}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$526:$H$588,4,TRUE)))","v":2887.7049999999999},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$526:$H$588,5,TRUE)))","v":2470.5419999999999},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$526:$H$588,6,TRUE)))","v":1623.6020000000001},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$526:$H$588,7,TRUE)))","v":1112.7350000000001},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$526:$H$588,8,TRUE)))","v":776.66199999999992}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$589:$H$591,4,TRUE)))","v":1343.3910000000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$589:$H$591,5,TRUE)))","v":696.9235000000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$589:$H$591,6,TRUE)))","v":542.85250000000008},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$589:$H$591,7,TRUE)))","v":382.92500000000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$589:$H$591,8,TRUE)))","v":264.89400000000001}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($B$1=FALSE,0,Tablas!D592)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!E592)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!F592)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!G592)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!H592)","v":0}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($C$1=FALSE,0,Tablas!D593)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!E593)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!F593)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!G593)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!H593)","v":0}]
["Rider: Eliminación de Deducible","n/a",{"$f":"IF($B$2=FALSE,0,Tablas!D594)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!E594)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!F594)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!G594)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!H594)","v":0}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C46:C51)","v":6238.0735000000004},4819.4489999999996,3235.0405000000001,2257.0050000000001,1582.6065000000001]
["Costo Administrativo Anual ","n/a",75,75,75,75,75]
["IVA (12%)","n/a",{"$f":"SUM(C52:C53)*'INGRESO DE DATOS'!$S$19","v":757.56882000000007},{"$f":"SUM(D52:D53)*'INGRESO DE DATOS'!$S$19","v":587.33387999999991},{"$f":"SUM(E52:E53)*'INGRESO DE DATOS'!$S$19","v":397.20486},{"$f":"SUM(F52:F53)*'INGRESO DE DATOS'!$S$19","v":279.84059999999999},{"$f":"SUM(G52:G53)*'INGRESO DE DATOS'!$S$19","v":198.91278}]
["TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(C52:C54)","v":7070.6423200000008},{"$f":"SUM(D52:D54)","v":5481.7828799999997},3707.2453599999999,2611.8456000000001,1856.51928]
["TOTAL  (2da Cuota)","n/a",{"$f":"C55-C53*'INGRESO DE DATOS'!$T$19","v":6986.6423200000008},{"$f":"D55-D53*'INGRESO DE DATOS'!$T$19","v":5397.7828799999997},{"$f":"E55-E53*'INGRESO DE DATOS'!$T$19","v":3623.2453599999999},{"$f":"F55-F53*'INGRESO DE DATOS'!$T$19","v":2527.8456000000001},{"$f":"G55-G53*'INGRESO DE DATOS'!$T$19","v":1772.51928}]
["GRAN TOTAL","n/a",{"$f":"SUM(C55:C56)","v":14057.284640000002},{"$f":"SUM(D55:D56)","v":10879.565759999999},7330.4907199999998,5139.6912000000002,3629.03856]
[]
[]
["TARIFAS TRIMESTRALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$600:$H$662,4,TRUE)","v":1041.35625},{"$f":"VLOOKUP($B$19,Tablas!$A$600:$H$662,5,TRUE)","v":857.16125},{"$f":"VLOOKUP($B$19,Tablas!$A$600:$H$662,6,TRUE)","v":554.45500000000004},{"$f":"VLOOKUP($B$19,Tablas!$A$600:$H$662,7,TRUE)","v":395.03750000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$600:$H$662,8,TRUE)","v":280.73375000000004}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$600:$H$662,4,TRUE)))","v":1498.3375000000001},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$600:$H$662,5,TRUE)))","v":1281.885},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$600:$H$662,6,TRUE)))","v":842.43500000000006},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$600:$H$662,7,TRUE)))","v":577.36250000000007},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$600:$H$662,8,TRUE)))","v":402.98500000000001}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$663:$H$665,4,TRUE)))","v":697.04250000000002},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$663:$H$665,5,TRUE)))","v":361.61125000000004},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$663:$H$665,6,TRUE)))","v":281.66875000000005},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$663:$H$665,7,TRUE)))","v":198.68750000000003},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$663:$H$665,8,TRUE)))","v":137.44500000000002}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($B$1=FALSE,0,Tablas!D666)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!E666)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!F666)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!G666)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!H666)","v":0}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($C$1=FALSE,0,Tablas!D667)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!E667)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!F667)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!G667)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!H667)","v":0}]
["Rider: Eliminación de Deducible","n/a",{"$f":"IF($B$2=FALSE,0,Tablas!D668)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!E668)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!F668)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!G668)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!H668)","v":0}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C61:C66)","v":3236.7362500000004},2500.6574999999998,1678.5587500000001,1171.0875000000001,821.16375000000005]
["Costo Administrativo Anual ","n/a",75,75,75,75,75]
["IVA (12%)","n/a",{"$f":"SUM(C67:C68)*'INGRESO DE DATOS'!$S$19","v":397.40835000000004},{"$f":"SUM(D67:D68)*'INGRESO DE DATOS'!$S$19","v":309.07889999999998},{"$f":"SUM(E67:E68)*'INGRESO DE DATOS'!$S$19","v":210.42705000000001},{"$f":"SUM(F67:F68)*'INGRESO DE DATOS'!$S$19","v":149.53050000000002},{"$f":"SUM(G67:G68)*'INGRESO DE DATOS'!$S$19","v":107.53965000000001}]
["TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(C67:C69)","v":3709.1446000000005},{"$f":"SUM(D67:D69)","v":2884.7363999999998},1963.9858000000002,1395.6180000000002,1003.7034000000001]
["TOTAL  (2da a 4ta Cuota)","n/a",{"$f":"C70-C68*'INGRESO DE DATOS'!$T$19","v":3625.1446000000005},{"$f":"D70-D68*'INGRESO DE DATOS'!$T$19","v":2800.7363999999998},{"$f":"E70-E68*'INGRESO DE DATOS'!$T$19","v":1879.9858000000002},{"$f":"F70-F68*'INGRESO DE DATOS'!$T$19","v":1311.6180000000002},{"$f":"G70-G68*'INGRESO DE DATOS'!$T$19","v":919.7034000000001}]
["GRAN TOTAL","n/a",{"$f":"C70+C71*3","v":14584.578400000002},{"$f":"D70+D71*3","v":11286.945599999999},{"$f":"E70+E71*3","v":7603.9432000000006},5330.4720000000007,3762.8136000000004]
[]
[]
["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 de Tarifas","index":7,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[[47,0,49,7],[12,12,12,17],[14,12,14,17],[11,2,11,7],[26,0,26,1],[12,1,12,8],[14,1,14,8],[41,0,41,2],[43,0,43,2],[28,0,28,2],[29,0,29,2],[26,2,26,8],[31,0,31,2],[32,0,32,2],[30,0,30,2],[21,0,21,2],[45,0,45,2],[42,0,42,2],[33,0,33,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[39,0,39,2],[34,0,34,2],[38,0,38,2],[40,0,40,2],[25,0,25,2],[27,0,27,2],[16,5,16,7],[18,5,18,7],[44,0,44,2],[4,0,10,7],[6,8,10,8],[4,8,5,8],[22,0,22,2],[23,0,23,2],[17,5,17,6]]}
[]
[null,null,null,null," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nResumen de Tarifas\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"Guatemala\",\"GUATEMALA\",'INGRESO DE DATOS'!W14)","v":"GUATEMALA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal",{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
["Número de Adultos en la Póliza",{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,null,null,"Dependientes (menores de 24 años)",null,null,{"$f":"+'INGRESO DE DATOS'!$F$38","v":2}]
[null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
["Edad del Titular",{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,null,null,"Edad del Cónyuge",null,null,{"$f":"+'INGRESO DE DATOS'!$F$40","v":46}]
[]
[null,null,null,null," "," "," "]
["DEDUCIBLES",null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia",null,null,"n/a",1000,2000,5000,10000,20000]
["Fuera del pais de residencia",null,null,"n/a",2000,3000,5000,10000,20000]
[]
["PRODUCTOS"]
["Bupa Complete Care"]
["Tarifas Anuales",null,null,"n/a",{"$f":"'Bupa Complete Care'!H42","v":50277.919999999998},{"$f":"'Bupa Premium Care'!I46","v":24515.68},{"$f":"'Bupa Premium Care'!J46","v":19204.64},{"$f":"'Bupa Premium Care'!K46","v":15659.84},{"$f":"'Bupa Premium Care'!L46","v":12595.52}]
["Tarifas Semestrales",null,null,"n/a",{"$f":"'Bupa Complete Care'!H56","v":53289.555200000003},{"$f":"'Bupa Complete Care'!I56","v":38440.057599999993},{"$f":"'Bupa Complete Care'!J56","v":28752.5056},{"$f":"'Bupa Complete Care'!K56","v":21822.819199999998},{"$f":"'Bupa Complete Care'!L56","v":16701.238400000002}]
["Tarifas Trimestrales",null,null,"n/a",{"$f":"'Bupa Complete Care'!H69","v":55297.311999999998},{"$f":"'Bupa Complete Care'!I69","v":39887.456000000006},{"$f":"'Bupa Complete Care'!J69","v":29834.335999999999},{"$f":"'Bupa Complete Care'!K69","v":22643.152000000002},{"$f":"'Bupa Complete Care'!L69","v":17328.304}]
["Bupa Premium Care"]
["Tarifas Anuales",null,null,"n/a",{"$f":"'Bupa Premium Care'!H46","v":31475.360000000001},{"$f":"'Bupa Premium Care'!I46","v":24515.68},{"$f":"'Bupa Premium Care'!J46","v":19204.64},{"$f":"'Bupa Premium Care'!K46","v":15659.84},{"$f":"'Bupa Premium Care'!L46","v":12595.52}]
["Tarifas Semestrales",null,null,"n/a",{"$f":"'Bupa Premium Care'!H61","v":33358.8416},{"$f":"'Bupa Premium Care'!I61","v":25981.580800000003},{"$f":"'Bupa Premium Care'!J61","v":20351.878400000001},{"$f":"'Bupa Premium Care'!K61","v":16594.390400000004},{"$f":"'Bupa Premium Care'!L61","v":13346.211199999998}]
["Tarifas Trimestrales",null,null,"n/a",{"$f":"'Bupa Premium Care'!H76","v":34614.496000000006},{"$f":"'Bupa Premium Care'!I76","v":26958.848000000002},{"$f":"'Bupa Premium Care'!J76","v":21116.704000000005},{"$f":"'Bupa Premium Care'!K76","v":17217.423999999999},{"$f":"'Bupa Premium Care'!L76","v":13846.672}]
["Bupa Secure Care"]
["Tarifas Anuales",null,null,"n/a",{"$f":"'Bupa Secure Care'!C39","v":20356.560000000001},{"$f":"'Bupa Secure Care'!D39","v":14873.207999999999},{"$f":"'Bupa Secure Care'!E39","v":11706.632},{"$f":"'Bupa Secure Care'!F39","v":9680.44},{"$f":"'Bupa Secure Care'!G39","v":7322.2520000000004}]
["Tarifas Semestrales",null,null,"n/a",{"$f":"'Bupa Secure Care'!C53","v":31794.111999999997},{"$f":"'Bupa Secure Care'!D53","v":24897.6672},{"$f":"'Bupa Secure Care'!E53","v":18761.030400000003},{"$f":"'Bupa Secure Care'!F53","v":15890.380800000001},{"$f":"'Bupa Secure Care'!G53","v":12079.468799999999}]
["Tarifas Trimestrales",null,null,"n/a",{"$f":"'Bupa Secure Care'!C67","v":32990.720000000001},{"$f":"'Bupa Secure Care'!D67","v":25834.032000000003},{"$f":"'Bupa Secure Care'!E67","v":19465.824000000001},{"$f":"'Bupa Secure Care'!F67","v":16486.848000000002},{"$f":"'Bupa Secure Care'!G67","v":12532.127999999999}]
["Bupa Essential Care"]
["Tarifas Anuales",null,null,"n/a",{"$f":"'Bupa Essential Care'!C39","v":7056},{"$f":"'Bupa Essential Care'!D39","v":6547.52},{"$f":"'Bupa Essential Care'!E39","v":4662.5600000000004},{"$f":"'Bupa Essential Care'!F39","v":3449.6},{"$f":"'Bupa Essential Care'!G39","v":2506.56}]
["Tarifas Semestrales",null,null,"n/a",{"$f":"'Bupa Essential Care'!C53","v":7474.32},{"$f":"'Bupa Essential Care'!D53","v":6935.3312000000005},{"$f":"'Bupa Essential Care'!E53","v":4937.2735999999995},{"$f":"'Bupa Essential Care'!F53","v":3651.5360000000005},{"$f":"'Bupa Essential Care'!G53","v":2651.9135999999999}]
["Tarifas Trimestrales",null,null,"n/a",{"$f":"'Bupa Essential Care'!C67","v":6895.5},{"$f":"'Bupa Essential Care'!D67","v":7193.8720000000012},{"$f":"'Bupa Essential Care'!E67","v":5120.4160000000011},{"$f":"'Bupa Essential Care'!F67","v":3786.16},{"$f":"'Bupa Essential Care'!G67","v":2748.8160000000003}]
["Bupa Classic Care"]
["Tarifas Anuales",null,null,"n/a",{"$f":"'Bupa Classic Care'!C42","v":13266.344000000001},{"$f":"'Bupa Classic Care'!D42","v":10268.495999999999},{"$f":"'Bupa Classic Care'!E42","v":6920.3119999999999},{"$f":"'Bupa Classic Care'!F42","v":4853.5200000000004},{"$f":"'Bupa Classic Care'!G42","v":3428.3760000000002}]
["Tarifas Semestrales",null,null,"n/a",{"$f":"'Bupa Classic Care'!C57","v":14057.284640000002},{"$f":"'Bupa Classic Care'!D57","v":10879.565759999999},{"$f":"'Bupa Classic Care'!E57","v":7330.4907199999998},{"$f":"'Bupa Classic Care'!F57","v":5139.6912000000002},{"$f":"'Bupa Classic Care'!G57","v":3629.03856}]
["Tarifas Trimestrales",null,null,"n/a",{"$f":"'Bupa Classic Care'!C72","v":14584.578400000002},{"$f":"'Bupa Classic Care'!D72","v":11286.945599999999},{"$f":"'Bupa Classic Care'!E72","v":7603.9432000000006},{"$f":"'Bupa Classic Care'!F72","v":5330.4720000000007},{"$f":"'Bupa Classic Care'!G72","v":3762.8136000000004}]

{"sheet":"Comparacion de Beneficios","index":8,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[[0,0,4,7],[25,5,26,5],[25,6,26,6],[27,0,28,0],[29,0,30,0],[10,4,11,4],[10,5,11,5],[10,6,11,6],[10,7,11,7],[86,0,87,0],[89,0,91,0],[9,0,11,0],[13,0,14,0],[15,0,16,0],[37,0,41,0],[24,0,26,0],[31,0,33,0],[31,7,33,7],[39,5,41,5],[39,6,41,6],[38,7,41,7],[17,0,19,0],[32,6,33,6],[25,2,26,2],[25,3,26,3],[25,4,26,4],[31,2,33,2],[31,3,33,3],[32,4,33,4],[32,5,33,5]]}
["2023 BUPA CARE COMPARACION DE BENEFICIOS"]

{"sheet":"Tablas","index":9,"n_rows":896,"n_cols":23,"rows_kept":896,"cut":false,"hidden":true,"merged":[[1,8,1,9],[1,19,1,20],[1,4,1,5],[2,4,2,5],[524,0,524,1],[596,0,596,7],[597,2,597,6],[598,0,598,1],[5,0,5,7],[6,0,6,7],[7,2,7,6],[8,0,8,1],[113,0,113,7],[185,0,185,1],[449,2,449,6],[450,0,450,1],[371,0,371,1],[221,2,221,6],[222,0,222,1],[184,2,184,6],[406,19,406,35],[219,0,219,7],[220,0,220,7],[41,0,41,7],[257,38,257,54],[258,38,258,39],[258,40,258,44],[259,46,259,48],[259,49,259,51],[259,52,259,54],[447,0,447,7],[448,0,448,7],[331,19,331,35],[331,38,331,54],[332,19,332,20],[332,21,332,25],[332,38,332,39],[332,40,332,44],[333,8,333,10],[333,11,333,13],[333,14,333,16],[333,21,333,23],[333,24,333,26],[259,40,259,42],[259,43,259,45],[294,0,294,7],[295,2,295,6],[296,0,296,1],[42,2,42,6],[43,0,43,1],[77,0,77,1],[148,0,148,7],[149,2,149,6],[150,0,150,1],[76,0,76,7],[183,0,183,7],[114,0,114,7],[115,2,115,6],[116,0,116,1],[406,38,406,54],[407,19,407,20],[407,21,407,25],[407,38,407,39],[407,40,407,44],[369,0,369,7],[370,2,370,6],[333,46,333,48],[333,49,333,51],[333,52,333,54],[333,27,333,29],[333,30,333,32],[333,33,333,35],[333,40,333,42],[333,43,333,45],[408,49,408,51],[408,52,408,54],[522,0,522,7],[523,2,523,6],[408,27,408,29],[408,30,408,32],[408,33,408,35],[408,40,408,42],[408,43,408,45],[408,8,408,10],[408,11,408,13],[408,14,408,16],[408,21,408,23],[408,24,408,26],[825,2,825,6],[826,0,826,1],[748,0,748,7],[748,16,748,17],[749,2,749,6],[750,0,750,1],[824,0,824,7],[824,16,824,17],[408,46,408,48],[675,0,675,1],[672,0,672,7],[672,10,672,11],[673,0,673,7],[673,16,673,17],[674,2,674,6]]}
[null,null,null,null,null,null,null,null,null,null,null,"Complete","Premium","Secure","Essential","Classic"]
[null,"REGIÓN",{"$f":"'INGRESO DE DATOS'!W14","v":"Guatemala"},null,"FACTOR SEMESTRAL :",null,0.53,null,"TOTAL DISCOUNT",null,{"$f":"'INGRESO DE DATOS'!O42","v":1},{"$f":"'INGRESO DE DATOS'!P42","v":1},{"$f":"'INGRESO DE DATOS'!Q42","v":1},{"$f":"'INGRESO DE DATOS'!R42","v":1},{"$f":"'INGRESO DE DATOS'!S42","v":1},{"$f":"'INGRESO DE DATOS'!T42","v":0.85},null,null,null,"Impuesto (14.94%)",null,{"$f":"14.94/100+1","v":1.1494}]
[null,null,null,null,"FACTOR TRIMESTRAL",null,0.27500000000000002]
[]
[]
["BUPA COMPLETE  CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,"CW1","CW2","CW3","CW4","CW5","CW6"]
[18,"18-24",null,{"$f":"R10","v":13833},{"$f":"S10","v":9474},6651,4591,3509,null,null,null,{"$f":"Guatemala!D9","v":13833},{"$f":"Guatemala!E9","v":9474},{"$f":"Guatemala!F9","v":6651},{"$f":"Guatemala!G9","v":4591},{"$f":"Guatemala!H9","v":3509},null,{"$f":"L10*$L$2","v":13833},{"$f":"M10*$L$2","v":9474},6651,4591,3509]
[25,"25-29",null,{"$f":"R11","v":14493},{"$f":"S11","v":10520},{"$f":"T11","v":7390},{"$f":"U11","v":5036},{"$f":"V11","v":3870},null,null,null,{"$f":"Guatemala!D10","v":14493},{"$f":"Guatemala!E10","v":10520},{"$f":"Guatemala!F10","v":7390},{"$f":"Guatemala!G10","v":5036},{"$f":"Guatemala!H10","v":3870},null,{"$f":"L11*$L$2","v":14493},{"$f":"M11*$L$2","v":10520},{"$f":"N11*$L$2","v":7390},{"$f":"O11*$L$2","v":5036},{"$f":"P11*$L$2","v":3870}]
[30,"30-34",null,15160,11273,8222,6121,4682,null,null,null,{"$f":"Guatemala!D11","v":15160},{"$f":"Guatemala!E11","v":11273},{"$f":"Guatemala!F11","v":8222},{"$f":"Guatemala!G11","v":6121},{"$f":"Guatemala!H11","v":4682},null,15160,11273,8222,6121,4682]
[35,"35-39",null,16961,12602,9233,6837,5221,null,null,null,{"$f":"Guatemala!D12","v":16961},{"$f":"Guatemala!E12","v":12602},{"$f":"Guatemala!F12","v":9233},{"$f":"Guatemala!G12","v":6837},{"$f":"Guatemala!H12","v":5221},null,16961,12602,9233,6837,5221]
[40,"40-44",null,19702,13833,10252,7556,5757,null,null,null,{"$f":"Guatemala!D13","v":19702},{"$f":"Guatemala!E13","v":13833},{"$f":"Guatemala!F13","v":10252},{"$f":"Guatemala!G13","v":7556},{"$f":"Guatemala!H13","v":5757},null,19702,13833,10252,7556,5757]
[45,"45-49",null,21980,15443,11448,8456,6477,null,null,null,{"$f":"Guatemala!D14","v":21980},{"$f":"Guatemala!E14","v":15443},{"$f":"Guatemala!F14","v":11448},{"$f":"Guatemala!G14","v":8456},{"$f":"Guatemala!H14","v":6477},null,21980,15443,11448,8456,6477]
[50,"50-54",null,28702,20369,15052,12052,9267,null,null,null,{"$f":"Guatemala!D15","v":28702},{"$f":"Guatemala!E15","v":20369},{"$f":"Guatemala!F15","v":15052},{"$f":"Guatemala!G15","v":12052},{"$f":"Guatemala!H15","v":9267},null,28702,20369,15052,12052,9267]
[55,"55-59",null,30595,21693,16066,12859,9804,null,null,null,{"$f":"Guatemala!D16","v":30595},{"$f":"Guatemala!E16","v":21693},{"$f":"Guatemala!F16","v":16066},{"$f":"Guatemala!G16","v":12859},{"$f":"Guatemala!H16","v":9804},null,30595,21693,16066,12859,9804]
[60,"60",null,33250,23590,18281,15287,12319,null,null,null,{"$f":"Guatemala!D17","v":33250},{"$f":"Guatemala!E17","v":23590},{"$f":"Guatemala!F17","v":18281},{"$f":"Guatemala!G17","v":15287},{"$f":"Guatemala!H17","v":12319},null,33250,23590,18281,15287,12319]
[61,"61",null,35711,25298,19573,16457,13221,null,null,null,{"$f":"Guatemala!D18","v":35711},{"$f":"Guatemala!E18","v":25298},{"$f":"Guatemala!F18","v":19573},{"$f":"Guatemala!G18","v":16457},{"$f":"Guatemala!H18","v":13221},null,35711,25298,19573,16457,13221]
[62,"62",null,39121,27663,21422,17981,14476,null,null,null,{"$f":"Guatemala!D19","v":39121},{"$f":"Guatemala!E19","v":27663},{"$f":"Guatemala!F19","v":21422},{"$f":"Guatemala!G19","v":17981},{"$f":"Guatemala!H19","v":14476},null,39121,27663,21422,17981,14476]
[63,"63",null,41584,29460,22807,19155,15376,null,null,null,{"$f":"Guatemala!D20","v":41584},{"$f":"Guatemala!E20","v":29460},{"$f":"Guatemala!F20","v":22807},{"$f":"Guatemala!G20","v":19155},{"$f":"Guatemala!H20","v":15376},null,41584,29460,22807,19155,15376]
[64,"64",null,44994,31830,24654,20683,16636,null,null,null,{"$f":"Guatemala!D21","v":44994},{"$f":"Guatemala!E21","v":31830},{"$f":"Guatemala!F21","v":24654},{"$f":"Guatemala!G21","v":20683},{"$f":"Guatemala!H21","v":16636},null,44994,31830,24654,20683,16636]
[65,"65",null,58826,41584,31206,27605,23466,null,null,null,{"$f":"Guatemala!D22","v":58826},{"$f":"Guatemala!E22","v":41584},{"$f":"Guatemala!F22","v":31206},{"$f":"Guatemala!G22","v":27605},{"$f":"Guatemala!H22","v":23466},null,58826,41584,31206,27605,23466]
[66,"66",null,68390,48312,36280,32102,27242,null,null,null,{"$f":"Guatemala!D23","v":68390},{"$f":"Guatemala!E23","v":48312},{"$f":"Guatemala!F23","v":36280},{"$f":"Guatemala!G23","v":32102},{"$f":"Guatemala!H23","v":27242},null,68390,48312,36280,32102,27242]
[67,"67",null,74642,52764,39602,35066,29762,null,null,null,{"$f":"Guatemala!D24","v":74642},{"$f":"Guatemala!E24","v":52764},{"$f":"Guatemala!F24","v":39602},{"$f":"Guatemala!G24","v":35066},{"$f":"Guatemala!H24","v":29762},null,74642,52764,39602,35066,29762]
[68,"68",null,82692,58443,43850,38841,32999,null,null,null,{"$f":"Guatemala!D25","v":82692},{"$f":"Guatemala!E25","v":58443},{"$f":"Guatemala!F25","v":43850},{"$f":"Guatemala!G25","v":38841},{"$f":"Guatemala!H25","v":32999},null,82692,58443,43850,38841,32999]
