{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["INGRESO DE DATOS","Global Major Medical Health Pla","Global Select Health Plan","Global Premier Health Plan","Global Select PE Health Plan","Global Elite Health Plan","Global Ultimate Health Plan","Resumen tarifas","Tablas"],"not_rendered":{"charts":0,"images":23,"macros":1,"external_links":1,"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":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[[12,9,13,11],[10,0,10,7],[28,1,28,2],[16,1,16,2],[28,3,28,5],[14,3,14,7],[16,5,16,6],[14,1,14,2],[18,1,18,2],[18,5,18,6],[24,1,24,2],[20,5,24,5]]}
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
["Cotización de Seguro Médico - Bupa Global Health Plans"]
[]
["1. INGRESE LOS DATOS DEL PROPUESTO ASEGURADO :",null,null,null,null,null,null,null,null,"Diligenciar, solo si aplica otros dependientes, incluir edad.\nEdad máxima para otros dependientes hasta 24 años."]
[]
[null,"Nombre del asegurado titular :",null,"JUAN VIDAL",null,null,null,null,null,"Otros dependientes:","ID","Edad"]
[null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"IF(ISBLANK(L16),TRUE,AND(L16 >= 5,L16 <= 50,E25))","v":true}]
[null,"Número de adultos en la póliza : ",null,1,null,"Número de hijos en la póliza :",null,0,null,null,2,null,{"$f":"IF(ISBLANK(L17),TRUE,AND(L17 >= 5,L17 <= 50,E26))","v":true}]
[null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"IF(ISBLANK(L18),TRUE,AND(L18 >= 5,L18 <= 50,E27))","v":true}]
[null," Edad del asegurado titular :",null,18,{"$f":"AND(D19 >= 5,D19 <= 50,E25)","v":true},"Edad del (de la) cónyuge :",null,0,{"$f":"IF(D17>1,AND(H19 >= 5,H19 <= 50,E25),TRUE)","v":true},null,4,null,{"$f":"IF(ISBLANK(L19),TRUE,AND(L19 >= 5,L19 <= 50,E28))","v":true}]
[null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"IF(ISBLANK(L20),TRUE,AND(L20 >= 5,L20 <= 50,E29))","v":true}]
[null,null,"Aplica descuento especial del 10%:",null,true,"*Descuento especial aplica para todos los productos globales a excepción de Select PE.\n\n*Descuento por pago fraccionado aplica para todos los productos globales.\n\n*Descuento especial 5%, válido solo para asegurados titular y cónyuge entre 5 a 50 años(Si alguno de los integrantes no cumple la condición, no aplica descuento adicional)"]
[]
[null,null,"Aplica descuento especial del 5%:",null,true]
[]
[null,null,null,null,true]
[null,null,null,{"$f":"1-(IF(E21,0.1,0)+IF(AND(E23,E19,I19,M16,M17,M18,M19,M20),0.05,0))","v":0.85},{"$f":"1-IF(E21,0.1,0)","v":0.9}]
["2. INGRESE EL NOMBRE DE LA AGENCIA ASESORA :"]
[]
[null,"Agencia / Agente :",null,"Nombre del Agente"]
[]
["3. ESCOJA EL PRODUCTO PARA VISUALIZAR LA COTIZACION RESPECTIVA :"]

{"sheet":"Global Major Medical Health Pla","index":1,"n_rows":77,"n_cols":15,"rows_kept":77,"cut":false,"hidden":false,"merged":[[74,1,74,8],[75,10,75,11],[76,10,76,11],[68,10,68,11],[69,10,69,11],[71,10,71,11],[72,10,72,11],[73,10,73,11],[74,10,74,11],[63,10,63,11],[64,10,64,11],[66,10,66,13],[67,10,67,11],[73,1,73,8],[68,1,68,8],[69,1,69,8],[70,1,70,8],[71,1,71,8],[72,1,72,8],[57,10,57,11],[59,10,59,11],[60,10,60,11],[61,10,61,11],[62,10,62,11],[28,10,28,11],[43,0,44,0],[43,6,44,6],[22,0,22,6],[32,3,32,4],[34,3,34,4],[36,2,36,3],[36,4,36,5],[28,2,28,8],[30,2,30,8],[29,10,29,11],[30,10,30,11],[32,10,32,13],[33,10,33,11],[34,10,34,11],[35,10,35,11],[37,10,37,11],[38,10,38,11],[39,10,39,11],[40,10,40,11],[42,10,42,13],[36,10,36,11],[46,10,46,11],[58,10,58,11],[70,10,70,11],[43,10,43,11],[44,10,44,11],[45,10,45,11],[47,10,47,11],[48,10,48,11],[49,10,49,11],[50,10,50,11],[51,10,51,11],[52,10,52,11],[54,10,54,13],[55,10,55,11],[56,10,56,11]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null," ",false]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2"]
[null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,10000,20000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,"Fuera del país de residencia",null,10000,20000]
[]
[null,null,null,"Número de adultos en la póliza : ",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":1},null," Edad del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$19","v":18},null,"TARIFAS ANUALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"VLOOKUP($I$33,Tablas!$A$905:$G$971,3,TRUE)*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":29471.875},{"$f":"VLOOKUP($I$33,Tablas!$A$905:$G$971,4,TRUE)*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":21683.75}]
[null,null,null,"Número de hijos en la póliza :",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del (de la) cónyuge :",{"$f":"+'INGRESO DE DATOS'!$H$19","v":0},null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$905:$G$971,3,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($F$33=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$905:$G$971,4,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($F$33=1,0,(Tablas!$Q$2)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"(IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$972:$G$974,3,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$972:$G$974,4,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2024-07-10T10:56:45.220"},null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q911*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!R911*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M34:M37)","v":29471.875},{"$f":"SUM(N34:N37)","v":21683.75}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+M38*16%","v":4715.5},{"$f":"+N38*16%","v":3469.4}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.95,\"Costo total, (-5% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.85,\"Costo total, (-15% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\")))","v":"Costo total, (-15% de descuento)"},null,{"$f":"SUM(M38:M40) + M39*0.16","v":35274.875},{"$f":"SUM(N38:N40) + N39*0.16","v":26240.65}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M34*(1+Tablas!$K$4)","v":29471.875},{"$f":"N34*(1+Tablas!$K$4)","v":21683.75}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M35*(1+Tablas!$K$4)","v":0},{"$f":"N35*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M36*(1+Tablas!$K$4)","v":0},{"$f":"N36*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K37","v":"Total otros dependientes"},null,{"$f":"M37*(1+Tablas!$K$4)","v":0},{"$f":"N37*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M44:M47)","v":29471.875},{"$f":"SUM(N44:N47)","v":21683.75}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M48:M49)*16%","v":4865.5},{"$f":"SUM(N48:N49)*16%","v":3619.4}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M48/2)+M49)*1.16","v":18181.1875},{"$f":"((N48/2)+N49)*1.16","v":13664.074999999999}]
[null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"M48/2*1.16","v":17093.6875},{"$f":"N48/2*1.16","v":12576.574999999999}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K41","v":"Costo total, (-15% de descuento)"},null,{"$f":"M51+M52","v":35274.875},{"$f":"N51+N52","v":26240.649999999998}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M34*(1+Tablas!$K$3)","v":29471.875},{"$f":"N34*(1+Tablas!$K$3)","v":21683.75}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M35*(1+Tablas!$K$3)","v":0},{"$f":"N35*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M36*(1+Tablas!$K$3)","v":0},{"$f":"N36*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K47","v":"Total otros dependientes"},null,{"$f":"M37*(1+Tablas!$K$3)","v":0},{"$f":"N37*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M56:M59)","v":29471.875},{"$f":"SUM(N56:N59)","v":21683.75}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M60:M61)*16%","v":4865.5},{"$f":"SUM(N60:N61)*16%","v":3619.4}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M60/4)+M61)*1.16","v":9634.34375},{"$f":"((N60/4)+N61)*1.16","v":7375.7874999999995}]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"M60/4*1.16","v":8546.84375},{"$f":"N60/4*1.16","v":6288.2874999999995}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K53","v":"Costo total, (-15% de descuento)"},null,{"$f":"M63+(M64*3)","v":35274.875},{"$f":"N63+(N64*3)","v":26240.649999999998}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M34*(1+Tablas!$K$2)","v":29471.875},{"$f":"N34*(1+Tablas!$K$2)","v":21683.75}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2024.",null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M35*(1+Tablas!$K$2)","v":0},{"$f":"N35*(1+Tablas!$K$2)","v":0}]
