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

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":47,"n_cols":25,"rows_kept":47,"cut":false,"hidden":false,"merged":[[43,11,46,12],[44,14,44,18],[55,3,55,4],[55,6,55,7],[44,0,44,1],[38,0,38,1],[40,0,40,1],[42,0,42,1],[10,18,17,18],[41,7,41,9],[38,4,40,5],[41,4,41,5],[38,7,40,9],[41,14,41,16],[25,14,25,18],[21,20,21,24],[10,14,10,16],[36,2,36,12],[21,14,21,18],[36,14,36,18],[10,0,10,12],[14,10,14,12],[36,0,36,1],[31,20,31,24]]}
[]
[null,null,null,null,null,null,null," "," ",null,null,null,null,null,"24 years",false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coaseguro (Panamá)",false]
[]
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento 24 años (por edad)",null,null,null,"Type","Nuevo Negocio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"age","Discount (%)","Parameter",null,null,"Renovación"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,35,{"$f":"1-P13/100","v":0.65},null,null,"Renovación: 2020"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,30,{"$f":"1-P14/100","v":0.7},null,null,"Renovación: Pólizas mayo - diciembre de 2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,25,0.75,null,null,"Renovación: Pólizas 2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,20,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,15,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,6,0.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All ages",0,1,null,"Type selected",1]
[]
[null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,"Renovaciòn: promoción  enero - diciembre 2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT (ENTRADA MANUAL)",null,null,null,null,null,"POLIZAS 2020 (ENTRADA MANUAL)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical",null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15,25,15,15,null,0,15,15,15,15]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renovación: Pólizas mayo - diciembre de 2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,15,15,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento de 24 años:",{"$f":"IF(P2,_xlfn.SWITCH(C43,O13,Q13,O14,Q14,O15,Q15,O16,Q16,O17,Q17,O18,Q18,Q19),Q19)","v":1},null,"IVA (12%)",{"$f":"12/100","v":0.12},{"$f":"S30+1","v":1.1200000000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento por variante de coaseguro",{"$f":"IF(P3=TRUE,0.25,1)","v":1},null,null,null,null,"POLIZAS 2025 (ENTRADA MANUAL)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,15,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento si es nuevo negocio:"]
[]
["Nombre del Asegurado Titular:",null,"John Doe",null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT (MULTIPLICATION FACTOR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
["Número de adultos en la póliza:",null,2,null,"Número de dependientes\nmenores de 16 años:",null,null,"Número de dependientes\nmenores de 10 años:",null,null,null,null,null,null,{"$f":"IF($T$19=1,(O24/100),IF($T$19=3,(U24/100),IF($T$19=4,(O28/100),IF($T$19=5,(U34/100),0))))","v":0},{"$f":"IF($T$19=1,(P24/100),IF($T$19=3,(V24/100),IF($T$19=4,(P28/100),IF($T$19=5,(V34/100),0))))","v":0.15},0.25,0.15,0.15]
[]
["Número total de dependientes en la póliza:",null,2]
[null,null,null,null,1,null,null,1,null,null,null,null,null,null,"Descuento combinado 24 años y Nuevo Negocio"]
["Edad del Asegurado Titular:",null,32]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$19=1,\"Para nuevos negocios emitidos a partir del 1 de enero de 2025 y renovaciones de pólizas emitidas a partir del 1 de abril de 2018\",IF($T$19=2,\"Para renovaciones de pólizas emitidas antes del 1 de abril de 2018\",\"Para renovaciones de pólizas emitidas en el 2020 - Solo Global PREMIER Health Plan\"))","v":"Para nuevos negocios emitidos a partir del 1 de enero de 2025 y renovaciones de pólizas emitidas a partir del 1 de abril de 2018"}]
["Edad del/la cónyuge:",null,46,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-O39)*$P$30","v":1},{"$f":"(1-P39)*$P$30","v":0.85},{"$f":"(1-Q39)*$P$30","v":0.75},0.85,0.85]

{"sheet":"Global Ultimate","index":1,"n_rows":80,"n_cols":22,"rows_kept":80,"cut":false,"hidden":false,"merged":[[16,2,16,3],[79,0,82,3],[30,0,30,1],[4,0,10,4],[12,1,12,4],[22,1,22,2],[23,0,23,4],[26,0,26,1],[27,0,27,1],[29,0,29,4],[43,0,43,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[61,0,61,1],[62,0,62,1],[37,0,37,1],[38,0,38,1],[40,0,40,4],[41,0,41,1],[42,0,42,1],[0,7,0,12],[0,14,0,19],[68,0,68,1],[69,0,69,1],[56,0,56,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[53,0,53,4],[54,0,54,1],[55,0,55,1],[0,21,0,26],[77,0,77,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[70,0,70,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[63,0,63,1],[66,0,66,4],[67,0,67,1]]}
[null,null,false,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nGlobal Ultimate Health Plan\nTarifas en US$ | Validas: 1 de enero de 2026"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 16 años",{"$f":"+'INGRESO DE DATOS'!$E$42","v":1}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-12T09:32:49.510"}]
[]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3"]
["En el país de residencia",null,"$0",1000,2000]
["Fuera del país de residencia",null,"$0",1000,2000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,3,TRUE)","v":47596},{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,4,TRUE)","v":30708},{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,5,TRUE)","v":0}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$912:$G$978,3,TRUE)))","v":65446},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$912:$G$978,4,TRUE)))","v":42225},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$912:$G$978,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),0)))),0)))))))))))))))))))","v":16764},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),0)))),0)))))))))))))))))))","v":10817},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C31:C33)","v":129806},{"$f":"SUM(D31:D33)","v":83750},0]
["Tarifa administrativa anual",null,75,75,75]
["IVA (12%)",null,{"$f":"(C34+C35)*'INGRESO DE DATOS'!$S$30","v":15585.72},{"$f":"(D34+D35)*'INGRESO DE DATOS'!$S$30","v":10059}]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C34:C37)","v":145466.72},{"$f":"SUM(D34:D37)","v":93884},75]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)), (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))","v":16764},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)), (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))","v":10817},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)), (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))","v":0}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,3,TRUE)","v":25225.88},{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,4,TRUE)","v":16275.240000000002},{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,5,TRUE)","v":0}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1439:$G$1505,3,TRUE)))","v":34686.380000000005},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1439:$G$1505,4,TRUE)))","v":22379.25},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1439:$G$1505,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),0)))),0)))))))))))))))))))","v":8884.92},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),0)))),0)))))))))))))))))))","v":5733.01},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C42:C44)","v":68797.180000000008},{"$f":"SUM(D42:D44)","v":44387.500000000007},0]
["Tarifa administrativa anual",null,75,75,75]
["IVA (12%)",null,{"$f":"(C45+C46)*'INGRESO DE DATOS'!$S$30","v":8264.6616000000013},{"$f":"(D45+D46)*'INGRESO DE DATOS'!$S$30","v":5335.5000000000009},{"$f":"(E31+E32+E33)*5%/2","v":0}]
["ITBMS (7%)",null,null,null,{"$f":"+E46*7%+ ((E31+E32+E33)*0.06*0.07)/2","v":5.2500000000000009}]
["TOTAL de primera cuota",null,{"$f":"SUM(C45:C48)","v":77136.841600000014},{"$f":"SUM(D45:D48)","v":49798.000000000007},80.25]
["Costo de segunda cuota",null,{"$f":"C49-C46*'INGRESO DE DATOS'!$T$30","v":77052.841600000014},{"$f":"D49-D46*'INGRESO DE DATOS'!$T$30","v":49714.000000000007},{"$f":"(E45 + E47)+((E31+E32+E33)*0.06*0.07)/2","v":0}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":154189.68320000003},{"$f":"D49+D50","v":99512.000000000015},80.25]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)), (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))","v":8884.92},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)), (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))","v":5733.01},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)), (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))","v":0}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,3,TRUE)","v":13088.900000000001},{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,4,TRUE)","v":8444.7000000000007},{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,5,TRUE)","v":0}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1061:$G$1127,3,TRUE)))","v":17997.650000000001},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1061:$G$1127,4,TRUE)))","v":11611.875000000002},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1061:$G$1127,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),0)))),0)))))))))))))))))))","v":4610.1000000000004},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),0)))),0)))))))))))))))))))","v":2974.6750000000002},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C55:C57)","v":35696.65},{"$f":"SUM(D55:D57)","v":23031.250000000004},0]
["Tarifa administrativa anual",null,75,75,75]
["IVA (12%)",null,{"$f":"(C58+C59)*'INGRESO DE DATOS'!$S$30","v":4292.598},{"$f":"(D58+D59)*'INGRESO DE DATOS'!$S$30","v":2772.7500000000005},{"$f":"(E31+E32+E33)*5%/4","v":0}]
["ITBMS (7%)",null,{"$f":"'Global Major Medical'!C44","v":0},{"$f":"+D59*7% + ((D31+D32+D33)*0.1*0.07)/4","v":151.8125},5.2500000000000009]
["TOTAL de primera cuota",null,{"$f":"SUM(C58:C61)","v":40064.248},{"$f":"SUM(D58:D61)","v":26030.812500000004},80.25]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59*'INGRESO DE DATOS'!$T$30","v":39980.248},{"$f":"D62-D59*'INGRESO DE DATOS'!$T$30","v":25946.812500000004},{"$f":"(E58 + E60)+((E31+E32+E33)*0.1*0.07)/4","v":0}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":160004.992},{"$f":"D62+(D63*3)","v":103871.25000000001},80.25]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)), (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))","v":4610.1000000000004},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)), (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))","v":2974.6750000000002},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)), (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))","v":0}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,3,TRUE)","v":4442.293333333334},{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,4,TRUE)","v":2866.08},{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,5,TRUE)","v":0}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$986:$G$1052,3,TRUE)))","v":6108.293333333334},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$986:$G$1052,4,TRUE)))","v":3941},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$986:$G$1052,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),0)))),0)))))))))))))))))))","v":1564.64},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),0)))),0)))))))))))))))))))","v":1009.5866666666667},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C68:C70)","v":12115.226666666667},{"$f":"SUM(D68:D70)","v":7816.666666666667},0]
["Tarifa administrativa anual",null,75,75,75]
["IVA (12%)",null,{"$f":"(C71+C72)*'INGRESO DE DATOS'!$S$30","v":1462.8271999999999},{"$f":"(D71+D72)*'INGRESO DE DATOS'!$S$30","v":947},{"$f":"(E31+E32+E33)*5%/12","v":0}]
["ITBMS (7%)",null,null,null,{"$f":"+E72*7% + ((E31+E32+E33)*0.12*0.07)/12","v":5.2500000000000009}]
["TOTAL de primera cuota",null,{"$f":"SUM(C71:C74)","v":13653.053866666667},{"$f":"SUM(D71:D74)","v":8838.6666666666679},{"$f":"SUM(E71:E74)","v":80.25}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72*'INGRESO DE DATOS'!$T$30","v":13569.053866666667},{"$f":"D75-D72*'INGRESO DE DATOS'!$T$30","v":8754.6666666666679},{"$f":"(E71 + E73)+((E31+E32+E33)*0.12*0.07)/12","v":0}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":162912.6464},{"$f":"D75+(D76*11)","v":105140.00000000001},80.25]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)), (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))","v":1564.64},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)), (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))","v":1009.5866666666667},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)), (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))","v":0}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Elite","index":2,"n_rows":85,"n_cols":25,"rows_kept":85,"cut":false,"hidden":false,"merged":[[78,0,78,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[76,0,76,1],[77,0,77,1],[59,0,59,1],[63,0,63,1],[64,0,64,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[68,0,68,1],[67,0,67,1],[66,0,66,1],[65,0,65,1],[62,0,62,1],[56,0,56,7],[70,0,70,7],[60,0,60,1],[24,0,24,1],[75,0,75,1],[40,0,40,1],[54,0,54,1],[53,0,53,1],[52,0,52,1],[51,0,51,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[0,17,0,22],[0,24,0,29],[34,0,34,1],[12,1,12,6],[20,4,20,5],[22,1,22,3],[27,0,27,1],[28,0,28,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[16,2,16,3],[4,0,10,7],[30,0,30,7],[84,0,88,7],[0,10,0,15],[39,0,39,1],[45,0,45,1],[57,0,57,1],[35,0,35,1],[36,0,36,1],[42,0,42,6],[43,0,43,1],[44,0,44,1],[37,0,37,1],[38,0,38,1],[58,0,58,1],[61,0,61,1],[74,0,74,1],[50,0,50,1]]}
[null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nGlobal Elite Health Plan\nTarifas en US$ | Validas: 1 de enero de 2026"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 10 años",{"$f":"+'INGRESO DE DATOS'!$H$42","v":1}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-12T09:32:49.510"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBlES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["En el país de residencia",null,250,2000,3500,5000,10000,20000]
["Fuera del país de residencia",null,5000,2000,3500,5000,10000,20000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,3,TRUE)","v":15722.449999999999},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,4,TRUE)","v":13780.199999999999},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,5,TRUE)","v":11153.699999999999},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,6,TRUE)","v":9673},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,7,TRUE)","v":7307.45},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$H$72,8,TRUE)","v":5773.2}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,3,TRUE)))","v":21559.399999999998},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,4,TRUE)))","v":18896.349999999999},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,5,TRUE)))","v":15092.6},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,6,TRUE)))","v":13088.3},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,7,TRUE)))","v":9890.6},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$H$72,8,TRUE)))","v":7813.2}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))))))))","v":5604.05},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))))))))","v":4908.75},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))))))))","v":4055.35},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))))))))","v":3519},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))))))))","v":2658.7999999999997},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$H$75,8,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$H$75,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$H$75,8,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$H$75,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$H$75,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),0)))),0)))))))))))))))))))","v":2101.1999999999998}]
["Total de Prima neta",null,{"$f":"SUM(C32:C34)","v":42885.9},{"$f":"SUM(D32:D34)","v":37585.299999999996},30301.649999999998,26280.3,19856.849999999999,15687.599999999999]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G35*-15%,0)","v":0}]
["Tarifa administrativa annual",null,75,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C35+C37)*'INGRESO DE DATOS'!$S$30","v":5155.308},{"$f":"(D35+D37)*'INGRESO DE DATOS'!$S$30","v":4519.235999999999},{"$f":"(E35+E37)*'INGRESO DE DATOS'!$S$30","v":3645.1979999999994},{"$f":"(F35+F37)*'INGRESO DE DATOS'!$S$30","v":3162.636},{"$f":"(G35+G37)*'INGRESO DE DATOS'!$S$30","v":2391.8219999999997},{"$f":"(H35+H37)*'INGRESO DE DATOS'!$S$30","v":1891.5119999999997}]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C35:C39)","v":48116.207999999999},{"$f":"SUM(D35:D39)","v":42179.535999999993},34021.847999999998,{"$f":"SUM(F35:F39)","v":29517.935999999998},22323.671999999999,{"$f":"SUM(H35:H39)","v":17654.111999999997}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":5604.05},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))","v":4908.75},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))","v":4055.35},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))","v":3519},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))","v":2658.7999999999997},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),(VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$H$75,8,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$H$75,8,TRUE)), (VLOOKUP(3,Tablas!$A$73:$H$75,8,TRUE)))))))","v":2101.1999999999998}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"C32*Tablas!$K$4","v":8332.8984999999993},{"$f":"D32*Tablas!$K$4","v":7303.5059999999994},{"$f":"E32*Tablas!$K$4","v":5911.4609999999993},{"$f":"F32*Tablas!$K$4","v":5126.6900000000005},{"$f":"G32*Tablas!$K$4","v":3872.9485},{"$f":"H32*Tablas!$K$4","v":3059.7960000000003}]