[69,"69",null,90934,64225,48283,42707,36231,null,null,null,{"$f":"Guatemala!D26","v":90934},{"$f":"Guatemala!E26","v":64225},{"$f":"Guatemala!F26","v":48283},{"$f":"Guatemala!G26","v":42707},{"$f":"Guatemala!H26","v":36231},null,90934,64225,48283,42707,36231]
[70,"70",null,111959,78238,56771,49720,42617,null,null,null,{"$f":"Guatemala!D27","v":111959},{"$f":"Guatemala!E27","v":78238},{"$f":"Guatemala!F27","v":56771},{"$f":"Guatemala!G27","v":49720},{"$f":"Guatemala!H27","v":42617},null,111959,78238,56771,49720,42617]
[71,"71",null,116317,81274,58992,51699,44326,null,null,null,{"$f":"Guatemala!D28","v":116317},{"$f":"Guatemala!E28","v":81274},{"$f":"Guatemala!F28","v":58992},{"$f":"Guatemala!G28","v":51699},{"$f":"Guatemala!H28","v":44326},null,116317,81274,58992,51699,44326]
[72,"72",null,119632,83640,60651,53135,45585,null,null,null,{"$f":"Guatemala!D29","v":119632},{"$f":"Guatemala!E29","v":83640},{"$f":"Guatemala!F29","v":60651},{"$f":"Guatemala!G29","v":53135},{"$f":"Guatemala!H29","v":45585},null,119632,83640,60651,53135,45585]
[73,"73",null,123990,86674,62871,55111,47292,null,null,null,{"$f":"Guatemala!D30","v":123990},{"$f":"Guatemala!E30","v":86674},{"$f":"Guatemala!F30","v":62871},{"$f":"Guatemala!G30","v":55111},{"$f":"Guatemala!H30","v":47292},null,123990,86674,62871,55111,47292]
[74,"74",null,126264,88187,64069,56102,48103,null,null,null,{"$f":"Guatemala!D31","v":126264},{"$f":"Guatemala!E31","v":88187},{"$f":"Guatemala!F31","v":64069},{"$f":"Guatemala!G31","v":56102},{"$f":"Guatemala!H31","v":48103},null,126264,88187,64069,56102,48103]
[75,"75+",null,131756,92067,66833,58531,50168,null,null,null,{"$f":"Guatemala!D32","v":131756},{"$f":"Guatemala!E32","v":92067},{"$f":"Guatemala!F32","v":66833},{"$f":"Guatemala!G32","v":58531},{"$f":"Guatemala!H32","v":50168},null,131756,92067,66833,58531,50168]
[1,"1 Child",null,4836,3508,2683,2252,1621,null,null,null,{"$f":"Guatemala!D33","v":4836},{"$f":"Guatemala!E33","v":3508},{"$f":"Guatemala!F33","v":2683},{"$f":"Guatemala!G33","v":2252},{"$f":"Guatemala!H33","v":1621},null,4836,3508,2683,2252,1621]
[2,"2 Children",null,7676,5592,4253,3509,2613,null,null,null,{"$f":"Guatemala!D34","v":7676},{"$f":"Guatemala!E34","v":5592},{"$f":"Guatemala!F34","v":4253},{"$f":"Guatemala!G34","v":3509},{"$f":"Guatemala!H34","v":2613},null,7676,5592,4253,3509,2613]
[3,"3+ Children",null,11177,8149,6284,5126,3784,null,null,null,{"$f":"Guatemala!D35","v":11177},{"$f":"Guatemala!E35","v":8149},{"$f":"Guatemala!F35","v":6284},{"$f":"Guatemala!G35","v":5126},{"$f":"Guatemala!H35","v":3784},null,11177,8149,6284,5126,3784]
[1,"Rider Comp. Maternidad",null,{"$f":"L37","v":0},{"$f":"M37","v":0},{"$f":"N37","v":225},{"$f":"O37","v":225},{"$f":"P37","v":225},null,null,null,0,0,225,225,225]
[1,"Transplante de organos",null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,0,0,0,0,0]
[]
[]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,"CW1","CW2","CW3","CW4","CW5","CW6"]
[18,"18-24",null,{"$f":"D10*$G$2","v":7331.4900000000007},{"$f":"E10*$G$2","v":5021.22},3525.03,2433.23,{"$f":"H10*$G$2","v":1859.77}]
[25,"25-29",null,{"$f":"D11*$G$2","v":7681.29},5575.6,3916.7000000000003,2669.08,2051.1]
[30,"30-34",null,{"$f":"D12*$G$2","v":8034.8},5974.6900000000005,4357.66,3244.13,2481.46]
[35,"35-39",null,{"$f":"D13*$G$2","v":8989.33},6679.06,4893.4900000000007,3623.61,2767.13]
[40,"40-44",null,{"$f":"D14*$G$2","v":10442.060000000001},7331.4900000000007,5433.56,4004.6800000000003,3051.21]
[45,"45-49",null,{"$f":"D15*$G$2","v":11649.400000000001},8184.79,6067.4400000000005,4481.68,3432.81]
[50,"50-54",null,{"$f":"D16*$G$2","v":15212.060000000001},10795.57,7977.56,6387.56,4911.51]
[55,"55-59",null,{"$f":"D17*$G$2","v":16215.35},11497.29,8514.98,6815.27,5196.12]
[60,"60",null,{"$f":"D18*$G$2","v":17622.5},12502.7,9688.93,8102.1100000000006,6529.0700000000006]
[61,"61",null,{"$f":"D19*$G$2","v":18926.830000000002},13407.94,10373.69,8722.2100000000009,7007.13]
[62,"62",null,{"$f":"D20*$G$2","v":20734.13},14661.390000000001,11353.66,9529.93,7672.2800000000007]
[63,"63",null,{"$f":"D21*$G$2","v":22039.52},15613.800000000001,12087.710000000001,10152.15,8149.2800000000007]
[64,"64",null,{"$f":"D22*$G$2","v":23846.82},16869.900000000001,13066.62,10961.99,8817.08]
[65,"65",null,{"$f":"D23*$G$2","v":31177.780000000002},22039.52,16539.18,14630.650000000001,12436.980000000001]
[66,"66",null,{"$f":"D24*$G$2","v":36246.700000000004},25605.360000000001,19228.400000000001,17014.060000000001,14438.26]
[67,"67",null,{"$f":"D25*$G$2","v":39560.26},27964.920000000002,20989.06,18584.98,15773.86]
[68,"68",null,{"$f":"D26*$G$2","v":43826.76},30974.79,23240.5,20585.73,17489.47]
[69,"69",null,{"$f":"D27*$G$2","v":48195.020000000004},34039.25,25589.99,22634.710000000003,19202.43]
[70,"70",null,{"$f":"D28*$G$2","v":59338.270000000004},41466.14,30088.63,26351.600000000002,22587.010000000002]
[71,"71",null,{"$f":"D29*$G$2","v":61648.01},43075.22,31265.760000000002,27400.47,23492.780000000002]
[72,"72",null,{"$f":"D30*$G$2","v":63404.960000000006},44329.200000000004,32145.030000000002,28161.550000000003,24160.050000000003]
[73,"73",null,{"$f":"D31*$G$2","v":65714.7},45937.22,33321.630000000005,29208.83,25064.760000000002]
[74,"74",null,{"$f":"D32*$G$2","v":66919.92},46739.11,33956.57,29734.06,25494.59]
[75,"75+",null,{"$f":"D33*$G$2","v":69830.680000000008},48795.51,35421.490000000005,31021.43,26589.040000000001]
[1,"1 Child",null,{"$f":"D34*$G$2","v":2563.08},1859.24,1421.99,1193.5600000000002,859.13]
[2,"2 Children",null,{"$f":"D35*$G$2","v":4068.28},2963.76,2254.09,1859.77,1384.89]
[3,"3+ Children",null,{"$f":"D36*$G$2","v":5923.81},4318.97,3330.52,2716.78,2005.5200000000002]
[1,"Rider Comp. Maternidad",null,{"$f":"D37*$G$2","v":0},0,119.25,119.25,119.25]
[1,"Transplante de organos",null,{"$f":"D38*$G$2","v":0},0,0,0,0]
[]
[]
[]
["TARIFAS TRIMESTRALES"]
["EDAD",null,"CW1","CW2","CW3","CW4","CW5","CW6"]
[18,"18-24",null,{"$f":"D10*$G$3","v":3804.0750000000003},{"$f":"E10*$G$3","v":2605.3500000000004},1829.0250000000001,1262.5250000000001,964.97500000000002]
[25,"25-29",null,{"$f":"D11*$G$3","v":3985.5750000000003},2893.0000000000005,2032.2500000000002,1384.9,1064.25]
[30,"30-34",null,{"$f":"D12*$G$3","v":4169},3100.0750000000003,2261.0500000000002,1683.2750000000001,1287.5500000000002]
[35,"35-39",null,{"$f":"D13*$G$3","v":4664.2750000000005},3465.55,2539.0750000000003,1880.1750000000002,1435.7750000000001]
[40,"40-44",null,{"$f":"D14*$G$3","v":5418.05},3804.0750000000003,2819.3,2077.9,1583.1750000000002]
[45,"45-49",null,{"$f":"D15*$G$3","v":6044.5000000000009},4246.8250000000007,3148.2000000000003,2325.4,1781.1750000000002]
[50,"50-54",null,{"$f":"D16*$G$3","v":7893.0500000000011},5601.4750000000004,4139.3,3314.3,2548.4250000000002]
[55,"55-59",null,{"$f":"D17*$G$3","v":8413.625},5965.5750000000007,4418.1500000000005,3536.2250000000004,2696.1000000000004]
[60,"60",null,{"$f":"D18*$G$3","v":9143.75},6487.2500000000009,5027.2750000000005,4203.9250000000002,3387.7250000000004]
[61,"61",null,{"$f":"D19*$G$3","v":9820.5250000000015},6956.9500000000007,5382.5750000000007,4525.6750000000002,3635.7750000000001]
[62,"62",null,{"$f":"D20*$G$3","v":10758.275000000001},7607.3250000000007,5891.05,4944.7750000000005,3980.9000000000005]
[63,"63",null,{"$f":"D21*$G$3","v":11435.6},8101.5000000000009,6271.9250000000002,5267.625,4228.4000000000005]
[64,"64",null,{"$f":"D22*$G$3","v":12373.35},8753.25,6779.85,5687.8250000000007,4574.9000000000005]
[65,"65",null,{"$f":"D23*$G$3","v":16177.150000000001},11435.6,8581.6500000000015,7591.3750000000009,6453.1500000000005]
[66,"66",null,{"$f":"D24*$G$3","v":18807.25},13285.800000000001,9977,8828.0500000000011,7491.55]
[67,"67",null,{"$f":"D25*$G$3","v":20526.550000000003},14510.1,10890.550000000001,9643.1500000000015,8184.5500000000011]
[68,"68",null,{"$f":"D26*$G$3","v":22740.300000000003},16071.825000000001,12058.750000000002,10681.275000000001,9074.7250000000004]
[69,"69",null,{"$f":"D27*$G$3","v":25006.850000000002},17661.875,13277.825000000001,11744.425000000001,9963.5250000000015]
[70,"70",null,{"$f":"D28*$G$3","v":30788.725000000002},21515.45,15612.025000000001,13673.000000000002,11719.675000000001]
[71,"71",null,{"$f":"D29*$G$3","v":31987.175000000003},22350.350000000002,16222.800000000001,14217.225,12189.650000000001]
[72,"72",null,{"$f":"D30*$G$3","v":32898.800000000003},23001.000000000004,16679.025000000001,14612.125000000002,12535.875000000002]
[73,"73",null,{"$f":"D31*$G$3","v":34097.25},23835.350000000002,17289.525000000001,15155.525000000001,13005.300000000001]
[74,"74",null,{"$f":"D32*$G$3","v":34722.600000000006},24251.425000000003,17618.975000000002,15428.050000000001,13228.325000000001]
[75,"75+",null,{"$f":"D33*$G$3","v":36232.9},25318.425000000003,18379.075000000001,16096.025000000001,13796.2]
[1,"1 Child",null,{"$f":"D34*$G$3","v":1329.9},964.7,737.82500000000005,619.30000000000007,445.77500000000003]
[2,"2 Children",null,{"$f":"D35*$G$3","v":2110.9},1537.8000000000002,1169.575,964.97500000000002,718.57500000000005]
[3,"3+ Children",null,{"$f":"D36*$G$3","v":3073.6750000000002},2240.9750000000004,1728.1000000000001,1409.65,1040.6000000000001]
[1,"Rider Comp. Maternidad",null,{"$f":"D37*$G$3","v":0},0,61.875000000000007,61.875000000000007,61.875000000000007]
[1,"Transplante de organos",null,{"$f":"D38*$G$3","v":0},0,0,0,0]
[null,null,null,{"$f":"D39*$G$3","v":0},0,0,0,0]
[]
[]
[]
[]
[]
["BUPA SECURE CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,null,"SE2","SE3","SE4","SE5","SE6"]
[18,"18-24",null,{"$f":"R118","v":6765},{"$f":"S118","v":5296},3950,3357,2516,null,null,null,{"$f":"Guatemala!D48","v":6765},{"$f":"Guatemala!E48","v":5296},{"$f":"Guatemala!F48","v":3950},{"$f":"Guatemala!G48","v":3357},{"$f":"Guatemala!H48","v":2516},null,{"$f":"L118*$N$2","v":6765},{"$f":"M118*$N$2","v":5296},3950,3357,2516]
[25,"25-29",null,{"$f":"R119","v":7428},{"$f":"S119","v":5959},{"$f":"T119","v":4444},{"$f":"U119","v":3706},{"$f":"V119","v":2797},null,null,null,{"$f":"Guatemala!D49","v":7428},{"$f":"Guatemala!E49","v":5959},{"$f":"Guatemala!F49","v":4444},{"$f":"Guatemala!G49","v":3706},{"$f":"Guatemala!H49","v":2797},null,{"$f":"L119*$N$2","v":7428},{"$f":"M119*$N$2","v":5959},{"$f":"N119*$N$2","v":4444},{"$f":"O119*$N$2","v":3706},{"$f":"P119*$N$2","v":2797}]
[30,"30-34",null,8532,6988,5164,4331,3288,null,null,null,{"$f":"Guatemala!D50","v":8532},{"$f":"Guatemala!E50","v":6988},{"$f":"Guatemala!F50","v":5164},{"$f":"Guatemala!G50","v":4331},{"$f":"Guatemala!H50","v":3288},null,8532,6988,5164,4331,3288]
[35,"35-39",null,9416,7870,5740,4821,3630,null,null,null,{"$f":"Guatemala!D51","v":9416},{"$f":"Guatemala!E51","v":7870},{"$f":"Guatemala!F51","v":5740},{"$f":"Guatemala!G51","v":4821},{"$f":"Guatemala!H51","v":3630},null,9416,7870,5740,4821,3630]
[40,"40-44",null,10514,8974,6458,5450,4124,null,null,null,{"$f":"Guatemala!D52","v":10514},{"$f":"Guatemala!E52","v":8974},{"$f":"Guatemala!F52","v":6458},{"$f":"Guatemala!G52","v":5450},{"$f":"Guatemala!H52","v":4124},null,10514,8974,6458,5450,4124]
[45,"45-49",null,12135,10514,7531,6360,4752,null,null,null,{"$f":"Guatemala!D53","v":12135},{"$f":"Guatemala!E53","v":10514},{"$f":"Guatemala!F53","v":7531},{"$f":"Guatemala!G53","v":6360},{"$f":"Guatemala!H53","v":4752},null,12135,10514,7531,6360,4752]
[50,"50-54",null,13239,11548,8249,6919,5242,null,null,null,{"$f":"Guatemala!D54","v":13239},{"$f":"Guatemala!E54","v":11548},{"$f":"Guatemala!F54","v":8249},{"$f":"Guatemala!G54","v":6919},{"$f":"Guatemala!H54","v":5242},null,13239,11548,8249,6919,5242]
[55,"55-59",null,15588,13820,9752,8245,6152,null,null,null,{"$f":"Guatemala!D55","v":15588},{"$f":"Guatemala!E55","v":13820},{"$f":"Guatemala!F55","v":9752},{"$f":"Guatemala!G55","v":8245},{"$f":"Guatemala!H55","v":6152},null,15588,13820,9752,8245,6152]
[60,"60",null,16325,14779,10325,8736,6499,null,null,null,{"$f":"Guatemala!D56","v":16325},{"$f":"Guatemala!E56","v":14779},{"$f":"Guatemala!F56","v":10325},{"$f":"Guatemala!G56","v":8736},{"$f":"Guatemala!H56","v":6499},null,16325,14779,10325,8736,6499]
[61,"61",null,18382,16618,11689,9782,7337,null,null,null,{"$f":"Guatemala!D57","v":18382},{"$f":"Guatemala!E57","v":16618},{"$f":"Guatemala!F57","v":11689},{"$f":"Guatemala!G57","v":9782},{"$f":"Guatemala!H57","v":7337},null,18382,16618,11689,9782,7337]
[62,"62",null,20438,18456,12979,10900,8175,null,null,null,{"$f":"Guatemala!D58","v":20438},{"$f":"Guatemala!E58","v":18456},{"$f":"Guatemala!F58","v":12979},{"$f":"Guatemala!G58","v":10900},{"$f":"Guatemala!H58","v":8175},null,20438,18456,12979,10900,8175]
[63,"63",null,22429,20293,14269,12018,9011,null,null,null,{"$f":"Guatemala!D59","v":22429},{"$f":"Guatemala!E59","v":20293},{"$f":"Guatemala!F59","v":14269},{"$f":"Guatemala!G59","v":12018},{"$f":"Guatemala!H59","v":9011},null,22429,20293,14269,12018,9011]
[64,"64",null,24484,22204,15557,13130,9851,null,null,null,{"$f":"Guatemala!D60","v":24484},{"$f":"Guatemala!E60","v":22204},{"$f":"Guatemala!F60","v":15557},{"$f":"Guatemala!G60","v":13130},{"$f":"Guatemala!H60","v":9851},null,24484,22204,15557,13130,9851]
[65,"65",null,24558,22352,15703,13206,9851,null,null,null,{"$f":"Guatemala!D61","v":24558},{"$f":"Guatemala!E61","v":22352},{"$f":"Guatemala!F61","v":15703},{"$f":"Guatemala!G61","v":13206},{"$f":"Guatemala!H61","v":9851},null,24558,22352,15703,13206,9851]
[66,"66",null,24558,22573,15772,13274,9851,null,null,null,{"$f":"Guatemala!D62","v":24558},{"$f":"Guatemala!E62","v":22573},{"$f":"Guatemala!F62","v":15772},{"$f":"Guatemala!G62","v":13274},{"$f":"Guatemala!H62","v":9851},null,24558,22573,15772,13274,9851]
[67,"67",null,27275,25144,17492,14738,10970,null,null,null,{"$f":"Guatemala!D63","v":27275},{"$f":"Guatemala!E63","v":25144},{"$f":"Guatemala!F63","v":17492},{"$f":"Guatemala!G63","v":14738},{"$f":"Guatemala!H63","v":10970},null,27275,25144,17492,14738,10970]
[68,"68",null,29995,27644,19284,16207,12089,null,null,null,{"$f":"Guatemala!D64","v":29995},{"$f":"Guatemala!E64","v":27644},{"$f":"Guatemala!F64","v":19284},{"$f":"Guatemala!G64","v":16207},{"$f":"Guatemala!H64","v":12089},null,29995,27644,19284,16207,12089]
[69,"69",null,31393,28895,20147,16974,12647,null,null,null,{"$f":"Guatemala!D65","v":31393},{"$f":"Guatemala!E65","v":28895},{"$f":"Guatemala!F65","v":20147},{"$f":"Guatemala!G65","v":16974},{"$f":"Guatemala!H65","v":12647},null,31393,28895,20147,16974,12647]
[70,"70",null,31468,29337,20361,17111,12714,null,null,null,{"$f":"Guatemala!D66","v":31468},{"$f":"Guatemala!E66","v":29337},{"$f":"Guatemala!F66","v":20361},{"$f":"Guatemala!G66","v":17111},{"$f":"Guatemala!H66","v":12714},null,31468,29337,20361,17111,12714]
[71,"71",null,35368,33086,22940,19279,14324,null,null,null,{"$f":"Guatemala!D67","v":35368},{"$f":"Guatemala!E67","v":33086},{"$f":"Guatemala!F67","v":22940},{"$f":"Guatemala!G67","v":19279},{"$f":"Guatemala!H67","v":14324},null,35368,33086,22940,19279,14324]
[72,"72",null,39334,36763,25447,21373,15926,null,null,null,{"$f":"Guatemala!D68","v":39334},{"$f":"Guatemala!E68","v":36763},{"$f":"Guatemala!F68","v":25447},{"$f":"Guatemala!G68","v":21373},{"$f":"Guatemala!H68","v":15926},null,39334,36763,25447,21373,15926]
[73,"73",null,43305,40434,28032,23539,17533,null,null,null,{"$f":"Guatemala!D69","v":43305},{"$f":"Guatemala!E69","v":40434},{"$f":"Guatemala!F69","v":28032},{"$f":"Guatemala!G69","v":23539},{"$f":"Guatemala!H69","v":17533},null,43305,40434,28032,23539,17533]
[74,"74",null,47201,44112,30608,25702,19141,null,null,null,{"$f":"Guatemala!D70","v":47201},{"$f":"Guatemala!E70","v":44112},{"$f":"Guatemala!F70","v":30608},{"$f":"Guatemala!G70","v":25702},{"$f":"Guatemala!H70","v":19141},null,47201,44112,30608,25702,19141]
[75,"75+",null,51465,48379,33476,28079,20887,null,null,null,{"$f":"Guatemala!D71","v":51465},{"$f":"Guatemala!E71","v":48379},{"$f":"Guatemala!F71","v":33476},{"$f":"Guatemala!G71","v":28079},{"$f":"Guatemala!H71","v":20887},null,51465,48379,33476,28079,20887]
[1,"1 Child",null,3235,1916,1581,1331,984,null,null,null,{"$f":"Guatemala!D72","v":3235},{"$f":"Guatemala!E72","v":1916},{"$f":"Guatemala!F72","v":1581},{"$f":"Guatemala!G72","v":1331},{"$f":"Guatemala!H72","v":984},null,3235,1916,1581,1331,984]
[2,"2 Children",null,5518,2874,2512,2098,1539,null,null,null,{"$f":"Guatemala!D73","v":5518},{"$f":"Guatemala!E73","v":2874},{"$f":"Guatemala!F73","v":2512},{"$f":"Guatemala!G73","v":2098},{"$f":"Guatemala!H73","v":1539},null,5518,2874,2512,2098,1539]
[3,"3+ Children",null,{"$f":"R144","v":8087},{"$f":"S144","v":4122},{"$f":"T144","v":3660},{"$f":"U144","v":3074},{"$f":"V144","v":2310},null,null,null,{"$f":"Guatemala!D74","v":8087},{"$f":"Guatemala!E74","v":4122},{"$f":"Guatemala!F74","v":3660},{"$f":"Guatemala!G74","v":3074},{"$f":"Guatemala!H74","v":2310},null,8087,4122,3660,3074,2310]
[1,"Rider Comp. Maternidad",null,{"$f":"L145","v":225},{"$f":"M145","v":225},225,225,225,null,null,null,225,225,225,225,225]
[1,"Transplante de organos",null,{"$f":"L146","v":300},{"$f":"M146","v":300},{"$f":"N146","v":300},{"$f":"O146","v":300},{"$f":"P146","v":300},null,null,null,300,300,300,300,300]
[]
[]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,null,"SE2","SE3","SE4","SE5","SE6"]
[18,"18-24",null,{"$f":"D118*$G$2","v":3585.4500000000003},{"$f":"E118*$G$2","v":2806.88},2093.5,1779.21,1333.48]
[25,"25-29",null,{"$f":"D119*$G$2","v":3936.84},3158.27,2355.3200000000002,1964.18,1482.41]
[30,"30-34",null,{"$f":"D120*$G$2","v":4521.96},3703.6400000000003,2736.92,2295.4300000000003,1742.64]
[35,"35-39",null,{"$f":"D121*$G$2","v":4990.4800000000005},4171.1000000000004,3042.2000000000003,2555.13,1923.9]
[40,"40-44",null,{"$f":"D122*$G$2","v":5572.42},4756.22,3422.7400000000002,2888.5,2185.7200000000003]
[45,"45-49",null,{"$f":"D123*$G$2","v":6431.55},5572.42,3991.4300000000003,3370.8,2518.56]
[50,"50-54",null,{"$f":"D124*$G$2","v":7016.67},6120.4400000000005,4371.97,3667.07,2778.26]
[55,"55-59",null,{"$f":"D125*$G$2","v":8261.6400000000012},7324.6,5168.5600000000004,4369.8500000000004,3260.56]
[60,"60",null,{"$f":"D126*$G$2","v":8652.25},7832.8700000000008,5472.25,4630.08,3444.4700000000003]
[61,"61",null,{"$f":"D127*$G$2","v":9742.4600000000009},8807.5400000000009,6195.17,5184.46,3888.61]
[62,"62",null,{"$f":"D128*$G$2","v":10832.140000000001},9781.68,6878.8700000000008,5777,4332.75]
[63,"63",null,{"$f":"D129*$G$2","v":11887.37},10755.29,7562.5700000000006,6369.54,4775.83]
[64,"64",null,{"$f":"D130*$G$2","v":12976.52},11768.12,8245.2100000000009,6958.9000000000005,5221.0300000000007]
[65,"65",null,{"$f":"D131*$G$2","v":13015.74},11846.560000000001,8322.59,6999.18,5221.0300000000007]
[66,"66",null,{"$f":"D132*$G$2","v":13015.74},11963.69,8359.16,7035.22,5221.0300000000007]
[67,"67",null,{"$f":"D133*$G$2","v":14455.75},13326.320000000002,9270.76,7811.14,5814.1]
[68,"68",null,{"$f":"D134*$G$2","v":15897.35},14651.320000000002,10220.52,8589.7100000000009,6407.17]
[69,"69",null,{"$f":"D135*$G$2","v":16638.29},15314.35,10677.91,8996.2200000000012,6702.9100000000008]
[70,"70",null,{"$f":"D136*$G$2","v":16678.04},15548.61,10791.33,9068.83,6738.42]
[71,"71",null,{"$f":"D137*$G$2","v":18745.04},17535.580000000002,12158.2,10217.870000000001,7591.72]
[72,"72",null,{"$f":"D138*$G$2","v":20847.02},19484.39,13486.91,11327.69,8440.7800000000007]
[73,"73",null,{"$f":"D139*$G$2","v":22951.65},21430.02,14856.960000000001,12475.67,9292.49]
[74,"74",null,{"$f":"D140*$G$2","v":25016.530000000002},23379.360000000001,16222.240000000002,13622.060000000001,10144.730000000001]
[75,"75+",null,{"$f":"D141*$G$2","v":27276.45},25640.870000000003,17742.280000000002,14881.87,11070.11]
[1,"1 Child",null,{"$f":"D142*$G$2","v":1714.5500000000002},1015.48,837.93000000000006,705.43000000000006,521.52]
[2,"2 Children",null,{"$f":"D143*$G$2","v":2924.54},1523.22,1331.3600000000001,1111.94,815.67000000000007]
[3,"3+ Children",null,{"$f":"D144*$G$2","v":4286.1100000000006},2184.6600000000003,1939.8000000000002,1629.22,1224.3]
[1,"Rider Comp. Maternidad",null,{"$f":"D145*$G$2","v":119.25},119.25,119.25,119.25,119.25]
[1,"Transplante de organos",null,{"$f":"D146*$G$2","v":159},159,159,159,159]
[]
[]
[]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,null,"SE2","SE3","SE4","SE5","SE6"]
[18,"18-24",null,{"$f":"D118*$G$3","v":1860.3750000000002},{"$f":"E118*$G$3","v":1456.4},1086.25,923.17500000000007,691.90000000000009]
[25,"25-29",null,{"$f":"D119*$G$3","v":2042.7000000000003},1638.7250000000001,1222.1000000000001,1019.1500000000001,769.17500000000007]
[30,"30-34",null,{"$f":"D120*$G$3","v":2346.3000000000002},1921.7,1420.1000000000001,1191.0250000000001,904.2]
[35,"35-39",null,{"$f":"D121*$G$3","v":2589.4},2164.25,1578.5000000000002,1325.7750000000001,998.25000000000011]
[40,"40-44",null,{"$f":"D122*$G$3","v":2891.3500000000004},2467.8500000000004,1775.95,1498.7500000000002,1134.1000000000001]