[null,"Promociones válidas al 31 de diciembre de 2024.",null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M36*(1+Tablas!$K$2)","v":0},{"$f":"N36*(1+Tablas!$K$2)","v":0}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,{"$f":"K59","v":"Total otros dependientes"},null,{"$f":"M37*(1+Tablas!$K$2)","v":0},{"$f":"N37*(1+Tablas!$K$2)","v":0}]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M68:M71)","v":29471.875},{"$f":"SUM(N68:N71)","v":21683.75}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M72:M73)*16%","v":4865.5},{"$f":"SUM(N72:N73)*16%","v":3619.4}]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M72/12)+M73)*1.16","v":3936.4479166666665},{"$f":"((N72/12)+N73)*1.16","v":3183.5958333333333}]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"M72/12*1.16","v":2848.9479166666665},{"$f":"N72/12*1.16","v":2096.0958333333333}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K65","v":"Costo total, (-15% de descuento)"},null,{"$f":"M75+(M76*11)","v":35274.875},{"$f":"N75+(N76*11)","v":26240.649999999998}]

{"sheet":"Global Select Health Plan","index":2,"n_rows":81,"n_cols":17,"rows_kept":81,"cut":false,"hidden":false,"merged":[[74,10,74,11],[73,10,73,11],[75,10,75,11],[80,10,80,11],[76,10,76,11],[77,10,77,11],[78,10,78,11],[79,10,79,11],[22,0,22,1],[44,10,44,11],[28,0,28,1],[32,10,32,11],[38,10,38,11],[32,2,32,8],[34,2,34,8],[33,10,33,11],[34,10,34,11],[37,10,37,11],[39,10,39,11],[36,10,36,16],[41,10,41,11],[42,10,42,11],[40,10,40,11],[41,1,41,2],[47,0,48,0],[47,1,48,1],[56,10,56,11],[54,10,54,11],[55,10,55,11],[48,10,48,11],[49,10,49,11],[51,10,51,11],[52,10,52,11],[53,10,53,11],[50,10,50,11],[61,10,61,11],[63,10,63,11],[64,10,64,11],[59,10,59,11],[60,10,60,11],[62,10,62,11],[41,3,41,4],[46,10,46,16],[58,10,58,16],[43,10,43,11],[47,10,47,11],[77,1,77,8],[78,1,78,8],[72,1,72,8],[73,1,73,8],[74,1,74,8],[75,1,75,8],[76,1,76,8],[66,10,66,11],[65,10,65,11],[67,10,67,11],[71,10,71,11],[72,10,72,11],[68,10,68,11],[70,10,70,16]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null," ",false]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,"Deducibles",null,"PLAN A","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,2000,3500,5000,10000,20000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,"Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS ANUALES "]
[null,"Número de adultos en la póliza : ",{"$f":"+'INGRESO DE DATOS'!$D$17","v":1},null,null," Edad del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$19","v":18},{"$f":"VLOOKUP($C$38,Tablas!A1503:B1504,2,0)","v":0},null,null,"Prima del asegurado titular :",null,{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,3,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":43698.75},{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":37005},{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":32786.875},{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,6,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":22076.875},{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,7,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":17518.75}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$305:$G$371,3,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$305:$G$371,4,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$305:$G$371,5,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$305:$G$371,6,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$305:$G$371,7,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":0}]
[null,"Número de hijos en la póliza :",{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,null,"Edad del (de la) cónyuge :",{"$f":"+'INGRESO DE DATOS'!$H$19","v":0},null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$372:$G$374,3,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$372:$G$374,4,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$372:$G$374,5,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$372:$G$374,6,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$372:$G$374,7,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q306 * 'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!R306 * 'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!S306 * 'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!T306 * 'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!U306 * 'INGRESO DE DATOS'!$D$26","v":0}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2024-07-10T10:56:45.210"},null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M38:M41)","v":43698.75},{"$f":"SUM(N38:N41)","v":37005},32786.875,22076.875,17518.75]
[null,null,null," "," "," ",null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M42:M43)*16%","v":7141.8},{"$f":"SUM(N42:N43)*16%","v":6070.8},5395.9000000000005,3682.3,2953]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.95,\"Costo total, (-5% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.85,\"Costo total, (-15% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\")))","v":"Costo total, (-15% de descuento)"},null,{"$f":"SUM(M42:M44)","v":51778.05},{"$f":"SUM(N42:N44)","v":44013.3},39120.275000000001,26696.674999999999,21409.25]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$4)","v":43698.75},{"$f":"N38*(1+Tablas!$K$4)","v":37005},{"$f":"O38*(1+Tablas!$K$4)","v":32786.875},{"$f":"P38*(1+Tablas!$K$4)","v":22076.875},{"$f":"Q38*(1+Tablas!$K$4)","v":17518.75}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$4)","v":0},{"$f":"N39*(1+Tablas!$K$4)","v":0},{"$f":"O39*(1+Tablas!$K$4)","v":0},{"$f":"P39*(1+Tablas!$K$4)","v":0},{"$f":"Q39*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$4)","v":0},{"$f":"N40*(1+Tablas!$K$4)","v":0},{"$f":"O40*(1+Tablas!$K$4)","v":0},{"$f":"P40*(1+Tablas!$K$4)","v":0},{"$f":"Q40*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$4)","v":0},{"$f":"N41*(1+Tablas!$K$4)","v":0},{"$f":"O41*(1+Tablas!$K$4)","v":0},{"$f":"P41*(1+Tablas!$K$4)","v":0},{"$f":"Q41*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M48:M51)","v":43698.75},{"$f":"SUM(N48:N51)","v":37005},32786.875,22076.875,{"$f":"SUM(Q48:Q51)","v":17518.75}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M52:M53)*16%","v":7141.8},{"$f":"SUM(N52:N53)*16%","v":6070.8},5395.9000000000005,{"$f":"SUM(P52:P53)*16%","v":3682.3},2953]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M52/2)+M53)*1.16","v":26432.774999999998},{"$f":"((N52/2)+N53)*1.16","v":22550.399999999998},20103.887499999997,13892.0875,11248.375]
[null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"M52/2*1.16","v":25345.274999999998},{"$f":"N52/2*1.16","v":21462.899999999998},19016.387499999997,12804.5875,10160.875]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":"Costo total, (-15% de descuento)"},null,{"$f":"+M55+M56","v":51778.049999999996},{"$f":"+N55+N56","v":44013.299999999996},39120.274999999994,{"$f":"+P55+P56","v":26696.674999999999},21409.25]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$3)","v":43698.75},{"$f":"N38*(1+Tablas!$K$3)","v":37005},{"$f":"O38*(1+Tablas!$K$3)","v":32786.875},{"$f":"P38*(1+Tablas!$K$3)","v":22076.875},{"$f":"Q38*(1+Tablas!$K$3)","v":17518.75}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$3)","v":0},{"$f":"N39*(1+Tablas!$K$3)","v":0},{"$f":"O39*(1+Tablas!$K$3)","v":0},{"$f":"P39*(1+Tablas!$K$3)","v":0},{"$f":"Q39*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$3)","v":0},{"$f":"N40*(1+Tablas!$K$3)","v":0},{"$f":"O40*(1+Tablas!$K$3)","v":0},{"$f":"P40*(1+Tablas!$K$3)","v":0},{"$f":"Q40*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$3)","v":0},{"$f":"N41*(1+Tablas!$K$3)","v":0},{"$f":"O41*(1+Tablas!$K$3)","v":0},{"$f":"P41*(1+Tablas!