["Prima para conyuge",null,{"$f":"C33*Tablas!$K$4","v":11426.482},{"$f":"D33*Tablas!$K$4","v":10015.065500000001},{"$f":"E33*Tablas!$K$4","v":7999.0780000000004},{"$f":"F33*Tablas!$K$4","v":6936.799},{"$f":"G33*Tablas!$K$4","v":5242.018},{"$f":"H33*Tablas!$K$4","v":4140.9960000000001}]
["Prima para hijo (s)",null,{"$f":"C34*Tablas!$K$4","v":2970.1465000000003},{"$f":"D34*Tablas!$K$4","v":2601.6375000000003},{"$f":"E34*Tablas!$K$4","v":2149.3355000000001},{"$f":"F34*Tablas!$K$4","v":1865.0700000000002},{"$f":"G34*Tablas!$K$4","v":1409.164},{"$f":"H34*Tablas!$K$4","v":1113.636}]
["Total de Prima neta",null,{"$f":"SUM(C44:C46)","v":22729.526999999998},{"$f":"SUM(D44:D46)","v":19920.208999999999},16059.874500000002,13928.559000000001,10524.130500000001,8314.4279999999999]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G47*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C47+C49)*'INGRESO DE DATOS'!$S$30","v":2736.5432399999995},{"$f":"(D47+D49)*'INGRESO DE DATOS'!$S$30","v":2399.42508},{"$f":"(E47+E49)*'INGRESO DE DATOS'!$S$30","v":1936.1849400000001},{"$f":"(F47+F49)*'INGRESO DE DATOS'!$S$30","v":1680.4270800000002},{"$f":"(G47+G49)*'INGRESO DE DATOS'!$S$30","v":1271.8956600000001},{"$f":"(H47+H49)*'INGRESO DE DATOS'!$S$30","v":1006.73136}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C47:C51)","v":25541.070239999997},{"$f":"SUM(D47:D51)","v":22394.63408},18071.059440000001,15683.986080000001,11871.026160000001,9396.1593599999997]
["Costo de segunda cuota",null,{"$f":"C52-C49*'INGRESO DE DATOS'!$T$30","v":25457.070239999997},{"$f":"D52-D49*'INGRESO DE DATOS'!$T$30","v":22310.63408},{"$f":"E52-E49*'INGRESO DE DATOS'!$T$30","v":17987.059440000001},{"$f":"F52-F49*'INGRESO DE DATOS'!$T$30","v":15599.986080000001},{"$f":"G52-G49*'INGRESO DE DATOS'!$T$30","v":11787.026160000001},{"$f":"H52-H49*'INGRESO DE DATOS'!$T$30","v":9312.1593599999997}]
["TOTAL ANUAL",null,{"$f":"C52+C53","v":50998.140479999995},{"$f":"D52+D53","v":44705.26816},36058.118880000002,31283.972160000001,23658.052320000003,18708.318719999999]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"C41*Tablas!$K$4","v":2970.1465000000003},{"$f":"D41*Tablas!$K$4","v":2601.6375000000003},{"$f":"E41*Tablas!$K$4","v":2149.3355000000001},{"$f":"F41*Tablas!$K$4","v":1865.0700000000002},{"$f":"G41*Tablas!$K$4","v":1409.164},{"$f":"H41*Tablas!$K$4","v":1113.636}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"C32*Tablas!$K$3","v":4323.6737499999999},{"$f":"D32*Tablas!$K$3","v":3789.5549999999998},{"$f":"E32*Tablas!$K$3","v":3067.2674999999999},{"$f":"F32*Tablas!$K$3","v":2660.0750000000003},{"$f":"G32*Tablas!$K$3","v":2009.5487500000002},{"$f":"H32*Tablas!$K$3","v":1587.63}]
["Prima para conyuge",null,{"$f":"C33*Tablas!$K$3","v":5928.835},{"$f":"D33*Tablas!$K$3","v":5196.4962500000001},{"$f":"E33*Tablas!$K$3","v":4150.4650000000001},{"$f":"F33*Tablas!$K$3","v":3599.2825000000003},{"$f":"G33*Tablas!$K$3","v":2719.9150000000004},{"$f":"H33*Tablas!$K$3","v":2148.63}]
["Prima para hijo (s)",null,{"$f":"C34*Tablas!$K$3","v":1541.1137500000002},{"$f":"D34*Tablas!$K$3","v":1349.90625},{"$f":"E34*Tablas!$K$3","v":1115.2212500000001},{"$f":"F34*Tablas!$K$3","v":967.72500000000002},{"$f":"G34*Tablas!$K$3","v":731.17},{"$f":"H34*Tablas!$K$3","v":577.83000000000004}]
["Total de Prima neta",null,{"$f":"SUM(C58:C60)","v":11793.622500000001},{"$f":"SUM(D58:D60)","v":10335.9575},8332.9537500000006,7227.0825000000004,5460.6337500000009,4314.09]
["Ajuste por la variante con coaseguro\n fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G61*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C61+C63)*'INGRESO DE DATOS'!$S$30","v":1424.2347000000002},{"$f":"(D61+D63)*'INGRESO DE DATOS'!$S$30","v":1249.3149000000001},{"$f":"(E61+E63)*'INGRESO DE DATOS'!$S$30","v":1008.9544500000001},{"$f":"(F61+F63)*'INGRESO DE DATOS'!$S$30","v":876.24990000000003},{"$f":"(G61+G63)*'INGRESO DE DATOS'!$S$30","v":664.27605000000005},{"$f":"(H61+H63)*'INGRESO DE DATOS'!$S$30","v":526.69079999999997}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C61:C65)","v":13292.857200000002},{"$f":"SUM(D61:D65)","v":11660.2724},9416.9081999999999,8178.3324000000002,6199.9098000000013,4915.7808000000005]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C66-C63*'INGRESO DE DATOS'!$T$30","v":13208.857200000002},{"$f":"D66-D63*'INGRESO DE DATOS'!$T$30","v":11576.2724},{"$f":"E66-E63*'INGRESO DE DATOS'!$T$30","v":9332.9081999999999},{"$f":"F66-F63*'INGRESO DE DATOS'!$T$30","v":8094.3324000000002},{"$f":"G66-G63*'INGRESO DE DATOS'!$T$30","v":6115.9098000000013},{"$f":"H66-H63*'INGRESO DE DATOS'!$T$30","v":4831.7808000000005}]
["TOTAL ANUAL",null,{"$f":"C66+(C67*3)","v":52919.428800000009},{"$f":"D66+(D67*3)","v":46389.089599999999},37415.632799999999,32461.329600000001,24547.639200000005,19411.123200000002]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"C41*Tablas!$K$3","v":1541.1137500000002},{"$f":"D41*Tablas!$K$3","v":1349.90625},{"$f":"E41*Tablas!$K$3","v":1115.2212500000001},{"$f":"F41*Tablas!$K$3","v":967.72500000000002},{"$f":"G41*Tablas!$K$3","v":731.17},{"$f":"H41*Tablas!$K$3","v":577.83000000000004}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"C32*Tablas!$K$2","v":1467.4286666666667},{"$f":"D32*Tablas!$K$2","v":1286.152},{"$f":"E32*Tablas!$K$2","v":1041.0119999999999},{"$f":"F32*Tablas!$K$2","v":902.81333333333339},{"$f":"G32*Tablas!$K$2","v":682.02866666666671},{"$f":"H32*Tablas!$K$2","v":538.83199999999999}]
["Prima para conyuge",null,{"$f":"C33*Tablas!$K$2","v":2012.2106666666666},{"$f":"D33*Tablas!$K$2","v":1763.6593333333333},{"$f":"E33*Tablas!$K$2","v":1408.6426666666669},{"$f":"F33*Tablas!$K$2","v":1221.5746666666666},{"$f":"G33*Tablas!$K$2","v":923.12266666666676},{"$f":"H33*Tablas!$K$2","v":729.23199999999997}]
["Prima para hijo (s)",null,{"$f":"C34*Tablas!$K$2","v":523.04466666666667},{"$f":"D34*Tablas!$K$2","v":458.15000000000003},{"$f":"E34*Tablas!$K$2","v":378.49933333333337},{"$f":"F34*Tablas!$K$2","v":328.44},{"$f":"G34*Tablas!$K$2","v":248.15466666666666},{"$f":"H34*Tablas!$K$2","v":196.11199999999999}]
["Total de Prima neta",null,{"$f":"SUM(C72:C74)","v":4002.6840000000002},{"$f":"SUM(D72:D74)","v":3507.9613333333332},2828.154,2452.828,1853.306,1464.1759999999999]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G75*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C75+C77)*'INGRESO DE DATOS'!$S$30","v":489.32208000000003},{"$f":"(D75+D77)*'INGRESO DE DATOS'!$S$30","v":429.95535999999998},{"$f":"(E75+E77)*'INGRESO DE DATOS'!$S$30","v":348.37847999999997},{"$f":"(F75+F77)*'INGRESO DE DATOS'!$S$30","v":303.33936},{"$f":"(G75+G77)*'INGRESO DE DATOS'!$S$30","v":231.39671999999999},{"$f":"(H75+H77)*'INGRESO DE DATOS'!$S$30","v":184.70111999999997}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C75:C79)","v":4567.0060800000001},{"$f":"SUM(D75:D79)","v":4012.9166933333331},3251.5324799999999,2831.1673599999999,2159.7027200000002,1723.8771199999999]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C80-C77*'INGRESO DE DATOS'!$T$30","v":4483.0060800000001},{"$f":"D80-D77*'INGRESO DE DATOS'!$T$30","v":3928.9166933333331},{"$f":"E80-E77*'INGRESO DE DATOS'!$T$30","v":3167.5324799999999},{"$f":"F80-F77*'INGRESO DE DATOS'!$T$30","v":2747.1673599999999},{"$f":"G80-G77*'INGRESO DE DATOS'!$T$30","v":2075.7027200000002},{"$f":"H80-H77*'INGRESO DE DATOS'!$T$30","v":1639.8771199999999}]
["TOTAL ANUAL",null,{"$f":"C80+(C81*11)","v":53880.072959999998},{"$f":"D80+(D81*11)","v":47231.000319999999},38094.389759999998,33050.008320000001,24992.432640000003,19762.525440000001]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"C41*Tablas!$K$2","v":523.04466666666667},{"$f":"D41*Tablas!$K$2","v":458.15000000000003},{"$f":"E41*Tablas!$K$2","v":378.49933333333337},{"$f":"F41*Tablas!$K$2","v":328.44},{"$f":"G41*Tablas!$K$2","v":248.15466666666666},{"$f":"H41*Tablas!$K$2","v":196.11199999999999}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Premier","index":3,"n_rows":79,"n_cols":24,"rows_kept":79,"cut":false,"hidden":false,"merged":[[73,0,73,1],[22,0,22,2],[78,0,81,5],[65,0,65,5],[66,0,66,1],[67,0,67,1],[68,0,68,1],[72,0,72,1],[39,0,39,5],[40,0,40,1],[41,0,41,1],[42,0,42,1],[45,0,45,1],[30,0,30,1],[31,0,31,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[0,0,3,5],[12,1,12,5],[18,3,18,4],[16,2,16,3],[69,0,69,1],[71,0,71,1],[44,0,44,1],[57,0,57,1],[70,0,70,1],[56,0,56,1],[58,0,58,1],[46,0,46,1],[47,0,47,1],[52,0,52,5],[53,0,53,1],[54,0,54,1],[55,0,55,1],[59,0,59,1],[60,0,60,1],[0,9,0,14],[0,16,0,21],[0,23,0,28],[33,0,33,1],[20,1,20,2],[25,0,25,1],[26,0,26,1],[28,0,28,5],[29,0,29,1],[4,0,10,6]]}
[" ",null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nGlobal Premier Health Plan\nTarifas en US$ | Validas: 1 de enero de 2026"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-12T09:32:49.510"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[null,null," ",null,null," "]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,250,2000,5000,10000,20000]
["Fuera del país de residencia",null,5000,2000,5000,10000,20000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,3,TRUE)","v":6861.75},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,4,TRUE)","v":6228.75},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,5,TRUE)","v":4493.25},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,6,TRUE)","v":3254.25},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,7,TRUE)","v":2561.25}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,3,TRUE)))","v":9410.25},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,4,TRUE)))","v":8539.5},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,5,TRUE)))","v":6027.75},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,6,TRUE)))","v":4362},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,7,TRUE)))","v":3433.5}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,3,TRUE)))","v":4156.5},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,4,TRUE)))","v":3770.25},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,5,TRUE)))","v":2822.25},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,6,TRUE)))","v":2045.25},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,7,TRUE)))","v":1611}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":20428.5},{"$f":"SUM(D30:D32)","v":18538.5},13343.25,9661.5,{"$f":"SUM(G30:G32)","v":7605.75}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G33*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C33+C35)*'INGRESO DE DATOS'!$S$30","v":2460.42},{"$f":"(D33+D35)*'INGRESO DE DATOS'!$S$30","v":2233.62},{"$f":"(E33+E35)*'INGRESO DE DATOS'!$S$30","v":1610.1899999999998},{"$f":"(F33+F35)*'INGRESO DE DATOS'!$S$30","v":1168.3799999999999},{"$f":"(G33+G35)*'INGRESO DE DATOS'!$S$30","v":921.68999999999994}]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":22963.919999999998},{"$f":"SUM(D33:D37)","v":20847.12},15028.44,{"$f":"SUM(F33:F37)","v":10904.88},8602.44]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"C30*Tablas!$K$4","v":3636.7275},{"$f":"D30*Tablas!$K$4","v":3301.2375000000002},{"$f":"E30*Tablas!$K$4","v":2381.4225000000001},{"$f":"F30*Tablas!$K$4","v":1724.7525000000001},{"$f":"G30*Tablas!$K$4","v":1357.4625000000001}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$4","v":4987.4324999999999},{"$f":"D31*Tablas!$K$4","v":4525.9350000000004},{"$f":"E31*Tablas!$K$4","v":3194.7075},{"$f":"F31*Tablas!$K$4","v":2311.86},{"$f":"G31*Tablas!$K$4","v":1819.7550000000001}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$4","v":2202.9450000000002},{"$f":"D32*Tablas!$K$4","v":1998.2325000000001},{"$f":"E32*Tablas!$K$4","v":1495.7925},{"$f":"F32*Tablas!$K$4","v":1083.9825000000001},{"$f":"G32*Tablas!$K$4","v":853.83}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":10827.105},{"$f":"SUM(D41:D43)","v":9825.4050000000007},7071.9225000000006,5120.5950000000003,4031.0475000000001]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C44+C46)*'INGRESO DE DATOS'!$S$30","v":1308.2525999999998},{"$f":"(D44+D46)*'INGRESO DE DATOS'!$S$30","v":1188.0486000000001},{"$f":"(E44+E46)*'INGRESO DE DATOS'!$S$30","v":857.63070000000005},{"$f":"(F44+F46)*'INGRESO DE DATOS'!$S$30","v":623.47140000000002},{"$f":"(G44+G46)*'INGRESO DE DATOS'!$S$30","v":492.72570000000007}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":12210.357599999999},{"$f":"SUM(D44:D48)","v":11088.453600000001},8004.5532000000003,5819.0664000000006,{"$f":"SUM(G44:G48)","v":4598.7732000000005}]
["Costo de segunda cuota",null,{"$f":"C49-C46*'INGRESO DE DATOS'!$T$30","v":12126.357599999999},{"$f":"D49-D46*'INGRESO DE DATOS'!$T$30","v":11004.453600000001},{"$f":"E49-E46*'INGRESO DE DATOS'!$T$30","v":7920.5532000000003},{"$f":"F49-F46*'INGRESO DE DATOS'!$T$30","v":5735.0664000000006},{"$f":"G49-G46*'INGRESO DE DATOS'!$T$30","v":4514.7732000000005}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":24336.715199999999},{"$f":"D49+D50","v":22092.907200000001},15925.106400000001,{"$f":"F49+F50","v":11554.132800000001},9113.5464000000011]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"C30*Tablas!$K$3","v":1886.98125},{"$f":"D30*Tablas!$K$3","v":1712.9062500000002},{"$f":"E30*Tablas!$K$3","v":1235.6437500000002},{"$f":"F30*Tablas!$K$3","v":894.91875000000005},{"$f":"G30*Tablas!$K$3","v":704.34375000000011}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$3","v":2587.8187500000004},{"$f":"D31*Tablas!$K$3","v":2348.3625000000002},{"$f":"E31*Tablas!$K$3","v":1657.6312500000001},{"$f":"F31*Tablas!$K$3","v":1199.5500000000002},{"$f":"G31*Tablas!$K$3","v":944.21250000000009}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$3","v":1143.0375000000001},{"$f":"D32*Tablas!$K$3","v":1036.8187500000001},{"$f":"E32*Tablas!$K$3","v":776.11875000000009},{"$f":"F32*Tablas!$K$3","v":562.44375000000002},{"$f":"G32*Tablas!$K$3","v":443.02500000000003}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":5617.8375000000005},{"$f":"SUM(D54:D56)","v":5098.0875000000005},3669.3937500000006,2656.9124999999999,2091.5812500000002]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C57+C59)*'INGRESO DE DATOS'!$S$30","v":683.14050000000009},{"$f":"(D57+D59)*'INGRESO DE DATOS'!$S$30","v":620.77050000000008},{"$f":"(E57+E59)*'INGRESO DE DATOS'!$S$30","v":449.32725000000005},{"$f":"(F57+F59)*'INGRESO DE DATOS'!$S$30","v":327.8295},{"$f":"(G57+G59)*'INGRESO DE DATOS'!$S$30","v":259.98975000000002}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":6375.978000000001},{"$f":"SUM(D57:D61)","v":5793.8580000000002},4193.7210000000005,3059.7419999999997,{"$f":"SUM(G57:G61)","v":2426.5710000000004}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59*'INGRESO DE DATOS'!$T$30","v":6291.978000000001},{"$f":"D62-D59*'INGRESO DE DATOS'!$T$30","v":5709.8580000000002},{"$f":"E62-E59*'INGRESO DE DATOS'!$T$30","v":4109.7210000000005},{"$f":"F62-F59*'INGRESO DE DATOS'!$T$30","v":2975.7419999999997},{"$f":"G62-G59*'INGRESO DE DATOS'!$T$30","v":2342.5710000000004}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":25251.912000000004},{"$f":"D62+(D63*3)","v":22923.432000000001},16522.884000000002,{"$f":"F62+(F63*3)","v":11986.967999999999},{"$f":"G62+(G63*3)","v":9454.2840000000015}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"C30*Tablas!$K$2","v":640.43000000000006},{"$f":"D30*Tablas!$K$2","v":581.35},{"$f":"E30*Tablas!$K$2","v":419.37},{"$f":"F30*Tablas!$K$2","v":303.73},{"$f":"G30*Tablas!$K$2","v":239.05}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$2","v":878.29000000000008},{"$f":"D31*Tablas!$K$2","v":797.02},{"$f":"E31*Tablas!$K$2","v":562.59},{"$f":"F31*Tablas!$K$2","v":407.12},{"$f":"G31*Tablas!$K$2","v":320.46000000000004}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$2","v":387.94},{"$f":"D32*Tablas!$K$2","v":351.89000000000004},{"$f":"E32*Tablas!$K$2","v":263.41000000000003},{"$f":"F32*Tablas!$K$2","v":190.89000000000001},{"$f":"G32*Tablas!$K$2","v":150.36000000000001}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":1906.6600000000003},{"$f":"SUM(D67:D69)","v":1730.26},1245.3700000000001,901.74,709.87]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C70+C72)*'INGRESO DE DATOS'!$S$30","v":237.79920000000004},{"$f":"(D70+D72)*'INGRESO DE DATOS'!$S$30","v":216.63119999999998},{"$f":"(E70+E72)*'INGRESO DE DATOS'!$S$30","v":158.4444},{"$f":"(F70+F72)*'INGRESO DE DATOS'!$S$30","v":117.2088},{"$f":"(G70+G72)*'INGRESO DE DATOS'!$S$30","v":94.184399999999997}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":2219.4592000000002},{"$f":"SUM(D70:D74)","v":2021.8912},1478.8144000000002,1093.9488000000001,{"$f":"SUM(G70:G74)","v":879.05439999999999}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72*'INGRESO DE DATOS'!$T$30","v":2135.4592000000002},{"$f":"D75-D72*'INGRESO DE DATOS'!$T$30","v":1937.8912},{"$f":"E75-E72*'INGRESO DE DATOS'!$T$30","v":1394.8144000000002},{"$f":"F75-F72*'INGRESO DE DATOS'!$T$30","v":1009.9488000000001},{"$f":"G75-G72*'INGRESO DE DATOS'!$T$30","v":795.05439999999999}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":25709.510400000003},{"$f":"D75+(D76*11)","v":23338.6944},16821.772800000002,{"$f":"F75+(F76*11)","v":12203.385600000001},9624.6527999999998]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones\nde riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Select","index":4,"n_rows":79,"n_cols":17,"rows_kept":79,"cut":false,"hidden":false,"merged":[[16,2,16,3],[78,0,81,5],[40,0,40,1],[41,0,41,1],[42,0,42,1],[45,0,45,1],[46,0,46,1],[58,0,58,1],[69,0,69,1],[71,0,71,1],[59,0,59,1],[60,0,60,1],[65,0,65,5],[66,0,66,1],[67,0,67,1],[68,0,68,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[44,0,44,1],[57,0,57,1],[70,0,70,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[52,0,52,5],[53,0,53,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[63,0,63,1],[31,0,31,1],[73,0,73,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[39,0,39,5],[72,0,72,1],[0,9,0,14],[0,16,0,21],[0,23,0,28],[61,0,61,1],[62,0,62,1],[4,0,10,5],[20,1,20,2],[12,1,12,5],[18,3,18,4],[22,0,22,2],[25,0,25,1],[26,0,26,1],[28,0,28,5],[29,0,29,1],[33,0,33,1],[30,0,30,1]]}