[45,"45-49",null,{"$f":"D123*$G$3","v":3337.1250000000005},2891.3500000000004,2071.0250000000001,1749.0000000000002,1306.8000000000002]
[50,"50-54",null,{"$f":"D124*$G$3","v":3640.7250000000004},3175.7000000000003,2268.4750000000004,1902.7250000000001,1441.5500000000002]
[55,"55-59",null,{"$f":"D125*$G$3","v":4286.7000000000007},3800.5000000000005,2681.8,2267.375,1691.8000000000002]
[60,"60",null,{"$f":"D126*$G$3","v":4489.375},4064.2250000000004,2839.3750000000005,2402.4,1787.2250000000001]
[61,"61",null,{"$f":"D127*$G$3","v":5055.05},4569.9500000000007,3214.4750000000004,2690.05,2017.6750000000002]
[62,"62",null,{"$f":"D128*$G$3","v":5620.4500000000007},5075.4000000000005,3569.2250000000004,2997.5000000000005,2248.125]
[63,"63",null,{"$f":"D129*$G$3","v":6167.9750000000004},5580.5750000000007,3923.9750000000004,3304.9500000000003,2478.0250000000001]
[64,"64",null,{"$f":"D130*$G$3","v":6733.1},6106.1,4278.1750000000002,3610.7500000000005,2709.0250000000001]
[65,"65",null,{"$f":"D131*$G$3","v":6753.4500000000007},6146.8,4318.3250000000007,3631.65,2709.0250000000001]
[66,"66",null,{"$f":"D132*$G$3","v":6753.4500000000007},6207.5750000000007,4337.3,3650.3500000000004,2709.0250000000001]
[67,"67",null,{"$f":"D133*$G$3","v":7500.6250000000009},6914.6,4810.3,4052.9500000000003,3016.7500000000005]
[68,"68",null,{"$f":"D134*$G$3","v":8248.625},7602.1,5303.1,4456.9250000000002,3324.4750000000004]
[69,"69",null,{"$f":"D135*$G$3","v":8633.0750000000007},7946.1250000000009,5540.4250000000002,4667.8500000000004,3477.9250000000002]
[70,"70",null,{"$f":"D136*$G$3","v":8653.7000000000007},8067.6750000000011,5599.2750000000005,4705.5250000000005,3496.3500000000004]
[71,"71",null,{"$f":"D137*$G$3","v":9726.2000000000007},9098.6500000000015,6308.5000000000009,5301.7250000000004,3939.1000000000004]
[72,"72",null,{"$f":"D138*$G$3","v":10816.85},10109.825000000001,6997.9250000000002,5877.5750000000007,4379.6500000000005]
[73,"73",null,{"$f":"D139*$G$3","v":11908.875000000002},11119.35,7708.8,6473.2250000000004,4821.5750000000007]
[74,"74",null,{"$f":"D140*$G$3","v":12980.275000000001},12130.800000000001,8417.2000000000007,7068.05,5263.7750000000005]
[75,"75+",null,{"$f":"D141*$G$3","v":14152.875000000002},13304.225,9205.9000000000015,7721.7250000000004,5743.9250000000002]
[1,"1 Child",null,{"$f":"D142*$G$3","v":889.62500000000011},526.90000000000009,434.77500000000003,366.02500000000003,270.60000000000002]
[2,"2 Children",null,{"$f":"D143*$G$3","v":1517.45},790.35,690.80000000000007,576.95000000000005,423.22500000000002]
[3,"3+ Children",null,{"$f":"D144*$G$3","v":2223.9250000000002},1133.5500000000002,1006.5000000000001,845.35,635.25]
[1,"Rider Comp. Maternidad",null,{"$f":"D145*$G$3","v":61.875000000000007},61.875000000000007,61.875000000000007,61.875000000000007,61.875000000000007]
[1,"Transplante de organos",null,{"$f":"D146*$G$3","v":82.5},82.5,82.5,82.5,82.5]
[]
[]
[]
[]
["BUPA ESSENTIAL CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,"ET1","ET2","ET3","ET4","ET5","ET6"]
[18,null,{"$f":"R224","v":1596},{"$f":"S224","v":1535},1423,1009,760,535,null,null,{"$f":"Guatemala!C86","v":1596},{"$f":"Guatemala!D86","v":1535},{"$f":"Guatemala!E86","v":1423},{"$f":"Guatemala!F86","v":1009},{"$f":"Guatemala!G86","v":760},{"$f":"Guatemala!H86","v":535},null,{"$f":"K224*M2","v":1596},{"$f":"L224*$O$2","v":1535},1423,1009,760,535]
[19,null,{"$f":"R225","v":1627},{"$f":"S225","v":1565},{"$f":"T225","v":1451},{"$f":"U225","v":1027},{"$f":"V225","v":760},{"$f":"W225","v":552},null,null,{"$f":"Guatemala!C87","v":1627},{"$f":"Guatemala!D87","v":1565},{"$f":"Guatemala!E87","v":1451},{"$f":"Guatemala!F87","v":1027},{"$f":"Guatemala!G87","v":760},{"$f":"Guatemala!H87","v":552},null,{"$f":"K225*$O$2","v":1627},{"$f":"L225*$O$2","v":1565},{"$f":"M225*$O$2","v":1451},{"$f":"N225*$O$2","v":1027},{"$f":"O225*$O$2","v":760},{"$f":"P225*$O$2","v":552}]
[20,null,1655,1593,1476,1046,781,552,null,null,{"$f":"Guatemala!C88","v":1655},{"$f":"Guatemala!D88","v":1593},{"$f":"Guatemala!E88","v":1476},{"$f":"Guatemala!F88","v":1046},{"$f":"Guatemala!G88","v":781},{"$f":"Guatemala!H88","v":552},null,1655,1593,1476,1046,781,552]
[21,null,1686,1621,1503,1064,799,572,null,null,{"$f":"Guatemala!C89","v":1686},{"$f":"Guatemala!D89","v":1621},{"$f":"Guatemala!E89","v":1503},{"$f":"Guatemala!F89","v":1064},{"$f":"Guatemala!G89","v":799},{"$f":"Guatemala!H89","v":572},null,1686,1621,1503,1064,799,572]
[22,null,1717,1651,1531,1085,818,572,null,null,{"$f":"Guatemala!C90","v":1717},{"$f":"Guatemala!D90","v":1651},{"$f":"Guatemala!E90","v":1531},{"$f":"Guatemala!F90","v":1085},{"$f":"Guatemala!G90","v":818},{"$f":"Guatemala!H90","v":572},null,1717,1651,1531,1085,818,572]
[23,null,1744,1678,1555,1102,818,592,null,null,{"$f":"Guatemala!C91","v":1744},{"$f":"Guatemala!D91","v":1678},{"$f":"Guatemala!E91","v":1555},{"$f":"Guatemala!F91","v":1102},{"$f":"Guatemala!G91","v":818},{"$f":"Guatemala!H91","v":592},null,1744,1678,1555,1102,818,592]
[24,null,1807,1738,1610,1142,837,609,null,null,{"$f":"Guatemala!C92","v":1807},{"$f":"Guatemala!D92","v":1738},{"$f":"Guatemala!E92","v":1610},{"$f":"Guatemala!F92","v":1142},{"$f":"Guatemala!G92","v":837},{"$f":"Guatemala!H92","v":609},null,1807,1738,1610,1142,837,609]
[25,null,1836,1765,1637,1160,857,609,null,null,{"$f":"Guatemala!C93","v":1836},{"$f":"Guatemala!D93","v":1765},{"$f":"Guatemala!E93","v":1637},{"$f":"Guatemala!F93","v":1160},{"$f":"Guatemala!G93","v":857},{"$f":"Guatemala!H93","v":609},null,1836,1765,1637,1160,857,609]
[26,null,1865,1795,1664,1179,875,629,null,null,{"$f":"Guatemala!C94","v":1865},{"$f":"Guatemala!D94","v":1795},{"$f":"Guatemala!E94","v":1664},{"$f":"Guatemala!F94","v":1179},{"$f":"Guatemala!G94","v":875},{"$f":"Guatemala!H94","v":629},null,1865,1795,1664,1179,875,629]
[27,null,1898,1825,1691,1198,894,629,null,null,{"$f":"Guatemala!C95","v":1898},{"$f":"Guatemala!D95","v":1825},{"$f":"Guatemala!E95","v":1691},{"$f":"Guatemala!F95","v":1198},{"$f":"Guatemala!G95","v":894},{"$f":"Guatemala!H95","v":629},null,1898,1825,1691,1198,894,629]
[28,null,1924,1851,1716,1216,914,647,null,null,{"$f":"Guatemala!C96","v":1924},{"$f":"Guatemala!D96","v":1851},{"$f":"Guatemala!E96","v":1716},{"$f":"Guatemala!F96","v":1216},{"$f":"Guatemala!G96","v":914},{"$f":"Guatemala!H96","v":647},null,1924,1851,1716,1216,914,647]
[29,null,1986,1910,1771,1255,932,665,null,null,{"$f":"Guatemala!C97","v":1986},{"$f":"Guatemala!D97","v":1910},{"$f":"Guatemala!E97","v":1771},{"$f":"Guatemala!F97","v":1255},{"$f":"Guatemala!G97","v":932},{"$f":"Guatemala!H97","v":665},null,1986,1910,1771,1255,932,665]
[30,null,2048,1969,1825,1293,952,686,null,null,{"$f":"Guatemala!C98","v":2048},{"$f":"Guatemala!D98","v":1969},{"$f":"Guatemala!E98","v":1825},{"$f":"Guatemala!F98","v":1293},{"$f":"Guatemala!G98","v":952},{"$f":"Guatemala!H98","v":686},null,2048,1969,1825,1293,952,686]
[31,null,2078,1998,1853,1313,971,686,null,null,{"$f":"Guatemala!C99","v":2078},{"$f":"Guatemala!D99","v":1998},{"$f":"Guatemala!E99","v":1853},{"$f":"Guatemala!F99","v":1313},{"$f":"Guatemala!G99","v":971},{"$f":"Guatemala!H99","v":686},null,2078,1998,1853,1313,971,686]
[32,null,2138,2056,1906,1351,989,702,null,null,{"$f":"Guatemala!C100","v":2138},{"$f":"Guatemala!D100","v":2056},{"$f":"Guatemala!E100","v":1906},{"$f":"Guatemala!F100","v":1351},{"$f":"Guatemala!G100","v":989},{"$f":"Guatemala!H100","v":702},null,2138,2056,1906,1351,989,702]
[33,null,2198,2113,1959,1387,1009,723,null,null,{"$f":"Guatemala!C101","v":2198},{"$f":"Guatemala!D101","v":2113},{"$f":"Guatemala!E101","v":1959},{"$f":"Guatemala!F101","v":1387},{"$f":"Guatemala!G101","v":1009},{"$f":"Guatemala!H101","v":723},null,2198,2113,1959,1387,1009,723]
[34,null,2259,2172,2014,1425,1046,743,null,null,{"$f":"Guatemala!C102","v":2259},{"$f":"Guatemala!D102","v":2172},{"$f":"Guatemala!E102","v":2014},{"$f":"Guatemala!F102","v":1425},{"$f":"Guatemala!G102","v":1046},{"$f":"Guatemala!H102","v":743},null,2259,2172,2014,1425,1046,743]
[35,null,2317,2227,2066,1462,1064,760,null,null,{"$f":"Guatemala!C103","v":2317},{"$f":"Guatemala!D103","v":2227},{"$f":"Guatemala!E103","v":2066},{"$f":"Guatemala!F103","v":1462},{"$f":"Guatemala!G103","v":1064},{"$f":"Guatemala!H103","v":760},null,2317,2227,2066,1462,1064,760]
[36,null,2379,2287,2121,1501,1102,781,null,null,{"$f":"Guatemala!C104","v":2379},{"$f":"Guatemala!D104","v":2287},{"$f":"Guatemala!E104","v":2121},{"$f":"Guatemala!F104","v":1501},{"$f":"Guatemala!G104","v":1102},{"$f":"Guatemala!H104","v":781},null,2379,2287,2121,1501,1102,781]
[37,null,2438,2344,2173,1538,1121,799,null,null,{"$f":"Guatemala!C105","v":2438},{"$f":"Guatemala!D105","v":2344},{"$f":"Guatemala!E105","v":2173},{"$f":"Guatemala!F105","v":1538},{"$f":"Guatemala!G105","v":1121},{"$f":"Guatemala!H105","v":799},null,2438,2344,2173,1538,1121,799]
[38,null,2530,2433,2256,1597,1160,818,null,null,{"$f":"Guatemala!C106","v":2530},{"$f":"Guatemala!D106","v":2433},{"$f":"Guatemala!E106","v":2256},{"$f":"Guatemala!F106","v":1597},{"$f":"Guatemala!G106","v":1160},{"$f":"Guatemala!H106","v":818},null,2530,2433,2256,1597,1160,818]
[39,null,2618,2517,2334,1653,1198,837,null,null,{"$f":"Guatemala!C107","v":2618},{"$f":"Guatemala!D107","v":2517},{"$f":"Guatemala!E107","v":2334},{"$f":"Guatemala!F107","v":1653},{"$f":"Guatemala!G107","v":1198},{"$f":"Guatemala!H107","v":837},null,2618,2517,2334,1653,1198,837]
[40,null,2680,2576,2390,1691,1216,857,null,null,{"$f":"Guatemala!C108","v":2680},{"$f":"Guatemala!D108","v":2576},{"$f":"Guatemala!E108","v":2390},{"$f":"Guatemala!F108","v":1691},{"$f":"Guatemala!G108","v":1216},{"$f":"Guatemala!H108","v":857},null,2680,2576,2390,1691,1216,857]
[41,null,2769,2663,2469,1748,1255,875,null,null,{"$f":"Guatemala!C109","v":2769},{"$f":"Guatemala!D109","v":2663},{"$f":"Guatemala!E109","v":2469},{"$f":"Guatemala!F109","v":1748},{"$f":"Guatemala!G109","v":1255},{"$f":"Guatemala!H109","v":875},null,2769,2663,2469,1748,1255,875]
[42,null,2858,2748,2548,1804,1293,894,null,null,{"$f":"Guatemala!C110","v":2858},{"$f":"Guatemala!D110","v":2748},{"$f":"Guatemala!E110","v":2548},{"$f":"Guatemala!F110","v":1804},{"$f":"Guatemala!G110","v":1293},{"$f":"Guatemala!H110","v":894},null,2858,2748,2548,1804,1293,894]
[43,null,2947,2836,2628,1861,1329,932,null,null,{"$f":"Guatemala!C111","v":2947},{"$f":"Guatemala!D111","v":2836},{"$f":"Guatemala!E111","v":2628},{"$f":"Guatemala!F111","v":1861},{"$f":"Guatemala!G111","v":1329},{"$f":"Guatemala!H111","v":932},null,2947,2836,2628,1861,1329,932]
[44,null,3068,2951,2734,1937,1370,952,null,null,{"$f":"Guatemala!C112","v":3068},{"$f":"Guatemala!D112","v":2951},{"$f":"Guatemala!E112","v":2734},{"$f":"Guatemala!F112","v":1937},{"$f":"Guatemala!G112","v":1370},{"$f":"Guatemala!H112","v":952},null,3068,2951,2734,1937,1370,952]
[45,null,3157,3036,2816,1994,1409,989,null,null,{"$f":"Guatemala!C113","v":3157},{"$f":"Guatemala!D113","v":3036},{"$f":"Guatemala!E113","v":2816},{"$f":"Guatemala!F113","v":1994},{"$f":"Guatemala!G113","v":1409},{"$f":"Guatemala!H113","v":989},null,3157,3036,2816,1994,1409,989]
[46,null,3249,3124,2897,2051,1444,1009,null,null,{"$f":"Guatemala!C114","v":3249},{"$f":"Guatemala!D114","v":3124},{"$f":"Guatemala!E114","v":2897},{"$f":"Guatemala!F114","v":2051},{"$f":"Guatemala!G114","v":1444},{"$f":"Guatemala!H114","v":1009},null,3249,3124,2897,2051,1444,1009]
[47,null,3369,3240,3003,2127,1482,1027,null,null,{"$f":"Guatemala!C115","v":3369},{"$f":"Guatemala!D115","v":3240},{"$f":"Guatemala!E115","v":3003},{"$f":"Guatemala!F115","v":2127},{"$f":"Guatemala!G115","v":1482},{"$f":"Guatemala!H115","v":1027},null,3369,3240,3003,2127,1482,1027]
[48,null,3519,3385,3138,2222,1538,1064,null,null,{"$f":"Guatemala!C116","v":3519},{"$f":"Guatemala!D116","v":3385},{"$f":"Guatemala!E116","v":3138},{"$f":"Guatemala!F116","v":2222},{"$f":"Guatemala!G116","v":1538},{"$f":"Guatemala!H116","v":1064},null,3519,3385,3138,2222,1538,1064]
[49,null,3640,3502,3245,2299,1597,1102,null,null,{"$f":"Guatemala!C117","v":3640},{"$f":"Guatemala!D117","v":3502},{"$f":"Guatemala!E117","v":3245},{"$f":"Guatemala!F117","v":2299},{"$f":"Guatemala!G117","v":1597},{"$f":"Guatemala!H117","v":1102},null,3640,3502,3245,2299,1597,1102]
[50,null,3789,3645,3379,2393,1653,1121,null,null,{"$f":"Guatemala!C118","v":3789},{"$f":"Guatemala!D118","v":3645},{"$f":"Guatemala!E118","v":3379},{"$f":"Guatemala!F118","v":2393},{"$f":"Guatemala!G118","v":1653},{"$f":"Guatemala!H118","v":1121},null,3789,3645,3379,2393,1653,1121]
[51,null,3942,3790,3515,2489,1710,1160,null,null,{"$f":"Guatemala!C119","v":3942},{"$f":"Guatemala!D119","v":3790},{"$f":"Guatemala!E119","v":3515},{"$f":"Guatemala!F119","v":2489},{"$f":"Guatemala!G119","v":1710},{"$f":"Guatemala!H119","v":1160},null,3942,3790,3515,2489,1710,1160]
[52,null,4061,3905,3620,2564,1766,1198,null,null,{"$f":"Guatemala!C120","v":4061},{"$f":"Guatemala!D120","v":3905},{"$f":"Guatemala!E120","v":3620},{"$f":"Guatemala!F120","v":2564},{"$f":"Guatemala!G120","v":1766},{"$f":"Guatemala!H120","v":1198},null,4061,3905,3620,2564,1766,1198]
[53,null,4241,4078,3781,2676,1825,1237,null,null,{"$f":"Guatemala!C121","v":4241},{"$f":"Guatemala!D121","v":4078},{"$f":"Guatemala!E121","v":3781},{"$f":"Guatemala!F121","v":2676},{"$f":"Guatemala!G121","v":1825},{"$f":"Guatemala!H121","v":1237},null,4241,4078,3781,2676,1825,1237]
[54,null,4423,4253,3943,2792,1898,1255,"CR3",null,{"$f":"Guatemala!C122","v":4423},{"$f":"Guatemala!D122","v":4253},{"$f":"Guatemala!E122","v":3943},{"$f":"Guatemala!F122","v":2792},{"$f":"Guatemala!G122","v":1898},{"$f":"Guatemala!H122","v":1255},null,4423,4253,3943,2792,1898,1255]
[55,null,4600,4425,4101,2904,1956,1293,"INDIVIDUAL","2 PERSONAS",{"$f":"Guatemala!C123","v":4600},{"$f":"Guatemala!D123","v":4425},{"$f":"Guatemala!E123","v":4101},{"$f":"Guatemala!F123","v":2904},{"$f":"Guatemala!G123","v":1956},{"$f":"Guatemala!H123","v":1293},"FAMILIAR",4600,4425,4101,2904,1956,1293]
[56,null,4783,4599,4265,3020,2032,1329,{"$f":"AU262","v":0},0,{"$f":"Guatemala!C124","v":4783},{"$f":"Guatemala!D124","v":4599},{"$f":"Guatemala!E124","v":4265},{"$f":"Guatemala!F124","v":3020},{"$f":"Guatemala!G124","v":2032},{"$f":"Guatemala!H124","v":1329},0,4783,4599,4265,3020,2032,1329]
[57,null,4961,4771,4423,3132,2109,1370,0,0,{"$f":"Guatemala!C125","v":4961},{"$f":"Guatemala!D125","v":4771},{"$f":"Guatemala!E125","v":4423},{"$f":"Guatemala!F125","v":3132},{"$f":"Guatemala!G125","v":2109},{"$f":"Guatemala!H125","v":1370},0,4961,4771,4423,3132,2109,1370]
[58,null,5234,5033,4666,3304,2185,1409,null,null,{"$f":"Guatemala!C126","v":5234},{"$f":"Guatemala!D126","v":5033},{"$f":"Guatemala!E126","v":4666},{"$f":"Guatemala!F126","v":3304},{"$f":"Guatemala!G126","v":2185},{"$f":"Guatemala!H126","v":1409},null,5234,5033,4666,3304,2185,1409]
[59,null,5474,5264,4880,3456,2279,1444,null,null,{"$f":"Guatemala!C127","v":5474},{"$f":"Guatemala!D127","v":5264},{"$f":"Guatemala!E127","v":4880},{"$f":"Guatemala!F127","v":3456},{"$f":"Guatemala!G127","v":2279},{"$f":"Guatemala!H127","v":1444},null,5474,5264,4880,3456,2279,1444]
[60,null,5713,5494,5093,3607,2375,1501,null,null,{"$f":"Guatemala!C128","v":5713},{"$f":"Guatemala!D128","v":5494},{"$f":"Guatemala!E128","v":5093},{"$f":"Guatemala!F128","v":3607},{"$f":"Guatemala!G128","v":2375},{"$f":"Guatemala!H128","v":1501},null,5713,5494,5093,3607,2375,1501]
[61,null,6045,5813,5389,3817,2489,1538,null,null,{"$f":"Guatemala!C129","v":6045},{"$f":"Guatemala!D129","v":5813},{"$f":"Guatemala!E129","v":5389},{"$f":"Guatemala!F129","v":3817},{"$f":"Guatemala!G129","v":2489},{"$f":"Guatemala!H129","v":1538},null,6045,5813,5389,3817,2489,1538]
[62,null,6496,6247,5791,4100,2660,1614,null,null,{"$f":"Guatemala!C130","v":6496},{"$f":"Guatemala!D130","v":6247},{"$f":"Guatemala!E130","v":5791},{"$f":"Guatemala!F130","v":4100},{"$f":"Guatemala!G130","v":2660},{"$f":"Guatemala!H130","v":1614},null,6496,6247,5791,4100,2660,1614]
[63,null,7129,6854,6354,4500,2904,1691,null,null,{"$f":"Guatemala!C131","v":7129},{"$f":"Guatemala!D131","v":6854},{"$f":"Guatemala!E131","v":6354},{"$f":"Guatemala!F131","v":4500},{"$f":"Guatemala!G131","v":2904},{"$f":"Guatemala!H131","v":1691},null,7129,6854,6354,4500,2904,1691]
[64,null,7999,7693,7131,5049,3248,1804,null,null,{"$f":"Guatemala!C132","v":7999},{"$f":"Guatemala!D132","v":7693},{"$f":"Guatemala!E132","v":7131},{"$f":"Guatemala!F132","v":5049},{"$f":"Guatemala!G132","v":3248},{"$f":"Guatemala!H132","v":1804},null,7999,7693,7131,5049,3248,1804]
[65,null,9112,8762,8123,5751,3684,1976,null,null,{"$f":"Guatemala!C133","v":9112},{"$f":"Guatemala!D133","v":8762},{"$f":"Guatemala!E133","v":8123},{"$f":"Guatemala!F133","v":5751},{"$f":"Guatemala!G133","v":3684},{"$f":"Guatemala!H133","v":1976},null,9112,8762,8123,5751,3684,1976]
[66,null,10464,10063,9329,6605,4196,2185,null,null,{"$f":"Guatemala!C134","v":10464},{"$f":"Guatemala!D134","v":10063},{"$f":"Guatemala!E134","v":9329},{"$f":"Guatemala!F134","v":6605},{"$f":"Guatemala!G134","v":4196},{"$f":"Guatemala!H134","v":2185},null,10464,10063,9329,6605,4196,2185]
[67,null,12029,11568,10723,7593,4785,2469,null,null,{"$f":"Guatemala!C135","v":12029},{"$f":"Guatemala!D135","v":11568},{"$f":"Guatemala!E135","v":10723},{"$f":"Guatemala!F135","v":7593},{"$f":"Guatemala!G135","v":4785},{"$f":"Guatemala!H135","v":2469},null,12029,11568,10723,7593,4785,2469]
[68,null,13681,13157,12197,8635,5429,2772,null,null,{"$f":"Guatemala!C136","v":13681},{"$f":"Guatemala!D136","v":13157},{"$f":"Guatemala!E136","v":12197},{"$f":"Guatemala!F136","v":8635},{"$f":"Guatemala!G136","v":5429},{"$f":"Guatemala!H136","v":2772},null,13681,13157,12197,8635,5429,2772]
[69,null,15423,14833,13750,9736,6112,3115,null,null,{"$f":"Guatemala!C137","v":15423},{"$f":"Guatemala!D137","v":14833},{"$f":"Guatemala!E137","v":13750},{"$f":"Guatemala!F137","v":9736},{"$f":"Guatemala!G137","v":6112},{"$f":"Guatemala!H137","v":3115},null,15423,14833,13750,9736,6112,3115]
[70,null,17287,16625,15412,10912,6872,3475,null,null,{"$f":"Guatemala!C138","v":17287},{"$f":"Guatemala!D138","v":16625},{"$f":"Guatemala!E138","v":15412},{"$f":"Guatemala!F138","v":10912},{"$f":"Guatemala!G138","v":6872},{"$f":"Guatemala!H138","v":3475},null,17287,16625,15412,10912,6872,3475]
[71,null,19242,18504,17154,12145,7668,3855,null,null,{"$f":"Guatemala!C139","v":19242},{"$f":"Guatemala!D139","v":18504},{"$f":"Guatemala!E139","v":17154},{"$f":"Guatemala!F139","v":12145},{"$f":"Guatemala!G139","v":7668},{"$f":"Guatemala!H139","v":3855},null,19242,18504,17154,12145,7668,3855]
[72,null,21286,20470,18976,13436,8521,4253,null,null,{"$f":"Guatemala!C140","v":21286},{"$f":"Guatemala!D140","v":20470},{"$f":"Guatemala!E140","v":18976},{"$f":"Guatemala!F140","v":13436},{"$f":"Guatemala!G140","v":8521},{"$f":"Guatemala!H140","v":4253},null,21286,20470,18976,13436,8521,4253]
[73,null,23451,22554,20907,14803,9432,4671,null,null,{"$f":"Guatemala!C141","v":23451},{"$f":"Guatemala!D141","v":22554},{"$f":"Guatemala!E141","v":20907},{"$f":"Guatemala!F141","v":14803},{"$f":"Guatemala!G141","v":9432},{"$f":"Guatemala!H141","v":4671},null,23451,22554,20907,14803,9432,4671]
[74,null,25705,24721,22916,16226,10401,5088,null,null,{"$f":"Guatemala!C142","v":25705},{"$f":"Guatemala!D142","v":24721},{"$f":"Guatemala!E142","v":22916},{"$f":"Guatemala!F142","v":16226},{"$f":"Guatemala!G142","v":10401},{"$f":"Guatemala!H142","v":5088},null,25705,24721,22916,16226,10401,5088]
[75,null,28049,26975,25006,17705,11426,5524,null,null,{"$f":"Guatemala!C143","v":28049},{"$f":"Guatemala!D143","v":26975},{"$f":"Guatemala!E143","v":25006},{"$f":"Guatemala!F143","v":17705},{"$f":"Guatemala!G143","v":11426},{"$f":"Guatemala!H143","v":5524},null,28049,26975,25006,17705,11426,5524]
[76,null,30486,29318,27179,19243,12507,5979,null,null,{"$f":"Guatemala!C144","v":30486},{"$f":"Guatemala!D144","v":29318},{"$f":"Guatemala!E144","v":27179},{"$f":"Guatemala!F144","v":19243},{"$f":"Guatemala!G144","v":12507},{"$f":"Guatemala!H144","v":5979},null,30486,29318,27179,19243,12507,5979]
[77,null,33009,31746,29428,20836,13645,6453,null,null,{"$f":"Guatemala!C145","v":33009},{"$f":"Guatemala!D145","v":31746},{"$f":"Guatemala!E145","v":29428},{"$f":"Guatemala!F145","v":20836},{"$f":"Guatemala!G145","v":13645},{"$f":"Guatemala!H145","v":6453},null,33009,31746,29428,20836,13645,6453]
[78,null,35655,34290,31787,22506,14841,6929,null,null,{"$f":"Guatemala!C146","v":35655},{"$f":"Guatemala!D146","v":34290},{"$f":"Guatemala!E146","v":31787},{"$f":"Guatemala!F146","v":22506},{"$f":"Guatemala!G146","v":14841},{"$f":"Guatemala!H146","v":6929},null,35655,34290,31787,22506,14841,6929]