$K$3)","v":0},{"$f":"Q41*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M60:M63)","v":43698.75},{"$f":"SUM(N60:N63)","v":37005},32786.875,22076.875,{"$f":"SUM(Q60:Q63)","v":17518.75}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M64:M65)*16%","v":7141.8},{"$f":"SUM(N64:N65)*16%","v":6070.8},{"$f":"SUM(O64:O65)*16%","v":5395.9000000000005},{"$f":"SUM(P64:P65)*16%","v":3682.3},2953]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M64/4)+M65)*1.16","v":13760.137499999999},{"$f":"((N64/4)+N65)*1.16","v":11818.949999999999},{"$f":"((O64/4)+O65)*1.16","v":10595.693749999999},7489.7937499999998,6167.9375]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"M64/4*1.16","v":12672.637499999999},{"$f":"N64/4*1.16","v":10731.449999999999},9508.1937499999985,6402.2937499999998,5080.4375]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K57","v":"Costo total, (-15% de descuento)"},null,{"$f":"M67+(M68*3)","v":51778.049999999996},{"$f":"N67+(N68*3)","v":44013.299999999996},{"$f":"O67+(O68*3)","v":39120.274999999994},{"$f":"P67+(P68*3)","v":26696.674999999999},21409.25]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$2)","v":43698.75},{"$f":"N38*(1+Tablas!$K$2)","v":37005},{"$f":"O38*(1+Tablas!$K$2)","v":32786.875},{"$f":"P38*(1+Tablas!$K$2)","v":22076.875},{"$f":"Q38*(1+Tablas!$K$2)","v":17518.75}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2024.",null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$2)","v":0},{"$f":"N39*(1+Tablas!$K$2)","v":0},{"$f":"O39*(1+Tablas!$K$2)","v":0},{"$f":"P39*(1+Tablas!$K$2)","v":0},{"$f":"Q39*(1+Tablas!$K$2)","v":0}]
[null,"Promociones válidas al 31 de diciembre de 2024.",null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$2)","v":0},{"$f":"N40*(1+Tablas!$K$2)","v":0},{"$f":"O40*(1+Tablas!$K$2)","v":0},{"$f":"P40*(1+Tablas!$K$2)","v":0},{"$f":"Q40*(1+Tablas!$K$2)","v":0}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$2)","v":0},{"$f":"N41*(1+Tablas!$K$2)","v":0},{"$f":"O41*(1+Tablas!$K$2)","v":0},{"$f":"P41*(1+Tablas!$K$2)","v":0},{"$f":"Q41*(1+Tablas!$K$2)","v":0}]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M72:M75)","v":43698.75},{"$f":"SUM(N72:N75)","v":37005},32786.875,22076.875,{"$f":"SUM(Q72:Q75)","v":17518.75}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M76:M77)*16%","v":7141.8},{"$f":"SUM(N76:N77)*16%","v":6070.8},5395.9000000000005,{"$f":"SUM(P76:P77)*16%","v":3682.3},2953]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M76/12)+M77)*1.16","v":5311.7124999999996},{"$f":"((N76/12)+N77)*1.16","v":4664.6499999999996},4256.8979166666668,3221.5979166666662,2780.9791666666661]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"M76/12*1.16","v":4224.2124999999996},{"$f":"N76/12*1.16","v":3577.1499999999996},3169.3979166666668,2134.0979166666666,1693.4791666666665]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K69","v":"Costo total, (-15% de descuento)"},null,{"$f":"M79+(M80*11)","v":51778.049999999996},{"$f":"N79+(N80*11)","v":44013.299999999996},{"$f":"O79+(O80*11)","v":39120.275000000001},{"$f":"P79+(P80*11)","v":26696.674999999999},21409.25]

{"sheet":"Global Premier Health Plan","index":3,"n_rows":84,"n_cols":17,"rows_kept":84,"cut":false,"hidden":false,"merged":[[82,1,83,8],[79,11,79,12],[80,11,80,12],[81,11,81,12],[82,11,82,12],[81,1,81,8],[79,1,79,8],[80,1,80,8],[50,0,51,0],[25,0,25,1],[71,11,71,12],[83,11,83,12],[49,11,49,16],[61,11,61,16],[54,11,54,12],[55,11,55,12],[56,11,56,12],[57,11,57,12],[58,11,58,12],[62,11,62,12],[63,11,63,12],[64,11,64,12],[66,11,66,12],[67,11,67,12],[35,11,35,12],[39,11,39,16],[35,2,35,8],[37,2,37,8],[36,11,36,12],[37,11,37,12],[40,11,40,12],[41,11,41,12],[42,11,42,12],[44,11,44,12],[45,11,45,12],[43,1,43,2],[43,3,43,4],[46,11,46,12],[50,1,51,1],[68,11,68,12],[50,11,50,12],[51,11,51,12],[52,11,52,12],[47,11,47,12],[53,11,53,12],[43,11,43,12],[69,11,69,12],[70,11,70,12],[59,11,59,12],[65,11,65,12],[74,11,74,12],[73,11,73,16],[76,1,76,8],[77,1,77,8],[78,1,78,8],[75,11,75,12],[76,11,76,12],[78,11,78,12],[77,11,77,12]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,null,"Deducibles",null,"PLAN A","PLAN 1","PLAN 2","PLAN 3"]
[null,null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,1000,2000,5000,10000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,null,"Fuera del país de residencia",null,1000,2000,5000,10000]
[]
[null,null,"Número de adultos en la póliza : ",{"$f":"+'INGRESO DE DATOS'!$D$17","v":1},null," Edad del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$19","v":18},null,{"$f":"VLOOKUP($D$40,Tablas!A1503:B1504,2,0)","v":0},null,null,"TARIFAS ANUALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"(VLOOKUP($G$40,Tablas!$A$155:$G$221,3,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":94146.25},{"$f":"(VLOOKUP($G$40,Tablas!$A$155:$G$221,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":68146.875},{"$f":"(VLOOKUP($G$40,Tablas!$A$155:$G$221,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":47715},{"$f":"(VLOOKUP($G$40,Tablas!$A$155:$G$221,6,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":36165.625}]
[null,null,"Número de hijos en la póliza :",{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del (de la) cónyuge :",{"$f":"+'INGRESO DE DATOS'!$H$19","v":0},null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($D$40=1,0,(VLOOKUP($G$42,Tablas!$A$155:$G$221,3,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$40=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($D$40=1,0,(VLOOKUP($G$42,Tablas!$A$155:$G$221,4,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$40=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($D$40=1,0,(VLOOKUP($G$42,Tablas!$A$155:$G$221,5,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$40=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($D$40=1,0,(VLOOKUP($G$42,Tablas!$A$155:$G$221,6,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$40=1,0,(Tablas!$Q$2)))","v":0}]
[null,null,null,null," "," "," ",null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"(IF($D$42=0,0,(VLOOKUP($D$42,Tablas!$A$222:$G$224,3,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($D$42=0,0,(VLOOKUP($D$42,Tablas!$A$222:$G$224,4,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($D$42=0,0,(VLOOKUP($D$42,Tablas!$A$222:$G$224,5,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($D$42=0,0,(VLOOKUP($D$42,Tablas!$A$222:$G$224,6,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2024-07-10T10:56:45.210"},null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q156*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!R156*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!S156*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!T156*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N41:N44)","v":94146.25},{"$f":"SUM(O41:O44)","v":68146.875},47715,36165.625]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N45:N46)*16%","v":15213.4},{"$f":"SUM(O45:O46)*16%","v":11053.5},{"$f":"SUM(P45:P46)*16%","v":7784.4000000000005},5936.5]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.95,\"Costo total, (-5% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.85,\"Costo total, (-15% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\")))","v":"Costo total, (-15% de descuento)"},null,{"$f":"SUM(N45:N47)","v":110297.15},{"$f":"SUM(O45:O47)","v":80137.875},{"$f":"SUM(P45:P47)","v":56436.9},43039.625]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N41*(1+Tablas!$K$4)","v":94146.25},{"$f":"O41*(1+Tablas!$K$4)","v":68146.875},{"$f":"P41*(1+Tablas!$K$4)","v":47715},{"$f":"Q41*(1+Tablas!$K$4)","v":36165.625}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N42*(1+Tablas!$K$4)","v":0},{"$f":"O42*(1+Tablas!$K$4)","v":0},{"$f":"P42*(1+Tablas!$K$4)","v":0},{"$f":"Q42*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N43*(1+Tablas!$K$4)","v":0},{"$f":"O43*(1+Tablas!$K$4)","v":0},{"$f":"P43*(1+Tablas!$K$4)","v":0},{"$f":"Q43*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N44*(1+Tablas!$K$4)","v":0},{"$f":"O44*(1+Tablas!$K$4)","v":0},{"$f":"P44*(1+Tablas!$K$4)","v":0},{"$f":"Q44*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N51:N54)","v":94146.25},{"$f":"SUM(O51:O54)","v":68146.875},47715,36165.625]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N55:N56)*16%","v":15213.4},{"$f":"SUM(O55:O56)*16%","v":11053.5},7784.4000000000005,5936.5]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((N55/2)+N56)*1.16","v":55692.324999999997},{"$f":"((O55/2)+O56)*1.16","v":40612.6875},{"$f":"((P55/2)+P56)*1.16","v":28762.199999999997},22063.5625]