[" ",null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nGlobal Select Health Plan\nTarifas en US$ | Validas: 1 de enero de 2026"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-12T09:32:49.510"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,250,2000,5000,10000,20000]
["Fuera del país de residencia",null,5000,2000,5000,10000,20000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,3,TRUE)","v":6718.4},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,4,TRUE)","v":6447.25},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,5,TRUE)","v":4671.5999999999995},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,6,TRUE)","v":3385.5499999999997},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,7,TRUE)","v":2708.95}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,3,TRUE)))","v":9542.9499999999989},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,4,TRUE)))","v":9157.0499999999993},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,5,TRUE)))","v":6478.7},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,6,TRUE)))","v":4697.0999999999995},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,7,TRUE)))","v":3758.7}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,3,TRUE)))","v":4393.6499999999996},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,4,TRUE)))","v":4211.75},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,5,TRUE)))","v":3178.15},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,6,TRUE)))","v":2303.5},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,7,TRUE)))","v":1842.8}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":20655},{"$f":"SUM(D30:D32)","v":19816.05},14328.449999999999,10386.15,8310.4499999999989]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F33*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C33+C35)*'INGRESO DE DATOS'!$S$30","v":2487.6},{"$f":"(D33+D35)*'INGRESO DE DATOS'!$S$30","v":2386.9259999999999},{"$f":"(E33+E35)*'INGRESO DE DATOS'!$S$30","v":1728.4139999999998},{"$f":"(F33+F35)*'INGRESO DE DATOS'!$S$30","v":1255.338},{"$f":"(G33+G35)*'INGRESO DE DATOS'!$S$30","v":1006.2539999999998}]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":23217.599999999999},{"$f":"SUM(D33:D37)","v":22277.975999999999},16131.863999999998,{"$f":"SUM(F33:F37)","v":11716.487999999999},9391.7039999999979]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"C30*Tablas!$K$4","v":3560.752},{"$f":"D30*Tablas!$K$4","v":3417.0425},{"$f":"E30*Tablas!$K$4","v":2475.9479999999999},{"$f":"F30*Tablas!$K$4","v":1794.3415},{"$f":"G30*Tablas!$K$4","v":1435.7435}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$4","v":5057.7635},{"$f":"D31*Tablas!$K$4","v":4853.2365},{"$f":"E31*Tablas!$K$4","v":3433.7110000000002},{"$f":"F31*Tablas!$K$4","v":2489.4629999999997},{"$f":"G31*Tablas!$K$4","v":1992.1110000000001}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$4","v":2328.6345000000001},{"$f":"D32*Tablas!$K$4","v":2232.2275},{"$f":"E32*Tablas!$K$4","v":1684.4195000000002},{"$f":"F32*Tablas!$K$4","v":1220.855},{"$f":"G32*Tablas!$K$4","v":976.68399999999997}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":10947.15},{"$f":"SUM(D41:D43)","v":10502.5065},7594.0784999999996,5504.6594999999998,4404.5385000000006]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C44+C46)*'INGRESO DE DATOS'!$S$30","v":1322.6579999999999},{"$f":"(D44+D46)*'INGRESO DE DATOS'!$S$30","v":1269.3007799999998},{"$f":"(E44+E46)*'INGRESO DE DATOS'!$S$30","v":920.28941999999995},{"$f":"(F44+F46)*'INGRESO DE DATOS'!$S$30","v":669.55913999999996},{"$f":"(G44+G46)*'INGRESO DE DATOS'!$S$30","v":537.54462000000001}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":12344.807999999999},{"$f":"SUM(D44:D48)","v":11846.807279999999},8589.3679199999988,6249.2186400000001,{"$f":"SUM(G44:G48)","v":5017.0831200000002}]
["Costo de segunda cuota",null,{"$f":"C49-C46*'INGRESO DE DATOS'!$T$30","v":12260.807999999999},{"$f":"D49-D46*'INGRESO DE DATOS'!$T$30","v":11762.807279999999},{"$f":"E49-E46*'INGRESO DE DATOS'!$T$30","v":8505.3679199999988},{"$f":"F49-F46*'INGRESO DE DATOS'!$T$30","v":6165.2186400000001},{"$f":"G49-G46*'INGRESO DE DATOS'!$T$30","v":4933.0831200000002}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":24605.615999999998},{"$f":"D49+D50","v":23609.614559999998},17094.735839999998,{"$f":"F49+F50","v":12414.43728},9950.1662400000005]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"C30*Tablas!$K$3","v":1847.56},{"$f":"D30*Tablas!$K$3","v":1772.9937500000001},{"$f":"E30*Tablas!$K$3","v":1284.69},{"$f":"F30*Tablas!$K$3","v":931.02625},{"$f":"G30*Tablas!$K$3","v":744.96125000000006}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$3","v":2624.3112499999997},{"$f":"D31*Tablas!$K$3","v":2518.1887499999998},{"$f":"E31*Tablas!$K$3","v":1781.6425000000002},{"$f":"F31*Tablas!$K$3","v":1291.7024999999999},{"$f":"G31*Tablas!$K$3","v":1033.6424999999999}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$3","v":1208.2537500000001},{"$f":"D32*Tablas!$K$3","v":1158.23125},{"$f":"E32*Tablas!$K$3","v":873.99125000000015},{"$f":"F32*Tablas!$K$3","v":633.46250000000009},{"$f":"G32*Tablas!$K$3","v":506.77000000000004}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":5680.125},{"$f":"SUM(D54:D56)","v":5449.4137499999997},3940.3237500000005,2856.1912499999999,2285.3737500000002]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C57+C59)*'INGRESO DE DATOS'!$S$30","v":690.61500000000001},{"$f":"(D57+D59)*'INGRESO DE DATOS'!$S$30","v":662.92964999999992},{"$f":"(E57+E59)*'INGRESO DE DATOS'!$S$30","v":481.83885000000004},{"$f":"(F57+F59)*'INGRESO DE DATOS'!$S$30","v":351.74294999999995},{"$f":"(G57+G59)*'INGRESO DE DATOS'!$S$30","v":283.24484999999999}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":6445.74},{"$f":"SUM(D57:D61)","v":6187.3433999999997},4497.1626000000006,3282.9341999999997,{"$f":"SUM(G57:G61)","v":2643.6186000000002}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59*'INGRESO DE DATOS'!$T$30","v":6361.74},{"$f":"D62-D59*'INGRESO DE DATOS'!$T$30","v":6103.3433999999997},{"$f":"E62-E59*'INGRESO DE DATOS'!$T$30","v":4413.1626000000006},{"$f":"F62-F59*'INGRESO DE DATOS'!$T$30","v":3198.9341999999997},{"$f":"G62-G59*'INGRESO DE DATOS'!$T$30","v":2559.6186000000002}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":25530.959999999999},{"$f":"D62+(D63*3)","v":24497.373599999999},17736.650400000002,{"$f":"F62+(F63*3)","v":12879.736799999999},10322.474400000001]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"C30*Tablas!$K$2","v":627.05066666666664},{"$f":"D30*Tablas!$K$2","v":601.74333333333334},{"$f":"E30*Tablas!$K$2","v":436.01599999999996},{"$f":"F30*Tablas!$K$2","v":315.98466666666667},{"$f":"G30*Tablas!$K$2","v":252.83533333333332}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$2","v":890.67533333333324},{"$f":"D31*Tablas!$K$2","v":854.65800000000002},{"$f":"E31*Tablas!$K$2","v":604.67866666666669},{"$f":"F31*Tablas!$K$2","v":438.39599999999996},{"$f":"G31*Tablas!$K$2","v":350.81200000000001}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$2","v":410.07400000000001},{"$f":"D32*Tablas!$K$2","v":393.09666666666669},{"$f":"E32*Tablas!$K$2","v":296.62733333333335},{"$f":"F32*Tablas!$K$2","v":214.99333333333334},{"$f":"G32*Tablas!$K$2","v":171.99466666666666}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":1927.8},{"$f":"SUM(D67:D69)","v":1849.498},1337.3220000000001,969.37400000000002,775.64200000000005]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C70+C72)*'INGRESO DE DATOS'!$S$30","v":240.33599999999998},{"$f":"(D70+D72)*'INGRESO DE DATOS'!$S$30","v":230.93976000000001},{"$f":"(E70+E72)*'INGRESO DE DATOS'!$S$30","v":169.47864000000001},{"$f":"(F70+F72)*'INGRESO DE DATOS'!$S$30","v":125.32487999999999},{"$f":"(G70+G72)*'INGRESO DE DATOS'!$S$30","v":102.07704}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":2243.136},{"$f":"SUM(D70:D74)","v":2155.4377600000003},1581.8006400000002,1169.6988799999999,{"$f":"SUM(G70:G74)","v":952.71904000000006}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72*'INGRESO DE DATOS'!$T$30","v":2159.136},{"$f":"D75-D72*'INGRESO DE DATOS'!$T$30","v":2071.4377600000003},{"$f":"E75-E72*'INGRESO DE DATOS'!$T$30","v":1497.8006400000002},{"$f":"F75-F72*'INGRESO DE DATOS'!$T$30","v":1085.6988799999999},{"$f":"G75-G72*'INGRESO DE DATOS'!$T$30","v":868.71904000000006}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":25993.631999999998},{"$f":"D75+(D76*11)","v":24941.253120000005},18057.607680000005,{"$f":"F75+(F76*11)","v":13112.386559999999},10508.628480000001]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Major Medical","index":5,"n_rows":73,"n_cols":14,"rows_kept":73,"cut":false,"hidden":false,"merged":[[50,0,50,1],[51,0,51,1],[54,0,54,1],[55,0,55,1],[60,0,60,3],[72,0,77,3],[68,0,68,1],[69,0,69,1],[70,0,70,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[66,0,66,1],[67,0,67,1],[64,0,64,1],[65,0,65,1],[45,0,45,1],[46,0,46,1],[49,0,49,1],[0,6,0,11],[39,0,39,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[33,0,33,1],[34,0,34,1],[36,0,36,3],[37,0,37,1],[38,0,38,1],[16,2,16,3],[0,13,0,18],[26,0,26,3],[52,0,52,1],[53,0,53,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[31,0,31,1],[0,0,3,3],[4,0,10,3],[12,1,12,3],[23,0,23,1],[24,0,24,1],[20,1,20,2],[32,0,32,1],[48,0,48,3]]}
[" ",null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null," "]
[]
[" Cotización de Seguro Médico Internacional\nGlobal Major Medical\nHealth Plan\nTarifas en US$ | Validas: 1 de enero de 2026"]
[]
[null,null,null,null," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-12T09:32:49.510"}]
[]
["DEDUCIBLeS",null,"PLAN 1","PLAN 2"]
["En el país de residencia",null,10000,20000]
["Fuera del país de residencia",null,10000,20000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,3,TRUE)","v":4346.05},{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,4,TRUE)","v":3309.9}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1138:$G$1204,3,TRUE)))","v":5974.65},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1138:$G$1204,4,TRUE)))","v":4530.5}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,3,TRUE)))","v":2618},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,4,TRUE)))","v":2056.15}]
["Total de Prima neta",null,{"$f":"SUM(C28:C30)","v":12938.7},{"$f":"SUM(D28:D30)","v":9896.5499999999993}]
["Tarifa administrativa anual",null,75,75]
["IVA (12%)",null,{"$f":"(C31+C32)*'INGRESO DE DATOS'!$S$30","v":1561.644},{"$f":"(D31+D32)*'INGRESO DE DATOS'!$S$30","v":1196.5859999999998}]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C31:C34)","v":14575.344000000001},{"$f":"SUM(D31:D34)","v":11168.135999999999}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,3,TRUE)","v":2303.4065000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,4,TRUE)","v":1754.2470000000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1362:$G$1428,3,TRUE)))","v":3166.5645},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1362:$G$1428,4,TRUE)))","v":2401.165}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,3,TRUE)))","v":1387.54},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,4,TRUE)))","v":1089.7595000000001}]
["Total de Prima neta",null,{"$f":"SUM(C38:C40)","v":6857.5109999999995},{"$f":"SUM(D38:D40)","v":5245.1715000000004}]
["Tarifa administrativa anual",null,75,75]
["IVA (12%)",null,{"$f":"(C41+C42)*'INGRESO DE DATOS'!$S$30","v":831.90131999999994},{"$f":"(D41+D42)*'INGRESO DE DATOS'!$S$30","v":638.42057999999997}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C41:C44)","v":7764.4123199999995},{"$f":"SUM(D41:D44)","v":5958.5920800000004}]
["Costo de segunda cuota",null,{"$f":"C45-C42*'INGRESO DE DATOS'!$T$30","v":7680.4123199999995},{"$f":"D45-D42*'INGRESO DE DATOS'!$T$30","v":5874.5920800000004}]
["TOTAL ANUAL",null,{"$f":"C45+C46","v":15444.824639999999},{"$f":"D45+D46","v":11833.184160000001}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,3,TRUE)","v":1195.1637500000002},{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,4,TRUE)","v":910.22250000000008}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1287:$G$1353,3,TRUE)))","v":1643.0287499999999},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1287:$G$1353,4,TRUE)))","v":1245.8875}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,3,TRUE)))","v":719.95},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,4,TRUE)))","v":565.44125000000008}]
["Total de Prima neta",null,{"$f":"SUM(C50:C52)","v":3558.1424999999999},{"$f":"SUM(D50:D52)","v":2721.5512500000004}]
["Tarifa administrativa anual",null,75,75]
["IVA (12%)",null,{"$f":"(C53+C54)*'INGRESO DE DATOS'!$S$30","v":435.97709999999995},{"$f":"(D53+D54)*'INGRESO DE DATOS'!$S$30","v":335.58615000000003}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C53:C56)","v":4069.1196},{"$f":"SUM(D53:D56)","v":3132.1374000000005}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C57-C54*'INGRESO DE DATOS'!$T$30","v":3985.1196},{"$f":"D57-D54*'INGRESO DE DATOS'!$T$30","v":3048.1374000000005}]
["TOTAL ANUAL",null,{"$f":"C57+(C58*3)","v":16024.4784},{"$f":"D57+(D58*3)","v":12276.549600000002}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,3,TRUE)","v":405.63133333333337},{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,4,TRUE)","v":308.92400000000004}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1212:$G$1278,3,TRUE)))","v":557.63400000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1212:$G$1278,4,TRUE)))","v":422.84666666666669}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,3,TRUE)))","v":244.34666666666666},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,4,TRUE)))","v":191.90733333333336}]
["Total de Prima neta",null,{"$f":"SUM(C62:C64)","v":1207.6120000000001},{"$f":"SUM(D62:D64)","v":923.67800000000011}]
["Tarifa administrativa anual",null,75,75]
["IVA (12%)",null,{"$f":"(C65+C66)*'INGRESO DE DATOS'!$S$30","v":153.91344000000001},{"$f":"(D65+D66)*'INGRESO DE DATOS'!$S$30","v":119.84136000000001}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C65:C68)","v":1436.5254400000001},{"$f":"SUM(D65:D68)","v":1118.5193600000002}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C69-C66*'INGRESO DE DATOS'!$T$30","v":1352.5254400000001},{"$f":"D69-D66*'INGRESO DE DATOS'!$T$30","v":1034.5193600000002}]
["TOTAL ANUAL",null,{"$f":"C69+(C70*11)","v":16314.30528},{"$f":"D69+(D70*11)","v":12498.232320000003}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Resumen Tarifas","index":6,"n_rows":90,"n_cols":7,"rows_kept":90,"cut":false,"hidden":false,"merged":[[0,0,3,6],[4,0,10,6],[12,1,12,6],[89,0,96,6],[71,1,71,5],[73,1,73,5],[54,1,54,5],[56,1,56,5],[58,1,58,5],[60,1,60,5],[63,0,63,5],[16,2,16,3],[22,0,22,2],[20,1,20,2],[40,0,47,0],[54,0,61,0],[22,4,34,5],[76,3,87,5],[26,0,33,0],[26,1,26,2],[28,1,28,2],[30,1,30,2],[32,1,32,2],[50,0,50,5],[40,1,40,6],[42,1,42,6],[44,1,44,6],[46,1,46,6],[36,0,36,6],[86,1,86,2],[76,0,76,2],[82,1,82,2],[84,1,84,2],[80,1,80,2],[67,1,67,5],[69,1,69,5],[67,0,74,0],[80,0,87,0]]}
[" "]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Major Health Plans\nResumen de Tarifas\nTarifas en US$ | Validas: 1 de enero de 2026"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2026-01-12T09:32:49.510"}]
[]
["GLOBAL ULTIMATE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2"]
["En el país de residencia","$0",1000]