[79,null,38390,36921,34225,24232,16074,7441,null,null,{"$f":"Guatemala!C147","v":38390},{"$f":"Guatemala!D147","v":36921},{"$f":"Guatemala!E147","v":34225},{"$f":"Guatemala!F147","v":24232},{"$f":"Guatemala!G147","v":16074},{"$f":"Guatemala!H147","v":7441},null,38390,36921,34225,24232,16074,7441]
[80,"o mas",41218,39639,36745,26018,17384,7936,null,null,{"$f":"Guatemala!C148","v":41218},{"$f":"Guatemala!D148","v":39639},{"$f":"Guatemala!E148","v":36745},{"$f":"Guatemala!F148","v":26018},{"$f":"Guatemala!G148","v":17384},{"$f":"Guatemala!H148","v":7936},null,41218,39639,36745,26018,17384,7936]
[1,"Hijo",693,666,619,438,366,288,null,null,{"$f":"Guatemala!C149","v":693},{"$f":"Guatemala!D149","v":666},{"$f":"Guatemala!E149","v":619},{"$f":"Guatemala!F149","v":438},{"$f":"Guatemala!G149","v":366},{"$f":"Guatemala!H149","v":288},null,693,666,619,438,366,288]
[2,"Hijos",1086,1045,968,686,572,452,null,null,{"$f":"Guatemala!C150","v":1086},{"$f":"Guatemala!D150","v":1045},{"$f":"Guatemala!E150","v":968},{"$f":"Guatemala!F150","v":686},{"$f":"Guatemala!G150","v":572},{"$f":"Guatemala!H150","v":452},null,1086,1045,968,686,572,452]
[3,"Hijos o más",{"$f":"R289","v":1566},{"$f":"S289","v":1506},{"$f":"T289","v":1396},{"$f":"U289","v":989},{"$f":"V289","v":825},{"$f":"W289","v":650},null,null,{"$f":"Guatemala!C151","v":1566},{"$f":"Guatemala!D151","v":1506},{"$f":"Guatemala!E151","v":1396},{"$f":"Guatemala!F151","v":989},{"$f":"Guatemala!G151","v":825},{"$f":"Guatemala!H151","v":650},null,{"$f":"K289*$O$2","v":1566},{"$f":"L289*$O$2","v":1506},{"$f":"M289*$O$2","v":1396},{"$f":"N289*$O$2","v":989},{"$f":"O289*$O$2","v":825},{"$f":"P289*$O$2","v":650}]
[1,"Rider Comp. Maternidad",{"$f":"K290","v":225},{"$f":"L290","v":225},225,0,0,0,null,null,225,225,225,0,0,0]
[1,"Transplante de organos",{"$f":"K291","v":300},{"$f":"L291","v":300},{"$f":"M291","v":300},{"$f":"N291","v":300},{"$f":"O291","v":300},{"$f":"P291","v":300},null,null,300,300,300,300,300,300]
[]
[]
[]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,"ET1","ET2","ET3","ET4","ET5","ET6"]
[18,null,{"$f":"C224*$G$2","v":845.88},{"$f":"D224*$G$2","v":813.55000000000007},754.19,534.77,402.8,283.55]
[19,null,{"$f":"C225*$G$2","v":862.31000000000006},829.45,769.03000000000009,544.31000000000006,402.8,292.56]
[20,null,{"$f":"C226*$G$2","v":877.15000000000009},844.29000000000008,782.28000000000009,554.38,413.93,292.56]
[21,null,{"$f":"C227*$G$2","v":893.58},859.13,796.59,563.92000000000007,423.47,303.16000000000003]
[22,null,{"$f":"C228*$G$2","v":910.01},875.03000000000009,811.43000000000006,575.05000000000007,433.54,303.16000000000003]
[23,null,{"$f":"C229*$G$2","v":924.32},889.34,824.15000000000009,584.06000000000006,433.54,313.76]
[24,null,{"$f":"C230*$G$2","v":957.71},921.1400000000001,853.30000000000007,605.26,443.61,322.77000000000004]
[25,null,{"$f":"C231*$G$2","v":973.08},935.45,867.61,614.80000000000007,454.21000000000004,322.77000000000004]
[26,null,{"$f":"C232*$G$2","v":988.45},951.35,881.92000000000007,624.87,463.75,333.37]
[27,null,{"$f":"C233*$G$2","v":1005.94},967.25,896.23,634.94000000000005,473.82000000000005,333.37]
[28,null,{"$f":"C234*$G$2","v":1019.72},981.03000000000009,909.48,644.48,484.42,342.91]
[29,null,{"$f":"C235*$G$2","v":1052.5800000000002},1012.3000000000001,938.63,665.15,493.96000000000004,352.45000000000005]
[30,null,{"$f":"C236*$G$2","v":1085.44},1043.5700000000002,967.25,685.29000000000008,504.56,363.58000000000004]
[31,null,{"$f":"C237*$G$2","v":1101.3400000000001},1058.94,982.09,695.89,514.63,363.58000000000004]
[32,null,{"$f":"C238*$G$2","v":1133.1400000000001},1089.68,1010.1800000000001,716.03000000000009,524.17000000000007,372.06]
[33,null,{"$f":"C239*$G$2","v":1164.94},1119.8900000000001,1038.27,735.11,534.77,383.19]
[34,null,{"$f":"C240*$G$2","v":1197.27},1151.1600000000001,1067.42,755.25,554.38,393.79]
[35,null,{"$f":"C241*$G$2","v":1228.01},1180.3100000000002,1094.98,774.86,563.92000000000007,402.8]
[36,null,{"$f":"C242*$G$2","v":1260.8700000000001},1212.1100000000001,1124.1300000000001,795.53000000000009,584.06000000000006,413.93]
[37,null,{"$f":"C243*$G$2","v":1292.1400000000001},1242.3200000000002,1151.69,815.14,594.13,423.47]
[38,null,{"$f":"C244*$G$2","v":1340.9},1289.49,1195.68,846.41000000000008,614.80000000000007,433.54]
[39,null,{"$f":"C245*$G$2","v":1387.54},1334.01,1237.02,876.09,634.94000000000005,443.61]
[40,null,{"$f":"C246*$G$2","v":1420.4},1365.28,1266.7,896.23,644.48,454.21000000000004]
[41,null,{"$f":"C247*$G$2","v":1467.5700000000002},1411.39,1308.5700000000002,926.44,665.15,463.75]
[42,null,{"$f":"C248*$G$2","v":1514.74},1456.44,1350.44,956.12,685.29000000000008,473.82000000000005]
[43,null,{"$f":"C249*$G$2","v":1561.91},1503.0800000000002,1392.8400000000001,986.33,704.37,493.96000000000004]
[44,null,{"$f":"C250*$G$2","v":1626.0400000000002},1564.03,1449.02,1026.6100000000001,726.1,504.56]
[45,null,{"$f":"C251*$G$2","v":1673.21},1609.0800000000002,1492.48,1056.8200000000002,746.77,524.17000000000007]
[46,null,{"$f":"C252*$G$2","v":1721.97},1655.72,1535.41,1087.03,765.32,534.77]
[47,null,{"$f":"C253*$G$2","v":1785.5700000000002},1717.2,1591.5900000000001,1127.31,785.46,544.31000000000006]
[48,null,{"$f":"C254*$G$2","v":1865.0700000000002},1794.0500000000002,1663.14,1177.6600000000001,815.14,563.92000000000007]
[49,null,{"$f":"C255*$G$2","v":1929.2},1856.0600000000002,1719.8500000000001,1218.47,846.41000000000008,584.06000000000006]
[50,null,{"$f":"C256*$G$2","v":2008.17},1931.8500000000001,1790.8700000000001,1268.29,876.09,594.13]
[51,null,{"$f":"C257*$G$2","v":2089.2600000000002},2008.7,1862.95,1319.17,906.30000000000007,614.80000000000007]
[52,null,{"$f":"C258*$G$2","v":2152.33},2069.65,1918.6000000000001,1358.92,935.98,634.94000000000005]
[53,null,{"$f":"C259*$G$2","v":2247.73},2161.34,2003.93,1418.28,967.25,655.61]
[54,null,{"$f":"C260*$G$2","v":2344.19},2254.09,2089.79,1479.76,1005.94,665.15,"CR3",null,null,"CR4",null,null,"CR5"]
[55,null,{"$f":"C261*$G$2","v":2438},2345.25,2173.5300000000002,1539.1200000000001,1036.68,685.29000000000008,"INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR"]
[56,null,{"$f":"C262*$G$2","v":2534.9900000000002},2437.4700000000003,2260.4500000000003,1600.6000000000001,1076.96,704.37,{"$f":"AU336","v":0},{"$f":"AV336","v":0},{"$f":"AW336","v":0},{"$f":"AX336","v":0},{"$f":"AY336","v":0},{"$f":"AZ336","v":0},{"$f":"BA336","v":0},{"$f":"BB336","v":0},{"$f":"BC336","v":0}]
[57,null,{"$f":"C263*$G$2","v":2629.33},2528.63,2344.19,1659.96,1117.77,726.1,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"C264*$G$2","v":2774.02},2667.4900000000002,2472.98,1751.1200000000001,1158.05,746.77]
[59,null,{"$f":"C265*$G$2","v":2901.2200000000003},2789.92,2586.4,1831.68,1207.8700000000001,765.32]
[60,null,{"$f":"C266*$G$2","v":3027.8900000000003},2911.82,2699.29,1911.71,1258.75,795.53000000000009]
[61,null,{"$f":"C267*$G$2","v":3203.8500000000004},3080.8900000000003,2856.17,2023.01,1319.17,815.14]
[62,null,{"$f":"C268*$G$2","v":3442.88},3310.9100000000003,3069.23,2173,1409.8000000000002,855.42000000000007]
[63,null,{"$f":"C269*$G$2","v":3778.3700000000003},3632.6200000000003,3367.6200000000003,2385,1539.1200000000001,896.23]
[64,null,{"$f":"C270*$G$2","v":4239.47},4077.2900000000004,3779.4300000000003,2675.9700000000003,1721.44,956.12]
[65,null,{"$f":"C271*$G$2","v":4829.3600000000006},4643.8600000000006,4305.1900000000005,3048.03,1952.5200000000002,1047.28]
[66,null,{"$f":"C272*$G$2","v":5545.92},5333.39,4944.37,3500.65,2223.88,1158.05]
[67,null,{"$f":"C273*$G$2","v":6375.37},6131.04,5683.1900000000005,4024.2900000000004,2536.0500000000002,1308.5700000000002]
[68,null,{"$f":"C274*$G$2","v":7250.93},6973.21,6464.4100000000008,4576.55,2877.3700000000003,1469.16]
[69,null,{"$f":"C275*$G$2","v":8174.1900000000005},7861.4900000000007,7287.5,5160.08,3239.36,1650.95]
[70,null,{"$f":"C276*$G$2","v":9162.11},8811.25,8168.3600000000006,5783.3600000000006,3642.1600000000003,1841.75]
[71,null,{"$f":"C277*$G$2","v":10198.26},9807.1200000000008,9091.6200000000008,6436.85,4064.0400000000004,2043.15]
[72,null,{"$f":"C278*$G$2","v":11281.58},10849.1,10057.280000000001,7121.08,4516.13,2254.09]
[73,null,{"$f":"C279*$G$2","v":12429.03},11953.62,11080.710000000001,7845.59,4998.96,2475.63]
[74,null,{"$f":"C280*$G$2","v":13623.650000000001},13102.130000000001,12145.480000000001,8599.7800000000007,5512.5300000000007,2696.6400000000003]
[75,null,{"$f":"C281*$G$2","v":14865.970000000001},14296.75,13253.18,9383.65,6055.7800000000007,2927.7200000000003]
[76,null,{"$f":"C282*$G$2","v":16157.58},15538.54,14404.87,10198.790000000001,6628.71,3168.8700000000003]
[77,null,{"$f":"C283*$G$2","v":17494.77},16825.38,15596.84,11043.08,7231.85,3420.09]
[78,null,{"$f":"C284*$G$2","v":18897.150000000001},18173.7,16847.11,11928.18,7865.7300000000005,3672.3700000000003]
[79,null,{"$f":"C285*$G$2","v":20346.7},19568.13,18139.25,12842.960000000001,8519.2200000000012,3943.73]
[80,"o mas",{"$f":"C286*$G$2","v":21845.54},21008.670000000002,19474.850000000002,13789.54,9213.52,4206.08]
[1,"Hijo",{"$f":"C287*$G$2","v":367.29},352.98,328.07,232.14000000000001,193.98000000000002,152.64000000000001]
[2,"Hijos",{"$f":"C288*$G$2","v":575.58000000000004},553.85,513.04000000000008,363.58000000000004,303.16000000000003,239.56]
[3,"Hijos o más",{"$f":"C289*$G$2","v":829.98},798.18000000000006,739.88,524.17000000000007,437.25,344.5]
[1,"Rider Comp. Maternidad",{"$f":"C290*$G$2","v":119.25},119.25,119.25,0,0,0]
[1,"Transplante de organos",{"$f":"C291*$G$2","v":159},159,159,159,159,159]
[]
[]
[]
[]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,"ET1","ET2","ET3","ET4","ET5","ET6"]
[18,null,{"$f":"C224*$G$3","v":438.90000000000003},{"$f":"D224*$G$3","v":422.12500000000006},391.32500000000005,277.47500000000002,209.00000000000003,147.125]
[19,null,{"$f":"C225*$G$3","v":447.42500000000001},430.37500000000006,399.02500000000003,282.42500000000001,209.00000000000003,151.80000000000001]
[20,null,{"$f":"C226*$G$3","v":455.12500000000006},438.07500000000005,405.90000000000003,287.65000000000003,214.77500000000001,151.80000000000001]
[21,null,{"$f":"C227*$G$3","v":463.65000000000003},445.77500000000003,413.32500000000005,292.60000000000002,219.72500000000002,157.30000000000001]
[22,null,{"$f":"C228*$G$3","v":472.17500000000001},454.02500000000003,421.02500000000003,298.375,224.95000000000002,157.30000000000001]
[23,null,{"$f":"C229*$G$3","v":479.6},461.45000000000005,427.62500000000006,303.05,224.95000000000002,162.80000000000001]
[24,null,{"$f":"C230*$G$3","v":496.92500000000007},477.95000000000005,442.75000000000006,314.05,230.17500000000001,167.47500000000002]
[25,null,{"$f":"C231*$G$3","v":504.90000000000003},485.37500000000006,450.17500000000001,319,235.67500000000001,167.47500000000002]
[26,null,{"$f":"C232*$G$3","v":512.875},493.62500000000006,457.6,324.22500000000002,240.62500000000003,172.97500000000002]
[27,null,{"$f":"C233*$G$3","v":521.95000000000005},501.87500000000006,465.02500000000003,329.45000000000005,245.85000000000002,172.97500000000002]
[28,null,{"$f":"C234*$G$3","v":529.1},509.02500000000003,471.90000000000003,334.40000000000003,251.35000000000002,177.92500000000001]
[29,null,{"$f":"C235*$G$3","v":546.15000000000009},525.25,487.02500000000003,345.125,256.3,182.87500000000003]
[30,null,{"$f":"C236*$G$3","v":563.20000000000005},541.47500000000002,501.87500000000006,355.57500000000005,261.8,188.65]
[31,null,{"$f":"C237*$G$3","v":571.45000000000005},549.45000000000005,509.57500000000005,361.07500000000005,267.02500000000003,188.65]
[32,null,{"$f":"C238*$G$3","v":587.95000000000005},565.40000000000009,524.15000000000009,371.52500000000003,271.97500000000002,193.05]
[33,null,{"$f":"C239*$G$3","v":604.45000000000005},581.07500000000005,538.72500000000002,381.42500000000001,277.47500000000002,198.82500000000002]
[34,null,{"$f":"C240*$G$3","v":621.22500000000002},597.30000000000007,553.85,391.87500000000006,287.65000000000003,204.32500000000002]
[35,null,{"$f":"C241*$G$3","v":637.17500000000007},612.42500000000007,568.15000000000009,402.05,292.60000000000002,209.00000000000003]
[36,null,{"$f":"C242*$G$3","v":654.22500000000002},628.92500000000007,583.27500000000009,412.77500000000003,303.05,214.77500000000001]
[37,null,{"$f":"C243*$G$3","v":670.45},644.6,597.57500000000005,422.95000000000005,308.27500000000003,219.72500000000002]
[38,null,{"$f":"C244*$G$3","v":695.75},669.07500000000005,620.40000000000009,439.17500000000001,319,224.95000000000002]
[39,null,{"$f":"C245*$G$3","v":719.95},692.17500000000007,641.85,454.57500000000005,329.45000000000005,230.17500000000001]
[40,null,{"$f":"C246*$G$3","v":737.00000000000011},708.40000000000009,657.25,465.02500000000003,334.40000000000003,235.67500000000001]
[41,null,{"$f":"C247*$G$3","v":761.47500000000002},732.32500000000005,678.97500000000002,480.70000000000005,345.125,240.62500000000003]
[42,null,{"$f":"C248*$G$3","v":785.95},755.7,700.7,496.1,355.57500000000005,245.85000000000002]
[43,null,{"$f":"C249*$G$3","v":810.42500000000007},779.90000000000009,722.7,511.77500000000003,365.47500000000002,256.3]
[44,null,{"$f":"C250*$G$3","v":843.7},811.52500000000009,751.85,532.67500000000007,376.75000000000006,261.8]
[45,null,{"$f":"C251*$G$3","v":868.17500000000007},834.90000000000009,774.40000000000009,548.35,387.47500000000002,271.97500000000002]
[46,null,{"$f":"C252*$G$3","v":893.47500000000002},859.1,796.67500000000007,564.02500000000009,397.1,277.47500000000002]
[47,null,{"$f":"C253*$G$3","v":926.47500000000002},891.00000000000011,825.82500000000005,584.92500000000007,407.55,282.42500000000001]
[48,null,{"$f":"C254*$G$3","v":967.72500000000002},930.87500000000011,862.95,611.05000000000007,422.95000000000005,292.60000000000002]
[49,null,{"$f":"C255*$G$3","v":1001.0000000000001},963.05000000000007,892.37500000000011,632.22500000000002,439.17500000000001,303.05]
[50,null,{"$f":"C256*$G$3","v":1041.9750000000001},1002.3750000000001,929.22500000000002,658.07500000000005,454.57500000000005,308.27500000000003]
[51,null,{"$f":"C257*$G$3","v":1084.0500000000002},1042.25,966.62500000000011,684.47500000000002,470.25000000000006,319]
[52,null,{"$f":"C258*$G$3","v":1116.7750000000001},1073.875,995.50000000000011,705.1,485.65000000000003,329.45000000000005]
[53,null,{"$f":"C259*$G$3","v":1166.2750000000001},1121.45,1039.7750000000001,735.90000000000009,501.87500000000006,340.17500000000001]
[54,null,{"$f":"C260*$G$3","v":1216.325},1169.575,1084.325,767.80000000000007,521.95000000000005,345.125,"CR3",null,null,"CR4",null,null,"CR5"]
[55,null,{"$f":"C261*$G$3","v":1265},1216.875,1127.7750000000001,798.6,537.90000000000009,355.57500000000005,"INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR"]
[56,null,{"$f":"C262*$G$3","v":1315.325},1264.7250000000001,1172.875,830.50000000000011,558.80000000000007,365.47500000000002,{"$f":"AU411","v":0},{"$f":"AV411","v":0},{"$f":"AW411","v":0},{"$f":"AX411","v":0},{"$f":"AY411","v":0},{"$f":"AZ411","v":0},{"$f":"BA411","v":0},{"$f":"BB411","v":0},{"$f":"BC411","v":0}]
[57,null,{"$f":"C263*$G$3","v":1364.2750000000001},1312.0250000000001,1216.325,861.30000000000007,579.97500000000002,376.75000000000006,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"C264*$G$3","v":1439.3500000000001},1384.075,1283.1500000000001,908.6,600.875,387.47500000000002]
[59,null,{"$f":"C265*$G$3","v":1505.3500000000001},1447.6000000000001,1342,950.40000000000009,626.72500000000002,397.1]
[60,null,{"$f":"C266*$G$3","v":1571.075},1510.8500000000001,1400.575,991.92500000000007,653.125,412.77500000000003]
[61,null,{"$f":"C267*$G$3","v":1662.3750000000002},1598.575,1481.9750000000001,1049.6750000000002,684.47500000000002,422.95000000000005]
[62,null,{"$f":"C268*$G$3","v":1786.4},1717.9250000000002,1592.5250000000001,1127.5,731.50000000000011,443.85]
[63,null,{"$f":"C269*$G$3","v":1960.4750000000001},1884.8500000000001,1747.3500000000001,1237.5,798.6,465.02500000000003]
[64,null,{"$f":"C270*$G$3","v":2199.7250000000004},2115.5750000000003,1961.0250000000001,1388.4750000000001,893.2,496.1]
[65,null,{"$f":"C271*$G$3","v":2505.8000000000002},2409.5500000000002,2233.8250000000003,1581.5250000000001,1013.1000000000001,543.40000000000009]
[66,null,{"$f":"C272*$G$3","v":2877.6000000000004},2767.3250000000003,2565.4750000000004,1816.3750000000002,1153.9000000000001,600.875]
[67,null,{"$f":"C273*$G$3","v":3307.9750000000004},3181.2000000000003,2948.8250000000003,2088.0750000000003,1315.875,678.97500000000002]
[68,null,{"$f":"C274*$G$3","v":3762.2750000000001},3618.1750000000002,3354.1750000000002,2374.625,1492.9750000000001,762.30000000000007]
[69,null,{"$f":"C275*$G$3","v":4241.3250000000007},4079.0750000000003,3781.2500000000005,2677.4,1680.8000000000002,856.62500000000011]
[70,null,{"$f":"C276*$G$3","v":4753.9250000000002},4571.875,4238.3,3000.8,1889.8000000000002,955.62500000000011]
[71,null,{"$f":"C277*$G$3","v":5291.55},5088.6000000000004,4717.3500000000004,3339.8750000000005,2108.7000000000003,1060.125]
[72,null,{"$f":"C278*$G$3","v":5853.6500000000005},5629.25,5218.4000000000005,3694.9,2343.2750000000001,1169.575]
[73,null,{"$f":"C279*$G$3","v":6449.0250000000005},6202.35,5749.4250000000002,4070.8250000000003,2593.8000000000002,1284.5250000000001]
[74,null,{"$f":"C280*$G$3","v":7068.8750000000009},6798.2750000000005,6301.9000000000005,4462.1500000000005,2860.2750000000001,1399.2]
[75,null,{"$f":"C281*$G$3","v":7713.4750000000004},7418.1250000000009,6876.6500000000005,4868.875,3142.15,1519.1000000000001]
[76,null,{"$f":"C282*$G$3","v":8383.6500000000015},8062.4500000000007,7474.2250000000004,5291.8250000000007,3439.4250000000002,1644.2250000000001]
[77,null,{"$f":"C283*$G$3","v":9077.4750000000004},8730.1500000000015,8092.7000000000007,5729.9000000000005,3752.3750000000005,1774.575]
[78,null,{"$f":"C284*$G$3","v":9805.125},9429.75,8741.4250000000011,6189.1500000000005,4081.2750000000005,1905.4750000000001]
[79,null,{"$f":"C285*$G$3","v":10557.25},10153.275000000001,9411.875,6663.8,4420.3500000000004,2046.2750000000001]
[80,"o mas",{"$f":"C286*$G$3","v":11334.95},10900.725,10104.875,7154.9500000000007,4780.6000000000004,2182.4]
[1,"Hijo",{"$f":"C287*$G$3","v":190.57500000000002},183.15,170.22500000000002,120.45,100.65,79.2]
[2,"Hijos",{"$f":"C288*$G$3","v":298.65000000000003},287.375,266.20000000000005,188.65,157.30000000000001,124.30000000000001]
[3,"Hijos o más",{"$f":"C289*$G$3","v":430.65000000000003},414.15000000000003,383.90000000000003,271.97500000000002,226.87500000000003,178.75000000000003]
[1,"Rider Comp. Maternidad",{"$f":"C290*$G$3","v":61.875000000000007},61.875000000000007,61.875000000000007,0,0,0]
[1,"Transplante de organos",{"$f":"C291*$G$3","v":82.5},82.5,82.5,82.5,82.5,82.5]
[]
[]
[]
[]
[]
[]
[]
["BUPA CLASSIC CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,null,"ET2","ET3","ET4","ET5","ET6"]
[18,null,null,{"$f":"R452","v":2971.6},{"$f":"S452","v":2302.65},1505.35,1105,776.9,null,null,null,{"$f":"Guatemala!D164","v":3496},{"$f":"Guatemala!E164","v":2709},{"$f":"Guatemala!F164","v":1771},{"$f":"Guatemala!G164","v":1300},{"$f":"Guatemala!H164","v":914},null,{"$f":"L452*$P$2","v":2971.6},{"$f":"M452*$P$2","v":2302.65},1505.35,1105,776.9]
[19,null,null,{"$f":"R453","v":3031.1},{"$f":"S453","v":2332.4},{"$f":"T453","v":1533.3999999999999},{"$f":"U453","v":1105},{"$f":"V453","v":800.69999999999993},null,null,null,{"$f":"Guatemala!D165","v":3566},{"$f":"Guatemala!E165","v":2744},{"$f":"Guatemala!F165","v":1804},{"$f":"Guatemala!G165","v":1300},{"$f":"Guatemala!H165","v":942},null,{"$f":"L453*$P$2","v":3031.1},{"$f":"M453*$P$2","v":2332.4},{"$f":"N453*$P$2","v":1533.3999999999999},{"$f":"O453*$P$2","v":1105},{"$f":"P453*$P$2","v":800.69999999999993}]
[20,null,null,3057.45,2389.35,1562.3,1134.75,800.69999999999993,null,null,null,{"$f":"Guatemala!D166","v":3597},{"$f":"Guatemala!E166","v":2811},{"$f":"Guatemala!F166","v":1838},{"$f":"Guatemala!G166","v":1335},{"$f":"Guatemala!H166","v":942},null,3057.45,2389.35,1562.3,1134.75,800.69999999999993]
[21,null,null,3116.95,2451.4,1590.35,1161.0999999999999,830.44999999999993,null,null,null,{"$f":"Guatemala!D167","v":3667},{"$f":"Guatemala!E167","v":2884},{"$f":"Guatemala!F167","v":1871},{"$f":"Guatemala!G167","v":1366},{"$f":"Guatemala!H167","v":977},null,3116.95,2451.4,1590.35,1161.0999999999999,830.44999999999993]
[22,null,null,3178.15,2508.35,1619.25,1189.1499999999999,830.44999999999993,null,null,null,{"$f":"Guatemala!D168","v":3739},{"$f":"Guatemala!E168","v":2951},{"$f":"Guatemala!F168","v":1905},{"$f":"Guatemala!G168","v":1399},{"$f":"Guatemala!H168","v":977},null,3178.15,2508.35,1619.25,1189.1499999999999,830.44999999999993]
[23,null,null,3205.35,2534.6999999999998,1644.75,1189.1499999999999,860.19999999999993,null,null,null,{"$f":"Guatemala!D169","v":3771},{"$f":"Guatemala!E169","v":2982},{"$f":"Guatemala!F169","v":1935},{"$f":"Guatemala!G169","v":1399},{"$f":"Guatemala!H169","v":1012},null,3205.35,2534.6999999999998,1644.75,1189.1499999999999,860.19999999999993]