[null,null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"N55/2*1.16","v":54604.824999999997},{"$f":"O55/2*1.16","v":39525.1875},{"$f":"P55/2*1.16","v":27674.699999999997},20976.0625]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L48","v":"Costo total, (-15% de descuento)"},null,{"$f":"N58+N59","v":110297.15},{"$f":"O58+O59","v":80137.875},{"$f":"P58+P59","v":56436.899999999994},{"$f":"Q58+Q59","v":43039.625}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES "]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N41*(1+Tablas!$K$3)","v":94146.25},{"$f":"O41*(1+Tablas!$K$3)","v":68146.875},{"$f":"P41*(1+Tablas!$K$3)","v":47715},{"$f":"Q41*(1+Tablas!$K$3)","v":36165.625}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N42*(1+Tablas!$K$3)","v":0},{"$f":"O42*(1+Tablas!$K$3)","v":0},{"$f":"P42*(1+Tablas!$K$3)","v":0},{"$f":"Q42*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N43*(1+Tablas!$K$3)","v":0},{"$f":"O43*(1+Tablas!$K$3)","v":0},{"$f":"P43*(1+Tablas!$K$3)","v":0},{"$f":"Q43*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N44*(1+Tablas!$K$3)","v":0},{"$f":"O44*(1+Tablas!$K$3)","v":0},{"$f":"P44*(1+Tablas!$K$3)","v":0},{"$f":"Q44*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N63:N66)","v":94146.25},{"$f":"SUM(O63:O66)","v":68146.875},47715,36165.625]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N67:N68)*16%","v":15213.4},{"$f":"SUM(O67:O68)*16%","v":11053.5},7784.4000000000005,5936.5]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N67/4)+N68)*1.16","v":28389.912499999999},{"$f":"((O67/4)+O68)*1.16","v":20850.09375},14924.849999999999,11575.53125]
[null,null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"N67/4*1.16","v":27302.412499999999},{"$f":"O67/4*1.16","v":19762.59375},13837.349999999999,10488.03125]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L60","v":"Costo total, (-15% de descuento)"},null,{"$f":"N70+(N71*3)","v":110297.15},{"$f":"O70+(O71*3)","v":80137.875},{"$f":"P70+(P71*3)","v":56436.899999999994},{"$f":"Q70+(Q71*3)","v":43039.625}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N41*(1+Tablas!$K$2)","v":94146.25},{"$f":"O41*(1+Tablas!$K$2)","v":68146.875},{"$f":"P41*(1+Tablas!$K$2)","v":47715},{"$f":"Q41*(1+Tablas!$K$2)","v":36165.625}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N42*(1+Tablas!$K$2)","v":0},{"$f":"O42*(1+Tablas!$K$2)","v":0},{"$f":"P42*(1+Tablas!$K$2)","v":0},{"$f":"Q42*(1+Tablas!$K$2)","v":0}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2024.",null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N43*(1+Tablas!$K$2)","v":0},{"$f":"O43*(1+Tablas!$K$2)","v":0},{"$f":"P43*(1+Tablas!$K$2)","v":0},{"$f":"Q43*(1+Tablas!$K$2)","v":0}]
[null,"Promociones válidas al 31 de diciembre de 2024.",null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N44*(1+Tablas!$K$2)","v":0},{"$f":"O44*(1+Tablas!$K$2)","v":0},{"$f":"P44*(1+Tablas!$K$2)","v":0},{"$f":"Q44*(1+Tablas!$K$2)","v":0}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N75:N78)","v":94146.25},{"$f":"SUM(O75:O78)","v":68146.875},47715,{"$f":"SUM(Q75:Q78)","v":36165.625}]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N79:N80)*16%","v":15213.4},{"$f":"SUM(O79:O80)*16%","v":11053.5},7784.4000000000005,5936.5]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((N79/12)+N80)*1.16","v":10188.304166666665},{"$f":"((O79/12)+O80)*1.16","v":7675.0312499999991},5699.95,4583.510416666667]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"N79/12*1.16","v":9100.804166666665},{"$f":"O79/12*1.16","v":6587.53125},4612.45,3496.0104166666665]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L72","v":"Costo total, (-15% de descuento)"},null,{"$f":"N82+(N83*11)","v":110297.14999999998},{"$f":"O82+(O83*11)","v":80137.875},{"$f":"P82+(P83*11)","v":56436.899999999994},{"$f":"Q82+(Q83*11)","v":43039.624999999993}]

{"sheet":"Global Select PE Health Plan","index":4,"n_rows":81,"n_cols":17,"rows_kept":81,"cut":false,"hidden":false,"merged":[[34,2,34,8],[34,10,34,11],[22,0,22,1],[28,0,28,1],[32,2,32,8],[32,10,32,11],[33,10,33,11],[47,0,48,0],[47,1,48,1],[48,10,48,11],[49,10,49,11],[36,10,36,16],[37,10,37,11],[38,10,38,11],[39,10,39,11],[41,10,41,11],[42,10,42,11],[43,10,43,11],[44,10,44,11],[46,10,46,16],[47,10,47,11],[40,10,40,11],[41,1,41,2],[41,3,41,4],[79,10,79,11],[80,10,80,11],[72,10,72,11],[73,10,73,11],[75,10,75,11],[76,10,76,11],[77,10,77,11],[78,10,78,11],[71,10,71,11],[58,10,58,16],[59,10,59,11],[68,1,68,8],[78,1,78,8],[53,10,53,11],[80,1,81,8],[74,1,74,8],[66,10,66,11],[67,10,67,11],[74,10,74,11],[62,10,62,11],[70,10,70,16],[64,10,64,11],[70,1,70,7],[71,1,71,7],[72,1,72,7],[73,1,73,7],[50,10,50,11],[52,10,52,11],[63,10,63,11],[69,1,69,8],[79,1,79,8],[60,10,60,11],[61,10,61,11],[56,10,56,11],[51,10,51,11],[54,10,54,11],[55,10,55,11],[65,10,65,11],[75,1,75,8],[76,1,76,8],[77,1,77,8],[68,10,68,11]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null," ",false]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,"Deducibles",null,"PLAN A","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,2000,3500,5000,10000,20000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,"Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS ANUALES "]
[null,"Número de adultos en la póliza : ",{"$f":"+'INGRESO DE DATOS'!$D$17","v":1},null,null," Edad del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$19","v":18},{"$f":"VLOOKUP($C$38,Tablas!A1503:B1504,2,0)","v":0},null,null,"Prima del asegurado titular :",null,{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,3,TRUE))+(Tablas!$Q$2)","v":41162.5},{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,4,TRUE))+(Tablas!$Q$2)","v":34875},{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,5,TRUE))+(Tablas!$Q$2)","v":30887.5},{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,6,TRUE))+(Tablas!$Q$2)","v":20812.5},{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,7,TRUE))+(Tablas!$Q$2)","v":16525}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,3,TRUE))))+(IF($C$38=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,4,TRUE))))+(IF($C$38=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,5,TRUE))))+(IF($C$38=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,6,TRUE))))+(IF($C$38=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,7,TRUE))))+(IF($C$38=1,0,(Tablas!$Q$2)))","v":0}]
[null,"Número de hijos en la póliza :",{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,null,"Edad del (de la) cónyuge :",{"$f":"+'INGRESO DE DATOS'!$H$19","v":0},null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,3,TRUE))))","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,4,TRUE))))","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,5,TRUE))))","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,6,TRUE))))","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,7,TRUE))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q1513","v":0},{"$f":"Tablas!R1513","v":0},{"$f":"Tablas!S1513","v":0},{"$f":"Tablas!T1513","v":0},{"$f":"Tablas!U1513","v":0}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2024-07-10T10:56:45.210"},null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M38:M41)","v":41162.5},{"$f":"SUM(N38:N41)","v":34875},30887.5,20812.5,16525]
[null,null,null," "," "," ",null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M42:M43)*16%","v":6736},{"$f":"SUM(N42:N43)*16%","v":5730},5092,{"$f":"SUM(P42:P43)*16%","v":3480},2794]