["Fuera del país de residencia","$0",1000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Global Ultimate'!C38","v":145466.72},{"$f":"'Global Ultimate'!D38","v":93884}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Global Ultimate'!C50","v":77052.841600000014},{"$f":"'Global Ultimate'!D50","v":49714.000000000007}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Global Ultimate'!C63","v":39980.248},{"$f":"'Global Ultimate'!D63","v":25946.812500000004}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Global Ultimate'!C76","v":13569.053866666667},{"$f":"'Global Ultimate'!D76","v":8754.6666666666679}]
["Ahorros en tarifas de prima   \n para Dependientes*",{"$f":"'Global Ultimate'!C39","v":16764},{"$f":"'Global Ultimate'!D39","v":10817}]
[]
["BUPA GLOBAL ELITE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["En el país de residencia",250,2000,3500,5000,10000,20000]
["Fuera del país de residencia",5000,2000,3500,5000,10000,20000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Elite'!C40","v":48116.207999999999},{"$f":"+'Global Elite'!D40","v":42179.535999999993},{"$f":"+'Global Elite'!E40","v":34021.847999999998},{"$f":"+'Global Elite'!F40","v":29517.935999999998},{"$f":"+'Global Elite'!G40","v":22323.671999999999},{"$f":"'Global Elite'!H40","v":17654.111999999997}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Elite'!C53","v":25457.070239999997},{"$f":"+'Global Elite'!D53","v":22310.63408},{"$f":"+'Global Elite'!E53","v":17987.059440000001},{"$f":"+'Global Elite'!F53","v":15599.986080000001},{"$f":"+'Global Elite'!G53","v":11787.026160000001},{"$f":"'Global Elite'!H54","v":18708.318719999999}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Elite'!C67","v":13208.857200000002},{"$f":"+'Global Elite'!D67","v":11576.2724},{"$f":"+'Global Elite'!E67","v":9332.9081999999999},{"$f":"+'Global Elite'!F67","v":8094.3324000000002},{"$f":"+'Global Elite'!G67","v":6115.9098000000013},{"$f":"'Global Elite'!H68","v":19411.123200000002}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Elite'!C81","v":4483.0060800000001},{"$f":"+'Global Elite'!D81","v":3928.9166933333331},{"$f":"+'Global Elite'!E81","v":3167.5324799999999},{"$f":"+'Global Elite'!F81","v":2747.1673599999999},{"$f":"+'Global Elite'!G81","v":2075.7027200000002},{"$f":"'Global Elite'!H82","v":19762.525440000001}]
["Ahorros en tarifas de prima \n para Dependientes*",{"$f":"+'Global Elite'!C41","v":5604.05},{"$f":"+'Global Elite'!D41","v":4908.75},{"$f":"+'Global Elite'!E41","v":4055.35},{"$f":"+'Global Elite'!F41","v":3519},{"$f":"+'Global Elite'!G41","v":2658.7999999999997},{"$f":"'Global Elite'!H41","v":2101.1999999999998}]
[]
["GLOBAL PREMIER HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",250,2000,5000,10000,20000]
["Fuera del país de residencia",5000,2000,5000,10000,20000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Premier'!C38","v":22963.919999999998},{"$f":"+'Global Premier'!D38","v":20847.12},{"$f":"+'Global Premier'!E38","v":15028.44},{"$f":"+'Global Premier'!F38","v":10904.88},{"$f":"'Global Premier'!G38","v":8602.44}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Premier'!C50","v":12126.357599999999},{"$f":"+'Global Premier'!D50","v":11004.453600000001},{"$f":"+'Global Premier'!E50","v":7920.5532000000003},{"$f":"+'Global Premier'!F50","v":5735.0664000000006},{"$f":"'Global Premier'!G51","v":9113.5464000000011}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Premier'!C63","v":6291.978000000001},{"$f":"+'Global Premier'!D63","v":5709.8580000000002},{"$f":"+'Global Premier'!E63","v":4109.7210000000005},{"$f":"+'Global Premier'!F63","v":2975.7419999999997},{"$f":"'Global Premier'!G64","v":9454.2840000000015}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Premier'!C76","v":2135.4592000000002},{"$f":"+'Global Premier'!D76","v":1937.8912},{"$f":"+'Global Premier'!E76","v":1394.8144000000002},{"$f":"+'Global Premier'!F76","v":1009.9488000000001},{"$f":"'Global Premier'!G77","v":9624.6527999999998}]
[]
["GLOBAL SELECT HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
[" En el país de residencia ",250,2000,5000,10000,20000]
[" Fuera del país de residencia ",5000,2000,5000,10000,20000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Select'!C38","v":23217.599999999999},{"$f":"+'Global Select'!D38","v":22277.975999999999},{"$f":"+'Global Select'!E38","v":16131.863999999998},{"$f":"+'Global Select'!F38","v":11716.487999999999},{"$f":"'Global Select'!G38","v":9391.7039999999979}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Select'!C50","v":12260.807999999999},{"$f":"+'Global Select'!D50","v":11762.807279999999},{"$f":"+'Global Select'!E50","v":8505.3679199999988},{"$f":"+'Global Select'!F50","v":6165.2186400000001},{"$f":"'Global Select'!G51","v":9950.1662400000005}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Select'!C63","v":6361.74},{"$f":"+'Global Select'!D63","v":6103.3433999999997},{"$f":"+'Global Select'!E63","v":4413.1626000000006},{"$f":"+'Global Select'!F63","v":3198.9341999999997},{"$f":"'Global Select'!G64","v":10322.474400000001}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Select'!C76","v":2159.136},{"$f":"+'Global Select'!D76","v":2071.4377600000003},{"$f":"+'Global Select'!E76","v":1497.8006400000002},{"$f":"+'Global Select'!F76","v":1085.6988799999999},{"$f":"'Global Select'!G77","v":10508.628480000001}]
[]
["GLOBAL MAJOR MEDICAL HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2"]
[" En el país de residencia ",10000,20000]
[" Fuera del país de residencia ",10000,20000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Global Major Medical'!C35","v":14575.344000000001},{"$f":"'Global Major Medical'!D35","v":11168.135999999999}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Global Major Medical'!C46","v":7680.4123199999995},{"$f":"'Global Major Medical'!D46","v":5874.5920800000004}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Global Major Medical'!C58","v":3985.1196},{"$f":"'Global Major Medical'!D58","v":3048.1374000000005}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Global Major Medical'!C70","v":1352.5254400000001},{"$f":"'Global Major Medical'!D70","v":1034.5193600000002}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos.\n\nUna tarifa administrativa de US$75 se cargará automáticamente al primer pago.\n\n*Basado en un modo de pago anual"]

{"sheet":"Tablas","index":7,"n_rows":1508,"n_cols":20,"rows_kept":1508,"cut":false,"hidden":true,"merged":[[1285,0,1285,1],[1284,2,1284,6],[1435,0,1435,6],[1437,0,1437,1],[1436,2,1436,6],[1357,0,1357,6],[1358,0,1358,6],[1360,0,1360,1],[1359,2,1359,6],[1434,0,1434,6],[1208,0,1208,6],[1210,0,1210,1],[1209,2,1209,6],[1282,0,1282,6],[1283,0,1283,6],[1059,0,1059,1],[1058,2,1058,6],[1133,0,1133,6],[1134,0,1134,6],[1136,0,1136,1],[1135,2,1135,6],[982,0,982,6],[984,0,984,1],[983,2,983,6],[1056,0,1056,6],[1057,0,1057,6],[2,0,2,7],[1,0,1,7],[907,0,907,6],[908,0,908,6],[910,0,910,1],[909,2,909,6],[78,0,78,1],[77,2,77,6],[76,0,76,6],[4,0,4,1],[3,0,3,7],[153,2,153,6],[226,0,226,6],[228,0,228,1],[377,0,377,6],[227,2,227,6],[755,0,755,6],[831,0,831,6],[530,2,530,6],[603,0,603,6],[604,0,604,6],[830,0,830,6],[1,20,1,22],[758,0,758,1],[757,2,757,6],[379,0,379,1],[378,2,378,6],[151,0,151,6],[152,0,152,6],[154,0,154,1],[2,12,2,13],[3,12,3,13],[1,8,1,9],[4,8,4,13],[4,14,4,19],[302,0,302,6],[303,0,303,6],[305,0,305,1],[1136,8,1136,9],[1136,11,1136,12],[910,8,910,10],[910,12,910,14],[454,0,454,6],[456,0,456,1],[455,2,455,6],[528,0,528,6],[531,0,531,1],[833,0,833,1],[832,2,832,6],[756,0,756,6],[680,0,680,6],[681,0,681,6],[683,0,683,1],[682,2,682,6],[154,8,154,12],[305,8,305,12],[154,13,154,17],[305,13,305,17],[605,0,605,1],[605,2,605,6],[304,2,304,6],[529,0,529,6],[453,0,453,6]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,9.3333333333333338E-2,null,"Descuento de 24 años",{"$f":"'INGRESO DE DATOS'!P30","v":1},"Ultimate","Elite","Premier","Select","Major Medical"]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,0.27500000000000002,null,"Descuento de producto (%)",null,{"$f":"'INGRESO DE DATOS'!O39","v":0},{"$f":"'INGRESO DE DATOS'!P39","v":0.15},{"$f":"'INGRESO DE DATOS'!Q39","v":0.25},{"$f":"'INGRESO DE DATOS'!R39","v":0.15},{"$f":"'INGRESO DE DATOS'!S39","v":0.15}]
[null,null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,0.53,null,"Factor para el descuento combinado",null,{"$f":"'INGRESO DE DATOS'!O47","v":1},{"$f":"'INGRESO DE DATOS'!P47","v":0.85},{"$f":"'INGRESO DE DATOS'!Q47","v":0.75},{"$f":"'INGRESO DE DATOS'!R47","v":0.85},{"$f":"'INGRESO DE DATOS'!S47","v":0.85}]
["EDAD",null,1000,2000,3500,5000,10000,20000,"TARIFAS BASE",null,null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"O6","v":12444},{"$f":"P6","v":10904.65},9010.85,7810.65,5904.95,4664.8,14640,12829,10601,9189,6947,5488,{"$f":"I6*$P$4","v":12444},{"$f":"J6*$P$4","v":10904.65},9010.85,7810.65,5904.95,4664.8]
[19,null,{"$f":"O7","v":12593.6},{"$f":"P7","v":11038.949999999999},{"$f":"Q7","v":9105.1999999999989},{"$f":"R7","v":7897.3499999999995},{"$f":"S7","v":5969.55},4715.8,14816,12987,10712,9291,7023,5548,{"$f":"I7*$P$4","v":12593.6},{"$f":"J7*$P$4","v":11038.949999999999},{"$f":"K7*$P$4","v":9105.1999999999989},{"$f":"L7*$P$4","v":7897.3499999999995},{"$f":"M7*$P$4","v":5969.55},4715.8]
[20,null,12755.1,11175.8,9205.5,7982.3499999999995,6031.5999999999995,4765.0999999999995,15006,13148,10830,9391,7096,5606,12755.1,11175.8,9205.5,7982.3499999999995,6031.5999999999995,4765.0999999999995]
[21,null,12913.199999999999,11320.3,9308.35,8072.45,6102.15,4819.5,15192,13318,10951,9497,7179,5670,12913.199999999999,11320.3,9308.35,8072.45,6102.15,4819.5]
[22,null,13080.65,11465.65,9418,8166.8,6171.8499999999995,4875.5999999999995,15389,13489,11080,9608,7261,5736,13080.65,11465.65,9418,8166.8,6171.8499999999995,4875.5999999999995]
[23,null,13253.199999999999,11620.35,9531.0499999999993,8263.6999999999989,6244.95,4933.3999999999996,15592,13671,11213,9722,7347,5804,13253.199999999999,11620.35,9531.0499999999993,8263.6999999999989,6244.95,4933.3999999999996]
[24,null,13430.85,11777.6,9644.1,8364,6320.5999999999995,4993.75,15801,13856,11346,9840,7436,5875,13430.85,11777.6,9644.1,8364,6320.5999999999995,4993.75]
[25,null,13619.55,11936.55,9761.4,8463.4499999999989,6399.65,5055.8,16023,14043,11484,9957,7529,5948,13619.55,11936.55,9761.4,8463.4499999999989,6399.65,5055.8]
[26,null,13886.449999999999,12170.3,9939.0499999999993,8618.15,6513.55,5145.8999999999996,16337,14318,11693,10139,7663,6054,13886.449999999999,12170.3,9939.0499999999993,8618.15,6513.55,5145.8999999999996]
[27,null,14161.85,12416.8,10119.25,8776.25,6630.8499999999995,5239.3999999999996,16661,14608,11905,10325,7801,6164,14161.85,12416.8,10119.25,8776.25,6630.8499999999995,5239.3999999999996]
[28,null,14453.4,12670.949999999999,10308.799999999999,8938.6,6757.5,5338,17004,14907,12128,10516,7950,6280,14453.4,12670.949999999999,10308.799999999999,8938.6,6757.5,5338]
[29,null,14755.15,12933.6,10509.4,9112.85,6885.8499999999995,5439.15,17359,15216,12364,10721,8101,6399,14755.15,12933.6,10509.4,9112.85,6885.8499999999995,5439.15]
[30,null,15065.4,13208.15,10718.5,9294.75,7022.7,5547.95,17724,15539,12610,10935,8262,6527,15065.4,13208.15,10718.5,9294.75,7022.7,5547.95]
[31,null,15390.949999999999,13494.6,10925.05,9476.65,7159.55,5655.9,18107,15876,12853,11149,8423,6654,15390.949999999999,13494.6,10925.05,9476.65,7159.55,5655.9]
[32,null,15722.449999999999,13780.199999999999,11153.699999999999,9673,7307.45,5773.2,18497,16212,13122,11380,8597,6792,15722.449999999999,13780.199999999999,11153.699999999999,9673,7307.45,5773.2]
[33,null,16071.8,14087.9,11378.949999999999,9871.0499999999993,7458.75,5892.2,18908,16574,13387,11613,8775,6932,16071.8,14087.9,11378.949999999999,9871.0499999999993,7458.75,5892.2]
[34,null,16427.95,14395.6,11617.8,10078.449999999999,7611.75,6013.75,19327,16936,13668,11857,8955,7075,16427.95,14395.6,11617.8,10078.449999999999,7611.75,6013.75]
[35,null,16793.45,14719.449999999999,11865.15,10289.25,7775.8,6142.0999999999995,19757,17317,13959,12105,9148,7226,16793.45,14719.449999999999,11865.15,10289.25,7775.8,6142.0999999999995]
[36,null,17170.849999999999,15049.25,12114.199999999999,10506.85,7937.3,6269.5999999999995,20201,17705,14252,12361,9338,7376,17170.849999999999,15049.25,12114.199999999999,10506.85,7937.3,6269.5999999999995]
[37,null,17559.3,15392.65,12381.949999999999,10737.199999999999,8113.25,6409.8499999999995,20658,18109,14567,12632,9545,7541,17559.3,15392.65,12381.949999999999,10737.199999999999,8113.25,6409.8499999999995]
[38,null,17962.2,15744.55,12650.55,10970.1,8287.5,6546.7,21132,18523,14883,12906,9750,7702,17962.2,15744.55,12650.55,10970.1,8287.5,6546.7]
[39,null,18371.05,16102.4,12928.5,11208.949999999999,8471.9499999999989,6692.9,21613,18944,15210,13187,9967,7874,18371.05,16102.4,12928.5,11208.949999999999,8471.9499999999989,6692.9]
[40,null,18790.099999999999,16473,13209.85,11456.3,8658.1,6839.0999999999995,22106,19380,15541,13478,10186,8046,18790.099999999999,16473,13209.85,11456.3,8658.1,6839.0999999999995]
[41,null,19226.149999999998,16853.8,13506.5,11709.6,8851.0499999999993,6991.25,22619,19828,15890,13776,10413,8225,19226.149999999998,16853.8,13506.5,11709.6,8851.0499999999993,6991.25]
[42,null,19672.399999999998,17239.7,13809.949999999999,11975.65,9048.25,7147.65,23144,20282,16247,14089,10645,8409,19672.399999999998,17239.7,13809.949999999999,11975.65,9048.25,7147.65]
[43,null,20127.149999999998,17640.899999999998,14115.949999999999,12240,9251.4,7308.3,23679,20754,16607,14400,10884,8598,20127.149999999998,17640.899999999998,14115.949999999999,12240,9251.4,7308.3]
[44,null,20592.95,18053.149999999998,14433.85,12517.949999999999,9458.7999999999993,7472.3499999999995,24227,21239,16981,14727,11128,8791,20592.95,18053.149999999998,14433.85,12517.949999999999,9458.7999999999993,7472.3499999999995]
[45,null,21070.649999999998,18471.349999999999,14760.25,12800.15,9673.85,7642.3499999999995,24789,21731,17365,15059,11381,8991,21070.649999999998,18471.349999999999,14760.25,12800.15,9673.85,7642.3499999999995]
[46,null,21559.399999999998,18896.349999999999,15092.6,13088.3,9890.6,7813.2,25364,22231,17756,15398,11636,9192,21559.399999999998,18896.349999999999,15092.6,13088.3,9890.6,7813.2]
[47,null,22058.35,19338.349999999999,15434.3,13382.4,10115,7990.8499999999995,25951,22751,18158,15744,11900,9401,22058.35,19338.349999999999,15434.3,13382.4,10115,7990.8499999999995]
[48,null,22571.75,19778.649999999998,15782.8,13686.699999999999,10341.1,8169.3499999999995,26555,23269,18568,16102,12166,9611,22571.75,19778.649999999998,15782.8,13686.699999999999,10341.1,8169.3499999999995]
[49,null,23090.25,20240.2,16138.1,13994.4,10576.55,8355.5,27165,23812,18986,16464,12443,9830,23090.25,20240.2,16138.1,13994.4,10576.55,8355.5]
[50,null,23624.05,20703.45,16505.3,14312.3,10815.4,8543.35,27793,24357,19418,16838,12724,10051,23624.05,20703.45,16505.3,14312.3,10815.4,8543.35]
[51,null,24168.05,21183.7,16881.849999999999,14636.15,11060.199999999999,8737.15,28433,24922,19861,17219,13012,10279,24168.05,21183.7,16881.849999999999,14636.15,11060.199999999999,8737.15]
[52,null,24719.7,21671.599999999999,17256.7,14965.1,11308.4,8933.5,29082,25496,20302,17606,13304,10510,24719.7,21671.599999999999,17256.7,14965.1,11308.4,8933.5]
[53,null,25286.649999999998,22165.45,17646,15302.55,11563.4,9134.9499999999989,29749,26077,20760,18003,13604,10747,25286.649999999998,22165.45,17646,15302.55,11563.4,9134.9499999999989]
[54,null,25865.5,22670.35,18046.349999999999,15648.5,11823.5,9340.65,30430,26671,21231,18410,13910,10989,25865.5,22670.35,18046.349999999999,15648.5,11823.5,9340.65]
[55,null,26455.399999999998,23186.3,18449.25,15997,12090.4,9550.6,31124,27278,21705,18820,14224,11236,26455.399999999998,23186.3,18449.25,15997,12090.4,9550.6]
[56,null,27050.399999999998,23710.75,18863.2,16356.55,12359,9763.1,31824,27895,22192,19243,14540,11486,27050.399999999998,23710.75,18863.2,16356.55,12359,9763.1]
[57,null,27662.399999999998,24247.1,19279.7,16716.099999999999,12633.55,9979.85,32544,28526,22682,19666,14863,11741,27662.399999999998,24247.1,19279.7,16716.099999999999,12633.55,9979.85]
[58,null,28284.6,24795.35,19706.399999999998,17088.399999999998,12914.05,10201.699999999999,33276,29171,23184,20104,15193,12002,28284.6,24795.35,19706.399999999998,17088.399999999998,12914.05,10201.699999999999]
[59,null,28916.149999999998,25343.599999999999,20145.849999999999,17468.349999999999,13199.65,10427.799999999999,34019,29816,23701,20551,15529,12268,28916.149999999998,25343.599999999999,20145.849999999999,17468.349999999999,13199.65,10427.799999999999]
[60,null,29558.75,25909.7,20587.849999999999,17851.7,13490.35,10657.3,34775,30482,24221,21002,15871,12538,29558.75,25909.7,20587.849999999999,17851.7,13490.35,10657.3]
[61,null,32940.049999999996,28874.5,22933,19884.899999999998,15027.15,11871.1,38753,33970,26980,23394,17679,13966,32940.049999999996,28874.5,22933,19884.899999999998,15027.15,11871.1]
[62,null,36598.449999999997,32079,25470.25,22083.85,16688.05,13183.5,43057,37740,29965,25981,19633,15510,36598.449999999997,32079,25470.25,22083.85,16688.05,13183.5]
[63,null,40535.65,35529.15,28208.1,24459.599999999999,18484.099999999999,14601.3,47689,41799,33186,28776,21746,17178,40535.65,35529.15,28208.1,24459.599999999999,18484.099999999999,14601.3]