[24,null,null,3262.2999999999997,2595.9,1704.25,1216.3499999999999,884,null,null,null,{"$f":"Guatemala!D170","v":3838},{"$f":"Guatemala!E170","v":3054},{"$f":"Guatemala!F170","v":2005},{"$f":"Guatemala!G170","v":1431},{"$f":"Guatemala!H170","v":1040},null,3262.2999999999997,2595.9,1704.25,1216.3499999999999,884]
[25,null,null,3321.7999999999997,2652,1731.45,1245.25,884,null,null,null,{"$f":"Guatemala!D171","v":3908},{"$f":"Guatemala!E171","v":3120},{"$f":"Guatemala!F171","v":2037},{"$f":"Guatemala!G171","v":1465},{"$f":"Guatemala!H171","v":1040},null,3321.7999999999997,2652,1731.45,1245.25,884]
[26,null,null,3381.2999999999997,2710.65,1759.5,1270.75,913.75,null,null,null,{"$f":"Guatemala!D172","v":3978},{"$f":"Guatemala!E172","v":3189},{"$f":"Guatemala!F172","v":2070},{"$f":"Guatemala!G172","v":1495},{"$f":"Guatemala!H172","v":1075},null,3381.2999999999997,2710.65,1759.5,1270.75,913.75]
[27,null,null,3409.35,2767.6,1790.1,1299.6499999999999,913.75,null,null,null,{"$f":"Guatemala!D173","v":4011},{"$f":"Guatemala!E173","v":3256},{"$f":"Guatemala!F173","v":2106},{"$f":"Guatemala!G173","v":1529},{"$f":"Guatemala!H173","v":1075},null,3409.35,2767.6,1790.1,1299.6499999999999,913.75]
[28,null,null,3495.2,2827.1,1815.6,1326,940.1,null,null,null,{"$f":"Guatemala!D174","v":4112},{"$f":"Guatemala!E174","v":3326},{"$f":"Guatemala!F174","v":2136},{"$f":"Guatemala!G174","v":1560},{"$f":"Guatemala!H174","v":1106},null,3495.2,2827.1,1815.6,1326,940.1]
[29,null,null,3554.7,2885.75,1872.55,1353.2,965.6,null,null,null,{"$f":"Guatemala!D175","v":4182},{"$f":"Guatemala!E175","v":3395},{"$f":"Guatemala!F175","v":2203},{"$f":"Guatemala!G175","v":1592},{"$f":"Guatemala!H175","v":1136},null,3554.7,2885.75,1872.55,1353.2,965.6]
[30,null,null,3642.25,2971.6,1930.35,1382.95,996.19999999999993,null,null,null,{"$f":"Guatemala!D176","v":4285},{"$f":"Guatemala!E176","v":3496},{"$f":"Guatemala!F176","v":2271},{"$f":"Guatemala!G176","v":1627},{"$f":"Guatemala!H176","v":1172},null,3642.25,2971.6,1930.35,1382.95,996.19999999999993]
[31,null,null,3699.2,3031.1,1960.1,1411.85,996.19999999999993,null,null,null,{"$f":"Guatemala!D177","v":4352},{"$f":"Guatemala!E177","v":3566},{"$f":"Guatemala!F177","v":2306},{"$f":"Guatemala!G177","v":1661},{"$f":"Guatemala!H177","v":1172},null,3699.2,3031.1,1960.1,1411.85,996.19999999999993]
[32,null,null,3786.75,3116.95,2016.2,1436.5,1020.85,null,null,null,{"$f":"Guatemala!D178","v":4455},{"$f":"Guatemala!E178","v":3667},{"$f":"Guatemala!F178","v":2372},{"$f":"Guatemala!G178","v":1690},{"$f":"Guatemala!H178","v":1201},null,3786.75,3116.95,2016.2,1436.5,1020.85]
[33,null,null,3875.15,3205.35,2072.2999999999997,1465.3999999999999,1052.3,null,null,null,{"$f":"Guatemala!D179","v":4559},{"$f":"Guatemala!E179","v":3771},{"$f":"Guatemala!F179","v":2438},{"$f":"Guatemala!G179","v":1724},{"$f":"Guatemala!H179","v":1238},null,3875.15,3205.35,2072.2999999999997,1465.3999999999999,1052.3]
[34,null,null,3962.7,3295.45,2129.25,1519.8,1078.6499999999999,null,null,null,{"$f":"Guatemala!D180","v":4662},{"$f":"Guatemala!E180","v":3877},{"$f":"Guatemala!F180","v":2505},{"$f":"Guatemala!G180","v":1788},{"$f":"Guatemala!H180","v":1269},null,3962.7,3295.45,2129.25,1519.8,1078.6499999999999]
[35,null,null,4080.85,3381.2999999999997,2185.35,1547,1105,null,null,null,{"$f":"Guatemala!D181","v":4801},{"$f":"Guatemala!E181","v":3978},{"$f":"Guatemala!F181","v":2571},{"$f":"Guatemala!G181","v":1820},{"$f":"Guatemala!H181","v":1300},null,4080.85,3381.2999999999997,2185.35,1547,1105]
[36,null,null,4165.8499999999995,3468,2242.2999999999997,1600.55,1134.75,null,null,null,{"$f":"Guatemala!D182","v":4901},{"$f":"Guatemala!E182","v":4080},{"$f":"Guatemala!F182","v":2638},{"$f":"Guatemala!G182","v":1883},{"$f":"Guatemala!H182","v":1335},null,4165.8499999999995,3468,2242.2999999999997,1600.55,1134.75]
[37,null,null,4253.3999999999996,3554.7,2299.25,1629.45,1161.0999999999999,null,null,null,{"$f":"Guatemala!D183","v":5004},{"$f":"Guatemala!E183","v":4182},{"$f":"Guatemala!F183","v":2705},{"$f":"Guatemala!G183","v":1917},{"$f":"Guatemala!H183","v":1366},null,4253.3999999999996,3554.7,2299.25,1629.45,1161.0999999999999]
[38,null,null,4369.8499999999995,3671.15,2385.9499999999998,1683.85,1189.1499999999999,null,null,null,{"$f":"Guatemala!D184","v":5141},{"$f":"Guatemala!E184","v":4319},{"$f":"Guatemala!F184","v":2807},{"$f":"Guatemala!G184","v":1981},{"$f":"Guatemala!H184","v":1399},null,4369.8499999999995,3671.15,2385.9499999999998,1683.85,1189.1499999999999]
[39,null,null,4487.1499999999996,3786.75,2467.5499999999997,1742.5,1216.3499999999999,null,null,null,{"$f":"Guatemala!D185","v":5279},{"$f":"Guatemala!E185","v":4455},{"$f":"Guatemala!F185","v":2903},{"$f":"Guatemala!G185","v":2050},{"$f":"Guatemala!H185","v":1431},null,4487.1499999999996,3786.75,2467.5499999999997,1742.5,1216.3499999999999]
[40,null,null,4631.6499999999996,3875.15,2527.0499999999997,1766.3,1245.25,null,null,null,{"$f":"Guatemala!D186","v":5449},{"$f":"Guatemala!E186","v":4559},{"$f":"Guatemala!F186","v":2973},{"$f":"Guatemala!G186","v":2078},{"$f":"Guatemala!H186","v":1465},null,4631.6499999999996,3875.15,2527.0499999999997,1766.3,1245.25]
[41,null,null,4747.25,3993.2999999999997,2611.1999999999998,1823.25,1270.75,null,null,null,{"$f":"Guatemala!D187","v":5585},{"$f":"Guatemala!E187","v":4698},{"$f":"Guatemala!F187","v":3072},{"$f":"Guatemala!G187","v":2145},{"$f":"Guatemala!H187","v":1495},null,4747.25,3993.2999999999997,2611.1999999999998,1823.25,1270.75]
[42,null,null,4865.3999999999996,4106.3499999999995,2694.5,1878.5,1299.6499999999999,null,null,null,{"$f":"Guatemala!D188","v":5724},{"$f":"Guatemala!E188","v":4831},{"$f":"Guatemala!F188","v":3170},{"$f":"Guatemala!G188","v":2210},{"$f":"Guatemala!H188","v":1529},null,4865.3999999999996,4106.3499999999995,2694.5,1878.5,1299.6499999999999]
[43,null,null,5011.5999999999995,4253.3999999999996,2779.5,1932.8999999999999,1353.2,null,null,null,{"$f":"Guatemala!D189","v":5896},{"$f":"Guatemala!E189","v":5004},{"$f":"Guatemala!F189","v":3270},{"$f":"Guatemala!G189","v":2274},{"$f":"Guatemala!H189","v":1592},null,5011.5999999999995,4253.3999999999996,2779.5,1932.8999999999999,1353.2]
[44,null,null,5156.0999999999995,4369.8499999999995,2892.5499999999997,1989.85,1382.95,null,null,null,{"$f":"Guatemala!D190","v":6066},{"$f":"Guatemala!E190","v":5141},{"$f":"Guatemala!F190","v":3403},{"$f":"Guatemala!G190","v":2341},{"$f":"Guatemala!H190","v":1627},null,5156.0999999999995,4369.8499999999995,2892.5499999999997,1989.85,1382.95]
[45,null,null,5300.5999999999995,4515.2,2977.5499999999997,2045.95,1436.5,null,null,null,{"$f":"Guatemala!D191","v":6236},{"$f":"Guatemala!E191","v":5312},{"$f":"Guatemala!F191","v":3503},{"$f":"Guatemala!G191","v":2407},{"$f":"Guatemala!H191","v":1690},null,5300.5999999999995,4515.2,2977.5499999999997,2045.95,1436.5]
[46,null,null,5448.5,4661.3999999999996,3063.4,2099.5,1465.3999999999999,null,null,null,{"$f":"Guatemala!D192","v":6410},{"$f":"Guatemala!E192","v":5484},{"$f":"Guatemala!F192","v":3604},{"$f":"Guatemala!G192","v":2470},{"$f":"Guatemala!H192","v":1724},null,5448.5,4661.3999999999996,3063.4,2099.5,1465.3999999999999]
[47,null,null,5593,4778.7,3177.2999999999997,2154.75,1492.6,null,null,null,{"$f":"Guatemala!D193","v":6580},{"$f":"Guatemala!E193","v":5622},{"$f":"Guatemala!F193","v":3738},{"$f":"Guatemala!G193","v":2535},{"$f":"Guatemala!H193","v":1756},null,5593,4778.7,3177.2999999999997,2154.75,1492.6]
[48,null,null,5825.05,4981,3318.4,2237.1999999999998,1547,null,null,null,{"$f":"Guatemala!D194","v":6853},{"$f":"Guatemala!E194","v":5860},{"$f":"Guatemala!F194","v":3904},{"$f":"Guatemala!G194","v":2632},{"$f":"Guatemala!H194","v":1820},null,5825.05,4981,3318.4,2237.1999999999998,1547]
[49,null,null,6029.05,5156.0999999999995,3433.15,2322.1999999999998,1600.55,null,null,null,{"$f":"Guatemala!D195","v":7093},{"$f":"Guatemala!E195","v":6066},{"$f":"Guatemala!F195","v":4039},{"$f":"Guatemala!G195","v":2732},{"$f":"Guatemala!H195","v":1883},null,6029.05,5156.0999999999995,3433.15,2322.1999999999998,1600.55]
[50,null,null,6233.9,5331.2,3575.1,2402.1,1629.45,null,null,null,{"$f":"Guatemala!D196","v":7334},{"$f":"Guatemala!E196","v":6272},{"$f":"Guatemala!F196","v":4206},{"$f":"Guatemala!G196","v":2826},{"$f":"Guatemala!H196","v":1917},null,6233.9,5331.2,3575.1,2402.1,1629.45]
[51,null,null,6437.05,5532.65,3717.9,2485.4,1683.85,null,null,null,{"$f":"Guatemala!D197","v":7573},{"$f":"Guatemala!E197","v":6509},{"$f":"Guatemala!F197","v":4374},{"$f":"Guatemala!G197","v":2924},{"$f":"Guatemala!H197","v":1981},null,6437.05,5532.65,3717.9,2485.4,1683.85]
[52,null,null,6641.05,5708.5999999999995,3829.25,2567.85,1742.5,null,null,null,{"$f":"Guatemala!D198","v":7813},{"$f":"Guatemala!E198","v":6716},{"$f":"Guatemala!F198","v":4505},{"$f":"Guatemala!G198","v":3021},{"$f":"Guatemala!H198","v":2050},null,6641.05,5708.5999999999995,3829.25,2567.85,1742.5]
[53,null,null,6903.7,5941.5,3999.25,2651.15,1796.05,null,null,null,{"$f":"Guatemala!D199","v":8122},{"$f":"Guatemala!E199","v":6990},{"$f":"Guatemala!F199","v":4705},{"$f":"Guatemala!G199","v":3119},{"$f":"Guatemala!H199","v":2113},null,6903.7,5941.5,3999.25,2651.15,1796.05]
[54,null,null,7164.65,6176.0999999999995,4170.95,2758.25,1823.25,null,null,null,{"$f":"Guatemala!D200","v":8429},{"$f":"Guatemala!E200","v":7266},{"$f":"Guatemala!F200","v":4907},{"$f":"Guatemala!G200","v":3245},{"$f":"Guatemala!H200","v":2145},null,7164.65,6176.0999999999995,4170.95,2758.25,1823.25]
[55,null,null,7427.3,6409.8499999999995,4339.25,2843.25,1878.5,null,null,null,{"$f":"Guatemala!D201","v":8738},{"$f":"Guatemala!E201","v":7541},{"$f":"Guatemala!F201","v":5105},{"$f":"Guatemala!G201","v":3345},{"$f":"Guatemala!H201","v":2210},null,7427.3,6409.8499999999995,4339.25,2843.25,1878.5]
[56,null,null,7688.25,6641.05,4510.0999999999995,2952.9,1932.8999999999999,null,null,null,{"$f":"Guatemala!D202","v":9045},{"$f":"Guatemala!E202","v":7813},{"$f":"Guatemala!F202","v":5306},{"$f":"Guatemala!G202","v":3474},{"$f":"Guatemala!H202","v":2274},null,7688.25,6641.05,4510.0999999999995,2952.9,1932.8999999999999]
[57,null,null,7951.75,6873.0999999999995,4679.25,3065.1,1989.85,null,null,null,{"$f":"Guatemala!D203","v":9355},{"$f":"Guatemala!E203","v":8086},{"$f":"Guatemala!F203","v":5505},{"$f":"Guatemala!G203","v":3606},{"$f":"Guatemala!H203","v":2341},null,7951.75,6873.0999999999995,4679.25,3065.1,1989.85]
[58,null,null,8301.1,7164.65,4935.0999999999995,3174.75,2045.95,null,null,null,{"$f":"Guatemala!D204","v":9766},{"$f":"Guatemala!E204","v":8429},{"$f":"Guatemala!F204","v":5806},{"$f":"Guatemala!G204","v":3735},{"$f":"Guatemala!H204","v":2407},null,8301.1,7164.65,4935.0999999999995,3174.75,2045.95]
[59,null,null,8619.85,7454.5,5162.05,3311.6,2099.5,null,null,null,{"$f":"Guatemala!D205","v":10141},{"$f":"Guatemala!E205","v":8770},{"$f":"Guatemala!F205","v":6073},{"$f":"Guatemala!G205","v":3896},{"$f":"Guatemala!H205","v":2470},null,8619.85,7454.5,5162.05,3311.6,2099.5]
[60,null,null,8971.75,7777.5,5388.15,3451,2181.9499999999998,null,null,null,{"$f":"Guatemala!D206","v":10555},{"$f":"Guatemala!E206","v":9150},{"$f":"Guatemala!F206","v":6339},{"$f":"Guatemala!G206","v":4060},{"$f":"Guatemala!H206","v":2567},null,8971.75,7777.5,5388.15,3451,2181.9499999999998]
[61,null,null,9465.6,8182.95,5700.95,3616.75,2237.1999999999998,null,null,null,{"$f":"Guatemala!D207","v":11136},{"$f":"Guatemala!E207","v":9627},{"$f":"Guatemala!F207","v":6707},{"$f":"Guatemala!G207","v":4255},{"$f":"Guatemala!H207","v":2632},null,9465.6,8182.95,5700.95,3616.75,2237.1999999999998]
[62,null,null,10105.65,8764.35,6125.0999999999995,3865.7999999999997,2346,null,null,null,{"$f":"Guatemala!D208","v":11889},{"$f":"Guatemala!E208","v":10311},{"$f":"Guatemala!F208","v":7206},{"$f":"Guatemala!G208","v":4548},{"$f":"Guatemala!H208","v":2760},null,10105.65,8764.35,6125.0999999999995,3865.7999999999997,2346]
[63,null,null,11064.449999999999,9582.9,6721.8,4221.95,2459.0499999999997,null,null,null,{"$f":"Guatemala!D209","v":13017},{"$f":"Guatemala!E209","v":11274},{"$f":"Guatemala!F209","v":7908},{"$f":"Guatemala!G209","v":4967},{"$f":"Guatemala!H209","v":2893},null,11064.449999999999,9582.9,6721.8,4221.95,2459.0499999999997]
[64,null,null,12375.15,10718.5,7542.05,4719.2,2622.25,null,null,null,{"$f":"Guatemala!D210","v":14559},{"$f":"Guatemala!E210","v":12610},{"$f":"Guatemala!F210","v":8873},{"$f":"Guatemala!G210","v":5552},{"$f":"Guatemala!H210","v":3085},null,12375.15,10718.5,7542.05,4719.2,2622.25]
[65,null,null,14065.8,12174.55,8591.7999999999993,5352.45,2871.2999999999997,null,null,null,{"$f":"Guatemala!D211","v":16548},{"$f":"Guatemala!E211","v":14323},{"$f":"Guatemala!F211","v":10108},{"$f":"Guatemala!G211","v":6297},{"$f":"Guatemala!H211","v":3378},null,14065.8,12174.55,8591.7999999999993,5352.45,2871.2999999999997]
[66,null,null,16133,14007.15,9866.7999999999993,6097.9,3174.75,null,null,null,{"$f":"Guatemala!D212","v":18980},{"$f":"Guatemala!E212","v":16479},{"$f":"Guatemala!F212","v":11608},{"$f":"Guatemala!G212","v":7174},{"$f":"Guatemala!H212","v":3735},null,16133,14007.15,9866.7999999999993,6097.9,3174.75]
[67,null,null,18462.849999999999,16071.8,11342.4,6953.8499999999995,3587.85,null,null,null,{"$f":"Guatemala!D213","v":21721},{"$f":"Guatemala!E213","v":18908},{"$f":"Guatemala!F213","v":13344},{"$f":"Guatemala!G213","v":8181},{"$f":"Guatemala!H213","v":4221},null,18462.849999999999,16071.8,11342.4,6953.8499999999995,3587.85]
[68,null,null,20964.399999999998,18315.8,12901.3,7892.25,4029.85,null,null,null,{"$f":"Guatemala!D214","v":24664},{"$f":"Guatemala!E214","v":21548},{"$f":"Guatemala!F214","v":15178},{"$f":"Guatemala!G214","v":9285},{"$f":"Guatemala!H214","v":4741},null,20964.399999999998,18315.8,12901.3,7892.25,4029.85]
[69,null,null,23585.8,20675.399999999998,14544.35,8882.5,4527.0999999999995,null,null,null,{"$f":"Guatemala!D215","v":27748},{"$f":"Guatemala!E215","v":24324},{"$f":"Guatemala!F215","v":17111},{"$f":"Guatemala!G215","v":10450},{"$f":"Guatemala!H215","v":5326},null,23585.8,20675.399999999998,14544.35,8882.5,4527.0999999999995]
[70,null,null,26293.899999999998,23087.7,16300.449999999999,9989.1999999999989,5050.7,null,null,null,{"$f":"Guatemala!D216","v":30934},{"$f":"Guatemala!E216","v":27162},{"$f":"Guatemala!F216","v":19177},{"$f":"Guatemala!G216","v":11752},{"$f":"Guatemala!H216","v":5942},null,26293.899999999998,23087.7,16300.449999999999,9989.1999999999989,5050.7]
[71,null,null,29088.7,25620.7,18144.099999999999,11144.35,5602.3499999999995,null,null,null,{"$f":"Guatemala!D217","v":34222},{"$f":"Guatemala!E217","v":30142},{"$f":"Guatemala!F217","v":21346},{"$f":"Guatemala!G217","v":13111},{"$f":"Guatemala!H217","v":6591},null,29088.7,25620.7,18144.099999999999,11144.35,5602.3499999999995]
[72,null,null,31967.649999999998,28184.3,20071.899999999998,12383.65,6181.2,null,null,null,{"$f":"Guatemala!D218","v":37609},{"$f":"Guatemala!E218","v":33158},{"$f":"Guatemala!F218","v":23614},{"$f":"Guatemala!G218","v":14569},{"$f":"Guatemala!H218","v":7272},null,31967.649999999998,28184.3,20071.899999999998,12383.65,6181.2]
[73,null,null,34909.5,30833.75,22113.599999999999,13709.65,6788.0999999999995,null,null,null,{"$f":"Guatemala!D219","v":41070},{"$f":"Guatemala!E219","v":36275},{"$f":"Guatemala!F219","v":26016},{"$f":"Guatemala!G219","v":16129},{"$f":"Guatemala!H219","v":7986},null,34909.5,30833.75,22113.599999999999,13709.65,6788.0999999999995]
[74,null,null,37878.549999999996,33542.699999999997,24238.6,15117.25,7394.15,null,null,null,{"$f":"Guatemala!D220","v":44563},{"$f":"Guatemala!E220","v":39462},{"$f":"Guatemala!F220","v":28516},{"$f":"Guatemala!G220","v":17785},{"$f":"Guatemala!H220","v":8699},null,37878.549999999996,33542.699999999997,24238.6,15117.25,7394.15]
[75,null,null,40934.299999999996,36277.15,26449.45,16607.3,8029.0999999999995,null,null,null,{"$f":"Guatemala!D221","v":48158},{"$f":"Guatemala!E221","v":42679},{"$f":"Guatemala!F221","v":31117},{"$f":"Guatemala!G221","v":19538},{"$f":"Guatemala!H221","v":9446},null,40934.299999999996,36277.15,26449.45,16607.3,8029.0999999999995]
[76,null,null,44022.35,39071.1,28747,18178.95,8690.4,null,null,null,{"$f":"Guatemala!D222","v":51791},{"$f":"Guatemala!E222","v":45966},{"$f":"Guatemala!F222","v":33820},{"$f":"Guatemala!G222","v":21387},{"$f":"Guatemala!H222","v":10224},null,44022.35,39071.1,28747,18178.95,8690.4]
[77,null,null,47164.799999999996,41894.799999999996,31126.149999999998,19833.05,9378.0499999999993,null,null,null,{"$f":"Guatemala!D223","v":55488},{"$f":"Guatemala!E223","v":49288},{"$f":"Guatemala!F223","v":36619},{"$f":"Guatemala!G223","v":23333},{"$f":"Guatemala!H223","v":11033},null,47164.799999999996,41894.799999999996,31126.149999999998,19833.05,9378.0499999999993]
[78,null,null,50337.85,44778,33622.6,21570.45,10071.65,null,null,null,{"$f":"Guatemala!D224","v":59221},{"$f":"Guatemala!E224","v":52680},{"$f":"Guatemala!F224","v":39556},{"$f":"Guatemala!G224","v":25377},{"$f":"Guatemala!H224","v":11849},null,50337.85,44778,33622.6,21570.45,10071.65]
[79,null,null,53543.199999999997,47660.35,36200.65,23363.95,10814.55,null,null,null,{"$f":"Guatemala!D225","v":62992},{"$f":"Guatemala!E225","v":56071},{"$f":"Guatemala!F225","v":42589},{"$f":"Guatemala!G225","v":27487},{"$f":"Guatemala!H225","v":12723},null,53543.199999999997,47660.35,36200.65,23363.95,10814.55]
[80,"o mas",null,56771.5,50602.2,38866.25,25267.1,11533.65,null,null,null,{"$f":"Guatemala!D226","v":66790},{"$f":"Guatemala!E226","v":59532},{"$f":"Guatemala!F226","v":45725},{"$f":"Guatemala!G226","v":29726},{"$f":"Guatemala!H226","v":13569},null,56771.5,50602.2,38866.25,25267.1,11533.65]
[1,"Hijo",null,1516.3999999999999,877.19999999999993,653.65,470.9,334.05,null,null,null,{"$f":"Guatemala!D227","v":1784},{"$f":"Guatemala!E227","v":1032},{"$f":"Guatemala!F227","v":769},{"$f":"Guatemala!G227","v":554},{"$f":"Guatemala!H227","v":393},null,1516.3999999999999,877.19999999999993,653.65,470.9,334.05]
[2,"Hijos",null,2534.6999999999998,1314.95,1024.25,722.5,499.8,null,null,null,{"$f":"Guatemala!D228","v":2982},{"$f":"Guatemala!E228","v":1547},{"$f":"Guatemala!F228","v":1205},{"$f":"Guatemala!G228","v":850},{"$f":"Guatemala!H228","v":588},null,2534.6999999999998,1314.95,1024.25,722.5,499.8]
[3,"Hijos o más",null,{"$f":"R517","v":3729.7999999999997},{"$f":"S517","v":1895.5},{"$f":"T517","v":1476.45},{"$f":"U517","v":1052.3},{"$f":"V517","v":747.15},null,null,null,{"$f":"Guatemala!D229","v":4388},{"$f":"Guatemala!E229","v":2230},{"$f":"Guatemala!F229","v":1737},{"$f":"Guatemala!G229","v":1238},{"$f":"Guatemala!H229","v":879},null,{"$f":"L517*$P$2","v":3729.7999999999997},{"$f":"M517*$P$2","v":1895.5},{"$f":"N517*$P$2","v":1476.45},{"$f":"O517*$P$2","v":1052.3},{"$f":"P517*$P$2","v":747.15}]
[1,"Rider Comp. Maternidad",null,{"$f":"L518","v":225},{"$f":"M518","v":225},225,225,225,null,null,null,225,225,225,225,225]
[1,"Transplante de organos",null,{"$f":"L519","v":300},{"$f":"M519","v":300},{"$f":"N519","v":300},{"$f":"O519","v":300},{"$f":"P519","v":300},null,null,null,300,300,300,300,300]
[null,"Deductible Waiver",null,180,345,775,1330,2080,null,null,null,180,345,775,1330,2080]
[]
[]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,null,"ET2","ET3","ET4","ET5","ET6"]
[18,null,null,{"$f":"D452*$G$2","v":1574.9480000000001},{"$f":"E452*$G$2","v":1220.4045000000001},797.83550000000002,585.65,411.75700000000001]
[19,null,null,{"$f":"D453*$G$2","v":1606.4829999999999},1236.172,812.702,585.65,424.37099999999998]
[20,null,null,{"$f":"D454*$G$2","v":1620.4485},1266.3555000000001,828.01900000000001,601.41750000000002,424.37099999999998]
[21,null,null,{"$f":"D455*$G$2","v":1651.9835},1299.2420000000002,842.88549999999998,615.38300000000004,440.13849999999996]
[22,null,null,{"$f":"D456*$G$2","v":1684.4195000000002},1329.4255000000001,858.20249999999999,630.24950000000001,440.13849999999996]
[23,null,null,{"$f":"D457*$G$2","v":1698.8355000000001},1343.3910000000001,871.71750000000009,630.24950000000001,455.90600000000001]
[24,null,null,{"$f":"D458*$G$2","v":1729.019},1375.8270000000002,903.25250000000005,644.66549999999995,468.52000000000004]
[25,null,null,{"$f":"D459*$G$2","v":1760.5539999999999},1405.5600000000002,917.66850000000011,659.98250000000007,468.52000000000004]
[26,null,null,{"$f":"D460*$G$2","v":1792.0889999999999},1436.6445000000001,932.53500000000008,673.49750000000006,484.28750000000002]
[27,null,null,{"$f":"D461*$G$2","v":1806.9555},1466.828,948.75300000000004,688.81449999999995,484.28750000000002]