[null,null,null,null,null,null,null,null,null,null,"Gran total anual",null,{"$f":"SUM(M42:M44)","v":48836},{"$f":"SUM(N42:N44)","v":41542.5},36917,25230,20256.5]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$4)","v":41162.5},{"$f":"N38*(1+Tablas!$K$4)","v":34875},{"$f":"O38*(1+Tablas!$K$4)","v":30887.5},{"$f":"P38*(1+Tablas!$K$4)","v":20812.5},{"$f":"Q38*(1+Tablas!$K$4)","v":16525}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$4)","v":0},{"$f":"N39*(1+Tablas!$K$4)","v":0},{"$f":"O39*(1+Tablas!$K$4)","v":0},{"$f":"P39*(1+Tablas!$K$4)","v":0},{"$f":"Q39*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$4)","v":0},{"$f":"N40*(1+Tablas!$K$4)","v":0},{"$f":"O40*(1+Tablas!$K$4)","v":0},{"$f":"P40*(1+Tablas!$K$4)","v":0},{"$f":"Q40*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$4)","v":0},{"$f":"N41*(1+Tablas!$K$4)","v":0},{"$f":"O41*(1+Tablas!$K$4)","v":0},{"$f":"P41*(1+Tablas!$K$4)","v":0},{"$f":"Q41*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M48:M51)","v":41162.5},{"$f":"SUM(N48:N51)","v":34875},30887.5,20812.5,16525]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M52:M53)*16%","v":6736},{"$f":"SUM(N52:N53)*16%","v":5730},5092,{"$f":"SUM(P52:P53)*16%","v":3480},2794]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M52/2)+M53)*1.16","v":24961.75},{"$f":"((N52/2)+N53)*1.16","v":21315},19002.25,13158.75,10672]
[null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"M52/2*1.16","v":23874.25},{"$f":"N52/2*1.16","v":20227.5},17914.75,12071.25,9584.5]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":"Gran total anual"},null,{"$f":"+M55+M56","v":48836},{"$f":"+N55+N56","v":41542.5},36917,25230,20256.5]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$3)","v":41162.5},{"$f":"N38*(1+Tablas!$K$3)","v":34875},{"$f":"O38*(1+Tablas!$K$3)","v":30887.5},{"$f":"P38*(1+Tablas!$K$3)","v":20812.5},{"$f":"Q38*(1+Tablas!$K$3)","v":16525}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$3)","v":0},{"$f":"N39*(1+Tablas!$K$3)","v":0},{"$f":"O39*(1+Tablas!$K$3)","v":0},{"$f":"P39*(1+Tablas!$K$3)","v":0},{"$f":"Q39*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$3)","v":0},{"$f":"N40*(1+Tablas!$K$3)","v":0},{"$f":"O40*(1+Tablas!$K$3)","v":0},{"$f":"P40*(1+Tablas!$K$3)","v":0},{"$f":"Q40*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$3)","v":0},{"$f":"N41*(1+Tablas!$K$3)","v":0},{"$f":"O41*(1+Tablas!$K$3)","v":0},{"$f":"P41*(1+Tablas!$K$3)","v":0},{"$f":"Q41*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M60:M63)","v":41162.5},{"$f":"SUM(N60:N63)","v":34875},30887.5,20812.5,16525]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M64:M65)*16%","v":6736},{"$f":"SUM(N64:N65)*16%","v":5730},5092,{"$f":"SUM(P64:P65)*16%","v":3480},2794]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M64/4)+M65)*1.16","v":13024.625},{"$f":"((N64/4)+N65)*1.16","v":11201.25},10044.875,7123.1249999999991,5879.75]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"M64/4*1.16","v":11937.125},{"$f":"N64/4*1.16","v":10113.75},8957.375,6035.625,4792.25]
[null,"Este plan cuenta con los siguientes periodos de espera adicionales:",null,null,null,null,null,null,null,null,{"$f":"K57","v":"Gran total anual"},null,{"$f":"M67+(M68*3)","v":48836},{"$f":"N67+(N68*3)","v":41542.5},{"$f":"O67+(O68*3)","v":36917},{"$f":"P67+(P68*3)","v":25230},20256.5]
[null,"PERÍODOS DE ESPERA"]
[null,"Padecimientos de rodilla, ácido-pépticos, columna vertebral, nariz, senos paranasales, amígdalas, adenoides, hemorroides, hernias, tumoraciones mamarias (benignas y/o malignas), padecimientos anorrectales, prostáticos, ginecológicos, várices, insuficiencia del piso perineal, padecimientos de la vesícula y vías biliares, enfermedades articulares de las falanges de los pies, cataratas, litiasis renal y en vías urinarias.",null,null,null,null,null,null,"6 meses",null,"TARIFAS MENSUALES "]
[null,"Tratamiento contra el Cáncer.",null,null,null,null,null,null,"6 meses",null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$2)","v":41162.5},{"$f":"N38*(1+Tablas!$K$2)","v":34875},{"$f":"O38*(1+Tablas!$K$2)","v":30887.5},{"$f":"P38*(1+Tablas!$K$2)","v":20812.5},{"$f":"Q38*(1+Tablas!$K$2)","v":16525}]
[null,"Examen dental preventivo.",null,null,null,null,null,null,"10 meses",null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$2)","v":0},{"$f":"N39*(1+Tablas!$K$2)","v":0},{"$f":"O39*(1+Tablas!$K$2)","v":0},{"$f":"P39*(1+Tablas!$K$2)","v":0},{"$f":"Q39*(1+Tablas!$K$2)","v":0}]
[null,"Trasplantes.",null,null,null,null,null,null,"6 meses",null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$2)","v":0},{"$f":"N40*(1+Tablas!$K$2)","v":0},{"$f":"O40*(1+Tablas!$K$2)","v":0},{"$f":"P40*(1+Tablas!$K$2)","v":0},{"$f":"Q40*(1+Tablas!$K$2)","v":0}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2024.",null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$2)","v":0},{"$f":"N41*(1+Tablas!$K$2)","v":0},{"$f":"O41*(1+Tablas!$K$2)","v":0},{"$f":"P41*(1+Tablas!$K$2)","v":0},{"$f":"Q41*(1+Tablas!$K$2)","v":0}]
[null,"Promociones válidas al 31 de diciembre de 2024.",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M72:M75)","v":41162.5},{"$f":"SUM(N72:N75)","v":34875},30887.5,20812.5,{"$f":"SUM(Q72:Q75)","v":16525}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M76:M77)*16%","v":6736},{"$f":"SUM(N76:N77)*16%","v":5730},{"$f":"SUM(O76:O77)*16%","v":5092},{"$f":"SUM(P76:P77)*16%","v":3480},{"$f":"SUM(Q76:Q77)*16%","v":2794}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M76/12)+M77)*1.16","v":5066.541666666667},{"$f":"((N76/12)+N77)*1.16","v":4458.75},{"$f":"((O76/12)+O77)*1.16","v":4073.2916666666665},{"$f":"((P76/12)+P77)*1.16","v":3099.375},{"$f":"((Q76/12)+Q77)*1.16","v":2684.9166666666661}]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"M76/12*1.16","v":3979.0416666666665},{"$f":"N76/12*1.16","v":3371.2499999999995},{"$f":"O76/12*1.16","v":2985.7916666666665},{"$f":"P76/12*1.16","v":2011.8749999999998},{"$f":"Q76/12*1.16","v":1597.4166666666665}]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,{"$f":"K69","v":"Gran total anual"},null,{"$f":"M79+(M80*11)","v":48835.999999999993},{"$f":"N79+(N80*11)","v":41542.499999999993},{"$f":"O79+(O80*11)","v":36916.999999999993},{"$f":"P79+(P80*11)","v":25229.999999999996},20256.5]

{"sheet":"Global Elite Health Plan","index":5,"n_rows":74,"n_cols":57,"rows_kept":74,"cut":false,"hidden":false,"merged":[[54,10,54,11],[53,10,53,11],[43,10,43,11],[33,10,33,11],[32,10,32,11],[34,10,34,11],[35,10,35,11],[51,10,51,16],[44,10,44,11],[48,10,48,11],[42,10,42,11],[49,10,49,11],[31,4,31,5],[31,1,31,2],[29,1,29,2],[30,10,30,11],[31,10,31,11],[25,2,25,8],[27,2,27,8],[29,10,29,16],[27,10,27,11],[26,10,26,11],[25,10,25,11],[29,4,29,5],[72,10,72,11],[73,10,73,11],[52,10,52,11],[56,10,56,11],[57,10,57,11],[58,10,58,11],[65,10,65,11],[66,10,66,11],[68,10,68,11],[67,10,67,11],[69,10,69,11],[70,10,70,11],[71,10,71,11],[55,10,55,11],[60,10,60,11],[61,10,61,11],[71,1,72,8],[65,1,65,8],[66,1,66,8],[67,1,67,8],[68,1,68,8],[69,1,69,8],[33,1,33,2],[33,3,33,4],[70,1,70,8],[45,10,45,11],[46,10,46,11],[47,10,47,11],[59,10,59,11],[40,2,41,2],[37,10,37,11],[36,10,36,11],[39,10,39,16],[40,1,41,1],[40,10,40,11],[41,10,41,11],[64,10,64,11],[63,10,63,16]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
[null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,1000,2000,3500,5000,10000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,"Fuera del país de residencia",null,1000,2000,3500,5000,10000]
[]
[null,"Número de adultos en la póliza : ",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":1}," Edad del asegurado titular :",null,{"$f":"+'INGRESO DE DATOS'!$D$19","v":18},null,{"$f":"VLOOKUP($D$30,Tablas!A1503:B1504,2,0)","v":0},null,"TARIFAS ANUALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,3,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":144721.25},{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":103432.5},{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":82214.375},{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,6,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":70983.75},{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,7,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":53463.125}]