[64,null,44739.75,39214.75,31139.75,27001.1,20406.8,16121.1,52635,46135,36635,31766,24008,18966,44739.75,39214.75,31139.75,27001.1,20406.8,16121.1]
[65,null,49228.6,43149.4,34274.549999999996,29720.25,22457.85,17740.349999999999,57916,50764,40323,34965,26421,20871,49228.6,43149.4,34274.549999999996,29720.25,22457.85,17740.349999999999]
[66,null,53991.15,47325.45,37608.25,32609.399999999998,24644.899999999998,19469.25,63519,55677,44245,38364,28994,22905,53991.15,47325.45,37608.25,32609.399999999998,24644.899999999998,19469.25]
[67,null,59026.549999999996,51739.5,41137.449999999997,35669.4,26956.05,21294.2,69443,60870,48397,41964,31713,25052,59026.549999999996,51739.5,41137.449999999997,35669.4,26956.05,21294.2]
[68,null,64336.5,56389.85,44867.25,38906.199999999997,29401.5,23225.399999999998,75690,66341,52785,45772,34590,27324,64336.5,56389.85,44867.25,38906.199999999997,29401.5,23225.399999999998]
[69,null,69929.5,61292.65,48794.25,42309.599999999999,31971.05,25256.05,82270,72109,57405,49776,37613,29713,69929.5,61292.65,48794.25,42309.599999999999,31971.05,25256.05]
[70,null,75791.099999999991,66433.45,52923.549999999996,45890.65,34679.15,27395.5,89166,78157,62263,53989,40799,32230,75791.099999999991,66433.45,52923.549999999996,45890.65,34679.15,27395.5]
[71,null,81936.599999999991,71818.2,57246.65,49637.45,37507.949999999997,29629.3,96396,84492,67349,58397,44127,34858,81936.599999999991,71818.2,57246.65,49637.45,37507.949999999997,29629.3]
[72,null,88352.4,77440.95,61770.35,53561.049999999996,40475.299999999996,31974.45,103944,91107,72671,63013,47618,37617,88352.4,77440.95,61770.35,53561.049999999996,40475.299999999996,31974.45]
[73,null,95047.849999999991,83311.899999999994,66484.45,57653.799999999996,43564.2,34414.799999999996,111821,98014,78217,67828,51252,40488,95047.849999999991,83311.899999999994,66484.45,57653.799999999996,43564.2,34414.799999999996]
[74,null,102016.15,89420,71406.8,61918.25,46787.4,36960.549999999996,120019,105200,84008,72845,55044,43483,102016.15,89420,71406.8,61918.25,46787.4,36960.549999999996]
[75,null,109262.39999999999,95769.5,76523.8,66355.25,50141.5,39610,128544,112670,90028,78065,58990,46600,109262.39999999999,95769.5,76523.8,66355.25,50141.5,39610]
[76,null,109262.39999999999,95769.5,76523.8,66355.25,50141.5,34294.1,128544,112670,90028,78065,58990,40346,109262.39999999999,95769.5,76523.8,66355.25,50141.5,34294.1]
[77,null,109262.39999999999,95769.5,76523.8,66355.25,50141.5,34294.1,128544,112670,90028,78065,58990,40346,109262.39999999999,95769.5,76523.8,66355.25,50141.5,34294.1]
[78,null,109262.39999999999,95769.5,76523.8,66355.25,50141.5,34294.1,128544,112670,90028,78065,58990,40346,109262.39999999999,95769.5,76523.8,66355.25,50141.5,34294.1]
[79,null,109262.39999999999,95769.5,76523.8,66355.25,50141.5,34294.1,128544,112670,90028,78065,58990,40346,109262.39999999999,95769.5,76523.8,66355.25,50141.5,34294.1]
[80,null,109262.39999999999,95769.5,76523.8,66355.25,50141.5,34294.1,128544,112670,90028,78065,58990,40346,109262.39999999999,95769.5,76523.8,66355.25,50141.5,34294.1]
[81,null,109262.39999999999,95769.5,76523.8,66355.25,50141.5,34294.1,128544,112670,90028,78065,58990,40346,109262.39999999999,95769.5,76523.8,66355.25,50141.5,34294.1]
[82,null,109262.39999999999,95769.5,76523.8,66355.25,50141.5,34294.1,128544,112670,90028,78065,58990,40346,109262.39999999999,95769.5,76523.8,66355.25,50141.5,34294.1]
[83,null,{"$f":"O71","v":109262.39999999999},{"$f":"P71","v":95769.5},{"$f":"Q71","v":76523.8},{"$f":"R71","v":66355.25},{"$f":"S71","v":50141.5},34294.1,128544,112670,90028,78065,58990,40346,{"$f":"I71*$P$4","v":109262.39999999999},{"$f":"J71*$P$4","v":95769.5},{"$f":"K71*$P$4","v":76523.8},{"$f":"L71*$P$4","v":66355.25},{"$f":"M71*$P$4","v":50141.5},34294.1]
[84,"o más",109262.39999999999,95769.5,76523.8,66355.25,50141.5,34294.1,128544,112670,90028,78065,58990,40346,109262.39999999999,95769.5,76523.8,66355.25,50141.5,34294.1]
[1,"Hijo",5604.05,4908.75,4055.35,3519,2658.7999999999997,2101.1999999999998,6593,5775,4771,4140,3128,2472,5604.05,4908.75,4055.35,3519,2658.7999999999997,2101.1999999999998]
[2,"Hijos",9523.4,8347.85,6890.0999999999995,5978.05,4517.75,3568.2999999999997,11204,9821,8106,7033,5315,4198,9523.4,8347.85,6890.0999999999995,5978.05,4517.75,3568.2999999999997]
[3,"Hijos o más",13439.35,11784.4,9729.9499999999989,8438.7999999999993,6376.7,5037.95,15811,13864,11447,9928,7502,5927,13439.35,11784.4,9729.9499999999989,8438.7999999999993,6376.7,5037.95]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
[]
["EDAD",null,1000,2000,3500]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,20000,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE COND ESCUENTO"]
[18,null,{"$f":"N156","v":5430},{"$f":"O156","v":4930.5},3688.5,2669.25,2100.75,null,7240,6574,4918,3559,2801,{"$f":"I156*$Q$4","v":5430},{"$f":"J156*$Q$4","v":4930.5},3688.5,2669.25,2100.75]
[19,null,{"$f":"N157","v":5499},{"$f":"O157","v":4990.5},{"$f":"P157","v":3723},{"$f":"Q157","v":2694.75},2121,null,7332,6654,4964,3593,2828,{"$f":"I157*$Q$4","v":5499},{"$f":"J157*$Q$4","v":4990.5},{"$f":"K157*$Q$4","v":3723},{"$f":"L157*$Q$4","v":2694.75},2121]
[20,null,5565.75,5050.5,3760.5,2722.5,2142.75,null,7421,6734,5014,3630,2857,5565.75,5050.5,3760.5,2722.5,2142.75]
[21,null,5637,5113.5,3798.75,2751,2165.25,null,7516,6818,5065,3668,2887,5637,5113.5,3798.75,2751,2165.25]
[22,null,5707.5,5184,3838.5,2780.25,2188.5,null,7610,6912,5118,3707,2918,5707.5,5184,3838.5,2780.25,2188.5]
[23,null,5784,5250.75,3879.75,2809.5,2211,null,7712,7001,5173,3746,2948,5784,5250.75,3879.75,2809.5,2211]
[24,null,5864.25,5322.75,3922.5,2840.25,2235,null,7819,7097,5230,3787,2980,5864.25,5322.75,3922.5,2840.25,2235]
[25,null,5944.5,5394,3966.75,2871,2259.75,null,7926,7192,5289,3828,3013,5944.5,5394,3966.75,2871,2259.75]
[26,null,6060.75,5502,4033.5,2919.75,2298,null,8081,7336,5378,3893,3064,6060.75,5502,4033.5,2919.75,2298]
[27,null,6180,5612.25,4101.75,2969.25,2337.75,null,8240,7483,5469,3959,3117,6180,5612.25,4101.75,2969.25,2337.75]
[28,null,6307.5,5724.75,4172.25,3021,2377.5,null,8410,7633,5563,4028,3170,6307.5,5724.75,4172.25,3021,2377.5]
[29,null,6440.25,5844,4248.75,3077.25,2421.75,null,8587,7792,5665,4103,3229,6440.25,5844,4248.75,3077.25,2421.75]
[30,null,6576,5970.75,4327.5,3133.5,2466.75,null,8768,7961,5770,4178,3289,6576,5970.75,4327.5,3133.5,2466.75]
[31,null,6715.5,6096.75,4410.75,3192.75,2513.25,null,8954,8129,5881,4257,3351,6715.5,6096.75,4410.75,3192.75,2513.25]
[32,null,6861.75,6228.75,4493.25,3254.25,2561.25,null,9149,8305,5991,4339,3415,6861.75,6228.75,4493.25,3254.25,2561.25]
[33,null,7011.75,6365.25,4584,3317.25,2611.5,null,9349,8487,6112,4423,3482,7011.75,6365.25,4584,3317.25,2611.5]
[34,null,7167.75,6504.75,4674,3384,2663.25,null,9557,8673,6232,4512,3551,7167.75,6504.75,4674,3384,2663.25]
[35,null,7328.25,6652.5,4770.75,3455.25,2719.5,null,9771,8870,6361,4607,3626,7328.25,6652.5,4770.75,3455.25,2719.5]
[36,null,7494,6801,4870.5,3525,2774.25,null,9992,9068,6494,4700,3699,7494,6801,4870.5,3525,2774.25]
[37,null,7664.25,6954.75,4971.75,3597.75,2832,null,10219,9273,6629,4797,3776,7664.25,6954.75,4971.75,3597.75,2832]
[38,null,7838.25,7116,5076,3674.25,2892,null,10451,9488,6768,4899,3856,7838.25,7116,5076,3674.25,2892]
[39,null,8019,7279.5,5183.25,3752.25,2953.5,null,10692,9706,6911,5003,3938,8019,7279.5,5183.25,3752.25,2953.5]
[40,null,8202.75,7446,5291.25,3830.25,3015,null,10937,9928,7055,5107,4020,8202.75,7446,5291.25,3830.25,3015]
[41,null,8393.25,7617,5405.25,3912,3078.75,null,11191,10156,7207,5216,4105,8393.25,7617,5405.25,3912,3078.75]
[42,null,8583,7791.75,5524.5,3997.5,3146.25,null,11444,10389,7366,5330,4195,8583,7791.75,5524.5,3997.5,3146.25]
[43,null,8787,7971.75,5644.5,4089,3218.25,null,11716,10629,7526,5452,4291,8787,7971.75,5644.5,4089,3218.25]
[44,null,8985,8156.25,5769.75,4178.25,3288.75,null,11980,10875,7693,5571,4385,8985,8156.25,5769.75,4178.25,3288.75]
[45,null,9195.75,8347.5,5898,4269.75,3360.75,null,12261,11130,7864,5693,4481,9195.75,8347.5,5898,4269.75,3360.75]
[46,null,9410.25,8539.5,6027.75,4362,3433.5,null,12547,11386,8037,5816,4578,9410.25,8539.5,6027.75,4362,3433.5]
[47,null,9628.5,8737.5,6162,4461.75,3511.5,null,12838,11650,8216,5949,4682,9628.5,8737.5,6162,4461.75,3511.5]
[48,null,9850.5,8939.25,6299.25,4558.5,3588.75,null,13134,11919,8399,6078,4785,9850.5,8939.25,6299.25,4558.5,3588.75]
[49,null,10079.25,9145.5,6438,4659.75,3667.5,null,13439,12194,8584,6213,4890,10079.25,9145.5,6438,4659.75,3667.5]
[50,null,10308.75,9357.75,6581.25,4764,3749.25,null,13745,12477,8775,6352,4999,10308.75,9357.75,6581.25,4764,3749.25]
[51,null,10545.75,9572.25,6726,4869.75,3832.5,null,14061,12763,8968,6493,5110,10545.75,9572.25,6726,4869.75,3832.5]
[52,null,10790.25,9791.25,6876,4977.75,3917.25,null,14387,13055,9168,6637,5223,10790.25,9791.25,6876,4977.75,3917.25]
[53,null,11035.5,10016.25,7029.75,5089.5,4005.75,null,14714,13355,9373,6786,5341,11035.5,10016.25,7029.75,5089.5,4005.75]
[54,null,11287.5,10241.25,7185,5200.5,4093.5,null,15050,13655,9580,6934,5458,11287.5,10241.25,7185,5200.5,4093.5]
[55,null,11547.75,10477.5,7342.5,5316.75,4184.25,null,15397,13970,9790,7089,5579,11547.75,10477.5,7342.5,5316.75,4184.25]
[56,null,11805,10715.25,7506.75,5434.5,4277.25,null,15740,14287,10009,7246,5703,11805,10715.25,7506.75,5434.5,4277.25]
[57,null,12073.5,10956,7673.25,5556.75,4373.25,null,16098,14608,10231,7409,5831,12073.5,10956,7673.25,5556.75,4373.25]
[58,null,12344.25,11201.25,7842,5679,4469.25,null,16459,14935,10456,7572,5959,12344.25,11201.25,7842,5679,4469.25]
[59,null,12620.25,11453.25,8015.25,5799.75,4565.25,null,16827,15271,10687,7733,6087,12620.25,11453.25,8015.25,5799.75,4565.25]
[60,null,12902.25,11708.25,8190.75,5928.75,4666.5,null,17203,15611,10921,7905,6222,12902.25,11708.25,8190.75,5928.75,4666.5]
[61,null,14376,13046.25,9114.75,6598.5,5193.75,null,19168,17395,12153,8798,6925,14376,13046.25,9114.75,6598.5,5193.75]
[62,null,15969.75,14493,10123.5,7328.25,5767.5,null,21293,19324,13498,9771,7690,15969.75,14493,10123.5,7328.25,5767.5]
[63,null,17687.25,16050.75,11209.5,8115.75,6387,null,23583,21401,14946,10821,8516,17687.25,16050.75,11209.5,8115.75,6387]
[64,null,19523.25,17720.25,12378.75,8958,7050.75,null,26031,23627,16505,11944,9401,19523.25,17720.25,12378.75,8958,7050.75]
[65,null,21480.75,19492.5,13626.75,9861.75,7761,null,28641,25990,18169,13149,10348,21480.75,19492.5,13626.75,9861.75,7761]
[66,null,23560.5,21379.5,14956.5,10824.75,8520,null,31414,28506,19942,14433,11360,23560.5,21379.5,14956.5,10824.75,8520]
[67,null,25758,23374.5,16368.75,11849.25,9325.5,null,34344,31166,21825,15799,12434,25758,23374.5,16368.75,11849.25,9325.5]
[68,null,28076.25,25478.25,17860.5,12925.5,10173,null,37435,33971,23814,17234,13564,28076.25,25478.25,17860.5,12925.5,10173]
[69,null,30513,27694.5,19431.75,14064.75,11070,null,40684,36926,25909,18753,14760,30513,27694.5,19431.75,14064.75,11070]
[70,null,33075,30015.75,21087,15261,12012,null,44100,40021,28116,20348,16016,33075,30015.75,21087,15261,12012]
[71,null,35754.75,32446.5,22821,16518,13000.5,null,47673,43262,30428,22024,17334,35754.75,32446.5,22821,16518,13000.5]
[72,null,38553.75,34989.75,24631.5,17829,14031.75,null,51405,46653,32842,23772,18709,38553.75,34989.75,24631.5,17829,14031.75]
[73,null,41476.5,37638.75,26527.5,19198.5,15109.5,null,55302,50185,35370,25598,20146,41476.5,37638.75,26527.5,19198.5,15109.5]
[74,null,44515.5,40399.5,28503.75,20631,16237.5,null,59354,53866,38005,27508,21650,44515.5,40399.5,28503.75,20631,16237.5]
[75,null,47678.25,43269.75,30557.25,22116,17406,null,63571,57693,40743,29488,23208,47678.25,43269.75,30557.25,22116,17406]
[76,null,47678.25,43269.75,30557.25,22116,17406,null,63571,57693,40743,29488,23208,47678.25,43269.75,30557.25,22116,17406]
[77,null,47678.25,43269.75,30557.25,22116,17406,null,63571,57693,40743,29488,23208,47678.25,43269.75,30557.25,22116,17406]
[78,null,47678.25,43269.75,30557.25,22116,17406,null,63571,57693,40743,29488,23208,47678.25,43269.75,30557.25,22116,17406]
[79,null,47678.25,43269.75,30557.25,22116,17406,null,63571,57693,40743,29488,23208,47678.25,43269.75,30557.25,22116,17406]
[80,null,47678.25,43269.75,30557.25,22116,17406,null,63571,57693,40743,29488,23208,47678.25,43269.75,30557.25,22116,17406]
[81,null,47678.25,43269.75,30557.25,22116,17406,null,63571,57693,40743,29488,23208,47678.25,43269.75,30557.25,22116,17406]
[82,null,47678.25,43269.75,30557.25,22116,17406,null,63571,57693,40743,29488,23208,47678.25,43269.75,30557.25,22116,17406]
[83,null,{"$f":"N221","v":47678.25},{"$f":"O221","v":43269.75},{"$f":"P221","v":30557.25},{"$f":"Q221","v":22116},17406,null,63571,57693,40743,29488,23208,{"$f":"I221*$Q$4","v":47678.25},{"$f":"J221*$Q$4","v":43269.75},{"$f":"K221*$Q$4","v":30557.25},{"$f":"L221*$Q$4","v":22116},17406]
[84,"o más",47678.25,43269.75,30557.25,22116,17406,null,63571,57693,40743,29488,23208,47678.25,43269.75,30557.25,22116,17406]
[1,"Hijo",2444.25,2220.75,1661.25,1203.75,948,null,3259,2961,2215,1605,1264,2444.25,2220.75,1661.25,1203.75,948]
[2,"Hijos",4156.5,3770.25,2822.25,2045.25,1611,null,5542,5027,3763,2727,2148,4156.5,3770.25,2822.25,2045.25,1611]
[3,"Hijos o más",5865.75,5325,3981,2881.5,2268,null,7821,7100,5308,3842,3024,5865.75,5325,3981,2881.5,2268]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,20000,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"N307","v":5142.5},{"$f":"O307","v":4932.55},3720.45,2697.0499999999997,2158.15,null,6050,5803,4377,3173,2539,{"$f":"I307*$R$4","v":5142.5},{"$f":"J307*$R$4","v":4932.55},3720.45,2697.0499999999997,2158.15]
[19,null,{"$f":"N308","v":5215.5999999999995},{"$f":"O308","v":5004.8},{"$f":"P308","v":3760.4},{"$f":"Q308","v":2728.5},2183.65,null,6136,5888,4424,3210,2569,{"$f":"I308*$R$4","v":5215.5999999999995},{"$f":"J308*$R$4","v":5004.8},{"$f":"K308*$R$4","v":3760.4},{"$f":"L308*$R$4","v":2728.5},2183.65]
[20,null,5284.45,5072.8,3804.6,2758.25,2207.4499999999998,null,6217,5968,4476,3245,2597,5284.45,5072.8,3804.6,2758.25,2207.4499999999998]
[21,null,5364.3499999999995,5148.45,3847.95,2790.5499999999997,2232.9499999999998,null,6311,6057,4527,3283,2627,5364.3499999999995,5148.45,3847.95,2790.5499999999997,2232.9499999999998]
[22,null,5445.95,5223.25,3896.4,2824.5499999999997,2260.15,null,6407,6145,4584,3323,2659,5445.95,5223.25,3896.4,2824.5499999999997,2260.15]
[23,null,5528.4,5304.8499999999995,3945.7,2862.7999999999997,2290.75,null,6504,6241,4642,3368,2695,5528.4,5304.8499999999995,3945.7,2862.7999999999997,2290.75]
[24,null,5614.25,5386.45,3995.85,2897.65,2317.9499999999998,null,6605,6337,4701,3409,2727,5614.25,5386.45,3995.85,2897.65,2317.9499999999998]
[25,null,5704.3499999999995,5470.5999999999995,4049.4,2935.9,2348.5499999999997,null,6711,6436,4764,3454,2763,5704.3499999999995,5470.5999999999995,4049.4,2935.9,2348.5499999999997]
[26,null,5831.8499999999995,5592.15,4126.75,2993.7,2396.15,null,6861,6579,4855,3522,2819,5831.8499999999995,5592.15,4126.75,2993.7,2396.15]
[27,null,5965.3,5727.3,4204.95,3051.5,2442.0499999999997,null,7018,6738,4947,3590,2873,5965.3,5727.3,4204.95,3051.5,2442.0499999999997]
[28,null,6103.8499999999995,5857.3499999999995,4289.0999999999995,3112.7,2490.5,null,7181,6891,5046,3662,2930,6103.8499999999995,5857.3499999999995,4289.0999999999995,3112.7,2490.5]
[29,null,6250.9,5995.9,4382.5999999999995,3176.45,2541.5,null,7354,7054,5156,3737,2990,6250.9,5995.9,4382.5999999999995,3176.45,2541.5]
[30,null,6401.3499999999995,6142.0999999999995,4471,3242.75,2595.0499999999997,null,7531,7226,5260,3815,3053,6401.3499999999995,6142.0999999999995,4471,3242.75,2595.0499999999997]
[31,null,6557.75,6291.7,4570.45,3316.7,2653.7,null,7715,7402,5377,3902,3122,6557.75,6291.7,4570.45,3316.7,2653.7]
[32,null,6718.4,6447.25,4671.5999999999995,3385.5499999999997,2708.95,null,7904,7585,5496,3983,3187,6718.4,6447.25,4671.5999999999995,3385.5499999999997,2708.95]
[33,null,6882.45,6604.5,4774.45,3461.2,2769.2999999999997,null,8097,7770,5617,4072,3258,6882.45,6604.5,4774.45,3461.2,2769.2999999999997]
[34,null,7055.8499999999995,6768.55,4883.25,3540.25,2833.0499999999997,null,8301,7963,5745,4165,3333,7055.8499999999995,6768.55,4883.25,3540.25,2833.0499999999997]
[35,null,7232.65,6941.0999999999995,4995.45,3621.85,2898.5,null,8509,8166,5877,4261,3410,7232.65,6941.0999999999995,4995.45,3621.85,2898.5]
[36,null,7417.95,7112.8,5110.2,3705.15,2965.65,null,8727,8368,6012,4359,3489,7417.95,7112.8,5110.2,3705.15,2965.65]
[37,null,7604.95,7296.4,5230.05,3791,3032.7999999999997,null,8947,8584,6153,4460,3568,7604.95,7296.4,5230.05,3791,3032.7999999999997]
[38,null,7796.2,7484.25,5356.7,3881.1,3105.9,null,9172,8805,6302,4566,3654,7796.2,7484.25,5356.7,3881.1,3105.9]
[39,null,7996.8,7673.8,5485.05,3976.2999999999997,3181.5499999999997,null,9408,9028,6453,4678,3743,7996.8,7673.8,5485.05,3976.2999999999997,3181.5499999999997]
[40,null,8201.65,7871.8499999999995,5614.25,4069.7999999999997,3255.5,null,9649,9261,6605,4788,3830,8201.65,7871.8499999999995,5614.25,4069.7999999999997,3255.5]