[28,null,null,{"$f":"D462*$G$2","v":1852.4559999999999},1498.3630000000001,962.26800000000003,702.78000000000009,498.25300000000004]
[29,null,null,{"$f":"D463*$G$2","v":1883.991},1529.4475,992.45150000000001,717.19600000000003,511.76800000000003]
[30,null,null,{"$f":"D464*$G$2","v":1930.3925000000002},1574.9480000000001,1023.0855,732.96350000000007,527.98599999999999]
[31,null,null,{"$f":"D465*$G$2","v":1960.576},1606.4829999999999,1038.8530000000001,748.28049999999996,527.98599999999999]
[32,null,null,{"$f":"D466*$G$2","v":2006.9775000000002},1651.9835,1068.586,761.34500000000003,541.05050000000006]
[33,null,null,{"$f":"D467*$G$2","v":2053.8295000000003},1698.8355000000001,1098.319,776.66199999999992,557.71900000000005]
[34,null,null,{"$f":"D468*$G$2","v":2100.2310000000002},1746.5885000000001,1128.5025000000001,805.49400000000003,571.68449999999996]
[35,null,null,{"$f":"D469*$G$2","v":2162.8505},1792.0889999999999,1158.2355,819.91000000000008,585.65]
[36,null,null,{"$f":"D470*$G$2","v":2207.9004999999997},1838.0400000000002,1188.4189999999999,848.29150000000004,601.41750000000002]
[37,null,null,{"$f":"D471*$G$2","v":2254.3020000000001},1883.991,1218.6025,863.60850000000005,615.38300000000004]
[38,null,null,{"$f":"D472*$G$2","v":2316.0204999999996},1945.7095000000002,1264.5535,892.44050000000004,630.24950000000001]
[39,null,null,{"$f":"D473*$G$2","v":2378.1895},2006.9775000000002,1307.8015,923.52500000000009,644.66549999999995]
[40,null,null,{"$f":"D474*$G$2","v":2454.7745},2053.8295000000003,1339.3364999999999,936.13900000000001,659.98250000000007]
[41,null,null,{"$f":"D475*$G$2","v":2516.0425},2116.4490000000001,1383.9359999999999,966.3225000000001,673.49750000000006]
[42,null,null,{"$f":"D476*$G$2","v":2578.6619999999998},2176.3654999999999,1428.085,995.60500000000002,688.81449999999995]
[43,null,null,{"$f":"D477*$G$2","v":2656.1479999999997},2254.3020000000001,1473.135,1024.4369999999999,717.19600000000003]
[44,null,null,{"$f":"D478*$G$2","v":2732.7329999999997},2316.0204999999996,1533.0515,1054.6205,732.96350000000007]
[45,null,null,{"$f":"D479*$G$2","v":2809.3179999999998},2393.056,1578.1015,1084.3535000000002,761.34500000000003]
[46,null,null,{"$f":"D480*$G$2","v":2887.7049999999999},2470.5419999999999,1623.6020000000001,1112.7350000000001,776.66199999999992]
[47,null,null,{"$f":"D481*$G$2","v":2964.29},2532.7110000000002,1683.9690000000001,1142.0175000000002,791.07799999999997]
[48,null,null,{"$f":"D482*$G$2","v":3087.2765000000004},2639.9300000000003,1758.7520000000002,1185.7159999999999,819.91000000000008]
[49,null,null,{"$f":"D483*$G$2","v":3195.3965000000003},2732.7329999999997,1819.5695000000001,1230.7660000000001,848.29150000000004]
[50,null,null,{"$f":"D484*$G$2","v":3303.9670000000001},2825.5360000000001,1894.8030000000001,1273.1130000000001,863.60850000000005]
[51,null,null,{"$f":"D485*$G$2","v":3411.6365000000001},2932.3044999999997,1970.4870000000001,1317.2620000000002,892.44050000000004]
[52,null,null,{"$f":"D486*$G$2","v":3519.7565000000004},3025.558,2029.5025000000001,1360.9604999999999,923.52500000000009]
[53,null,null,{"$f":"D487*$G$2","v":3658.9610000000002},3148.9950000000003,2119.6025,1405.1095,951.90650000000005]
[54,null,null,{"$f":"D488*$G$2","v":3797.2644999999998},3273.3330000000001,2210.6035000000002,1461.8725000000002,966.3225000000001]
[55,null,null,{"$f":"D489*$G$2","v":3936.4690000000005},3397.2204999999999,2299.8025000000002,1506.9225000000001,995.60500000000002]
[56,null,null,{"$f":"D490*$G$2","v":4074.7725},3519.7565000000004,2390.3529999999996,1565.037,1024.4369999999999]
[57,null,null,{"$f":"D491*$G$2","v":4214.4274999999998},3642.7429999999999,2480.0025000000001,1624.5029999999999,1054.6205]
[58,null,null,{"$f":"D492*$G$2","v":4399.5830000000005},3797.2644999999998,2615.6030000000001,1682.6175000000001,1084.3535000000002]
[59,null,null,{"$f":"D493*$G$2","v":4568.5205000000005},3950.8850000000002,2735.8865000000001,1755.1480000000001,1112.7350000000001]
[60,null,null,{"$f":"D494*$G$2","v":4755.0275000000001},4122.0749999999998,2855.7195000000002,1829.0300000000002,1156.4334999999999]
[61,null,null,{"$f":"D495*$G$2","v":5016.768},4336.9634999999998,3021.5035000000003,1916.8775000000001,1185.7159999999999]
[62,null,null,{"$f":"D496*$G$2","v":5355.9944999999998},4645.1055000000006,3246.3029999999999,2048.8739999999998,1243.3800000000001]
[63,null,null,{"$f":"D497*$G$2","v":5864.1584999999995},5078.9369999999999,3562.5540000000001,2237.6334999999999,1303.2964999999999]
[64,null,null,{"$f":"D498*$G$2","v":6558.8294999999998},5680.8050000000003,3997.2865000000002,2501.1759999999999,1389.7925]
[65,null,null,{"$f":"D499*$G$2","v":7454.8739999999998},6452.5114999999996,4553.6539999999995,2836.7984999999999,1521.789]
[66,null,null,{"$f":"D500*$G$2","v":8550.49},7423.7894999999999,5229.4039999999995,3231.8870000000002,1682.6175000000001]
[67,null,null,{"$f":"D501*$G$2","v":9785.3104999999996},8518.0540000000001,6011.4719999999998,3685.5405000000001,1901.5605]
[68,null,null,{"$f":"D502*$G$2","v":11111.132},9707.3739999999998,6837.6890000000003,4182.8924999999999,2135.8205000000003]
[69,null,null,{"$f":"D503*$G$2","v":12500.474},10957.962,7708.5055000000002,4707.7250000000004,2399.3629999999998]
[70,null,null,{"$f":"D504*$G$2","v":13935.767},12236.481000000002,8639.2384999999995,5294.2759999999998,2676.8710000000001]
[71,null,null,{"$f":"D505*$G$2","v":15417.011},13578.971000000001,9616.3729999999996,5906.5055000000002,2969.2455]
[72,null,null,{"$f":"D506*$G$2","v":16942.854500000001},14937.679,10638.107,6563.3344999999999,3276.0360000000001]
[73,null,null,{"$f":"D507*$G$2","v":18502.035},16341.887500000001,11720.208000000001,7266.1145000000006,3597.6929999999998]
[74,null,null,{"$f":"D508*$G$2","v":20075.6315},17777.630999999998,12846.458000000001,8012.1425000000008,3918.8995]
[75,null,null,{"$f":"D509*$G$2","v":21695.179},19226.889500000001,14018.208500000001,8801.8690000000006,4255.4229999999998]
[76,null,null,{"$f":"D510*$G$2","v":23331.845499999999},20707.683000000001,15235.910000000002,9634.8435000000009,4605.9120000000003]
[77,null,null,{"$f":"D511*$G$2","v":24997.343999999997},22204.243999999999,16496.859499999999,10511.5165,4970.3665000000001]
[78,null,null,{"$f":"D512*$G$2","v":26679.0605},23732.34,17819.977999999999,11432.338500000002,5337.9745000000003]
[79,null,null,{"$f":"D513*$G$2","v":28377.896000000001},25259.985499999999,19186.344500000003,12382.8935,5731.7115000000003]
[80,"o mas",null,{"$f":"D514*$G$2","v":30088.895},26819.166000000001,20599.112499999999,13391.563,6112.8344999999999]
[1,"Hijo",null,{"$f":"D515*$G$2","v":803.69200000000001},464.916,346.43450000000001,249.577,177.04650000000001]
[2,"Hijos",null,{"$f":"D516*$G$2","v":1343.3910000000001},696.9235000000001,542.85250000000008,382.92500000000001,264.89400000000001]
[3,"Hijos o más",null,{"$f":"D517*$G$2","v":1976.7939999999999},1004.615,782.51850000000002,557.71900000000005,395.98950000000002]
[1,"Rider Comp. Maternidad",null,{"$f":"D518*$G$2","v":119.25},119.25,119.25,119.25,119.25]
[1,"Transplante de organos",null,{"$f":"D519*$G$2","v":159},159,159,159,159]
[null,"Deductible Waiver",null,{"$f":"D520*$G$2","v":95.4},182.85000000000002,410.75,704.90000000000009,1102.4000000000001]
[]
[]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,null,"ET2","ET3","ET4","ET5","ET6"]
[18,null,null,{"$f":"D452*$G$3","v":817.19},{"$f":"E452*$G$3","v":633.2287500000001},413.97125,303.875,213.64750000000001]
[19,null,null,{"$f":"D453*$G$3","v":833.55250000000001},641.41000000000008,421.685,303.875,220.1925]
[20,null,null,{"$f":"D454*$G$3","v":840.79875000000004},657.07125000000008,429.63250000000005,312.05625000000003,220.1925]
[21,null,null,{"$f":"D455*$G$3","v":857.16125},674.1350000000001,437.34625,319.30250000000001,228.37375]
[22,null,null,{"$f":"D456*$G$3","v":873.99125000000015},689.79624999999999,445.29375000000005,327.01625000000001,228.37375]
[23,null,null,{"$f":"D457*$G$3","v":881.47125000000005},697.04250000000002,452.30625000000003,327.01625000000001,236.55500000000001]
[24,null,null,{"$f":"D458*$G$3","v":897.13250000000005},713.87250000000006,468.66875000000005,334.49624999999997,243.10000000000002]
[25,null,null,{"$f":"D459*$G$3","v":913.495},729.30000000000007,476.14875000000006,342.44375000000002,243.10000000000002]
[26,null,null,{"$f":"D460*$G$3","v":929.85749999999996},745.42875000000004,483.86250000000001,349.45625000000001,251.28125000000003]
[27,null,null,{"$f":"D461*$G$3","v":937.57125000000008},761.09,492.27750000000003,357.40375,251.28125000000003]
[28,null,null,{"$f":"D462*$G$3","v":961.18000000000006},777.45249999999999,499.29,364.65000000000003,258.52750000000003]
[29,null,null,{"$f":"D463*$G$3","v":977.54250000000002},793.58125000000007,514.95125000000007,372.13000000000005,265.54000000000002]
[30,null,null,{"$f":"D464*$G$3","v":1001.6187500000001},817.19,530.84625000000005,380.31125000000003,273.95499999999998]
[31,null,null,{"$f":"D465*$G$3","v":1017.2800000000001},833.55250000000001,539.02750000000003,388.25875000000002,273.95499999999998]
[32,null,null,{"$f":"D466*$G$3","v":1041.35625},857.16125,554.45500000000004,395.03750000000002,280.73375000000004]
[33,null,null,{"$f":"D467*$G$3","v":1065.6662500000002},881.47125000000005,569.88249999999994,402.98500000000001,289.38249999999999]
[34,null,null,{"$f":"D468*$G$3","v":1089.7425000000001},906.24874999999997,585.54375000000005,417.94499999999999,296.62874999999997]
[35,null,null,{"$f":"D469*$G$3","v":1122.2337500000001},929.85749999999996,600.97125000000005,425.42500000000001,303.875]
[36,null,null,{"$f":"D470*$G$3","v":1145.6087499999999},953.7,616.63249999999994,440.15125,312.05625000000003]
[37,null,null,{"$f":"D471*$G$3","v":1169.6849999999999},977.54250000000002,632.29375000000005,448.09875000000005,319.30250000000001]
[38,null,null,{"$f":"D472*$G$3","v":1201.70875},1009.5662500000001,656.13625000000002,463.05875000000003,327.01625000000001]
[39,null,null,{"$f":"D473*$G$3","v":1233.9662499999999},1041.35625,678.57624999999996,479.18750000000006,334.49624999999997]
[40,null,null,{"$f":"D474*$G$3","v":1273.7037499999999},1065.6662500000002,694.93875000000003,485.73250000000002,342.44375000000002]
[41,null,null,{"$f":"D475*$G$3","v":1305.4937500000001},1098.1575,718.08,501.39375000000007,349.45625000000001]
[42,null,null,{"$f":"D476*$G$3","v":1337.9849999999999},1129.2462499999999,740.98750000000007,516.58750000000009,357.40375]
[43,null,null,{"$f":"D477*$G$3","v":1378.19},1169.6849999999999,764.36250000000007,531.54750000000001,372.13000000000005]
[44,null,null,{"$f":"D478*$G$3","v":1417.9275},1201.70875,795.45124999999996,547.20875000000001,380.31125000000003]
[45,null,null,{"$f":"D479*$G$3","v":1457.665},1241.68,818.82624999999996,562.63625000000002,395.03750000000002]
[46,null,null,{"$f":"D480*$G$3","v":1498.3375000000001},1281.885,842.43500000000006,577.36250000000007,402.98500000000001]
[47,null,null,{"$f":"D481*$G$3","v":1538.075},1314.1425000000002,873.75750000000005,592.55625000000009,410.46500000000003]
[48,null,null,{"$f":"D482*$G$3","v":1601.8887500000001},1369.7750000000001,912.56000000000006,615.23,425.42500000000001]
[49,null,null,{"$f":"D483*$G$3","v":1657.9887500000002},1417.9275,944.11625000000015,638.60500000000002,440.15125]
[50,null,null,{"$f":"D484*$G$3","v":1714.3225},1466.0800000000002,983.15250000000003,660.57749999999999,448.09875000000005]
[51,null,null,{"$f":"D485*$G$3","v":1770.1887500000003},1521.47875,1022.4225000000001,683.48500000000013,463.05875000000003]
[52,null,null,{"$f":"D486*$G$3","v":1826.2887500000002},1569.865,1053.04375,706.15875000000005,479.18750000000006]
[53,null,null,{"$f":"D487*$G$3","v":1898.5175000000002},1633.9125000000001,1099.79375,729.06625000000008,493.91375000000005]
[54,null,null,{"$f":"D488*$G$3","v":1970.2787499999999},1698.4275,1147.01125,758.51875000000007,501.39375000000007]
[55,null,null,{"$f":"D489*$G$3","v":2042.5075000000002},1762.70875,1193.29375,781.89375000000007,516.58750000000009]
[56,null,null,{"$f":"D490*$G$3","v":2114.2687500000002},1826.2887500000002,1240.2774999999999,812.04750000000013,531.54750000000001]
[57,null,null,{"$f":"D491*$G$3","v":2186.7312500000003},1890.1025,1286.79375,842.90250000000003,547.20875000000001]
[58,null,null,{"$f":"D492*$G$3","v":2282.8025000000002},1970.2787499999999,1357.1524999999999,873.05625000000009,562.63625000000002]
[59,null,null,{"$f":"D493*$G$3","v":2370.4587500000002},2049.9875000000002,1419.5637500000003,910.69,577.36250000000007]
[60,null,null,{"$f":"D494*$G$3","v":2467.2312500000003},2138.8125,1481.74125,949.02500000000009,600.03625]
[61,null,null,{"$f":"D495*$G$3","v":2603.0400000000004},2250.3112500000002,1567.76125,994.60625000000005,615.23]
[62,null,null,{"$f":"D496*$G$3","v":2779.05375},2410.1962500000004,1684.4024999999999,1063.095,645.15000000000009]
[63,null,null,{"$f":"D497*$G$3","v":3042.7237500000001},2635.2975000000001,1848.4950000000001,1161.0362500000001,676.23874999999998]
[64,null,null,{"$f":"D498*$G$3","v":3403.1662500000002},2947.5875000000001,2074.0637500000003,1297.78,721.11875000000009]
[65,null,null,{"$f":"D499*$G$3","v":3868.0950000000003},3348.0012500000003,2362.7449999999999,1471.9237500000002,789.60749999999996]
[66,null,null,{"$f":"D500*$G$3","v":4436.5750000000007},3851.9662500000004,2713.37,1676.9225000000001,873.05625000000009]
[67,null,null,{"$f":"D501*$G$3","v":5077.2837499999996},4419.7449999999999,3119.1600000000003,1912.3087499999999,986.65875000000005]
[68,null,null,{"$f":"D502*$G$3","v":5765.21},5036.8450000000003,3547.8575000000001,2170.3687500000001,1108.20875]
[69,null,null,{"$f":"D503*$G$3","v":6486.0950000000003},5685.7349999999997,3999.6962500000004,2442.6875,1244.9524999999999]
[70,null,null,{"$f":"D504*$G$3","v":7230.8225000000002},6349.1175000000003,4482.6237499999997,2747.0299999999997,1388.9425000000001]
[71,null,null,{"$f":"D505*$G$3","v":7999.3925000000008},7045.692500000001,4989.6274999999996,3064.6962500000004,1540.64625]
[72,null,null,{"$f":"D506*$G$3","v":8791.1037500000002},7750.6825000000008,5519.7725,3405.5037500000003,1699.8300000000002]
[73,null,null,{"$f":"D507*$G$3","v":9600.1125000000011},8479.28125,6081.24,3770.1537500000004,1866.7275]
[74,null,null,{"$f":"D508*$G$3","v":10416.60125},9224.2425000000003,6665.6149999999998,4157.2437500000005,2033.3912500000001]
[75,null,null,{"$f":"D509*$G$3","v":11256.932499999999},9976.2162500000013,7273.598750000001,4567.0075000000006,2208.0025000000001]
[76,null,null,{"$f":"D510*$G$3","v":12106.14625},10744.5525,7905.4250000000011,4999.2112500000003,2389.86]
[77,null,null,{"$f":"D511*$G$3","v":12970.32},11521.07,8559.6912499999999,5454.0887499999999,2578.9637499999999]
[78,null,null,{"$f":"D512*$G$3","v":13842.908750000001},12313.95,9246.2150000000001,5931.8737500000007,2769.7037500000001]
[79,null,null,{"$f":"D513*$G$3","v":14724.380000000001},13106.596250000001,9955.1787500000009,6425.0862500000003,2974.0012500000003]
[80,"o mas",null,{"$f":"D514*$G$3","v":15612.1625},13915.605,10688.21875,6948.4525000000003,3171.7537500000003]
[1,"Hijo",null,{"$f":"D515*$G$3","v":417.01},241.23,179.75375,129.4975,91.86375000000001]
[2,"Hijos",null,{"$f":"D516*$G$3","v":697.04250000000002},361.61125000000004,281.66875000000005,198.68750000000003,137.44500000000002]
[3,"Hijos o más",null,{"$f":"D517*$G$3","v":1025.6949999999999},521.26250000000005,406.02375000000006,289.38249999999999,205.46625]
[1,"Rider Comp. Maternidad",null,{"$f":"D518*$G$3","v":61.875000000000007},61.875000000000007,61.875000000000007,61.875000000000007,61.875000000000007]
[1,"Transplante de organos",null,{"$f":"D519*$G$3","v":82.5},82.5,82.5,82.5,82.5]
[null,"Deductible Waiver",null,{"$f":"D520*$G$3","v":49.500000000000007},94.875000000000014,213.12500000000003,365.75000000000006,572]
[]
[]
[]
[]
["BUPA PREMIUM CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,null,"ET2","ET3","ET4","ET5","ET6"]
[18,null,null,{"$f":"R677","v":7091},{"$f":"S677","v":5286},{"$f":"T677","v":3833},{"$f":"U677","v":2877},{"$f":"V677","v":2266},null,null,null,{"$f":"Guatemala!D240","v":7091},{"$f":"Guatemala!E240","v":5286},{"$f":"Guatemala!F240","v":3833},{"$f":"Guatemala!G240","v":2877},{"$f":"Guatemala!H240","v":2266},null,{"$f":"L677*$L$2","v":7091},{"$f":"M677*$L$2","v":5286},3833,2877,2266]
[19,null,null,{"$f":"R678","v":7153},{"$f":"S678","v":5351},{"$f":"T678","v":3897},{"$f":"U678","v":2936},{"$f":"V678","v":2328},null,null,null,{"$f":"Guatemala!D241","v":7153},{"$f":"Guatemala!E241","v":5351},{"$f":"Guatemala!F241","v":3897},{"$f":"Guatemala!G241","v":2936},{"$f":"Guatemala!H241","v":2328},null,{"$f":"L678*$L$2","v":7153},{"$f":"M678*$L$2","v":5351},{"$f":"N678*$L$2","v":3897},{"$f":"O678*$L$2","v":2936},{"$f":"P678*$L$2","v":2328}]
[20,null,null,7280,5479,3960,3001,2388,null,null,null,{"$f":"Guatemala!D242","v":7280},{"$f":"Guatemala!E242","v":5479},{"$f":"Guatemala!F242","v":3960},{"$f":"Guatemala!G242","v":3001},{"$f":"Guatemala!H242","v":2388},null,7280,5479,3960,3001,2388]
[21,null,null,7410,5608,4088,3001,2388,null,null,null,{"$f":"Guatemala!D243","v":7410},{"$f":"Guatemala!E243","v":5608},{"$f":"Guatemala!F243","v":4088},{"$f":"Guatemala!G243","v":3001},{"$f":"Guatemala!H243","v":2388},null,7410,5608,4088,3001,2388]
[22,null,null,7539,5670,4146,3062,2450,null,null,null,{"$f":"Guatemala!D244","v":7539},{"$f":"Guatemala!E244","v":5670},{"$f":"Guatemala!F244","v":4146},{"$f":"Guatemala!G244","v":3062},{"$f":"Guatemala!H244","v":2450},null,7539,5670,4146,3062,2450]
[23,null,null,7733,5802,4208,3122,2511,null,null,null,{"$f":"Guatemala!D245","v":7733},{"$f":"Guatemala!E245","v":5802},{"$f":"Guatemala!F245","v":4208},{"$f":"Guatemala!G245","v":3122},{"$f":"Guatemala!H245","v":2511},null,7733,5802,4208,3122,2511]
[24,null,null,7860,5931,4272,3181,2511,null,null,null,{"$f":"Guatemala!D246","v":7860},{"$f":"Guatemala!E246","v":5931},{"$f":"Guatemala!F246","v":4272},{"$f":"Guatemala!G246","v":3181},{"$f":"Guatemala!H246","v":2511},null,7860,5931,4272,3181,2511]
[25,null,null,7987,5994,4334,3242,2571,null,null,null,{"$f":"Guatemala!D247","v":7987},{"$f":"Guatemala!E247","v":5994},{"$f":"Guatemala!F247","v":4334},{"$f":"Guatemala!G247","v":3242},{"$f":"Guatemala!H247","v":2571},null,7987,5994,4334,3242,2571]
[26,null,null,8121,6121,4461,3306,2635,null,null,null,{"$f":"Guatemala!D248","v":8121},{"$f":"Guatemala!E248","v":6121},{"$f":"Guatemala!F248","v":4461},{"$f":"Guatemala!G248","v":3306},{"$f":"Guatemala!H248","v":2635},null,8121,6121,4461,3306,2635]
[27,null,null,8249,6250,4523,3365,2695,null,null,null,{"$f":"Guatemala!D249","v":8249},{"$f":"Guatemala!E249","v":6250},{"$f":"Guatemala!F249","v":4523},{"$f":"Guatemala!G249","v":3365},{"$f":"Guatemala!H249","v":2695},null,8249,6250,4523,3365,2695]
[28,null,null,8376,6382,4650,3487,2695,null,null,null,{"$f":"Guatemala!D250","v":8376},{"$f":"Guatemala!E250","v":6382},{"$f":"Guatemala!F250","v":4650},{"$f":"Guatemala!G250","v":3487},{"$f":"Guatemala!H250","v":2695},null,8376,6382,4650,3487,2695]
[29,null,null,8570,6509,4711,3551,2754,null,null,null,{"$f":"Guatemala!D251","v":8570},{"$f":"Guatemala!E251","v":6509},{"$f":"Guatemala!F251","v":4711},{"$f":"Guatemala!G251","v":3551},{"$f":"Guatemala!H251","v":2754},null,8570,6509,4711,3551,2754]
[30,null,null,8763,6703,4834,3611,2815,null,null,null,{"$f":"Guatemala!D252","v":8763},{"$f":"Guatemala!E252","v":6703},{"$f":"Guatemala!F252","v":4834},{"$f":"Guatemala!G252","v":3611},{"$f":"Guatemala!H252","v":2815},null,8763,6703,4834,3611,2815]
[31,null,null,8891,6830,4965,3732,2877,null,null,null,{"$f":"Guatemala!D253","v":8891},{"$f":"Guatemala!E253","v":6830},{"$f":"Guatemala!F253","v":4965},{"$f":"Guatemala!G253","v":3732},{"$f":"Guatemala!H253","v":2877},null,8891,6830,4965,3732,2877]
[32,null,null,9087,6958,5092,3794,2936,null,null,null,{"$f":"Guatemala!D254","v":9087},{"$f":"Guatemala!E254","v":6958},{"$f":"Guatemala!F254","v":5092},{"$f":"Guatemala!G254","v":3794},{"$f":"Guatemala!H254","v":2936},null,9087,6958,5092,3794,2936]
[33,null,null,9279,7153,5215,3915,3001,null,null,null,{"$f":"Guatemala!D255","v":9279},{"$f":"Guatemala!E255","v":7153},{"$f":"Guatemala!F255","v":5215},{"$f":"Guatemala!G255","v":3915},{"$f":"Guatemala!H255","v":3001},null,9279,7153,5215,3915,3001]
[34,null,null,9534,7346,5401,4039,3062,null,null,null,{"$f":"Guatemala!D256","v":9534},{"$f":"Guatemala!E256","v":7346},{"$f":"Guatemala!F256","v":5401},{"$f":"Guatemala!G256","v":4039},{"$f":"Guatemala!H256","v":3062},null,9534,7346,5401,4039,3062]
[35,null,null,9728,7539,5589,4160,3122,null,null,null,{"$f":"Guatemala!D257","v":9728},{"$f":"Guatemala!E257","v":7539},{"$f":"Guatemala!F257","v":5589},{"$f":"Guatemala!G257","v":4160},{"$f":"Guatemala!H257","v":3122},null,9728,7539,5589,4160,3122]