[null,"Número de hijos en la póliza :",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},"Edad del (de la) cónyuge :",null,{"$f":"+'INGRESO DE DATOS'!$H$19","v":0},null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($D$30=1,0,(VLOOKUP($G$32,Tablas!$A$6:$G$72,3,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$30=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($D$30=1,0,(VLOOKUP($G$32,Tablas!$A$6:$G$72,4,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$30=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($D$30=1,0,(VLOOKUP($G$32,Tablas!$A$6:$G$72,5,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$30=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($D$30=1,0,(VLOOKUP($G$32,Tablas!$A$6:$G$72,6,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$30=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($D$30=1,0,(VLOOKUP($G$32,Tablas!$A$6:$G$72,7,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$30=1,0,(Tablas!$Q$2)))","v":0}]
[null,null,null,null,null," "," ",null,null,null,"Prima del (de los) Hijo(s) :",null,{"$f":"IF($D$32=0,0,(VLOOKUP($D$32,Tablas!$A$73:$G$75,3,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$32=0,0,(VLOOKUP($D$32,Tablas!$A$73:$G$75,4,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$32=0,0,(VLOOKUP($D$32,Tablas!$A$73:$G$75,5,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$32=0,0,(VLOOKUP($D$32,Tablas!$A$73:$G$75,6,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$32=0,0,(VLOOKUP($D$32,Tablas!$A$73:$G$75,7,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2024-07-10T10:56:45.210"},null,false,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q7*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!R7*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!S7*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!T7*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!U7*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M31:M34)","v":144721.25},{"$f":"SUM(N31:N34)","v":103432.5},82214.375,70983.75,53463.125]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M35:M36)*16%","v":23305.4},{"$f":"SUM(N35:N36)*16%","v":16699.2},{"$f":"SUM(O35:O36)*16%","v":13304.300000000001},11507.4,8704.1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.95,\"Costo total, (-5% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.85,\"Costo total, (-15% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\")))","v":"Costo total, (-15% de descuento)"},null,{"$f":"SUM(M35:M37)","v":168964.15},{"$f":"SUM(N35:N37)","v":121069.2},{"$f":"SUM(O35:O37)","v":96456.175000000003},83428.649999999994,63104.724999999999]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M31*(1+Tablas!$K$4)","v":144721.25},{"$f":"N31*(1+Tablas!$K$4)","v":103432.5},{"$f":"O31*(1+Tablas!$K$4)","v":82214.375},{"$f":"P31*(1+Tablas!$K$4)","v":70983.75},{"$f":"Q31*(1+Tablas!$K$4)","v":53463.125}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M32*(1+Tablas!$K$4)","v":0},{"$f":"N32*(1+Tablas!$K$4)","v":0},{"$f":"O32*(1+Tablas!$K$4)","v":0},{"$f":"P32*(1+Tablas!$K$4)","v":0},{"$f":"Q32*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M33*(1+Tablas!$K$4)","v":0},{"$f":"N33*(1+Tablas!$K$4)","v":0},{"$f":"O33*(1+Tablas!$K$4)","v":0},{"$f":"P33*(1+Tablas!$K$4)","v":0},{"$f":"Q33*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M34*(1+Tablas!$K$4)","v":0},{"$f":"N34*(1+Tablas!$K$4)","v":0},{"$f":"O34*(1+Tablas!$K$4)","v":0},{"$f":"P34*(1+Tablas!$K$4)","v":0},{"$f":"Q34*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M41:M44)","v":144721.25},{"$f":"SUM(N41:N44)","v":103432.5},82214.375,70983.75,{"$f":"SUM(Q41:Q44)","v":53463.125}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M45:M46)*16%","v":23305.4},{"$f":"SUM(N45:N46)*16%","v":16699.2},13304.300000000001,11507.4,8704.1]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M45/2)+M46)*1.16","v":85025.824999999997},{"$f":"((N45/2)+N46)*1.16","v":61078.35},48771.837499999994,42258.074999999997,32096.112499999999]
[null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"M45/2*1.16","v":83938.324999999997},{"$f":"N45/2*1.16","v":59990.85},47684.337499999994,41170.574999999997,31008.612499999999]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K38","v":"Costo total, (-15% de descuento)"},null,{"$f":"M48+M49","v":168964.15},{"$f":"N48+N49","v":121069.2},96456.174999999988,{"$f":"P48+P49","v":83428.649999999994},63104.724999999999]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M31*(1+Tablas!$K$3)","v":144721.25},{"$f":"N31*(1+Tablas!$K$3)","v":103432.5},{"$f":"O31*(1+Tablas!$K$3)","v":82214.375},{"$f":"P31*(1+Tablas!$K$3)","v":70983.75},{"$f":"Q31*(1+Tablas!$K$3)","v":53463.125}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M32*(1+Tablas!$K$3)","v":0},{"$f":"N32*(1+Tablas!$K$3)","v":0},{"$f":"O32*(1+Tablas!$K$3)","v":0},{"$f":"P32*(1+Tablas!$K$3)","v":0},{"$f":"Q32*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M33*(1+Tablas!$K$3)","v":0},{"$f":"N33*(1+Tablas!$K$3)","v":0},{"$f":"O33*(1+Tablas!$K$3)","v":0},{"$f":"P33*(1+Tablas!$K$3)","v":0},{"$f":"Q33*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M34*(1+Tablas!$K$3)","v":0},{"$f":"N34*(1+Tablas!$K$3)","v":0},{"$f":"O34*(1+Tablas!$K$3)","v":0},{"$f":"P34*(1+Tablas!$K$3)","v":0},{"$f":"Q34*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M53:M56)","v":144721.25},{"$f":"SUM(N53:N56)","v":103432.5},82214.375,70983.75,53463.125]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M57:M58)*16%","v":23305.4},{"$f":"SUM(N57:N58)*16%","v":16699.2},13304.300000000001,11507.4,8704.1]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M57/4)+M58)*1.16","v":43056.662499999999},{"$f":"((N57/4)+N58)*1.16","v":31082.924999999999},24929.668749999997,21672.787499999999,16591.806249999998]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"M57/4*1.16","v":41969.162499999999},{"$f":"N57/4*1.16","v":29995.424999999999},23842.168749999997,20585.287499999999,15504.30625]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K50","v":"Costo total, (-15% de descuento)"},null,{"$f":"M60+(M61*3)","v":168964.15},{"$f":"N60+(N61*3)","v":121069.2},96456.174999999988,83428.649999999994,63104.724999999991]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M31*(1+Tablas!$K$2)","v":144721.25},{"$f":"N31*(1+Tablas!$K$2)","v":103432.5},{"$f":"O31*(1+Tablas!$K$2)","v":82214.375},{"$f":"P31*(1+Tablas!$K$2)","v":70983.75},{"$f":"Q31*(1+Tablas!$K$2)","v":53463.125}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2024.",null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M32*(1+Tablas!$K$2)","v":0},{"$f":"N32*(1+Tablas!$K$2)","v":0},{"$f":"O32*(1+Tablas!$K$2)","v":0},{"$f":"P32*(1+Tablas!$K$2)","v":0},{"$f":"Q32*(1+Tablas!$K$2)","v":0}]
[null,"Promociones válidas al 31 de diciembre de 2024.",null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M33*(1+Tablas!$K$2)","v":0},{"$f":"N33*(1+Tablas!$K$2)","v":0},{"$f":"O33*(1+Tablas!$K$2)","v":0},{"$f":"P33*(1+Tablas!$K$2)","v":0},{"$f":"Q33*(1+Tablas!$K$2)","v":0}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M34*(1+Tablas!$K$2)","v":0},{"$f":"N34*(1+Tablas!$K$2)","v":0},{"$f":"O34*(1+Tablas!$K$2)","v":0},{"$f":"P34*(1+Tablas!$K$2)","v":0},{"$f":"Q34*(1+Tablas!$K$2)","v":0}]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M65:M68)","v":144721.25},{"$f":"SUM(N65:N68)","v":103432.5},82214.375,70983.75,{"$f":"SUM(Q65:Q68)","v":53463.125}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M69:M70)*16%","v":23305.4},{"$f":"SUM(N69:N70)*16%","v":16699.2},13304.300000000001,11507.4,8704.1]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M69/12)+M70)*1.16","v":15077.220833333331},{"$f":"((N69/12)+N70)*1.16","v":11085.974999999999},9034.8895833333336,7949.2624999999998,6255.6020833333332]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"M69/12*1.16","v":13989.720833333331},{"$f":"N69/12*1.16","v":9998.4749999999985},7947.3895833333336,6861.7624999999998,5168.1020833333332]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K62","v":"Costo total, (-15% de descuento)"},null,{"$f":"M72+(M73*11)","v":168964.14999999997},{"$f":"N72+(N73*11)","v":121069.19999999998},{"$f":"O72+(O73*11)","v":96456.175000000003},{"$f":"P72+(P73*11)","v":83428.649999999994},{"$f":"Q72+(Q73*11)","v":63104.724999999999}]