[41,null,8412.4499999999989,8071.5999999999995,5749.4,4166.7,3334.5499999999997,null,9897,9496,6764,4902,3923,8412.4499999999989,8071.5999999999995,5749.4,4166.7,3334.5499999999997]
[42,null,8625.7999999999993,8276.4499999999989,5889.65,4271.25,3417,null,10148,9737,6929,5025,4020,8625.7999999999993,8276.4499999999989,5889.65,4271.25,3417]
[43,null,8850.1999999999989,8493.1999999999989,6032.45,4372.3999999999996,3498.6,null,10412,9992,7097,5144,4116,8850.1999999999989,8493.1999999999989,6032.45,4372.3999999999996,3498.6]
[44,null,9073.75,8707.4,6177.8,4476.0999999999995,3581.9,null,10675,10244,7268,5266,4214,9073.75,8707.4,6177.8,4476.0999999999995,3581.9]
[45,null,9306.65,8931.7999999999993,6329.95,4587.45,3670.2999999999997,null,10949,10508,7447,5397,4318,9306.65,8931.7999999999993,6329.95,4587.45,3670.2999999999997]
[46,null,9542.9499999999989,9157.0499999999993,6478.7,4697.0999999999995,3758.7,null,11227,10773,7622,5526,4422,9542.9499999999989,9157.0499999999993,6478.7,4697.0999999999995,3758.7]
[47,null,9788.6,9389.9499999999989,6636.8,4813.55,3852.2,null,11516,11047,7808,5663,4532,9788.6,9389.9499999999989,6636.8,4813.55,3852.2]
[48,null,10037.65,9629.65,6804.25,4930,3944,null,11809,11329,8005,5800,4640,10037.65,9629.65,6804.25,4930,3944]
[49,null,10284.15,9870.1999999999989,6969.15,5050.7,4040.9,null,12099,11612,8199,5942,4754,10284.15,9870.1999999999989,6969.15,5050.7,4040.9]
[50,null,10547.65,10119.25,7134.05,5173.95,4139.5,null,12409,11905,8393,6087,4870,10547.65,10119.25,7134.05,5173.95,4139.5]
[51,null,10811.15,10370.85,7313.4,5301.45,4241.5,null,12719,12201,8604,6237,4990,10811.15,10370.85,7313.4,5301.45,4241.5]
[52,null,11079.75,10631.8,7485.95,5426.4,4341.8,null,13035,12508,8807,6384,5108,11079.75,10631.8,7485.95,5426.4,4341.8]
[53,null,11356,10893.6,7668.7,5559,4448.05,null,13360,12816,9022,6540,5233,11356,10893.6,7668.7,5559,4448.05]
[54,null,11633.949999999999,11166.449999999999,7856.55,5693.3,4556,null,13687,13137,9243,6698,5360,11633.949999999999,11166.449999999999,7856.55,5693.3,4556]
[55,null,11921.25,11441,8043.55,5831,4665.6499999999996,null,14025,13460,9463,6860,5489,11921.25,11441,8043.55,5831,4665.6499999999996]
[56,null,12214.5,11717.25,8237.35,5968.7,4775.3,null,14370,13785,9691,7022,5618,12214.5,11717.25,8237.35,5968.7,4775.3]
[57,null,12512,12002,8429.4499999999989,6108.95,4887.5,null,14720,14120,9917,7187,5750,12512,12002,8429.4499999999989,6108.95,4887.5]
[58,null,12812.9,12296.1,8632.6,6259.4,5007.3499999999995,null,15074,14466,10156,7364,5891,12812.9,12296.1,8632.6,6259.4,5007.3499999999995]
[59,null,13118.9,12589.35,8839.15,6405.5999999999995,5125.5,null,15434,14811,10399,7536,6030,13118.9,12589.35,8839.15,6405.5999999999995,5125.5]
[60,null,13433.4,12889.4,9047.4,6558.5999999999995,5247.05,null,15804,15164,10644,7716,6173,13433.4,12889.4,9047.4,6558.5999999999995,5247.05]
[61,null,15079,14469.55,10149,7355.9,5885.4,null,17740,17023,11940,8654,6924,15079,14469.55,10149,7355.9,5885.4]
[62,null,16864,16180.6,11339,8222.9,6578.15,null,19840,19036,13340,9674,7739,16864,16180.6,11339,8222.9,6578.15]
[63,null,18782.45,18019.149999999998,12631.85,9155.35,7324.45,null,22097,21199,14861,10771,8617,18782.45,18019.149999999998,12631.85,9155.35,7324.45]
[64,null,20834.349999999999,19988.599999999999,14019.05,10159.199999999999,8128.55,null,24511,23516,16493,11952,9563,20834.349999999999,19988.599999999999,14019.05,10159.199999999999,8128.55]
[65,null,23022.25,22090.649999999998,15502.3,11235.3,8989.6,null,27085,25989,18238,13218,10576,23022.25,22090.649999999998,15502.3,11235.3,8989.6]
[66,null,25347,24318.5,17080.75,12381.1,9905.0499999999993,null,29820,28610,20095,14566,11653,25347,24318.5,17080.75,12381.1,9905.0499999999993]
[67,null,27806.899999999998,26679.8,18756.099999999999,13592.35,10874.05,null,32714,31388,22066,15991,12793,27806.899999999998,26679.8,18756.099999999999,13592.35,10874.05]
[68,null,30400.25,29168.6,20525.8,14876.699999999999,11902.55,null,35765,34316,24148,17502,14003,30400.25,29168.6,20525.8,14876.699999999999,11902.55]
[69,null,33131.299999999996,31790.85,22394.95,16231.6,12986.3,null,38978,37401,26347,19096,15278,33131.299999999996,31790.85,22394.95,16231.6,12986.3]
[70,null,35998.35,34544,24359.3,17654.5,14123.6,null,42351,40640,28658,20770,16616,35998.35,34544,24359.3,17654.5,14123.6]
[71,null,39001.4,37422.949999999997,26419.7,19148.8,15319.55,null,45884,44027,31082,22528,18023,39001.4,37422.949999999997,26419.7,19148.8,15319.55]
[72,null,42140.45,40431.1,28577.85,20712.8,16570.75,null,49577,47566,33621,24368,19495,42140.45,40431.1,28577.85,20712.8,16570.75]
[73,null,45413.799999999996,43571.85,30829.5,22344.799999999999,17876.349999999999,null,53428,51261,36270,26288,21031,45413.799999999996,43571.85,30829.5,22344.799999999999,17876.349999999999]
[74,null,48824,46846.9,33176.35,24047.35,19238.899999999998,null,57440,55114,39031,28291,22634,48824,46846.9,33176.35,24047.35,19238.899999999998]
[75,null,52370.2,50248.6,35622.65,25820.45,20656.7,null,61612,59116,41909,30377,24302,52370.2,50248.6,35622.65,25820.45,20656.7]
[76,null,52370.2,50248.6,35622.65,25820.45,20656.7,null,61612,59116,41909,30377,24302,52370.2,50248.6,35622.65,25820.45,20656.7]
[77,null,52370.2,50248.6,35622.65,25820.45,20656.7,null,61612,59116,41909,30377,24302,52370.2,50248.6,35622.65,25820.45,20656.7]
[78,null,52370.2,50248.6,35622.65,25820.45,20656.7,null,61612,59116,41909,30377,24302,52370.2,50248.6,35622.65,25820.45,20656.7]
[79,null,52370.2,50248.6,35622.65,25820.45,20656.7,null,61612,59116,41909,30377,24302,52370.2,50248.6,35622.65,25820.45,20656.7]
[80,null,52370.2,50248.6,35622.65,25820.45,20656.7,null,61612,59116,41909,30377,24302,52370.2,50248.6,35622.65,25820.45,20656.7]
[81,null,52370.2,50248.6,35622.65,25820.45,20656.7,null,61612,59116,41909,30377,24302,52370.2,50248.6,35622.65,25820.45,20656.7]
[82,null,52370.2,50248.6,35622.65,25820.45,20656.7,null,61612,59116,41909,30377,24302,52370.2,50248.6,35622.65,25820.45,20656.7]
[83,null,{"$f":"N372","v":52370.2},{"$f":"O372","v":50248.6},{"$f":"P372","v":35622.65},{"$f":"Q372","v":25820.45},20656.7,null,61612,59116,41909,30377,24302,{"$f":"I372*$R$4","v":52370.2},{"$f":"J372*$R$4","v":50248.6},{"$f":"K372*$R$4","v":35622.65},{"$f":"L372*$R$4","v":25820.45},20656.7]
[84,"o más",52370.2,50248.6,35622.65,25820.45,20656.7,null,61612,59116,41909,30377,24302,52370.2,50248.6,35622.65,25820.45,20656.7]
[1,"Hijo",2586.5499999999997,2479.4499999999998,1870,1354.8999999999999,1084.5999999999999,null,3043,2917,2200,1594,1276,2586.5499999999997,2479.4499999999998,1870,1354.8999999999999,1084.5999999999999]
[2,"Hijos",4393.6499999999996,4211.75,3178.15,2303.5,1842.8,null,5169,4955,3739,2710,2168,4393.6499999999996,4211.75,3178.15,2303.5,1842.8]
[3,"Hijos o más",6200.75,5950.8499999999995,4483.75,3251.25,2601,null,7295,7001,5275,3825,3060,6200.75,5950.8499999999995,4483.75,3251.25,2601]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,0,1000,2000,null,null,null,"TARIFA BASE",null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"M912","v":37243},{"$f":"N912","v":24033},0,null,null,null,37243,24033,null,null,{"$f":"I912*$O$4","v":37243},{"$f":"J912*$O$4","v":24033},0]
[19,null,{"$f":"M913","v":37732},{"$f":"N913","v":24347},{"$f":"O913","v":0},null,null,null,37732,24347,null,null,{"$f":"I913*$O$4","v":37732},{"$f":"J913*$O$4","v":24347},{"$f":"K913*$O$4","v":0}]
[20,null,38232,24671,0,null,null,null,38232,24671,null,null,38232,24671,0]
[21,null,38754,25007,0,null,null,null,38754,25007,null,null,38754,25007,0]
[22,null,39297,25355,0,null,null,null,39297,25355,null,null,39297,25355,0]
[23,null,39851,25710,0,null,null,null,39851,25710,null,null,39851,25710,0]
[24,null,40417,26077,0,null,null,null,40417,26077,null,null,40417,26077,0]
[25,null,41004,26458,0,null,null,null,41004,26458,null,null,41004,26458,0]
[26,null,41852,27004,0,null,null,null,41852,27004,null,null,41852,27004,0]
[27,null,42727,27569,0,null,null,null,42727,27569,null,null,42727,27569,0]
[28,null,43639,28156,0,null,null,null,43639,28156,null,null,43639,28156,0]
[29,null,44583,28767,0,null,null,null,44583,28767,null,null,44583,28767,0]
[30,null,45553,29395,0,null,null,null,45553,29395,null,null,45553,29395,0]
[31,null,46561,30042,0,null,null,null,46561,30042,null,null,46561,30042,0]
[32,null,47596,30708,0,null,null,null,47596,30708,null,null,47596,30708,0]
[33,null,48669,31400,0,null,null,null,48669,31400,null,null,48669,31400,0]
[34,null,49768,32113,0,null,null,null,49768,32113,null,null,49768,32113,0]
[35,null,50901,32842,0,null,null,null,50901,32842,null,null,50901,32842,0]
[36,null,52067,33594,0,null,null,null,52067,33594,null,null,52067,33594,0]
[37,null,53260,34364,0,null,null,null,53260,34364,null,null,53260,34364,0]
[38,null,54484,35156,0,null,null,null,54484,35156,null,null,54484,35156,0]
[39,null,55750,35967,0,null,null,null,55750,35967,null,null,55750,35967,0]
[40,null,57038,36799,0,null,null,null,57038,36799,null,null,57038,36799,0]
[41,null,58361,37655,0,null,null,null,58361,37655,null,null,58361,37655,0]
[42,null,59714,38528,0,null,null,null,59714,38528,null,null,59714,38528,0]
[43,null,61095,39418,0,null,null,null,61095,39418,null,null,61095,39418,0]
[44,null,62513,40335,0,null,null,null,62513,40335,null,null,62513,40335,0]
[45,null,63967,41266,0,null,null,null,63967,41266,null,null,63967,41266,0]
[46,null,65446,42225,0,null,null,null,65446,42225,null,null,65446,42225,0]
[47,null,66959,43203,0,null,null,null,66959,43203,null,null,66959,43203,0]
[48,null,68502,44199,0,null,null,null,68502,44199,null,null,68502,44199,0]
[49,null,70081,45213,0,null,null,null,70081,45213,null,null,70081,45213,0]
[50,null,71689,46256,0,null,null,null,71689,46256,null,null,71689,46256,0]
[51,null,73326,47312,0,null,null,null,73326,47312,null,null,73326,47312,0]
[52,null,74996,48388,0,null,null,null,74996,48388,null,null,74996,48388,0]
[53,null,76698,49481,0,null,null,null,76698,49481,null,null,76698,49481,0]
[54,null,78435,50606,0,null,null,null,78435,50606,null,null,78435,50606,0]
[55,null,80199,51747,0,null,null,null,80199,51747,null,null,80199,51747,0]
[56,null,81994,52902,0,null,null,null,81994,52902,null,null,81994,52902,0]
[57,null,83827,54086,0,null,null,null,83827,54086,null,null,83827,54086,0]
[58,null,85686,55282,0,null,null,null,85686,55282,null,null,85686,55282,0]
[59,null,87577,56504,0,null,null,null,87577,56504,null,null,87577,56504,0]
[60,null,89501,57748,0,null,null,null,89501,57748,null,null,89501,57748,0]
[61,null,99598,64261,0,null,null,null,99598,64261,null,null,99598,64261,0]
[62,null,110488,71285,0,null,null,null,110488,71285,null,null,110488,71285,0]
[63,null,122171,78820,0,null,null,null,122171,78820,null,null,122171,78820,0]
[64,null,134645,86865,0,null,null,null,134645,86865,null,null,134645,86865,0]
[65,null,147906,95427,0,null,null,null,147906,95427,null,null,147906,95427,0]
[66,null,161967,104497,0,null,null,null,161967,104497,null,null,161967,104497,0]
[67,null,176815,114075,0,null,null,null,176815,114075,null,null,176815,114075,0]
[68,null,192456,124166,0,null,null,null,192456,124166,null,null,192456,124166,0]
[69,null,208886,134769,0,null,null,null,208886,134769,null,null,208886,134769,0]
[70,null,226111,145883,0,null,null,null,226111,145883,null,null,226111,145883,0]
[71,null,244128,157503,0,null,null,null,244128,157503,null,null,244128,157503,0]
[72,null,262939,169641,0,null,null,null,262939,169641,null,null,262939,169641,0]
[73,null,282544,182287,0,null,null,null,282544,182287,null,null,282544,182287,0]
[74,null,302940,195445,0,null,null,null,302940,195445,null,null,302940,195445,0]
[75,null,324115,209112,0,null,null,null,324115,209112,null,null,324115,209112,0]
[76,null,324115,209112,0,null,null,null,324115,209112,null,null,324115,209112,0]
[77,null,324115,209112,0,null,null,null,324115,209112,null,null,324115,209112,0]
[78,null,324115,209112,0,null,null,null,324115,209112,null,null,324115,209112,0]
[79,null,324115,209112,0,null,null,null,324115,209112,null,null,324115,209112,0]
[80,null,324115,209112,0,null,null,null,324115,209112,null,null,324115,209112,0]
[81,null,324115,209112,0,null,null,null,324115,209112,null,null,324115,209112,0]
[82,null,324115,209112,0,null,null,null,324115,209112,null,null,324115,209112,0]
[83,null,{"$f":"M977","v":324115},{"$f":"N977","v":209112},{"$f":"O977","v":0},null,null,null,324115,209112,null,null,{"$f":"I977*$O$4","v":324115},{"$f":"J977*$O$4","v":209112},{"$f":"K977*$O$4","v":0}]
[84,"o más",324115,209112,0,null,null,null,324115,209112,null,null,324115,209112,0]
[1,"Hijo",16764,10817,0,null,null,null,16764,10817,null,null,16764,10817,0]
[2,"Hijos",28492,18385,0,null,null,null,28492,18385,null,null,28492,18385,0]
[3,"Hijos o más",40221,25951,0,null,null,null,40221,25951,null,null,40221,25951,0]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$2","v":3476.0133333333333},{"$f":"D912*$K$2","v":2243.08},0,0,0]
[19,null,{"$f":"C913*$K$2","v":3521.6533333333336},2272.3866666666668,0,0,0]
[20,null,{"$f":"C914*$K$2","v":3568.32},2302.6266666666666,0,0,0]
[21,null,{"$f":"C915*$K$2","v":3617.04},2333.9866666666667,0,0,0]
[22,null,{"$f":"C916*$K$2","v":3667.7200000000003},2366.4666666666667,0,0,0]
[23,null,{"$f":"C917*$K$2","v":3719.4266666666667},2399.6,0,0,0]
[24,null,{"$f":"C918*$K$2","v":3772.2533333333336},2433.8533333333335,0,0,0]
[25,null,{"$f":"C919*$K$2","v":3827.04},2469.4133333333334,0,0,0]
[26,null,{"$f":"C920*$K$2","v":3906.186666666667},2520.3733333333334,0,0,0]
[27,null,{"$f":"C921*$K$2","v":3987.8533333333335},2573.1066666666666,0,0,0]
[28,null,{"$f":"C922*$K$2","v":4072.9733333333334},2627.8933333333334,0,0,0]
[29,null,{"$f":"C923*$K$2","v":4161.08},2684.92,0,0,0]
[30,null,{"$f":"C924*$K$2","v":4251.6133333333337},2743.5333333333333,0,0,0]
[31,null,{"$f":"C925*$K$2","v":4345.6933333333336},2803.92,0,0,0]
[32,null,{"$f":"C926*$K$2","v":4442.293333333334},2866.08,0,0,0]
[33,null,{"$f":"C927*$K$2","v":4542.4400000000005},2930.666666666667,0,0,0]
[34,null,{"$f":"C928*$K$2","v":4645.0133333333333},2997.2133333333336,0,0,0]
[35,null,{"$f":"C929*$K$2","v":4750.76},3065.2533333333336,0,0,0]
[36,null,{"$f":"C930*$K$2","v":4859.586666666667},3135.44,0,0,0]
[37,null,{"$f":"C931*$K$2","v":4970.9333333333334},3207.3066666666668,0,0,0]
[38,null,{"$f":"C932*$K$2","v":5085.1733333333332},3281.2266666666669,0,0,0]
[39,null,{"$f":"C933*$K$2","v":5203.3333333333339},3356.92,0,0,0]
[40,null,{"$f":"C934*$K$2","v":5323.5466666666671},3434.5733333333333,0,0,0]
[41,null,{"$f":"C935*$K$2","v":5447.0266666666666},3514.4666666666667,0,0,0]
[42,null,{"$f":"C936*$K$2","v":5573.3066666666673},3595.9466666666667,0,0,0]
[43,null,{"$f":"C937*$K$2","v":5702.2},3679.0133333333333,0,0,0]
[44,null,{"$f":"C938*$K$2","v":5834.5466666666671},3764.6000000000004,0,0,0]
[45,null,{"$f":"C939*$K$2","v":5970.253333333334},3851.4933333333333,0,0,0]
[46,null,{"$f":"C940*$K$2","v":6108.293333333334},3941,0,0,0]
[47,null,{"$f":"C941*$K$2","v":6249.5066666666671},4032.28,0,0,0]
[48,null,{"$f":"C942*$K$2","v":6393.52},4125.24,0,0,0]
[49,null,{"$f":"C943*$K$2","v":6540.8933333333334},4219.88,0,0,0]
[50,null,{"$f":"C944*$K$2","v":6690.9733333333334},4317.2266666666665,0,0,0]
[51,null,{"$f":"C945*$K$2","v":6843.76},4415.7866666666669,0,0,0]
[52,null,{"$f":"C946*$K$2","v":6999.626666666667},4516.2133333333331,0,0,0]
[53,null,{"$f":"C947*$K$2","v":7158.4800000000005},4618.2266666666665,0,0,0]
[54,null,{"$f":"C948*$K$2","v":7320.6},4723.2266666666665,0,0,0]
[55,null,{"$f":"C949*$K$2","v":7485.2400000000007},4829.72,0,0,0]
[56,null,{"$f":"C950*$K$2","v":7652.7733333333335},4937.5200000000004,0,0,0]
[57,null,{"$f":"C951*$K$2","v":7823.8533333333335},5048.0266666666666,0,0,0]
[58,null,{"$f":"C952*$K$2","v":7997.3600000000006},5159.6533333333336,0,0,0]
[59,null,{"$f":"C953*$K$2","v":8173.8533333333335},5273.7066666666669,0,0,0]
[60,null,{"$f":"C954*$K$2","v":8353.4266666666663},5389.8133333333335,0,0,0]
[61,null,{"$f":"C955*$K$2","v":9295.8133333333335},5997.6933333333336,0,0,0]
[62,null,{"$f":"C956*$K$2","v":10312.213333333333},6653.2666666666673,0,0,0]
[63,null,{"$f":"C957*$K$2","v":11402.626666666667},7356.5333333333338,0,0,0]
[64,null,{"$f":"C958*$K$2","v":12566.866666666667},8107.4000000000005,0,0,0]
[65,null,{"$f":"C959*$K$2","v":13804.560000000001},8906.52,0,0,0]
[66,null,{"$f":"C960*$K$2","v":15116.92},9753.0533333333333,0,0,0]
[67,null,{"$f":"C961*$K$2","v":16502.733333333334},10647,0,0,0]
[68,null,{"$f":"C962*$K$2","v":17962.560000000001},11588.826666666668,0,0,0]
[69,null,{"$f":"C963*$K$2","v":19496.026666666668},12578.44,0,0,0]
[70,null,{"$f":"C964*$K$2","v":21103.693333333333},13615.746666666668,0,0,0]
[71,null,{"$f":"C965*$K$2","v":22785.280000000002},14700.28,0,0,0]
[72,null,{"$f":"C966*$K$2","v":24540.973333333335},15833.16,0,0,0]
[73,null,{"$f":"C967*$K$2","v":26370.773333333334},17013.453333333335,0,0,0]
[74,null,{"$f":"C968*$K$2","v":28274.400000000001},18241.533333333333,0,0,0]
[75,null,{"$f":"C969*$K$2","v":30250.733333333334},19517.120000000003,0,0,0]
[76,null,{"$f":"C970*$K$2","v":30250.733333333334},19517.120000000003,0,0,0]
[77,null,{"$f":"C971*$K$2","v":30250.733333333334},19517.120000000003,0,0,0]
[78,null,{"$f":"C972*$K$2","v":30250.733333333334},19517.120000000003,0,0,0]