[36,null,null,9985,7733,5717,4284,3181,null,null,null,{"$f":"Guatemala!D258","v":9985},{"$f":"Guatemala!E258","v":7733},{"$f":"Guatemala!F258","v":5717},{"$f":"Guatemala!G258","v":4284},{"$f":"Guatemala!H258","v":3181},null,9985,7733,5717,4284,3181]
[37,null,null,10181,7925,5905,4405,3242,null,null,null,{"$f":"Guatemala!D259","v":10181},{"$f":"Guatemala!E259","v":7925},{"$f":"Guatemala!F259","v":5905},{"$f":"Guatemala!G259","v":4405},{"$f":"Guatemala!H259","v":3242},null,10181,7925,5905,4405,3242]
[38,null,null,10439,8121,6091,4529,3365,null,null,null,{"$f":"Guatemala!D260","v":10439},{"$f":"Guatemala!E260","v":8121},{"$f":"Guatemala!F260","v":6091},{"$f":"Guatemala!G260","v":4529},{"$f":"Guatemala!H260","v":3365},null,10439,8121,6091,4529,3365]
[39,null,null,10693,8376,6282,4650,3426,null,null,null,{"$f":"Guatemala!D261","v":10693},{"$f":"Guatemala!E261","v":8376},{"$f":"Guatemala!F261","v":6282},{"$f":"Guatemala!G261","v":4650},{"$f":"Guatemala!H261","v":3426},null,10693,8376,6282,4650,3426]
[40,null,null,10955,8636,6472,4835,3487,null,null,null,{"$f":"Guatemala!D262","v":10955},{"$f":"Guatemala!E262","v":8636},{"$f":"Guatemala!F262","v":6472},{"$f":"Guatemala!G262","v":4835},{"$f":"Guatemala!H262","v":3487},null,10955,8636,6472,4835,3487]
[41,null,null,11275,8829,6721,4958,3551,null,null,null,{"$f":"Guatemala!D263","v":11275},{"$f":"Guatemala!E263","v":8829},{"$f":"Guatemala!F263","v":6721},{"$f":"Guatemala!G263","v":4958},{"$f":"Guatemala!H263","v":3551},null,11275,8829,6721,4958,3551]
[42,null,null,11535,9087,6912,5140,3675,null,null,null,{"$f":"Guatemala!D264","v":11535},{"$f":"Guatemala!E264","v":9087},{"$f":"Guatemala!F264","v":6912},{"$f":"Guatemala!G264","v":5140},{"$f":"Guatemala!H264","v":3675},null,11535,9087,6912,5140,3675]
[43,null,null,11851,9342,7159,5324,3732,null,null,null,{"$f":"Guatemala!D265","v":11851},{"$f":"Guatemala!E265","v":9342},{"$f":"Guatemala!F265","v":7159},{"$f":"Guatemala!G265","v":5324},{"$f":"Guatemala!H265","v":3732},null,11851,9342,7159,5324,3732]
[44,null,null,12174,9666,7411,5507,3856,null,null,null,{"$f":"Guatemala!D266","v":12174},{"$f":"Guatemala!E266","v":9666},{"$f":"Guatemala!F266","v":7411},{"$f":"Guatemala!G266","v":5507},{"$f":"Guatemala!H266","v":3856},null,12174,9666,7411,5507,3856]
[45,null,null,12502,9925,7659,5690,3915,null,null,null,{"$f":"Guatemala!D267","v":12502},{"$f":"Guatemala!E267","v":9925},{"$f":"Guatemala!F267","v":7659},{"$f":"Guatemala!G267","v":5690},{"$f":"Guatemala!H267","v":3915},null,12502,9925,7659,5690,3915]
[46,null,null,12820,10246,7914,5870,4039,null,null,null,{"$f":"Guatemala!D268","v":12820},{"$f":"Guatemala!E268","v":10246},{"$f":"Guatemala!F268","v":7914},{"$f":"Guatemala!G268","v":5870},{"$f":"Guatemala!H268","v":4039},null,12820,10246,7914,5870,4039]
[47,null,null,13142,10505,8228,6058,4099,null,null,null,{"$f":"Guatemala!D269","v":13142},{"$f":"Guatemala!E269","v":10505},{"$f":"Guatemala!F269","v":8228},{"$f":"Guatemala!G269","v":6058},{"$f":"Guatemala!H269","v":4099},null,13142,10505,8228,6058,4099]
[48,null,null,13531,10889,8542,6304,4221,null,null,null,{"$f":"Guatemala!D270","v":13531},{"$f":"Guatemala!E270","v":10889},{"$f":"Guatemala!F270","v":8542},{"$f":"Guatemala!G270","v":6304},{"$f":"Guatemala!H270","v":4221},null,13531,10889,8542,6304,4221]
[49,null,null,13980,11275,8918,6546,4345,null,null,null,{"$f":"Guatemala!D271","v":13980},{"$f":"Guatemala!E271","v":11275},{"$f":"Guatemala!F271","v":8918},{"$f":"Guatemala!G271","v":6546},{"$f":"Guatemala!H271","v":4345},null,13980,11275,8918,6546,4345]
[50,null,null,14428,11661,9292,6790,4465,null,null,null,{"$f":"Guatemala!D272","v":14428},{"$f":"Guatemala!E272","v":11661},{"$f":"Guatemala!F272","v":9292},{"$f":"Guatemala!G272","v":6790},{"$f":"Guatemala!H272","v":4465},null,14428,11661,9292,6790,4465]
[51,null,null,14817,12047,9673,7034,4588,null,null,null,{"$f":"Guatemala!D273","v":14817},{"$f":"Guatemala!E273","v":12047},{"$f":"Guatemala!F273","v":9673},{"$f":"Guatemala!G273","v":7034},{"$f":"Guatemala!H273","v":4588},null,14817,12047,9673,7034,4588]
[52,null,null,15268,12502,9985,7280,4709,null,null,null,{"$f":"Guatemala!D274","v":15268},{"$f":"Guatemala!E274","v":12502},{"$f":"Guatemala!F274","v":9985},{"$f":"Guatemala!G274","v":7280},{"$f":"Guatemala!H274","v":4709},null,15268,12502,9985,7280,4709]
[53,null,null,15784,12951,10484,7648,4835,null,null,null,{"$f":"Guatemala!D275","v":15784},{"$f":"Guatemala!E275","v":12951},{"$f":"Guatemala!F275","v":10484},{"$f":"Guatemala!G275","v":7648},{"$f":"Guatemala!H275","v":4835},null,15784,12951,10484,7648,4835]
[54,null,null,16364,13461,10927,7952,5017,null,null,null,{"$f":"Guatemala!D276","v":16364},{"$f":"Guatemala!E276","v":13461},{"$f":"Guatemala!F276","v":10927},{"$f":"Guatemala!G276","v":7952},{"$f":"Guatemala!H276","v":5017},null,16364,13461,10927,7952,5017]
[55,null,null,16878,13980,11426,8255,5140,null,null,null,{"$f":"Guatemala!D277","v":16878},{"$f":"Guatemala!E277","v":13980},{"$f":"Guatemala!F277","v":11426},{"$f":"Guatemala!G277","v":8255},{"$f":"Guatemala!H277","v":5140},null,16878,13980,11426,8255,5140]
[56,null,null,17395,14428,11865,8624,5324,null,null,null,{"$f":"Guatemala!D278","v":17395},{"$f":"Guatemala!E278","v":14428},{"$f":"Guatemala!F278","v":11865},{"$f":"Guatemala!G278","v":8624},{"$f":"Guatemala!H278","v":5324},null,17395,14428,11865,8624,5324]
[57,null,null,17974,14949,12371,8924,5443,null,null,null,{"$f":"Guatemala!D279","v":17974},{"$f":"Guatemala!E279","v":14949},{"$f":"Guatemala!F279","v":12371},{"$f":"Guatemala!G279","v":8924},{"$f":"Guatemala!H279","v":5443},null,17974,14949,12371,8924,5443]
[58,null,null,18682,15591,12998,9359,5629,null,null,null,{"$f":"Guatemala!D280","v":18682},{"$f":"Guatemala!E280","v":15591},{"$f":"Guatemala!F280","v":12998},{"$f":"Guatemala!G280","v":9359},{"$f":"Guatemala!H280","v":5629},null,18682,15591,12998,9359,5629]
[59,null,null,19389,16235,13625,9785,5809,null,null,null,{"$f":"Guatemala!D281","v":19389},{"$f":"Guatemala!E281","v":16235},{"$f":"Guatemala!F281","v":13625},{"$f":"Guatemala!G281","v":9785},{"$f":"Guatemala!H281","v":5809},null,19389,16235,13625,9785,5809]
[60,null,null,20035,16878,14252,10210,5994,null,null,null,{"$f":"Guatemala!D282","v":20035},{"$f":"Guatemala!E282","v":16878},{"$f":"Guatemala!F282","v":14252},{"$f":"Guatemala!G282","v":10210},{"$f":"Guatemala!H282","v":5994},null,20035,16878,14252,10210,5994]
[61,null,null,21003,17781,15069,10823,6304,null,null,null,{"$f":"Guatemala!D283","v":21003},{"$f":"Guatemala!E283","v":17781},{"$f":"Guatemala!F283","v":15069},{"$f":"Guatemala!G283","v":10823},{"$f":"Guatemala!H283","v":6304},null,21003,17781,15069,10823,6304]
[62,null,null,22287,19003,16324,11618,6604,null,null,null,{"$f":"Guatemala!D284","v":22287},{"$f":"Guatemala!E284","v":19003},{"$f":"Guatemala!F284","v":16324},{"$f":"Guatemala!G284","v":11618},{"$f":"Guatemala!H284","v":6604},null,22287,19003,16324,11618,6604]
[63,null,null,24154,20741,17958,12845,7096,null,null,null,{"$f":"Guatemala!D285","v":24154},{"$f":"Guatemala!E285","v":20741},{"$f":"Guatemala!F285","v":17958},{"$f":"Guatemala!G285","v":12845},{"$f":"Guatemala!H285","v":7096},null,24154,20741,17958,12845,7096]
[64,null,null,26736,23127,20214,14490,7830,null,null,null,{"$f":"Guatemala!D286","v":26736},{"$f":"Guatemala!E286","v":23127},{"$f":"Guatemala!F286","v":20214},{"$f":"Guatemala!G286","v":14490},{"$f":"Guatemala!H286","v":7830},null,26736,23127,20214,14490,7830]
[65,null,null,30018,26344,23105,16632,8807,null,null,null,{"$f":"Guatemala!D287","v":30018},{"$f":"Guatemala!E287","v":26344},{"$f":"Guatemala!F287","v":23105},{"$f":"Guatemala!G287","v":16632},{"$f":"Guatemala!H287","v":8807},null,30018,26344,23105,16632,8807]
[66,null,null,34073,30278,26556,19261,10028,null,null,null,{"$f":"Guatemala!D288","v":34073},{"$f":"Guatemala!E288","v":30278},{"$f":"Guatemala!F288","v":26556},{"$f":"Guatemala!G288","v":19261},{"$f":"Guatemala!H288","v":10028},null,34073,30278,26556,19261,10028]
[67,null,null,38582,34655,30446,22195,11496,null,null,null,{"$f":"Guatemala!D289","v":38582},{"$f":"Guatemala!E289","v":34655},{"$f":"Guatemala!F289","v":30446},{"$f":"Guatemala!G289","v":22195},{"$f":"Guatemala!H289","v":11496},null,38582,34655,30446,22195,11496]
[68,null,null,43413,39486,34655,25310,13025,null,null,null,{"$f":"Guatemala!D290","v":43413},{"$f":"Guatemala!E290","v":39486},{"$f":"Guatemala!F290","v":34655},{"$f":"Guatemala!G290","v":25310},{"$f":"Guatemala!H290","v":13025},null,43413,39486,34655,25310,13025]
[69,null,null,48503,44572,38983,28675,14741,null,null,null,{"$f":"Guatemala!D291","v":48503},{"$f":"Guatemala!E291","v":44572},{"$f":"Guatemala!F291","v":38983},{"$f":"Guatemala!G291","v":28675},{"$f":"Guatemala!H291","v":14741},null,48503,44572,38983,28675,14741]
[70,null,null,53785,49791,43504,32096,16448,null,null,null,{"$f":"Guatemala!D292","v":53785},{"$f":"Guatemala!E292","v":49791},{"$f":"Guatemala!F292","v":43504},{"$f":"Guatemala!G292","v":32096},{"$f":"Guatemala!H292","v":16448},null,53785,49791,43504,32096,16448]
[71,null,null,59191,55199,48148,35645,18221,null,null,null,{"$f":"Guatemala!D293","v":59191},{"$f":"Guatemala!E293","v":55199},{"$f":"Guatemala!F293","v":48148},{"$f":"Guatemala!G293","v":35645},{"$f":"Guatemala!H293","v":18221},null,59191,55199,48148,35645,18221]
[72,null,null,64796,60739,52917,39252,20114,null,null,null,{"$f":"Guatemala!D294","v":64796},{"$f":"Guatemala!E294","v":60739},{"$f":"Guatemala!F294","v":52917},{"$f":"Guatemala!G294","v":39252},{"$f":"Guatemala!H294","v":20114},null,64796,60739,52917,39252,20114]
[73,null,null,70462,66408,57814,42979,22010,null,null,null,{"$f":"Guatemala!D295","v":70462},{"$f":"Guatemala!E295","v":66408},{"$f":"Guatemala!F295","v":57814},{"$f":"Guatemala!G295","v":42979},{"$f":"Guatemala!H295","v":22010},null,70462,66408,57814,42979,22010]
[74,null,null,76259,72201,62774,46768,23904,null,null,null,{"$f":"Guatemala!D296","v":76259},{"$f":"Guatemala!E296","v":72201},{"$f":"Guatemala!F296","v":62774},{"$f":"Guatemala!G296","v":46768},{"$f":"Guatemala!H296","v":23904},null,76259,72201,62774,46768,23904]
[75,null,null,82189,78129,67795,50618,25923,null,null,null,{"$f":"Guatemala!D297","v":82189},{"$f":"Guatemala!E297","v":78129},{"$f":"Guatemala!F297","v":67795},{"$f":"Guatemala!G297","v":50618},{"$f":"Guatemala!H297","v":25923},null,82189,78129,67795,50618,25923]
[76,null,null,82189,78129,67795,50618,25923,null,null,null,{"$f":"Guatemala!D298","v":82189},{"$f":"Guatemala!E298","v":78129},{"$f":"Guatemala!F298","v":67795},{"$f":"Guatemala!G298","v":50618},{"$f":"Guatemala!H298","v":25923},null,82189,78129,67795,50618,25923]
[77,null,null,82189,78129,67795,50618,25923,null,null,null,{"$f":"Guatemala!D299","v":82189},{"$f":"Guatemala!E299","v":78129},{"$f":"Guatemala!F299","v":67795},{"$f":"Guatemala!G299","v":50618},{"$f":"Guatemala!H299","v":25923},null,82189,78129,67795,50618,25923]
[78,null,null,82189,78129,67795,50618,25923,null,null,null,{"$f":"Guatemala!D300","v":82189},{"$f":"Guatemala!E300","v":78129},{"$f":"Guatemala!F300","v":67795},{"$f":"Guatemala!G300","v":50618},{"$f":"Guatemala!H300","v":25923},null,82189,78129,67795,50618,25923]
[79,null,null,82189,78129,67795,50618,25923,null,null,null,{"$f":"Guatemala!D301","v":82189},{"$f":"Guatemala!E301","v":78129},{"$f":"Guatemala!F301","v":67795},{"$f":"Guatemala!G301","v":50618},{"$f":"Guatemala!H301","v":25923},null,82189,78129,67795,50618,25923]
[80,"o mas",null,82189,78129,67795,50618,25923,null,null,null,{"$f":"Guatemala!D302","v":82189},{"$f":"Guatemala!E302","v":78129},{"$f":"Guatemala!F302","v":67795},{"$f":"Guatemala!G302","v":50618},{"$f":"Guatemala!H302","v":25923},null,82189,78129,67795,50618,25923]
[1,"Hijo",null,3288,2387,1762,1532,1104,null,null,null,{"$f":"Guatemala!D303","v":3288},{"$f":"Guatemala!E303","v":2387},{"$f":"Guatemala!F303","v":1762},{"$f":"Guatemala!G303","v":1532},{"$f":"Guatemala!H303","v":1104},null,3288,2387,1762,1532,1104]
[2,"Hijos",null,5416,3740,2766,2388,1591,null,null,null,{"$f":"Guatemala!D304","v":5416},{"$f":"Guatemala!E304","v":3740},{"$f":"Guatemala!F304","v":2766},{"$f":"Guatemala!G304","v":2388},{"$f":"Guatemala!H304","v":1591},null,5416,3740,2766,2388,1591]
[3,"Hijos o más",null,{"$f":"R742","v":7925},5416,4088,3487,2450,null,null,null,{"$f":"Guatemala!D305","v":7925},{"$f":"Guatemala!E305","v":5416},{"$f":"Guatemala!F305","v":4088},{"$f":"Guatemala!G305","v":3487},{"$f":"Guatemala!H305","v":2450},null,{"$f":"L742*$L$2","v":7925},{"$f":"M742*$L$2","v":5416},{"$f":"N742*$L$2","v":4088},{"$f":"O742*$L$2","v":3487},{"$f":"P742*$L$2","v":2450}]
[1,"Rider Comp. Maternidad",null,{"$f":"L743","v":225},{"$f":"M743","v":225},225,225,225,null,null,null,225,225,225,225,225]
[1,"Transplante de organos",null,{"$f":"L744","v":300},{"$f":"M744","v":300},{"$f":"N744","v":300},{"$f":"O744","v":300},{"$f":"P744","v":300},null,null,null,300,300,300,300,300]
[null,"Deductible Waiver",null,180,345,775,1330,2080,null,null,null,180,345,775,1330,2080]
[]
[]
[]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,null,"ET2","ET3","ET4","ET5","ET6"]
[18,null,null,{"$f":"D677*$G$2","v":3758.23},{"$f":"E677*$G$2","v":2801.58},2031.49,1524.8100000000002,1200.98]
[19,null,null,{"$f":"D678*$G$2","v":3791.09},2836.03,2065.4100000000003,1556.0800000000002,1233.8400000000001]
[20,null,null,{"$f":"D679*$G$2","v":3858.4},2903.8700000000003,2098.8000000000002,1590.53,1265.6400000000001]
[21,null,null,{"$f":"D680*$G$2","v":3927.3},2972.2400000000002,2166.6400000000003,1590.53,1265.6400000000001]
[22,null,null,{"$f":"D681*$G$2","v":3995.67},3005.1000000000004,2197.38,1622.8600000000001,1298.5]
[23,null,null,{"$f":"D682*$G$2","v":4098.49},3075.06,2230.2400000000002,1654.66,1330.8300000000002]
[24,null,null,{"$f":"D683*$G$2","v":4165.8},3143.4300000000003,2264.1600000000003,1685.93,1330.8300000000002]
[25,null,null,{"$f":"D684*$G$2","v":4233.1100000000006},3176.82,2297.02,1718.26,1362.63]
[26,null,null,{"$f":"D685*$G$2","v":4304.13},3244.13,2364.33,1752.18,1396.5500000000002]
[27,null,null,{"$f":"D686*$G$2","v":4371.97},3312.5,2397.19,1783.45,1428.3500000000001]
[28,null,null,{"$f":"D687*$G$2","v":4439.2800000000007},3382.46,2464.5,1848.1100000000001,1428.3500000000001]
[29,null,null,{"$f":"D688*$G$2","v":4542.1000000000004},3449.77,2496.83,1882.0300000000002,1459.6200000000001]
[30,null,null,{"$f":"D689*$G$2","v":4644.3900000000003},3552.59,2562.02,1913.8300000000002,1491.95]
[31,null,null,{"$f":"D690*$G$2","v":4712.2300000000005},3619.9,2631.4500000000003,1977.96,1524.8100000000002]
[32,null,null,{"$f":"D691*$G$2","v":4816.1100000000006},3687.7400000000002,2698.76,2010.8200000000002,1556.0800000000002]
[33,null,null,{"$f":"D692*$G$2","v":4917.87},3791.09,2763.9500000000003,2074.9500000000003,1590.53]
[34,null,null,{"$f":"D693*$G$2","v":5053.0200000000004},3893.38,2862.53,2140.67,1622.8600000000001]
[35,null,null,{"$f":"D694*$G$2","v":5155.84},3995.67,2962.17,2204.8000000000002,1654.66]
[36,null,null,{"$f":"D695*$G$2","v":5292.05},4098.49,3030.01,2270.52,1685.93]
[37,null,null,{"$f":"D696*$G$2","v":5395.93},4200.25,3129.65,2334.65,1718.26]
[38,null,null,{"$f":"D697*$G$2","v":5532.67},4304.13,3228.23,2400.3700000000003,1783.45]
[39,null,null,{"$f":"D698*$G$2","v":5667.29},4439.2800000000007,3329.46,2464.5,1815.7800000000002]
[40,null,null,{"$f":"D699*$G$2","v":5806.1500000000005},4577.08,3430.1600000000003,2562.5500000000002,1848.1100000000001]
[41,null,null,{"$f":"D700*$G$2","v":5975.75},4679.37,3562.13,2627.7400000000002,1882.0300000000002]
[42,null,null,{"$f":"D701*$G$2","v":6113.55},4816.1100000000006,3663.36,2724.2000000000003,1947.75]
[43,null,null,{"$f":"D702*$G$2","v":6281.0300000000007},4951.26,3794.27,2821.7200000000003,1977.96]
[44,null,null,{"$f":"D703*$G$2","v":6452.22},5122.9800000000005,3927.8300000000004,2918.71,2043.68]
[45,null,null,{"$f":"D704*$G$2","v":6626.06},5260.25,4059.27,3015.7000000000003,2074.9500000000003]
[46,null,null,{"$f":"D705*$G$2","v":6794.6},5430.38,4194.42,3111.1000000000004,2140.67]
[47,null,null,{"$f":"D706*$G$2","v":6965.26},5567.6500000000005,4360.84,3210.7400000000002,2172.4700000000003]
[48,null,null,{"$f":"D707*$G$2","v":7171.43},5771.17,4527.26,3341.1200000000003,2237.13]
[49,null,null,{"$f":"D708*$G$2","v":7409.4000000000005},5975.75,4726.54,3469.38,2302.85]
[50,null,null,{"$f":"D709*$G$2","v":7646.84},6180.33,4924.76,3598.7000000000003,2366.4500000000003]
[51,null,null,{"$f":"D710*$G$2","v":7853.01},6384.9100000000008,5126.6900000000005,3728.02,2431.6400000000003]
[52,null,null,{"$f":"D711*$G$2","v":8092.04},6626.06,5292.05,3858.4,2495.77]
[53,null,null,{"$f":"D712*$G$2","v":8365.52},6864.0300000000007,5556.52,4053.44,2562.5500000000002]
[54,null,null,{"$f":"D713*$G$2","v":8672.92},7134.33,5791.31,4214.5600000000004,2659.01]
[55,null,null,{"$f":"D714*$G$2","v":8945.34},7409.4000000000005,6055.7800000000007,4375.1500000000005,2724.2000000000003]
[56,null,null,{"$f":"D715*$G$2","v":9219.35},7646.84,6288.4500000000007,4570.72,2821.7200000000003]
[57,null,null,{"$f":"D716*$G$2","v":9526.2200000000012},7922.97,6556.63,4729.72,2884.79]
[58,null,null,{"$f":"D717*$G$2","v":9901.4600000000009},8263.23,6888.9400000000005,4960.2700000000004,2983.3700000000003]
[59,null,null,{"$f":"D718*$G$2","v":10276.17},8604.5500000000011,7221.25,5186.05,3078.77]
[60,null,null,{"$f":"D719*$G$2","v":10618.550000000001},8945.34,7553.56,5411.3,3176.82]
[61,null,null,{"$f":"D720*$G$2","v":11131.59},9423.93,7986.5700000000006,5736.1900000000005,3341.1200000000003]
[62,null,null,{"$f":"D721*$G$2","v":11812.11},10071.59,8651.7200000000012,6157.54,3500.1200000000003]
[63,null,null,{"$f":"D722*$G$2","v":12801.62},10992.730000000001,9517.74,6807.85,3760.88]
[64,null,null,{"$f":"D723*$G$2","v":14170.08},12257.310000000001,10713.42,7679.7000000000007,4149.9000000000005]
[65,null,null,{"$f":"D724*$G$2","v":15909.54},13962.320000000002,12245.650000000001,8814.9600000000009,4667.71]
[66,null,null,{"$f":"D725*$G$2","v":18058.690000000002},16047.34,14074.68,10208.33,5314.84]
[67,null,null,{"$f":"D726*$G$2","v":20448.460000000003},18367.150000000001,16136.380000000001,11763.35,6092.88]
[68,null,null,{"$f":"D727*$G$2","v":23008.89},20927.580000000002,18367.150000000001,13414.300000000001,6903.25]
[69,null,null,{"$f":"D728*$G$2","v":25706.59},23623.16,20660.990000000002,15197.75,7812.7300000000005]
[70,null,null,{"$f":"D729*$G$2","v":28506.050000000003},26389.23,23057.120000000003,17010.88,8717.44]
[71,null,null,{"$f":"D730*$G$2","v":31371.230000000003},29255.47,25518.440000000002,18891.850000000002,9657.130000000001]
[72,null,null,{"$f":"D731*$G$2","v":34341.880000000005},32191.670000000002,28046.010000000002,20803.560000000001,10660.42]
[73,null,null,{"$f":"D732*$G$2","v":37344.86},35196.240000000005,30641.420000000002,22778.870000000003,11665.300000000001]
[74,null,null,{"$f":"D733*$G$2","v":40417.270000000004},38266.53,33270.22,24787.040000000001,12669.12]
[75,null,null,{"$f":"D734*$G$2","v":43560.170000000006},41408.370000000003,35931.35,26827.54,13739.19]
[76,null,null,{"$f":"D735*$G$2","v":43560.170000000006},41408.370000000003,35931.35,26827.54,13739.19]
[77,null,null,{"$f":"D736*$G$2","v":43560.170000000006},41408.370000000003,35931.35,26827.54,13739.19]
[78,null,null,{"$f":"D737*$G$2","v":43560.170000000006},41408.370000000003,35931.35,26827.54,13739.19]
[79,null,null,{"$f":"D738*$G$2","v":43560.170000000006},41408.370000000003,35931.35,26827.54,13739.19]
[80,"o mas",null,{"$f":"D739*$G$2","v":43560.170000000006},41408.370000000003,35931.35,26827.54,13739.19]
[1,"Hijo",null,{"$f":"D740*$G$2","v":1742.64},1265.1100000000001,933.86,811.96,585.12]
[2,"Hijos",null,{"$f":"D741*$G$2","v":2870.48},1982.2,1465.98,1265.6400000000001,843.23]
[3,"Hijos o más",null,{"$f":"D742*$G$2","v":4200.25},2870.48,2166.6400000000003,1848.1100000000001,1298.5]
[1,"Rider Comp. Maternidad",null,{"$f":"D743*$G$2","v":119.25},119.25,119.25,119.25,119.25]
[1,"Transplante de organos",null,{"$f":"D744*$G$2","v":159},159,159,159,159]
[null,"Deductible Waiver",null,{"$f":"D745*$G$2","v":95.4},182.85000000000002,410.75,704.90000000000009,1102.4000000000001]
[]
[]
[]
[]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,null,"ET2","ET3","ET4","ET5","ET6"]
[18,null,null,{"$f":"D677*$G$3","v":1950.0250000000001},{"$f":"E677*$G$3","v":1453.65},1054.075,791.17500000000007,623.15000000000009]
[19,null,null,{"$f":"D678*$G$3","v":1967.075},1471.5250000000001,1071.6750000000002,807.40000000000009,640.20000000000005]
[20,null,null,{"$f":"D679*$G$3","v":2002.0000000000002},1506.7250000000001,1089,825.27500000000009,656.7]
[21,null,null,{"$f":"D680*$G$3","v":2037.7500000000002},1542.2,1124.2,825.27500000000009,656.7]
[22,null,null,{"$f":"D681*$G$3","v":2073.2250000000004},1559.2500000000002,1140.1500000000001,842.05000000000007,673.75]