{"sheet":"Global Ultimate Health Plan","index":6,"n_rows":68,"n_cols":16,"rows_kept":68,"cut":false,"hidden":false,"merged":[[66,11,66,12],[23,4,23,5],[25,4,25,5],[19,2,19,8],[21,2,21,8],[23,1,23,2],[25,1,25,2],[25,11,25,12],[26,11,26,12],[19,11,19,12],[20,11,20,12],[21,11,21,12],[24,11,24,12],[23,11,23,15],[28,11,28,12],[29,11,29,12],[31,11,31,12],[34,11,34,12],[35,11,35,12],[36,11,36,12],[46,11,46,12],[33,11,33,15],[37,11,37,12],[27,1,27,2],[27,3,27,4],[47,11,47,12],[48,11,48,12],[50,11,50,12],[35,6,36,6],[35,7,36,7],[30,11,30,12],[45,11,45,15],[38,11,38,12],[39,11,39,12],[40,11,40,12],[41,11,41,12],[42,11,42,12],[43,11,43,12],[49,11,49,12],[64,1,64,9],[65,1,66,9],[59,1,59,9],[60,1,60,9],[61,1,61,9],[62,1,62,9],[63,1,63,9],[27,11,27,12],[67,11,67,12],[53,11,53,12],[54,11,54,12],[55,11,55,12],[58,11,58,12],[59,11,59,12],[57,11,57,15],[60,11,60,12],[62,11,62,12],[63,11,63,12],[64,11,64,12],[65,11,65,12],[61,11,61,12],[51,11,51,12],[52,11,52,12]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," ",false]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3"]
[null,null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,0,1000,2000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,null,"Fuera del país de residencia",null,0,1000,2000]
[]
[null,"Número de adultos en la póliza : ",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":1}," Edad del asegurado titular :",null,{"$f":"+'INGRESO DE DATOS'!$D$19","v":18},{"$f":"VLOOKUP($D$24,Tablas!A1503:B1504,2,0)","v":0},null,null,null,"TARIFAS ANUALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"(VLOOKUP($G$24,Tablas!$A$1205:$G$1271,3,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":331360},{"$f":"(VLOOKUP($G$24,Tablas!$A$1205:$G$1271,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":211276.25},{"$f":"(VLOOKUP($G$24,Tablas!$A$1205:$G$1271,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":151967.5}]
[null,"Número de hijos en la póliza :",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},"Edad del (de la) cónyuge :",null,{"$f":"+'INGRESO DE DATOS'!$H$19","v":0},null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($D$24=1,0,(VLOOKUP($G$26,Tablas!$A$1205:$G$1271,3,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$24=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($D$24=1,0,(VLOOKUP($G$26,Tablas!$A$1205:$G$1271,4,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$24=1,0,(Tablas!$Q$2)))","v":0},{"$f":"(IF($D$24=1,0,(VLOOKUP($G$26,Tablas!$A$1205:$G$1271,5,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$24=1,0,(Tablas!$Q$2)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"IF($D$26=0,0,(VLOOKUP($D$26,Tablas!$A$1272:$G$1274,3,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$26=0,0,(VLOOKUP($D$26,Tablas!$A$1272:$G$1274,4,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$26=0,0,(VLOOKUP($D$26,Tablas!$A$1272:$G$1274,5,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2024-07-10T10:56:45.210"},null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q1206*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!R1206*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!S1206*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N25:N28)","v":331360},{"$f":"SUM(O25:O28)","v":211276.25},151967.5]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+N29*16%","v":53017.599999999999},{"$f":"+O29*16%","v":33804.199999999997},{"$f":"+P29*16%","v":24314.799999999999}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.95,\"Costo total, (-5% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.85,\"Costo total, (-15% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\")))","v":"Costo total, (-15% de descuento)"},null,{"$f":"SUM(N29:N31) + N30*0.16","v":385465.1},{"$f":"SUM(O29:O31) + O30*0.16","v":246167.95},177369.8]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N25*(1+Tablas!$K$4)","v":331360},{"$f":"O25*(1+Tablas!$K$4)","v":211276.25},{"$f":"P25*(1+Tablas!$K$4)","v":151967.5}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N26*(1+Tablas!$K$4)","v":0},{"$f":"O26*(1+Tablas!$K$4)","v":0},{"$f":"P26*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N27*(1+Tablas!$K$4)","v":0},{"$f":"O27*(1+Tablas!$K$4)","v":0},{"$f":"P27*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N28*(1+Tablas!$K$4)","v":0},{"$f":"O28*(1+Tablas!$K$4)","v":0},{"$f":"P28*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N35:N38)","v":331360},{"$f":"SUM(O35:O38)","v":211276.25},151967.5]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N39:N40)*16%","v":53167.6},{"$f":"SUM(O39:O40)*16%","v":33954.199999999997},24464.799999999999]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N39/2)+N40)*1.16","v":193276.3},{"$f":"((O39/2)+O40)*1.16","v":123627.72499999999},89228.65]
[null,null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"N39/2*1.16","v":192188.79999999999},{"$f":"O39/2*1.16","v":122540.22499999999},88141.15]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L32","v":"Costo total, (-15% de descuento)"},null,{"$f":"N42+N43","v":385465.1},{"$f":"O42+O43","v":246167.94999999998},177369.8]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N25*(1+Tablas!$K$3)","v":331360},{"$f":"O25*(1+Tablas!$K$3)","v":211276.25},{"$f":"P25*(1+Tablas!$K$3)","v":151967.5}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N26*(1+Tablas!$K$3)","v":0},{"$f":"O26*(1+Tablas!$K$3)","v":0},{"$f":"P26*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N27*(1+Tablas!$K$3)","v":0},{"$f":"O27*(1+Tablas!$K$3)","v":0},{"$f":"P27*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N28*(1+Tablas!$K$3)","v":0},{"$f":"O28*(1+Tablas!$K$3)","v":0},{"$f":"P28*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N47:N50)","v":331360},{"$f":"SUM(O47:O50)","v":211276.25},151967.5]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+N51*16%","v":53017.599999999999},{"$f":"+O51*16%","v":33804.199999999997},{"$f":"+P51*16%","v":24314.799999999999}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N51/4)+N52)*1.16","v":97181.9},{"$f":"((O51/4)+O52)*1.16","v":62357.612499999996},45158.074999999997]
[null,null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"N51/4*1.16","v":96094.399999999994},{"$f":"O51/4*1.16","v":61270.112499999996},44070.574999999997]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L44","v":"Costo total, (-15% de descuento)"},null,{"$f":"N54+(N55*3)","v":385465.1},{"$f":"O54+(O55*3)","v":246167.94999999998},177369.8]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N25*(1+Tablas!$K$2)","v":331360},{"$f":"O25*(1+Tablas!$K$2)","v":211276.25},{"$f":"P25*(1+Tablas!$K$2)","v":151967.5}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2024.",null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N26*(1+Tablas!$K$2)","v":0},{"$f":"O26*(1+Tablas!$K$2)","v":0},{"$f":"P26*(1+Tablas!$K$2)","v":0}]
[null,"Promociones válidas al 31 de diciembre de 2024.",null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N27*(1+Tablas!$K$2)","v":0},{"$f":"O27*(1+Tablas!$K$2)","v":0},{"$f":"P27*(1+Tablas!$K$2)","v":0}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N28*(1+Tablas!$K$2)","v":0},{"$f":"O28*(1+Tablas!$K$2)","v":0},{"$f":"P28*(1+Tablas!$K$2)","v":0}]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N59:N62)","v":331360},{"$f":"SUM(O59:O62)","v":211276.25},151967.5]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+N63*16%","v":53017.599999999999},{"$f":"+O63*16%","v":33804.199999999997},{"$f":"+P63*16%","v":24314.799999999999}]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N63/12)+N64)*1.16","v":33118.96666666666},{"$f":"((O63/12)+O64)*1.16","v":21510.870833333334},{"$f":"((P63/12)+P64)*1.16","v":15777.691666666666}]
[null,null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"N63/12*1.16","v":32031.466666666664},{"$f":"O63/12*1.16","v":20423.370833333334},14690.191666666666]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L56","v":"Costo total, (-15% de descuento)"},null,{"$f":"N66+(N67*11)","v":385465.1},{"$f":"O66+(O67*11)","v":246167.95},{"$f":"P66+(P67*11)","v":177369.8}]