[79,null,{"$f":"C973*$K$2","v":30250.733333333334},19517.120000000003,0,0,0]
[80,null,{"$f":"C974*$K$2","v":30250.733333333334},19517.120000000003,0]
[81,null,{"$f":"C975*$K$2","v":30250.733333333334},19517.120000000003,0]
[82,null,{"$f":"C976*$K$2","v":30250.733333333334},19517.120000000003,0]
[83,null,{"$f":"C977*$K$2","v":30250.733333333334},19517.120000000003,0]
[84,"o más",{"$f":"C978*$K$2","v":30250.733333333334},19517.120000000003,0,0,0]
[1,"Hijo",{"$f":"C979*$K$2","v":1564.64},1009.5866666666667,0,0,0]
[2,"Hijos",{"$f":"C980*$K$2","v":2659.2533333333336},1715.9333333333334,0,0,0]
[3,"Hijos o más",{"$f":"C981*$K$2","v":3753.96},2422.0933333333332,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$3","v":10241.825000000001},{"$f":"D912*$K$3","v":6609.0750000000007},0,{"$f":"F912*$K$4","v":0},0]
[19,null,{"$f":"C913*$K$3","v":10376.300000000001},6695.4250000000002,0,{"$f":"F913*$K$4","v":0},0]
[20,null,{"$f":"C914*$K$3","v":10513.800000000001},6784.5250000000005,0,{"$f":"F914*$K$4","v":0},0]
[21,null,{"$f":"C915*$K$3","v":10657.35},6876.9250000000002,0,{"$f":"F915*$K$4","v":0},0]
[22,null,{"$f":"C916*$K$3","v":10806.675000000001},6972.6250000000009,0,{"$f":"F916*$K$4","v":0},0]
[23,null,{"$f":"C917*$K$3","v":10959.025000000001},7070.2500000000009,0,{"$f":"F917*$K$4","v":0},0]
[24,null,{"$f":"C918*$K$3","v":11114.675000000001},7171.1750000000002,0,{"$f":"F918*$K$4","v":0},0]
[25,null,{"$f":"C919*$K$3","v":11276.1},7275.9500000000007,0,{"$f":"F919*$K$4","v":0},0]
[26,null,{"$f":"C920*$K$3","v":11509.300000000001},7426.1,0,{"$f":"F920*$K$4","v":0},0]
[27,null,{"$f":"C921*$K$3","v":11749.925000000001},7581.4750000000004,0,{"$f":"F921*$K$4","v":0},0]
[28,null,{"$f":"C922*$K$3","v":12000.725},7742.9000000000005,0,{"$f":"F922*$K$4","v":0},0]
[29,null,{"$f":"C923*$K$3","v":12260.325000000001},7910.9250000000011,0,{"$f":"F923*$K$4","v":0},0]
[30,null,{"$f":"C924*$K$3","v":12527.075000000001},8083.6250000000009,0,{"$f":"F924*$K$4","v":0},0]
[31,null,{"$f":"C925*$K$3","v":12804.275000000001},8261.5500000000011,0,{"$f":"F925*$K$4","v":0},0]
[32,null,{"$f":"C926*$K$3","v":13088.900000000001},8444.7000000000007,0,{"$f":"F926*$K$4","v":0},0]
[33,null,{"$f":"C927*$K$3","v":13383.975},8635,0,{"$f":"F927*$K$4","v":0},0]
[34,null,{"$f":"C928*$K$3","v":13686.2},8831.0750000000007,0,{"$f":"F928*$K$4","v":0},0]
[35,null,{"$f":"C929*$K$3","v":13997.775000000001},9031.5500000000011,0,{"$f":"F929*$K$4","v":0},0]
[36,null,{"$f":"C930*$K$3","v":14318.425000000001},9238.35,0,{"$f":"F930*$K$4","v":0},0]
[37,null,{"$f":"C931*$K$3","v":14646.500000000002},9450.1,0,{"$f":"F931*$K$4","v":0},0]
[38,null,{"$f":"C932*$K$3","v":14983.1},9667.9000000000015,0,{"$f":"F932*$K$4","v":0},0]
[39,null,{"$f":"C933*$K$3","v":15331.250000000002},9890.9250000000011,0,{"$f":"F933*$K$4","v":0},0]
[40,null,{"$f":"C934*$K$3","v":15685.45},10119.725,0,{"$f":"F934*$K$4","v":0},0]
[41,null,{"$f":"C935*$K$3","v":16049.275000000001},10355.125,0,{"$f":"F935*$K$4","v":0},0]
[42,null,{"$f":"C936*$K$3","v":16421.350000000002},10595.2,0,{"$f":"F936*$K$4","v":0},0]
[43,null,{"$f":"C937*$K$3","v":16801.125},10839.95,0,{"$f":"F937*$K$4","v":0},0]
[44,null,{"$f":"C938*$K$3","v":17191.075000000001},11092.125,0,{"$f":"F938*$K$4","v":0},0]
[45,null,{"$f":"C939*$K$3","v":17590.925000000003},11348.150000000001,0,{"$f":"F939*$K$4","v":0},0]
[46,null,{"$f":"C940*$K$3","v":17997.650000000001},11611.875000000002,0,{"$f":"F940*$K$4","v":0},0]
[47,null,{"$f":"C941*$K$3","v":18413.725000000002},11880.825000000001,0,{"$f":"F941*$K$4","v":0},0]
[48,null,{"$f":"C942*$K$3","v":18838.050000000003},12154.725,0,{"$f":"F942*$K$4","v":0},0]
[49,null,{"$f":"C943*$K$3","v":19272.275000000001},12433.575000000001,0,{"$f":"F943*$K$4","v":0},0]
[50,null,{"$f":"C944*$K$3","v":19714.475000000002},12720.400000000001,0,{"$f":"F944*$K$4","v":0},0]
[51,null,{"$f":"C945*$K$3","v":20164.650000000001},13010.800000000001,0,{"$f":"F945*$K$4","v":0},0]
[52,null,{"$f":"C946*$K$3","v":20623.900000000001},13306.7,0,{"$f":"F946*$K$4","v":0},0]
[53,null,{"$f":"C947*$K$3","v":21091.95},13607.275000000001,0,{"$f":"F947*$K$4","v":0},0]
[54,null,{"$f":"C948*$K$3","v":21569.625},13916.650000000001,0,{"$f":"F948*$K$4","v":0},0]
[55,null,{"$f":"C949*$K$3","v":22054.725000000002},14230.425000000001,0,{"$f":"F949*$K$4","v":0},0]
[56,null,{"$f":"C950*$K$3","v":22548.350000000002},14548.050000000001,0,{"$f":"F950*$K$4","v":0},0]
[57,null,{"$f":"C951*$K$3","v":23052.425000000003},14873.650000000001,0,{"$f":"F951*$K$4","v":0},0]
[58,null,{"$f":"C952*$K$3","v":23563.65},15202.550000000001,0,{"$f":"F952*$K$4","v":0},0]
[59,null,{"$f":"C953*$K$3","v":24083.675000000003},15538.6,0,{"$f":"F953*$K$4","v":0},0]
[60,null,{"$f":"C954*$K$3","v":24612.775000000001},15880.7,0,{"$f":"F954*$K$4","v":0},0]
[61,null,{"$f":"C955*$K$3","v":27389.45},17671.775000000001,0,{"$f":"F955*$K$4","v":0},0]
[62,null,{"$f":"C956*$K$3","v":30384.2},19603.375,0,{"$f":"F956*$K$4","v":0},0]
[63,null,{"$f":"C957*$K$3","v":33597.025000000001},21675.5,0,{"$f":"F957*$K$4","v":0},0]
[64,null,{"$f":"C958*$K$3","v":37027.375},23887.875000000004,0,{"$f":"F958*$K$4","v":0},0]
[65,null,{"$f":"C959*$K$3","v":40674.15},26242.425000000003,0,{"$f":"F959*$K$4","v":0},0]
[66,null,{"$f":"C960*$K$3","v":44540.925000000003},28736.675000000003,0,{"$f":"F960*$K$4","v":0},0]
[67,null,{"$f":"C961*$K$3","v":48624.125000000007},31370.625000000004,0,{"$f":"F961*$K$4","v":0},0]
[68,null,{"$f":"C962*$K$3","v":52925.4},34145.65,0,{"$f":"F962*$K$4","v":0},0]
[69,null,{"$f":"C963*$K$3","v":57443.65},37061.475000000006,0,{"$f":"F963*$K$4","v":0},0]
[70,null,{"$f":"C964*$K$3","v":62180.525000000001},40117.825000000004,0,{"$f":"F964*$K$4","v":0},0]
[71,null,{"$f":"C965*$K$3","v":67135.200000000012},43313.325000000004,0,{"$f":"F965*$K$4","v":0},0]
[72,null,{"$f":"C966*$K$3","v":72308.225000000006},46651.275000000001,0,{"$f":"F966*$K$4","v":0},0]
[73,null,{"$f":"C967*$K$3","v":77699.600000000006},50128.925000000003,0,{"$f":"F967*$K$4","v":0},0]
[74,null,{"$f":"C968*$K$3","v":83308.5},53747.375000000007,0,{"$f":"F968*$K$4","v":0},0]
[75,null,{"$f":"C969*$K$3","v":89131.625},57505.8,0,{"$f":"F969*$K$4","v":0},0]
[76,null,{"$f":"C970*$K$3","v":89131.625},57505.8,0,{"$f":"F970*$K$4","v":0},0]
[77,null,{"$f":"C971*$K$3","v":89131.625},57505.8,0,{"$f":"F971*$K$4","v":0},0]
[78,null,{"$f":"C972*$K$3","v":89131.625},57505.8,0,{"$f":"F972*$K$4","v":0},0]
[79,null,{"$f":"C973*$K$3","v":89131.625},57505.8,0,{"$f":"F973*$K$4","v":0},0]
[80,null,{"$f":"C974*$K$3","v":89131.625},57505.8,0,{"$f":"F974*$K$4","v":0},0]
[81,null,{"$f":"C975*$K$3","v":89131.625},57505.8,0,{"$f":"F975*$K$4","v":0},0]
[82,null,{"$f":"C976*$K$3","v":89131.625},57505.8,0,{"$f":"F976*$K$4","v":0},0]
[83,null,{"$f":"C977*$K$3","v":89131.625},57505.8,0,{"$f":"F977*$K$4","v":0},0]
[84,"o más",{"$f":"C978*$K$3","v":89131.625},57505.8,0,{"$f":"F978*$K$4","v":0},0]
[1,"Hijo",{"$f":"C979*$K$3","v":4610.1000000000004},2974.6750000000002,0,{"$f":"F979*$K$4","v":0},0]
[2,"Hijos",{"$f":"C980*$K$3","v":7835.3},5055.875,0,{"$f":"F980*$K$4","v":0},0]
[3,"Hijos o más",{"$f":"C981*$K$3","v":11060.775000000001},7136.5250000000005,0,{"$f":"F981*$K$4","v":0},0]
[]
[]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
[]
["EDAD",null,10000,20000,null,null,null,null,"TARIFAS BASE",null,null,"TARIFAS CON DESCUENTO"]
[18,null,{"$f":"L1138","v":3419.5499999999997},{"$f":"M1138","v":2684.2999999999997},null,null,null,null,4023,3158,null,{"$f":"I1138*$S$4","v":3419.5499999999997},{"$f":"J1138*$S$4","v":2684.2999999999997}]
[19,null,{"$f":"L1139","v":3466.2999999999997},{"$f":"M1139","v":2708.1},null,null,null,null,4078,3186,null,{"$f":"I1139*$S$4","v":3466.2999999999997},{"$f":"J1139*$S$4","v":2708.1}]
[20,null,3505.4,2735.2999999999997,null,null,null,null,4124,3218,null,3505.4,2735.2999999999997]
[21,null,3555.5499999999997,2765.0499999999997,null,null,null,null,4183,3253,null,3555.5499999999997,2765.0499999999997]
[22,null,3604.85,2798.2,null,null,null,null,4241,3292,null,3604.85,2798.2]
[23,null,3650.75,2826.25,null,null,null,null,4295,3325,null,3650.75,2826.25]
[24,null,3703.45,2861.95,null,null,null,null,4357,3367,null,3703.45,2861.95]
[25,null,3753.6,2892.5499999999997,null,null,null,null,4416,3403,null,3753.6,2892.5499999999997]
[26,null,3831.7999999999997,2948.65,null,null,null,null,4508,3469,null,3831.7999999999997,2948.65]
[27,null,3906.6,3002.2,null,null,null,null,4596,3532,null,3906.6,3002.2]
[28,null,3988.2,3055.75,null,null,null,null,4692,3595,null,3988.2,3055.75]
[29,null,4076.6,3116.1,null,null,null,null,4796,3666,null,4076.6,3116.1]
[30,null,4162.45,3178.15,null,null,null,null,4897,3739,null,4162.45,3178.15]
[31,null,4251.7,3245.2999999999997,null,null,null,null,5002,3818,null,4251.7,3245.2999999999997]
[32,null,4346.05,3309.9,null,null,null,null,5113,3894,null,4346.05,3309.9]
[33,null,4444.6499999999996,3382.15,null,null,null,null,5229,3979,null,4444.6499999999996,3382.15]
[34,null,4545.8,3453.5499999999997,null,null,null,null,5348,4063,null,4545.8,3453.5499999999997]
[35,null,4646.95,3526.65,null,null,null,null,5467,4149,null,4646.95,3526.65]
[36,null,4751.5,3605.7,null,null,null,null,5590,4242,null,4751.5,3605.7]
[37,null,4862,3688.15,null,null,null,null,5720,4339,null,4862,3688.15]
[38,null,4969.95,3766.35,null,null,null,null,5847,4431,null,4969.95,3766.35]
[39,null,5088.95,3855.6,null,null,null,null,5987,4536,null,5088.95,3855.6]
[40,null,5205.3999999999996,3944,null,null,null,null,6124,4640,null,5205.3999999999996,3944]
[41,null,5324.4,4031.5499999999997,null,null,null,null,6264,4743,null,5324.4,4031.5499999999997]
[42,null,5450.2,4129.3,null,null,null,null,6412,4858,null,5450.2,4129.3]
[43,null,5576.8499999999995,4224.5,null,null,null,null,6561,4970,null,5576.8499999999995,4224.5]
[44,null,5706.05,4324.8,null,null,null,null,6713,5088,null,5706.05,4324.8]
[45,null,5838.65,4426.8,null,null,null,null,6869,5208,null,5838.65,4426.8]
[46,null,5974.65,4530.5,null,null,null,null,7029,5330,null,5974.65,4530.5]
[47,null,6114.05,4635.8999999999996,null,null,null,null,7193,5454,null,6114.05,4635.8999999999996]
[48,null,6253.45,4747.25,null,null,null,null,7357,5585,null,6253.45,4747.25]
[49,null,6399.65,4862,null,null,null,null,7529,5720,null,6399.65,4862]
[50,null,6548.4,4976.75,null,null,null,null,7704,5855,null,6548.4,4976.75]
[51,null,6698.8499999999995,5096.5999999999995,null,null,null,null,7881,5996,null,6698.8499999999995,5096.5999999999995]
[52,null,6852.7,5214.75,null,null,null,null,8062,6135,null,6852.7,5214.75]
[53,null,7003.15,5338,null,null,null,null,8239,6280,null,7003.15,5338]
[54,null,7168.9,5462.95,null,null,null,null,8434,6427,null,7168.9,5462.95]
[55,null,7332.0999999999995,5592.15,null,null,null,null,8626,6579,null,7332.0999999999995,5592.15]
[56,null,7497.8499999999995,5725.5999999999995,null,null,null,null,8821,6736,null,7497.8499999999995,5725.5999999999995]
[57,null,7666.15,5858.2,null,null,null,null,9019,6892,null,7666.15,5858.2]
[58,null,7837,5996.75,null,null,null,null,9220,7055,null,7837,5996.75]
[59,null,8009.55,6135.3,null,null,null,null,9423,7218,null,8009.55,6135.3]
[60,null,8190.5999999999995,6278.95,null,null,null,null,9636,7387,null,8190.5999999999995,6278.95]
[61,null,9123.0499999999993,7028.65,null,null,null,null,10733,8269,null,9123.0499999999993,7028.65]
[62,null,10130.299999999999,7844.65,null,null,null,null,11918,9229,null,10130.299999999999,7844.65]
[63,null,11214.05,8731.1999999999989,null,null,null,null,13193,10272,null,11214.05,8731.1999999999989]
[64,null,12374.3,9679.7999999999993,null,null,null,null,14558,11388,null,12374.3,9679.7999999999993]
[65,null,13605.1,10700.65,null,null,null,null,16006,12589,null,13605.1,10700.65]
[66,null,14914.1,11783.55,null,null,null,null,17546,13863,null,14914.1,11783.55]
[67,null,16297.05,12937.85,null,null,null,null,19173,15221,null,16297.05,12937.85]
[68,null,17757.349999999999,14158.449999999999,null,null,null,null,20891,16657,null,17757.349999999999,14158.449999999999]
[69,null,19291.599999999999,15441.949999999999,null,null,null,null,22696,18167,null,19291.599999999999,15441.949999999999]
[70,null,20900.649999999998,16793.45,null,null,null,null,24589,19757,null,20900.649999999998,16793.45]
[71,null,22582.799999999999,18217.2,null,null,null,null,26568,21432,null,22582.799999999999,18217.2]
[72,null,24340.6,19701.3,null,null,null,null,28636,23178,null,24340.6,19701.3]
[73,null,26174.05,21258.5,null,null,null,null,30793,25010,null,26174.05,21258.5]
[74,null,28084,22876.899999999998,null,null,null,null,33040,26914,null,28084,22876.899999999998]
[75,null,30069.599999999999,24565,null,null,null,null,35376,28900,null,30069.599999999999,24565]
[76,null,30069.599999999999,24565,null,null,null,null,35376,28900,null,30069.599999999999,24565]
[77,null,30069.599999999999,24565,null,null,null,null,35376,28900,null,30069.599999999999,24565]
[78,null,30069.599999999999,24565,null,null,null,null,35376,28900,null,30069.599999999999,24565]
[79,null,30069.599999999999,24565,null,null,null,null,35376,28900,null,30069.599999999999,24565]
[80,null,30069.599999999999,24565,null,null,null,null,35376,28900,null,30069.599999999999,24565]
[81,null,30069.599999999999,24565,null,null,null,null,35376,28900,null,30069.599999999999,24565]
[82,null,30069.599999999999,24565,null,null,null,null,35376,28900,null,30069.599999999999,24565]
[83,null,{"$f":"L1203","v":30069.599999999999},{"$f":"M1203","v":24565},null,null,null,null,35376,28900,null,{"$f":"I1203*$S$4","v":30069.599999999999},{"$f":"J1203*$S$4","v":24565}]
[84,"o más",30069.599999999999,24565,null,null,null,null,35376,28900,null,30069.599999999999,24565]
[1,"Hijo",1541.8999999999999,1208.7,null,null,null,null,1814,1422,null,1541.8999999999999,1208.7]
[2,"Hijos",2618,2056.15,null,null,null,null,3080,2419,null,2618,2056.15]
[3,"Hijos o más",3694.95,2892.5499999999997,null,null,null,null,4347,3403,null,3694.95,2892.5499999999997]
[]
["BUPA GLOBAL MM - MENSUALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$2","v":319.15800000000002},{"$f":"D1138*$K$2","v":250.53466666666665},0,0,0]
[19,null,{"$f":"C1139*$K$2","v":323.5213333333333},252.756,0,0,0]
[20,null,{"$f":"C1140*$K$2","v":327.1706666666667},255.29466666666664,0,0,0]
[21,null,{"$f":"C1141*$K$2","v":331.85133333333334},258.07133333333331,0,0,0]
[22,null,{"$f":"C1142*$K$2","v":336.45266666666669},261.16533333333331,0,0,0]
[23,null,{"$f":"C1143*$K$2","v":340.73666666666668},263.78333333333336,0,0,0]
[24,null,{"$f":"C1144*$K$2","v":345.65533333333332},267.11533333333335,0,0,0]
[25,null,{"$f":"C1145*$K$2","v":350.33600000000001},269.97133333333335,0,0,0]
[26,null,{"$f":"C1146*$K$2","v":357.63466666666665},275.20733333333334,0,0,0]
[27,null,{"$f":"C1147*$K$2","v":364.61599999999999},280.20533333333333,0,0,0]
[28,null,{"$f":"C1148*$K$2","v":372.23200000000003},285.20333333333332,0,0,0]
[29,null,{"$f":"C1149*$K$2","v":380.48266666666666},290.83600000000001,0,0,0]
[30,null,{"$f":"C1150*$K$2","v":388.49533333333335},296.62733333333335,0,0,0]
[31,null,{"$f":"C1151*$K$2","v":396.82533333333333},302.89466666666664,0,0,0]
[32,null,{"$f":"C1152*$K$2","v":405.63133333333337},308.92400000000004,0,0,0]
[33,null,{"$f":"C1153*$K$2","v":414.834},315.66733333333337,0,0,0]
[34,null,{"$f":"C1154*$K$2","v":424.27466666666669},322.3313333333333,0,0,0]
[35,null,{"$f":"C1155*$K$2","v":433.71533333333332},329.154,0,0,0]
[36,null,{"$f":"C1156*$K$2","v":443.47333333333336},336.53199999999998,0,0,0]
[37,null,{"$f":"C1157*$K$2","v":453.78666666666669},344.22733333333338,0,0,0]
[38,null,{"$f":"C1158*$K$2","v":463.86200000000002},351.52600000000001,0,0,0]
[39,null,{"$f":"C1159*$K$2","v":474.96866666666665},359.85599999999999,0,0,0]
[40,null,{"$f":"C1160*$K$2","v":485.83733333333333},368.10666666666668,0,0,0]
[41,null,{"$f":"C1161*$K$2","v":496.94400000000002},376.27800000000002,0,0,0]
[42,null,{"$f":"C1162*$K$2","v":508.68533333333335},385.40133333333335,0,0,0]
[43,null,{"$f":"C1163*$K$2","v":520.50599999999997},394.28666666666669,0,0,0]
[44,null,{"$f":"C1164*$K$2","v":532.56466666666665},403.64800000000002,0,0,0]
[45,null,{"$f":"C1165*$K$2","v":544.94066666666663},413.16800000000006,0,0,0]
[46,null,{"$f":"C1166*$K$2","v":557.63400000000001},422.84666666666669,0,0,0]
[47,null,{"$f":"C1167*$K$2","v":570.64466666666669},432.68399999999997,0,0,0]
[48,null,{"$f":"C1168*$K$2","v":583.65533333333337},443.07666666666671,0,0,0]
[49,null,{"$f":"C1169*$K$2","v":597.30066666666664},453.78666666666669,0,0,0]
[50,null,{"$f":"C1170*$K$2","v":611.18399999999997},464.49666666666667,0,0,0]
[51,null,{"$f":"C1171*$K$2","v":625.226},475.68266666666665,0,0,0]
[52,null,{"$f":"C1172*$K$2","v":639.58533333333332},486.71000000000004,0,0,0]
[53,null,{"$f":"C1173*$K$2","v":653.62733333333335},498.21333333333337,0,0,0]
[54,null,{"$f":"C1174*$K$2","v":669.09733333333338},509.87533333333334,0,0,0]
[55,null,{"$f":"C1175*$K$2","v":684.32933333333335},521.93399999999997,0,0,0]
[56,null,{"$f":"C1176*$K$2","v":699.79933333333327},534.3893333333333,0,0,0]
[57,null,{"$f":"C1177*$K$2","v":715.50733333333335},546.76533333333339,0,0,0]
[58,null,{"$f":"C1178*$K$2","v":731.45333333333338},559.69666666666672,0,0,0]
[59,null,{"$f":"C1179*$K$2","v":747.55800000000011},572.62800000000004,0,0,0]