[23,null,null,{"$f":"D682*$G$3","v":2126.5750000000003},1595.5500000000002,1157.2,858.55000000000007,690.52500000000009]
[24,null,null,{"$f":"D683*$G$3","v":2161.5},1631.0250000000001,1174.8000000000002,874.77500000000009,690.52500000000009]
[25,null,null,{"$f":"D684*$G$3","v":2196.4250000000002},1648.3500000000001,1191.8500000000001,891.55000000000007,707.02500000000009]
[26,null,null,{"$f":"D685*$G$3","v":2233.2750000000001},1683.2750000000001,1226.7750000000001,909.15000000000009,724.62500000000011]
[27,null,null,{"$f":"D686*$G$3","v":2268.4750000000004},1718.7500000000002,1243.825,925.37500000000011,741.12500000000011]
[28,null,null,{"$f":"D687*$G$3","v":2303.4},1755.0500000000002,1278.75,958.92500000000007,741.12500000000011]
[29,null,null,{"$f":"D688*$G$3","v":2356.75},1789.9750000000001,1295.5250000000001,976.52500000000009,757.35]
[30,null,null,{"$f":"D689*$G$3","v":2409.8250000000003},1843.325,1329.3500000000001,993.02500000000009,774.12500000000011]
[31,null,null,{"$f":"D690*$G$3","v":2445.0250000000001},1878.2500000000002,1365.375,1026.3000000000002,791.17500000000007]
[32,null,null,{"$f":"D691*$G$3","v":2498.9250000000002},1913.45,1400.3000000000002,1043.3500000000001,807.40000000000009]
[33,null,null,{"$f":"D692*$G$3","v":2551.7250000000004},1967.075,1434.1250000000002,1076.625,825.27500000000009]
[34,null,null,{"$f":"D693*$G$3","v":2621.8500000000004},2020.15,1485.2750000000001,1110.7250000000001,842.05000000000007]
[35,null,null,{"$f":"D694*$G$3","v":2675.2000000000003},2073.2250000000004,1536.9750000000001,1144,858.55000000000007]
[36,null,null,{"$f":"D695*$G$3","v":2745.875},2126.5750000000003,1572.1750000000002,1178.1000000000001,874.77500000000009]
[37,null,null,{"$f":"D696*$G$3","v":2799.7750000000001},2179.375,1623.8750000000002,1211.375,891.55000000000007]
[38,null,null,{"$f":"D697*$G$3","v":2870.7250000000004},2233.2750000000001,1675.0250000000001,1245.4750000000001,925.37500000000011]
[39,null,null,{"$f":"D698*$G$3","v":2940.5750000000003},2303.4,1727.5500000000002,1278.75,942.15000000000009]
[40,null,null,{"$f":"D699*$G$3","v":3012.6250000000005},2374.9,1779.8000000000002,1329.625,958.92500000000007]
[41,null,null,{"$f":"D700*$G$3","v":3100.6250000000005},2427.9750000000004,1848.2750000000001,1363.45,976.52500000000009]
[42,null,null,{"$f":"D701*$G$3","v":3172.1250000000005},2498.9250000000002,1900.8000000000002,1413.5000000000002,1010.6250000000001]
[43,null,null,{"$f":"D702*$G$3","v":3259.0250000000001},2569.0500000000002,1968.7250000000001,1464.1000000000001,1026.3000000000002]
[44,null,null,{"$f":"D703*$G$3","v":3347.8500000000004},2658.15,2038.0250000000001,1514.4250000000002,1060.4000000000001]
[45,null,null,{"$f":"D704*$G$3","v":3438.05},2729.375,2106.2250000000004,1564.7500000000002,1076.625]
[46,null,null,{"$f":"D705*$G$3","v":3525.5000000000005},2817.65,2176.3500000000004,1614.2500000000002,1110.7250000000001]
[47,null,null,{"$f":"D706*$G$3","v":3614.05},2888.8750000000005,2262.7000000000003,1665.95,1127.2250000000001]
[48,null,null,{"$f":"D707*$G$3","v":3721.0250000000001},2994.4750000000004,2349.0500000000002,1733.6000000000001,1160.7750000000001]
[49,null,null,{"$f":"D708*$G$3","v":3844.5000000000005},3100.6250000000005,2452.4500000000003,1800.15,1194.875]
[50,null,null,{"$f":"D709*$G$3","v":3967.7000000000003},3206.7750000000001,2555.3000000000002,1867.2500000000002,1227.875]
[51,null,null,{"$f":"D710*$G$3","v":4074.6750000000002},3312.9250000000002,2660.0750000000003,1934.3500000000001,1261.7]
[52,null,null,{"$f":"D711*$G$3","v":4198.7000000000007},3438.05,2745.875,2002.0000000000002,1294.9750000000001]
[53,null,null,{"$f":"D712*$G$3","v":4340.6000000000004},3561.5250000000001,2883.1000000000004,2103.2000000000003,1329.625]
[54,null,null,{"$f":"D713*$G$3","v":4500.1000000000004},3701.7750000000001,3004.9250000000002,2186.8000000000002,1379.6750000000002]
[55,null,null,{"$f":"D714*$G$3","v":4641.4500000000007},3844.5000000000005,3142.15,2270.125,1413.5000000000002]
[56,null,null,{"$f":"D715*$G$3","v":4783.625},3967.7000000000003,3262.8750000000005,2371.6000000000004,1464.1000000000001]
[57,null,null,{"$f":"D716*$G$3","v":4942.8500000000004},4110.9750000000004,3402.0250000000001,2454.1000000000004,1496.825]
[58,null,null,{"$f":"D717*$G$3","v":5137.55},4287.5250000000005,3574.4500000000003,2573.7250000000004,1547.9750000000001]
[59,null,null,{"$f":"D718*$G$3","v":5331.9750000000004},4464.625,3746.8750000000005,2690.875,1597.4750000000001]
[60,null,null,{"$f":"D719*$G$3","v":5509.625},4641.4500000000007,3919.3,2807.75,1648.3500000000001]
[61,null,null,{"$f":"D720*$G$3","v":5775.8250000000007},4889.7750000000005,4143.9750000000004,2976.3250000000003,1733.6000000000001]
[62,null,null,{"$f":"D721*$G$3","v":6128.9250000000002},5225.8250000000007,4489.1000000000004,3194.9500000000003,1816.1000000000001]
[63,null,null,{"$f":"D722*$G$3","v":6642.35},5703.7750000000005,4938.4500000000007,3532.3750000000005,1951.4]
[64,null,null,{"$f":"D723*$G$3","v":7352.4000000000005},6359.9250000000002,5558.85,3984.7500000000005,2153.25]
[65,null,null,{"$f":"D724*$G$3","v":8254.9500000000007},7244.6,6353.8750000000009,4573.8,2421.9250000000002]
[66,null,null,{"$f":"D725*$G$3","v":9370.0750000000007},8326.4500000000007,7302.9000000000005,5296.7750000000005,2757.7000000000003]
[67,null,null,{"$f":"D726*$G$3","v":10610.050000000001},9530.125,8372.6500000000015,6103.6250000000009,3161.4]
[68,null,null,{"$f":"D727*$G$3","v":11938.575000000001},10858.650000000001,9530.125,6960.2500000000009,3581.8750000000005]
[69,null,null,{"$f":"D728*$G$3","v":13338.325000000001},12257.300000000001,10720.325000000001,7885.6250000000009,4053.7750000000005]
[70,null,null,{"$f":"D729*$G$3","v":14790.875000000002},13692.525000000001,11963.6,8826.4000000000015,4523.2000000000007]
[71,null,null,{"$f":"D730*$G$3","v":16277.525000000001},15179.725,13240.7,9802.375,5010.7750000000005]
[72,null,null,{"$f":"D731*$G$3","v":17818.900000000001},16703.225000000002,14552.175000000001,10794.300000000001,5531.35]
[73,null,null,{"$f":"D732*$G$3","v":19377.050000000003},18262.2,15898.850000000002,11819.225,6052.7500000000009]
[74,null,null,{"$f":"D733*$G$3","v":20971.225000000002},19855.275000000001,17262.850000000002,12861.2,6573.6]
[75,null,null,{"$f":"D734*$G$3","v":22601.975000000002},21485.475000000002,18643.625,13919.95,7128.8250000000007]
[76,null,null,{"$f":"D735*$G$3","v":22601.975000000002},21485.475000000002,18643.625,13919.95,7128.8250000000007]
[77,null,null,{"$f":"D736*$G$3","v":22601.975000000002},21485.475000000002,18643.625,13919.95,7128.8250000000007]
[78,null,null,{"$f":"D737*$G$3","v":22601.975000000002},21485.475000000002,18643.625,13919.95,7128.8250000000007]
[79,null,null,{"$f":"D738*$G$3","v":22601.975000000002},21485.475000000002,18643.625,13919.95,7128.8250000000007]
[80,"o mas",null,{"$f":"D739*$G$3","v":22601.975000000002},21485.475000000002,18643.625,13919.95,7128.8250000000007]
[1,"Hijo",null,{"$f":"D740*$G$3","v":904.2},656.42500000000007,484.55,421.3,303.60000000000002]
[2,"Hijos",null,{"$f":"D741*$G$3","v":1489.4},1028.5,760.65000000000009,656.7,437.52500000000003]
[3,"Hijos o más",null,{"$f":"D742*$G$3","v":2179.375},1489.4,1124.2,958.92500000000007,673.75]
[1,"Rider Comp. Maternidad",null,{"$f":"D743*$G$3","v":61.875000000000007},61.875000000000007,61.875000000000007,61.875000000000007,61.875000000000007]
[1,"Transplante de organos",null,{"$f":"D744*$G$3","v":82.5},82.5,82.5,82.5,82.5]
[null,"Deductible Waiver",null,{"$f":"D745*$G$3","v":49.500000000000007},94.875000000000014,213.12500000000003,365.75000000000006,572]

{"sheet":"Guatemala","index":10,"n_rows":308,"n_cols":17,"rows_kept":308,"cut":false,"hidden":true,"merged":[[121,11,121,13],[121,14,121,16],[121,46,121,48],[121,49,121,51],[121,52,121,54],[121,24,121,26],[121,27,121,29],[121,30,121,32],[121,33,121,35],[121,40,121,42],[121,43,121,45],[120,38,120,39],[120,40,120,44],[119,19,119,35],[119,38,119,54],[121,21,121,23],[120,19,120,20],[120,21,120,25],[235,10,235,11],[236,0,236,7],[236,16,236,17],[237,2,237,6],[238,0,238,1],[235,0,235,7],[160,0,160,7],[162,0,162,1],[161,2,161,6],[44,0,44,7],[46,0,46,1],[45,2,45,6],[81,0,81,7],[82,0,82,7],[1,8,1,9],[121,8,121,10],[84,0,84,1],[83,2,83,6],[159,0,159,7],[4,0,4,7],[5,0,5,7],[7,0,7,1],[6,2,6,6],[43,0,43,7]]}
[null,null,null,null,null,null,null,null,null,null,"D1","D2","D3","D4","D5","D6"]
[null,"REGIÓN",{"$f":"'INGRESO DE DATOS'!W14","v":"Guatemala"},null,"FACTOR SEMESTRAL :",null,0.53,null,"NEW BUSINESS DISCUOUNTS",null,{"$f":"'INGRESO DE DATOS'!O42","v":1},{"$f":"'INGRESO DE DATOS'!P42","v":1},{"$f":"'INGRESO DE DATOS'!Q42","v":1},{"$f":"'INGRESO DE DATOS'!R42","v":1},{"$f":"'INGRESO DE DATOS'!S42","v":1},{"$f":"'INGRESO DE DATOS'!T42","v":0.85}]
[]
[]
["BUPA COMPLETE  CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,"CW1","CW2","CW3","CW4","CW5","CW6"]
[18,"18-24",null,13833,9474,6651,4591,3509]
[25,"25-29",null,14493,10520,7390,5036,3870]
[30,"30-34",null,15160,11273,8222,6121,4682]
[35,"35-39",null,16961,12602,9233,6837,5221]
[40,"40-44",null,19702,13833,10252,7556,5757]
[45,"45-49",null,21980,15443,11448,8456,6477]
[50,"50-54",null,28702,20369,15052,12052,9267]
[55,"55-59",null,30595,21693,16066,12859,9804]
[60,"60",null,33250,23590,18281,15287,12319]
[61,"61",null,35711,25298,19573,16457,13221]
[62,"62",null,39121,27663,21422,17981,14476]
[63,"63",null,41584,29460,22807,19155,15376]
[64,"64",null,44994,31830,24654,20683,16636]
[65,"65",null,58826,41584,31206,27605,23466]
[66,"66",null,68390,48312,36280,32102,27242]
[67,"67",null,74642,52764,39602,35066,29762]
[68,"68",null,82692,58443,43850,38841,32999]
[69,"69",null,90934,64225,48283,42707,36231]
[70,"70",null,111959,78238,56771,49720,42617]
[71,"71",null,116317,81274,58992,51699,44326]
[72,"72",null,119632,83640,60651,53135,45585]
[73,"73",null,123990,86674,62871,55111,47292]
[74,"74",null,126264,88187,64069,56102,48103]
[75,"75+",null,131756,92067,66833,58531,50168]
[1,"1 Child",null,4836,3508,2683,2252,1621]
[2,"2 Children",null,7676,5592,4253,3509,2613]
[3,"3+ Children",null,11177,8149,6284,5126,3784]
[1,"Rider Comp. Maternidad",null,0,0,225,225,225]
[1,"Transplante de organos",null,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["BUPA SECURE CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,null,"SE2","SE3","SE4","SE5","SE6"]
[18,"18-24",null,6765,5296,3950,3357,2516]
[25,"25-29",null,7428,5959,4444,3706,2797]
[30,"30-34",null,8532,6988,5164,4331,3288]
[35,"35-39",null,9416,7870,5740,4821,3630]
[40,"40-44",null,10514,8974,6458,5450,4124]
[45,"45-49",null,12135,10514,7531,6360,4752]
[50,"50-54",null,13239,11548,8249,6919,5242]
[55,"55-59",null,15588,13820,9752,8245,6152]
[60,"60",null,16325,14779,10325,8736,6499]
[61,"61",null,18382,16618,11689,9782,7337]
[62,"62",null,20438,18456,12979,10900,8175]
[63,"63",null,22429,20293,14269,12018,9011]
[64,"64",null,24484,22204,15557,13130,9851]
[65,"65",null,24558,22352,15703,13206,9851]
[66,"66",null,24558,22573,15772,13274,9851]
[67,"67",null,27275,25144,17492,14738,10970]
[68,"68",null,29995,27644,19284,16207,12089]
[69,"69",null,31393,28895,20147,16974,12647]
[70,"70",null,31468,29337,20361,17111,12714]
[71,"71",null,35368,33086,22940,19279,14324]
[72,"72",null,39334,36763,25447,21373,15926]
[73,"73",null,43305,40434,28032,23539,17533]
[74,"74",null,47201,44112,30608,25702,19141]
[75,"75+",null,51465,48379,33476,28079,20887]
[1,"1 Child",null,3235,1916,1581,1331,984]
[2,"2 Children",null,5518,2874,2512,2098,1539]
[3,"3+ Children",null,8087,4122,3660,3074,2310]
[1,"Rider Comp. Maternidad",null,225,225,225,225,225]
[1,"Transplante de organos",null,300,300,300,300,300]
[]
[]
[]
[]
[]
["BUPA ESSENTIAL CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,"ET1","ET2","ET3","ET4","ET5","ET6"]
[18,null,1596,1535,1423,1009,760,535]
[19,null,1627,1565,1451,1027,760,552]
[20,null,1655,1593,1476,1046,781,552]
[21,null,1686,1621,1503,1064,799,572]
[22,null,1717,1651,1531,1085,818,572]
[23,null,1744,1678,1555,1102,818,592]
[24,null,1807,1738,1610,1142,837,609]
[25,null,1836,1765,1637,1160,857,609]
[26,null,1865,1795,1664,1179,875,629]
[27,null,1898,1825,1691,1198,894,629]
[28,null,1924,1851,1716,1216,914,647]
[29,null,1986,1910,1771,1255,932,665]
[30,null,2048,1969,1825,1293,952,686]
[31,null,2078,1998,1853,1313,971,686]
[32,null,2138,2056,1906,1351,989,702]
[33,null,2198,2113,1959,1387,1009,723]
[34,null,2259,2172,2014,1425,1046,743]
[35,null,2317,2227,2066,1462,1064,760]
[36,null,2379,2287,2121,1501,1102,781]
[37,null,2438,2344,2173,1538,1121,799]
[38,null,2530,2433,2256,1597,1160,818]
[39,null,2618,2517,2334,1653,1198,837]
[40,null,2680,2576,2390,1691,1216,857]
[41,null,2769,2663,2469,1748,1255,875]
[42,null,2858,2748,2548,1804,1293,894]
[43,null,2947,2836,2628,1861,1329,932]
[44,null,3068,2951,2734,1937,1370,952]
[45,null,3157,3036,2816,1994,1409,989]
[46,null,3249,3124,2897,2051,1444,1009]
[47,null,3369,3240,3003,2127,1482,1027]
[48,null,3519,3385,3138,2222,1538,1064]
[49,null,3640,3502,3245,2299,1597,1102]
[50,null,3789,3645,3379,2393,1653,1121]
[51,null,3942,3790,3515,2489,1710,1160]
[52,null,4061,3905,3620,2564,1766,1198]
[53,null,4241,4078,3781,2676,1825,1237]
[54,null,4423,4253,3943,2792,1898,1255,"CR3",null,null,"CR4",null,null,"CR5"]
[55,null,4600,4425,4101,2904,1956,1293,"INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR"]
[56,null,4783,4599,4265,3020,2032,1329,{"$f":"AU124","v":0},0,0,0,0,0,0,0,0]
[57,null,4961,4771,4423,3132,2109,1370,0,0,0,0,0,0,0,0,0]
[58,null,5234,5033,4666,3304,2185,1409]
[59,null,5474,5264,4880,3456,2279,1444]
[60,null,5713,5494,5093,3607,2375,1501]
[61,null,6045,5813,5389,3817,2489,1538]
[62,null,6496,6247,5791,4100,2660,1614]
[63,null,7129,6854,6354,4500,2904,1691]
[64,null,7999,7693,7131,5049,3248,1804]
[65,null,9112,8762,8123,5751,3684,1976]
[66,null,10464,10063,9329,6605,4196,2185]
[67,null,12029,11568,10723,7593,4785,2469]
[68,null,13681,13157,12197,8635,5429,2772]
[69,null,15423,14833,13750,9736,6112,3115]
[70,null,17287,16625,15412,10912,6872,3475]
[71,null,19242,18504,17154,12145,7668,3855]
[72,null,21286,20470,18976,13436,8521,4253]
[73,null,23451,22554,20907,14803,9432,4671]
[74,null,25705,24721,22916,16226,10401,5088]
[75,null,28049,26975,25006,17705,11426,5524]
[76,null,30486,29318,27179,19243,12507,5979]
[77,null,33009,31746,29428,20836,13645,6453]
[78,null,35655,34290,31787,22506,14841,6929]
[79,null,38390,36921,34225,24232,16074,7441]
[80,"o mas",41218,39639,36745,26018,17384,7936]
[1,"Hijo",693,666,619,438,366,288]
[2,"Hijos",1086,1045,968,686,572,452]
[3,"Hijos o más",1566,1506,1396,989,825,650]
[1,"Rider Comp. Maternidad",225,225,225,0,0,0]
[1,"Transplante de organos",300,300,300,300,300,300]
[]
[]
[]
[]
[]
[]
["BUPA CLASSIC CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,null,"ET2","ET3","ET4","ET5","ET6"]
[18,null,null,3496,2709,1771,1300,914]
[19,null,null,3566,2744,1804,1300,942]
[20,null,null,3597,2811,1838,1335,942]
[21,null,null,3667,2884,1871,1366,977]
[22,null,null,3739,2951,1905,1399,977]
[23,null,null,3771,2982,1935,1399,1012]
[24,null,null,3838,3054,2005,1431,1040]
[25,null,null,3908,3120,2037,1465,1040]
[26,null,null,3978,3189,2070,1495,1075]
[27,null,null,4011,3256,2106,1529,1075]
[28,null,null,4112,3326,2136,1560,1106]
[29,null,null,4182,3395,2203,1592,1136]
[30,null,null,4285,3496,2271,1627,1172]
[31,null,null,4352,3566,2306,1661,1172]
[32,null,null,4455,3667,2372,1690,1201]
[33,null,null,4559,3771,2438,1724,1238]
[34,null,null,4662,3877,2505,1788,1269]
[35,null,null,4801,3978,2571,1820,1300]
[36,null,null,4901,4080,2638,1883,1335]
[37,null,null,5004,4182,2705,1917,1366]
[38,null,null,5141,4319,2807,1981,1399]
[39,null,null,5279,4455,2903,2050,1431]
[40,null,null,5449,4559,2973,2078,1465]
[41,null,null,5585,4698,3072,2145,1495]
[42,null,null,5724,4831,3170,2210,1529]
[43,null,null,5896,5004,3270,2274,1592]
[44,null,null,6066,5141,3403,2341,1627]
[45,null,null,6236,5312,3503,2407,1690]
[46,null,null,6410,5484,3604,2470,1724]
[47,null,null,6580,5622,3738,2535,1756]
[48,null,null,6853,5860,3904,2632,1820]
[49,null,null,7093,6066,4039,2732,1883]
[50,null,null,7334,6272,4206,2826,1917]
[51,null,null,7573,6509,4374,2924,1981]
[52,null,null,7813,6716,4505,3021,2050]
[53,null,null,8122,6990,4705,3119,2113]
[54,null,null,8429,7266,4907,3245,2145]
[55,null,null,8738,7541,5105,3345,2210]
[56,null,null,9045,7813,5306,3474,2274]
[57,null,null,9355,8086,5505,3606,2341]
[58,null,null,9766,8429,5806,3735,2407]
[59,null,null,10141,8770,6073,3896,2470]
[60,null,null,10555,9150,6339,4060,2567]
[61,null,null,11136,9627,6707,4255,2632]
[62,null,null,11889,10311,7206,4548,2760]
[63,null,null,13017,11274,7908,4967,2893]
[64,null,null,14559,12610,8873,5552,3085]
[65,null,null,16548,14323,10108,6297,3378]
[66,null,null,18980,16479,11608,7174,3735]
[67,null,null,21721,18908,13344,8181,4221]
[68,null,null,24664,21548,15178,9285,4741]
[69,null,null,27748,24324,17111,10450,5326]
[70,null,null,30934,27162,19177,11752,5942]
[71,null,null,34222,30142,21346,13111,6591]
[72,null,null,37609,33158,23614,14569,7272]
[73,null,null,41070,36275,26016,16129,7986]
[74,null,null,44563,39462,28516,17785,8699]
[75,null,null,48158,42679,31117,19538,9446]
[76,null,null,51791,45966,33820,21387,10224]
[77,null,null,55488,49288,36619,23333,11033]
[78,null,null,59221,52680,39556,25377,11849]
[79,null,null,62992,56071,42589,27487,12723]
[80,"o mas",null,66790,59532,45725,29726,13569]
[1,"Hijo",null,1784,1032,769,554,393]
[2,"Hijos",null,2982,1547,1205,850,588]
[3,"Hijos o más",null,4388,2230,1737,1238,879]
[1,"Rider Comp. Maternidad",null,225,225,225,225,225]
[1,"Transplante de organos",null,300,300,300,300,300]
[null,"Deductible Waiver",null,180,345,775,1330,2080]
[]
[]
[]
["BUPA PREMIUM CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,null,"ET2","ET3","ET4","ET5","ET6"]
[18,null,null,7091,5286,3833,2877,2266]
[19,null,null,7153,5351,3897,2936,2328]
[20,null,null,7280,5479,3960,3001,2388]
[21,null,null,7410,5608,4088,3001,2388]
[22,null,null,7539,5670,4146,3062,2450]
[23,null,null,7733,5802,4208,3122,2511]
[24,null,null,7860,5931,4272,3181,2511]
[25,null,null,7987,5994,4334,3242,2571]
[26,null,null,8121,6121,4461,3306,2635]
[27,null,null,8249,6250,4523,3365,2695]
[28,null,null,8376,6382,4650,3487,2695]
[29,null,null,8570,6509,4711,3551,2754]
[30,null,null,8763,6703,4834,3611,2815]
[31,null,null,8891,6830,4965,3732,2877]
[32,null,null,9087,6958,5092,3794,2936]
[33,null,null,9279,7153,5215,3915,3001]
[34,null,null,9534,7346,5401,4039,3062]
[35,null,null,9728,7539,5589,4160,3122]
[36,null,null,9985,7733,5717,4284,3181]
[37,null,null,10181,7925,5905,4405,3242]
[38,null,null,10439,8121,6091,4529,3365]
[39,null,null,10693,8376,6282,4650,3426]
[40,null,null,10955,8636,6472,4835,3487]
[41,null,null,11275,8829,6721,4958,3551]
[42,null,null,11535,9087,6912,5140,3675]
[43,null,null,11851,9342,7159,5324,3732]
[44,null,null,12174,9666,7411,5507,3856]
[45,null,null,12502,9925,7659,5690,3915]
[46,null,null,12820,10246,7914,5870,4039]
[47,null,null,13142,10505,8228,6058,4099]
[48,null,null,13531,10889,8542,6304,4221]
[49,null,null,13980,11275,8918,6546,4345]
[50,null,null,14428,11661,9292,6790,4465]
[51,null,null,14817,12047,9673,7034,4588]
[52,null,null,15268,12502,9985,7280,4709]
[53,null,null,15784,12951,10484,7648,4835]
[54,null,null,16364,13461,10927,7952,5017]
[55,null,null,16878,13980,11426,8255,5140]
[56,null,null,17395,14428,11865,8624,5324]
[57,null,null,17974,14949,12371,8924,5443]
[58,null,null,18682,15591,12998,9359,5629]
[59,null,null,19389,16235,13625,9785,5809]
[60,null,null,20035,16878,14252,10210,5994]
[61,null,null,21003,17781,15069,10823,6304]
[62,null,null,22287,19003,16324,11618,6604]
[63,null,null,24154,20741,17958,12845,7096]
[64,null,null,26736,23127,20214,14490,7830]
[65,null,null,30018,26344,23105,16632,8807]
[66,null,null,34073,30278,26556,19261,10028]
[67,null,null,38582,34655,30446,22195,11496]
[68,null,null,43413,39486,34655,25310,13025]
[69,null,null,48503,44572,38983,28675,14741]
[70,null,null,53785,49791,43504,32096,16448]
[71,null,null,59191,55199,48148,35645,18221]
[72,null,null,64796,60739,52917,39252,20114]
[73,null,null,70462,66408,57814,42979,22010]
[74,null,null,76259,72201,62774,46768,23904]
[75,null,null,82189,78129,67795,50618,25923]
[76,null,null,82189,78129,67795,50618,25923]
[77,null,null,82189,78129,67795,50618,25923]
[78,null,null,82189,78129,67795,50618,25923]
[79,null,null,82189,78129,67795,50618,25923]
[80,"o mas",null,82189,78129,67795,50618,25923]
[1,"Hijo",null,3288,2387,1762,1532,1104]
[2,"Hijos",null,5416,3740,2766,2388,1591]
[3,"Hijos o más",null,7925,5416,4088,3487,2450]
[1,"Rider Comp. Maternidad",null,225,225,225,225,225]
[1,"Transplante de organos",null,300,300,300,300,300]
[null,"Deductible Waiver",null,180,345,775,1330,2080]