[60,null,{"$f":"C1180*$K$2","v":764.45600000000002},586.03533333333337,0,0,0]
[61,null,{"$f":"C1181*$K$2","v":851.48466666666661},656.00733333333335,0,0,0]
[62,null,{"$f":"C1182*$K$2","v":945.4946666666666},732.16733333333332,0,0,0]
[63,null,{"$f":"C1183*$K$2","v":1046.6446666666666},814.91199999999992,0,0,0]
[64,null,{"$f":"C1184*$K$2","v":1154.9346666666665},903.44799999999998,0,0,0]
[65,null,{"$f":"C1185*$K$2","v":1269.8093333333334},998.72733333333338,0,0,0]
[66,null,{"$f":"C1186*$K$2","v":1391.9826666666668},1099.798,0,0,0]
[67,null,{"$f":"C1187*$K$2","v":1521.058},1207.5326666666667,0,0,0]
[68,null,{"$f":"C1188*$K$2","v":1657.3526666666667},1321.4553333333333,0,0,0]
[69,null,{"$f":"C1189*$K$2","v":1800.5493333333334},1441.2486666666666,0,0,0]
[70,null,{"$f":"C1190*$K$2","v":1950.7273333333333},1567.3886666666667,0,0,0]
[71,null,{"$f":"C1191*$K$2","v":2107.7280000000001},1700.2720000000002,0,0,0]
[72,null,{"$f":"C1192*$K$2","v":2271.7893333333332},1838.788,0,0,0]
[73,null,{"$f":"C1193*$K$2","v":2442.9113333333335},1984.1266666666668,0,0,0]
[74,null,{"$f":"C1194*$K$2","v":2621.1733333333336},2135.1773333333331,0,0,0]
[75,null,{"$f":"C1195*$K$2","v":2806.4960000000001},2292.7333333333336,0,0,0]
[76,null,{"$f":"C1196*$K$2","v":2806.4960000000001},2292.7333333333336,0,0,0]
[77,null,{"$f":"C1197*$K$2","v":2806.4960000000001},2292.7333333333336,0,0,0]
[78,null,{"$f":"C1198*$K$2","v":2806.4960000000001},2292.7333333333336,0,0,0]
[79,null,{"$f":"C1199*$K$2","v":2806.4960000000001},2292.7333333333336,0,0,0]
[80,null,{"$f":"C1200*$K$2","v":2806.4960000000001},2292.7333333333336,0]
[81,null,{"$f":"C1201*$K$2","v":2806.4960000000001},2292.7333333333336,0]
[82,null,{"$f":"C1202*$K$2","v":2806.4960000000001},2292.7333333333336,0]
[83,null,{"$f":"C1203*$K$2","v":2806.4960000000001},2292.7333333333336,0]
[84,"o más",{"$f":"C1204*$K$2","v":2806.4960000000001},2292.7333333333336,0,0,0]
[1,"Hijo",{"$f":"C1205*$K$2","v":143.91066666666666},112.81200000000001,0,0,0]
[2,"Hijos",{"$f":"C1206*$K$2","v":244.34666666666666},191.90733333333336,0,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$2","v":344.86200000000002},269.97133333333335,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$3","v":940.37625000000003},{"$f":"D1138*$K$3","v":738.1825},{"$f":"E1138*K$3","v":0},{"$f":"F1138*K$3","v":0},0]
[19,null,{"$f":"C1139*$K$3","v":953.23249999999996},744.72750000000008,{"$f":"E1139*K$3","v":0},{"$f":"F1139*K$3","v":0},0]
[20,null,{"$f":"C1140*$K$3","v":963.98500000000013},752.20749999999998,0,0,0]
[21,null,{"$f":"C1141*$K$3","v":977.77625},760.38874999999996,0,0,0]
[22,null,{"$f":"C1142*$K$3","v":991.33375000000001},769.505,0,0,0]
[23,null,{"$f":"C1143*$K$3","v":1003.9562500000001},777.21875000000011,0,0,0]
[24,null,{"$f":"C1144*$K$3","v":1018.44875},787.03625,0,0,0]
[25,null,{"$f":"C1145*$K$3","v":1032.24},795.45124999999996,0,0,0]
[26,null,{"$f":"C1146*$K$3","v":1053.7450000000001},810.87875000000008,0,0,0]
[27,null,{"$f":"C1147*$K$3","v":1074.3150000000001},825.60500000000002,0,0,0]
[28,null,{"$f":"C1148*$K$3","v":1096.7550000000001},840.33125000000007,0,0,0]
[29,null,{"$f":"C1149*$K$3","v":1121.0650000000001},856.92750000000001,0,0,0]
[30,null,{"$f":"C1150*$K$3","v":1144.6737500000002},873.99125000000015,0,0,0]
[31,null,{"$f":"C1151*$K$3","v":1169.2175},892.45749999999998,0,0,0]
[32,null,{"$f":"C1152*$K$3","v":1195.1637500000002},910.22250000000008,0,0,0]
[33,null,{"$f":"C1153*$K$3","v":1222.2787499999999},930.09125000000006,0,0,0]
[34,null,{"$f":"C1154*$K$3","v":1250.0950000000003},949.72625000000005,0,0,0]
[35,null,{"$f":"C1155*$K$3","v":1277.9112500000001},969.82875000000013,0,0,0]
[36,null,{"$f":"C1156*$K$3","v":1306.6625000000001},991.5675,0,0,0]
[37,null,{"$f":"C1157*$K$3","v":1337.0500000000002},1014.2412500000002,0,0,0]
[38,null,{"$f":"C1158*$K$3","v":1366.7362500000002},1035.7462500000001,0,0,0]
[39,null,{"$f":"C1159*$K$3","v":1399.4612500000001},1060.29,0,0,0]
[40,null,{"$f":"C1160*$K$3","v":1431.4850000000001},1084.6000000000001,0,0,0]
[41,null,{"$f":"C1161*$K$3","v":1464.21},1108.67625,0,0,0]
[42,null,{"$f":"C1162*$K$3","v":1498.8050000000001},1135.5575000000001,0,0,0]
[43,null,{"$f":"C1163*$K$3","v":1533.63375},1161.7375000000002,0,0,0]
[44,null,{"$f":"C1164*$K$3","v":1569.1637500000002},1189.3200000000002,0,0,0]
[45,null,{"$f":"C1165*$K$3","v":1605.6287500000001},1217.3700000000001,0,0,0]
[46,null,{"$f":"C1166*$K$3","v":1643.0287499999999},1245.8875,0,0,0]
[47,null,{"$f":"C1167*$K$3","v":1681.3637500000002},1274.8724999999999,0,0,0]
[48,null,{"$f":"C1168*$K$3","v":1719.69875},1305.4937500000001,0,0,0]
[49,null,{"$f":"C1169*$K$3","v":1759.9037499999999},1337.0500000000002,0,0,0]
[50,null,{"$f":"C1170*$K$3","v":1800.81},1368.60625,0,0,0]
[51,null,{"$f":"C1171*$K$3","v":1842.1837499999999},1401.5650000000001,0,0,0]
[52,null,{"$f":"C1172*$K$3","v":1884.4925000000001},1434.0562500000001,0,0,0]
[53,null,{"$f":"C1173*$K$3","v":1925.86625},1467.95,0,0,0]
[54,null,{"$f":"C1174*$K$3","v":1971.4475},1502.31125,0,0,0]
[55,null,{"$f":"C1175*$K$3","v":2016.3275000000001},1537.8412499999999,0,0,0]
[56,null,{"$f":"C1176*$K$3","v":2061.9087500000001},1574.54,0,0,0]
[57,null,{"$f":"C1177*$K$3","v":2108.1912499999999},1611.0050000000001,0,0,0]
[58,null,{"$f":"C1178*$K$3","v":2155.1750000000002},1649.10625,0,0,0]
[59,null,{"$f":"C1179*$K$3","v":2202.6262500000003},1687.2075000000002,0,0,0]
[60,null,{"$f":"C1180*$K$3","v":2252.415},1726.7112500000001,0,0,0]
[61,null,{"$f":"C1181*$K$3","v":2508.8387499999999},1932.8787500000001,0,0,0]
[62,null,{"$f":"C1182*$K$3","v":2785.8325},2157.2787499999999,0,0,0]
[63,null,{"$f":"C1183*$K$3","v":3083.86375},2401.08,0,0,0]
[64,null,{"$f":"C1184*$K$3","v":3402.9324999999999},2661.9450000000002,0,0,0]
[65,null,{"$f":"C1185*$K$3","v":3741.4025000000006},2942.67875,0,0,0]
[66,null,{"$f":"C1186*$K$3","v":4101.3775000000005},3240.4762500000002,0,0,0]
[67,null,{"$f":"C1187*$K$3","v":4481.6887500000003},3557.9087500000005,0,0,0]
[68,null,{"$f":"C1188*$K$3","v":4883.2712499999998},3893.57375,0,0,0]
[69,null,{"$f":"C1189*$K$3","v":5305.19},4246.5362500000001,0,0,0]
[70,null,{"$f":"C1190*$K$3","v":5747.67875},4618.1987500000005,0,0,0]
[71,null,{"$f":"C1191*$K$3","v":6210.27},5009.7300000000005,0,0,0]
[72,null,{"$f":"C1192*$K$3","v":6693.665},5417.8575000000001,0,0,0]
[73,null,{"$f":"C1193*$K$3","v":7197.8637500000004},5846.0875000000005,0,0,0]
[74,null,{"$f":"C1194*$K$3","v":7723.1},6291.1475,0,0,0]
[75,null,{"$f":"C1195*$K$3","v":8269.14},6755.3750000000009,0,0,0]
[76,null,{"$f":"C1196*$K$3","v":8269.14},6755.3750000000009,0,0,0]
[77,null,{"$f":"C1197*$K$3","v":8269.14},6755.3750000000009,0,0,0]
[78,null,{"$f":"C1198*$K$3","v":8269.14},6755.3750000000009,0,0,0]
[79,null,{"$f":"C1199*$K$3","v":8269.14},6755.3750000000009,0,0,0]
[80,null,{"$f":"C1200*$K$3","v":8269.14},6755.3750000000009,0,0,0]
[81,null,{"$f":"C1201*$K$3","v":8269.14},6755.3750000000009,0,0,0]
[82,null,{"$f":"C1202*$K$3","v":8269.14},6755.3750000000009,0,0,0]
[83,null,{"$f":"C1203*$K$3","v":8269.14},6755.3750000000009,{"$f":"E1203*K$3","v":0},{"$f":"F1203*K$3","v":0},0]
[84,"o más",{"$f":"C1204*$K$3","v":8269.14},6755.3750000000009,0,0,0]
[1,"Hijo",{"$f":"C1205*$K$3","v":424.02249999999998},332.39250000000004,0,0,0]
[2,"Hijos",{"$f":"C1206*$K$3","v":719.95},565.44125000000008,0,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$3","v":1016.11125},795.45124999999996,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$4","v":1812.3615},{"$f":"D1138*$K$4","v":1422.6789999999999},0,0,0]
[19,null,{"$f":"C1139*$K$4","v":1837.1389999999999},1435.2930000000001,0,0,0]
[20,null,{"$f":"C1140*$K$4","v":1857.8620000000001},1449.7089999999998,0,0,0]
[21,null,{"$f":"C1141*$K$4","v":1884.4414999999999},1465.4765,0,0,0]
[22,null,{"$f":"C1142*$K$4","v":1910.5705},1483.046,0,0,0]
[23,null,{"$f":"C1143*$K$4","v":1934.8975},1497.9125000000001,0,0,0]
[24,null,{"$f":"C1144*$K$4","v":1962.8285000000001},1516.8335,0,0,0]
[25,null,{"$f":"C1145*$K$4","v":1989.4080000000001},1533.0515,0,0,0]
[26,null,{"$f":"C1146*$K$4","v":2030.854},1562.7845000000002,0,0,0]
[27,null,{"$f":"C1147*$K$4","v":2070.498},1591.1659999999999,0,0,0]
[28,null,{"$f":"C1148*$K$4","v":2113.7460000000001},1619.5475000000001,0,0,0]
[29,null,{"$f":"C1149*$K$4","v":2160.598},1651.5330000000001,0,0,0]
[30,null,{"$f":"C1150*$K$4","v":2206.0985000000001},1684.4195000000002,0,0,0]
[31,null,{"$f":"C1151*$K$4","v":2253.4009999999998},1720.009,0,0,0]
[32,null,{"$f":"C1152*$K$4","v":2303.4065000000001},1754.2470000000001,0,0,0]
[33,null,{"$f":"C1153*$K$4","v":2355.6644999999999},1792.5395000000001,0,0,0]
[34,null,{"$f":"C1154*$K$4","v":2409.2740000000003},1830.3815,0,0,0]
[35,null,{"$f":"C1155*$K$4","v":2462.8834999999999},1869.1245000000001,0,0,0]
[36,null,{"$f":"C1156*$K$4","v":2518.2950000000001},1911.021,0,0,0]
[37,null,{"$f":"C1157*$K$4","v":2576.86},1954.7195000000002,0,0,0]
[38,null,{"$f":"C1158*$K$4","v":2634.0735},1996.1655000000001,0,0,0]
[39,null,{"$f":"C1159*$K$4","v":2697.1435000000001},2043.4680000000001,0,0,0]
[40,null,{"$f":"C1160*$K$4","v":2758.8620000000001},2090.3200000000002,0,0,0]
[41,null,{"$f":"C1161*$K$4","v":2821.9319999999998},2136.7215000000001,0,0,0]
[42,null,{"$f":"C1162*$K$4","v":2888.6060000000002},2188.529,0,0,0]
[43,null,{"$f":"C1163*$K$4","v":2955.7304999999997},2238.9850000000001,0,0,0]
[44,null,{"$f":"C1164*$K$4","v":3024.2065000000002},2292.1440000000002,0,0,0]
[45,null,{"$f":"C1165*$K$4","v":3094.4845},2346.2040000000002,0,0,0]
[46,null,{"$f":"C1166*$K$4","v":3166.5645},2401.165,0,0,0]
[47,null,{"$f":"C1167*$K$4","v":3240.4465000000005},2457.027,0,0,0]
[48,null,{"$f":"C1168*$K$4","v":3314.3285000000001},2516.0425,0,0,0]
[49,null,{"$f":"C1169*$K$4","v":3391.8145},2576.86,0,0,0]
[50,null,{"$f":"C1170*$K$4","v":3470.652},2637.6775000000002,0,0,0]
[51,null,{"$f":"C1171*$K$4","v":3550.3905},2701.1979999999999,0,0,0]
[52,null,{"$f":"C1172*$K$4","v":3631.931},2763.8175000000001,0,0,0]
[53,null,{"$f":"C1173*$K$4","v":3711.6695},2829.1400000000003,0,0,0]
[54,null,{"$f":"C1174*$K$4","v":3799.5169999999998},2895.3634999999999,0,0,0]
[55,null,{"$f":"C1175*$K$4","v":3886.0129999999999},2963.8395,0,0,0]
[56,null,{"$f":"C1176*$K$4","v":3973.8604999999998},3034.5679999999998,0,0,0]
[57,null,{"$f":"C1177*$K$4","v":4063.0594999999998},3104.846,0,0,0]
[58,null,{"$f":"C1178*$K$4","v":4153.6100000000006},3178.2775000000001,0,0,0]
[59,null,{"$f":"C1179*$K$4","v":4245.0615000000007},3251.7090000000003,0,0,0]
[60,null,{"$f":"C1180*$K$4","v":4341.018},3327.8434999999999,0,0,0]
[61,null,{"$f":"C1181*$K$4","v":4835.2164999999995},3725.1844999999998,0,0,0]
[62,null,{"$f":"C1182*$K$4","v":5369.0590000000002},4157.6644999999999,0,0,0]
[63,null,{"$f":"C1183*$K$4","v":5943.4465},4627.5360000000001,0,0,0]
[64,null,{"$f":"C1184*$K$4","v":6558.3789999999999},5130.2939999999999,0,0,0]
[65,null,{"$f":"C1185*$K$4","v":7210.7030000000004},5671.3445000000002,0,0,0]
[66,null,{"$f":"C1186*$K$4","v":7904.4730000000009},6245.2815000000001,0,0,0]
[67,null,{"$f":"C1187*$K$4","v":8637.4364999999998},6857.0605000000005,0,0,0]
[68,null,{"$f":"C1188*$K$4","v":9411.3955000000005},7503.9785000000002,0,0,0]
[69,null,{"$f":"C1189*$K$4","v":10224.547999999999},8184.2335000000003,0,0,0]
[70,null,{"$f":"C1190*$K$4","v":11077.344499999999},8900.5285000000003,0,0,0]
[71,null,{"$f":"C1191*$K$4","v":11968.884},9655.116,0,0,0]
[72,null,{"$f":"C1192*$K$4","v":12900.518},10441.689,0,0,0]
[73,null,{"$f":"C1193*$K$4","v":13872.246500000001},11267.005000000001,0,0,0]
[74,null,{"$f":"C1194*$K$4","v":14884.52},12124.757,0,0,0]
[75,null,{"$f":"C1195*$K$4","v":15936.888000000001},13019.45,0,0,0]
[76,null,{"$f":"C1196*$K$4","v":15936.888000000001},13019.45,0,0,0]
[77,null,{"$f":"C1197*$K$4","v":15936.888000000001},13019.45,0,0,0]
[78,null,{"$f":"C1198*$K$4","v":15936.888000000001},13019.45,0,0,0]
[79,null,{"$f":"C1199*$K$4","v":15936.888000000001},13019.45,0,0,0]
[80,null,{"$f":"C1200*$K$4","v":15936.888000000001},13019.45,0,0,0]
[81,null,{"$f":"C1201*$K$4","v":15936.888000000001},13019.45,0,0,0]
[82,null,{"$f":"C1202*$K$4","v":15936.888000000001},13019.45,0,0,0]
[83,null,{"$f":"C1203*$K$4","v":15936.888000000001},13019.45,0,0,0]
[84,"o más",{"$f":"C1204*$K$4","v":15936.888000000001},13019.45,0,0,0]
[1,"Hijo",{"$f":"C1205*$K$4","v":817.20699999999999},640.6110000000001,0,0,0]
[2,"Hijos",{"$f":"C1206*$K$4","v":1387.54},1089.7595000000001,0,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$4","v":1958.3235},1533.0515,0,0,0]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$4","v":19738.79},{"$f":"D912*$K$4","v":12737.49},0,0,0]
[19,null,{"$f":"C913*$K$4","v":19997.960000000003},12903.91,0,0,0]
[20,null,{"$f":"C914*$K$4","v":20262.960000000003},13075.630000000001,0,0,0]
[21,null,{"$f":"C915*$K$4","v":20539.620000000003},13253.710000000001,0,0,0]
[22,null,{"$f":"C916*$K$4","v":20827.41},13438.150000000001,0,0,0]
[23,null,{"$f":"C917*$K$4","v":21121.030000000002},13626.300000000001,0,0,0]
[24,null,{"$f":"C918*$K$4","v":21421.010000000002},13820.810000000001,0,0,0]
[25,null,{"$f":"C919*$K$4","v":21732.120000000003},14022.740000000002,0,0,0]
[26,null,{"$f":"C920*$K$4","v":22181.56},14312.12,0,0,0]
[27,null,{"$f":"C921*$K$4","v":22645.31},14611.570000000002,0,0,0]
[28,null,{"$f":"C922*$K$4","v":23128.670000000002},14922.68,0,0,0]
[29,null,{"$f":"C923*$K$4","v":23628.99},15246.51,0,0,0]
[30,null,{"$f":"C924*$K$4","v":24143.09},15579.35,0,0,0]
[31,null,{"$f":"C925*$K$4","v":24677.33},15922.26,0,0,0]
[32,null,{"$f":"C926*$K$4","v":25225.88},16275.240000000002,0,0,0]
[33,null,{"$f":"C927*$K$4","v":25794.57},16642,0,0,0]
[34,null,{"$f":"C928*$K$4","v":26377.040000000001},17019.89,0,0,0]
[35,null,{"$f":"C929*$K$4","v":26977.530000000002},17406.260000000002,0,0,0]
[36,null,{"$f":"C930*$K$4","v":27595.510000000002},17804.82,0,0,0]
[37,null,{"$f":"C931*$K$4","v":28227.800000000003},18212.920000000002,0,0,0]
[38,null,{"$f":"C932*$K$4","v":28876.52},18632.68,0,0,0]
[39,null,{"$f":"C933*$K$4","v":29547.5},19062.510000000002,0,0,0]
[40,null,{"$f":"C934*$K$4","v":30230.140000000003},19503.47,0,0,0]
[41,null,{"$f":"C935*$K$4","v":30931.33},19957.150000000001,0,0,0]
[42,null,{"$f":"C936*$K$4","v":31648.420000000002},20419.84,0,0,0]
[43,null,{"$f":"C937*$K$4","v":32380.350000000002},20891.54,0,0,0]
[44,null,{"$f":"C938*$K$4","v":33131.89},21377.55,0,0,0]
[45,null,{"$f":"C939*$K$4","v":33902.51},21870.98,0,0,0]
[46,null,{"$f":"C940*$K$4","v":34686.380000000005},22379.25,0,0,0]
[47,null,{"$f":"C941*$K$4","v":35488.270000000004},22897.59,0,0,0]
[48,null,{"$f":"C942*$K$4","v":36306.060000000005},23425.47,0,0,0]
[49,null,{"$f":"C943*$K$4","v":37142.93},23962.89,0,0,0]
[50,null,{"$f":"C944*$K$4","v":37995.170000000006},24515.68,0,0,0]
[51,null,{"$f":"C945*$K$4","v":38862.78},25075.360000000001,0,0,0]
[52,null,{"$f":"C946*$K$4","v":39747.880000000005},25645.640000000003,0,0,0]
[53,null,{"$f":"C947*$K$4","v":40649.94},26224.93,0,0,0]
[54,null,{"$f":"C948*$K$4","v":41570.550000000003},26821.18,0,0,0]
[55,null,{"$f":"C949*$K$4","v":42505.47},27425.91,0,0,0]
[56,null,{"$f":"C950*$K$4","v":43456.82},28038.06,0,0,0]
[57,null,{"$f":"C951*$K$4","v":44428.310000000005},28665.58,0,0,0]
[58,null,{"$f":"C952*$K$4","v":45413.58},29299.460000000003,0,0,0]
[59,null,{"$f":"C953*$K$4","v":46415.810000000005},29947.120000000003,0,0,0]
[60,null,{"$f":"C954*$K$4","v":47435.53},30606.440000000002,0,0,0]
[61,null,{"$f":"C955*$K$4","v":52786.94},34058.33,0,0,0]
[62,null,{"$f":"C956*$K$4","v":58558.64},37781.050000000003,0,0,0]
[63,null,{"$f":"C957*$K$4","v":64750.630000000005},41774.6,0,0,0]
[64,null,{"$f":"C958*$K$4","v":71361.850000000006},46038.450000000004,0,0,0]
[65,null,{"$f":"C959*$K$4","v":78390.180000000008},50576.310000000005,0,0,0]
[66,null,{"$f":"C960*$K$4","v":85842.510000000009},55383.41,0,0,0]
[67,null,{"$f":"C961*$K$4","v":93711.950000000012},60459.75,0,0,0]
[68,null,{"$f":"C962*$K$4","v":102001.68000000001},65807.98000000001,0,0,0]
[69,null,{"$f":"C963*$K$4","v":110709.58},71427.570000000007,0,0,0]
[70,null,{"$f":"C964*$K$4","v":119838.83},77317.990000000005,0,0,0]
[71,null,{"$f":"C965*$K$4","v":129387.84000000001},83476.590000000011,0,0,0]
[72,null,{"$f":"C966*$K$4","v":139357.67000000001},89909.73000000001,0,0,0]
[73,null,{"$f":"C967*$K$4","v":149748.32},96612.11,0,0,0]
[74,null,{"$f":"C968*$K$4","v":160558.20000000001},103585.85,0,0,0]
[75,null,{"$f":"C969*$K$4","v":171780.95},110829.36,0,0,0]
[76,null,{"$f":"C970*$K$4","v":171780.95},110829.36,0,0,0]
[77,null,{"$f":"C971*$K$4","v":171780.95},110829.36,0,0,0]
[78,null,{"$f":"C972*$K$4","v":171780.95},110829.36,0,0,0]
[79,null,{"$f":"C973*$K$4","v":171780.95},110829.36,0,0,0]
[80,null,{"$f":"C974*$K$4","v":171780.95},110829.36,0,0,0]
[81,null,{"$f":"C975*$K$4","v":171780.95},110829.36,0,0,0]
[82,null,{"$f":"C976*$K$4","v":171780.95},110829.36,0,0,0]
[83,null,{"$f":"C977*$K$4","v":171780.95},110829.36,0,0,0]
[84,"o más",{"$f":"C978*$K$4","v":171780.95},110829.36,0,0,0]
[1,"Hijo",{"$f":"C979*$K$4","v":8884.92},5733.01,0,0,0]
[2,"Hijos",{"$f":"C980*$K$4","v":15100.76},9744.0500000000011,0,0,0]
[3,"Hijos o más",{"$f":"C981*$K$4","v":21317.13},13754.03,0,0,0]