{"sheet":"Resumen tarifas","index":7,"n_rows":126,"n_cols":7,"rows_kept":126,"cut":false,"hidden":false,"merged":[[125,0,128,6],[43,0,43,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[119,0,119,1],[115,0,115,1],[116,0,116,1],[116,2,116,3],[117,0,117,1],[118,0,118,1],[118,2,118,3],[112,0,112,1],[112,2,112,3],[100,0,100,6],[113,0,113,1],[77,0,77,1],[81,0,81,1],[78,0,78,1],[114,0,114,1],[106,0,106,6],[101,0,101,5],[102,0,102,5],[103,0,103,5],[104,0,104,5],[114,2,114,3],[109,0,109,1],[79,0,79,1],[80,0,80,1],[82,0,82,1],[83,0,83,1],[95,0,95,1],[96,0,96,1],[96,2,96,6],[97,0,97,1],[91,0,91,1],[92,0,92,1],[92,2,92,6],[93,0,93,1],[94,0,94,1],[94,2,94,6],[78,2,78,6],[80,2,80,6],[82,2,82,6],[87,0,87,1],[90,0,90,1],[90,2,90,6],[86,0,86,2],[59,0,59,1],[67,0,67,1],[49,2,49,6],[51,2,51,6],[53,2,53,6],[55,2,55,6],[62,2,62,5],[62,0,62,1],[63,0,63,1],[66,0,66,1],[76,2,76,6],[68,0,68,1],[64,0,64,1],[65,0,65,1],[72,0,72,2],[16,0,16,6],[18,0,18,1],[22,4,22,5],[25,4,25,5],[45,0,45,1],[18,2,18,6],[20,2,20,6],[20,0,20,1],[22,0,22,1],[25,0,25,1],[32,0,32,1],[33,0,33,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[42,0,42,1],[123,0,123,6],[46,0,46,1],[55,0,55,1],[56,0,56,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[69,0,69,1],[73,0,73,1],[76,0,76,1],[64,2,64,5],[66,2,66,5],[68,2,68,5]]}
[" "]
[null,null,null,null," "," "]
[]
[]
[]
[null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cotización de Seguro Médico - Bupa Global Health Plans"]
[]
["Nombre del asegurado titular :",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"}]
[]
["Agencia / Agente :",null,{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"}]
[]
["Número de adultos en la póliza : ",null,{"$f":"'INGRESO DE DATOS'!D17","v":1},null," Edad del asegurado titular :",null,{"$f":"'INGRESO DE DATOS'!D19","v":18}]
[]
[]
["Número de hijos en la póliza :",null,{"$f":"'INGRESO DE DATOS'!H17","v":0},null,"Edad del (de la) cónyuge :",null,{"$f":"'INGRESO DE DATOS'!H19","v":0}]
[]
[]
[null,null,null,"FECHA DE COTIZACION :",{"$f":"NOW()","v":"2024-07-10T10:56:45.220"}]
[]
[]
[]
["Global Ultimate Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3"]
["Dentro del país de residencia",null,0,1000,2000]
["Fuera del país de residencia",null,0,1000,2000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"+'Global Ultimate Health Plan'!N32","v":385465.1},{"$f":"+'Global Ultimate Health Plan'!O32","v":246167.95},{"$f":"+'Global Ultimate Health Plan'!P32","v":177369.8}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Ultimate Health Plan'!N44","v":385465.1},{"$f":"+'Global Ultimate Health Plan'!O44","v":246167.94999999998},{"$f":"+'Global Ultimate Health Plan'!P44","v":177369.8}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Ultimate Health Plan'!N56","v":385465.1},{"$f":"+'Global Ultimate Health Plan'!O56","v":246167.94999999998},{"$f":"+'Global Ultimate Health Plan'!P56","v":177369.8}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Ultimate Health Plan'!N68","v":385465.1},{"$f":"+'Global Ultimate Health Plan'!O68","v":246167.95},{"$f":"+'Global Ultimate Health Plan'!P68","v":177369.8}]
[]
["Global Elite Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["Dentro del país de residencia",null,1000,2000,3500,5000,10000]
["Fuera del país de residencia",null,1000,2000,3500,5000,10000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"+'Global Elite Health Plan'!M38","v":168964.15},{"$f":"+'Global Elite Health Plan'!N38","v":121069.2},{"$f":"+'Global Elite Health Plan'!O38","v":96456.175000000003},{"$f":"+'Global Elite Health Plan'!P38","v":83428.649999999994},{"$f":"+'Global Elite Health Plan'!Q38","v":63104.724999999999}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Elite Health Plan'!M50","v":168964.15},{"$f":"+'Global Elite Health Plan'!N50","v":121069.2},{"$f":"+'Global Elite Health Plan'!O50","v":96456.174999999988},{"$f":"+'Global Elite Health Plan'!P50","v":83428.649999999994},{"$f":"+'Global Elite Health Plan'!Q50","v":63104.724999999999}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Elite Health Plan'!M62","v":168964.15},{"$f":"+'Global Elite Health Plan'!N62","v":121069.2},{"$f":"+'Global Elite Health Plan'!O62","v":96456.174999999988},{"$f":"+'Global Elite Health Plan'!P62","v":83428.649999999994},{"$f":"+'Global Elite Health Plan'!Q62","v":63104.724999999991}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Elite Health Plan'!M74","v":168964.14999999997},{"$f":"+'Global Elite Health Plan'!N74","v":121069.19999999998},{"$f":"+'Global Elite Health Plan'!O74","v":96456.175000000003},{"$f":"+'Global Elite Health Plan'!P74","v":83428.649999999994},{"$f":"+'Global Elite Health Plan'!Q74","v":63104.724999999999}]
[]
["Global Premier Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["Dentro del país de residencia",null,1000,2000,5000,10000]
["Fuera del país de residencia",null,1000,2000,5000,10000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"+'Global Premier Health Plan'!N48","v":110297.15},{"$f":"+'Global Premier Health Plan'!O48","v":80137.875},{"$f":"+'Global Premier Health Plan'!P48","v":56436.9},{"$f":"+'Global Premier Health Plan'!Q48","v":43039.625}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Premier Health Plan'!N60","v":110297.15},{"$f":"+'Global Premier Health Plan'!O60","v":80137.875},{"$f":"+'Global Premier Health Plan'!P60","v":56436.899999999994},{"$f":"+'Global Premier Health Plan'!Q60","v":43039.625}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Premier Health Plan'!N72","v":110297.15},{"$f":"+'Global Premier Health Plan'!O72","v":80137.875},{"$f":"+'Global Premier Health Plan'!P72","v":56436.899999999994},{"$f":"+'Global Premier Health Plan'!Q72","v":43039.625}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Premier Health Plan'!N84","v":110297.14999999998},{"$f":"+'Global Premier Health Plan'!O84","v":80137.875},{"$f":"+'Global Premier Health Plan'!P84","v":56436.899999999994},{"$f":"+'Global Premier Health Plan'!Q84","v":43039.624999999993}]
[]
["Global Select Health Plan"]
["ESTE PRODUCTO NO CUENTA CON COBERTURA DE MATERNIDAD"]
["Deducibles",null,"PLAN A","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["Dentro del país de residencia",null,2000,3500,5000,10000,20000]
["Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"+'Global Select Health Plan'!M45","v":51778.05},{"$f":"+'Global Select Health Plan'!N45","v":44013.3},{"$f":"+'Global Select Health Plan'!O45","v":39120.275000000001},{"$f":"+'Global Select Health Plan'!P45","v":26696.674999999999},{"$f":"+'Global Select Health Plan'!Q45","v":21409.25}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Select Health Plan'!M57","v":51778.049999999996},{"$f":"+'Global Select Health Plan'!N57","v":44013.299999999996},{"$f":"+'Global Select Health Plan'!O57","v":39120.274999999994},{"$f":"+'Global Select Health Plan'!P57","v":26696.674999999999},{"$f":"+'Global Select Health Plan'!Q57","v":21409.25}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Select Health Plan'!M69","v":51778.049999999996},{"$f":"+'Global Select Health Plan'!N69","v":44013.299999999996},{"$f":"+'Global Select Health Plan'!O69","v":39120.274999999994},{"$f":"+'Global Select Health Plan'!P69","v":26696.674999999999},{"$f":"+'Global Select Health Plan'!Q69","v":21409.25}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Select Health Plan'!M81","v":51778.049999999996},{"$f":"+'Global Select Health Plan'!N81","v":44013.299999999996},{"$f":"+'Global Select Health Plan'!O81","v":39120.275000000001},{"$f":"+'Global Select Health Plan'!P81","v":26696.674999999999},{"$f":"+'Global Select Health Plan'!Q81","v":21409.25}]
[]
["Global Select PE Health Plan"]
["ESTE PRODUCTO NO CUENTA CON COBERTURA DE MATERNIDAD, NO APLICA DESCUENTO ESPECIAL"]
["Deducibles",null,"PLAN A","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["Dentro del país de residencia",null,2000,3500,5000,10000,20000]
["Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"+'Global Select PE Health Plan'!M45","v":48836},{"$f":"+'Global Select PE Health Plan'!N45","v":41542.5},{"$f":"+'Global Select PE Health Plan'!O45","v":36917},{"$f":"+'Global Select PE Health Plan'!P45","v":25230},{"$f":"+'Global Select PE Health Plan'!Q45","v":20256.5}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Select PE Health Plan'!M57","v":48836},{"$f":"+'Global Select PE Health Plan'!N57","v":41542.5},{"$f":"+'Global Select PE Health Plan'!O57","v":36917},{"$f":"+'Global Select PE Health Plan'!P57","v":25230},{"$f":"+'Global Select PE Health Plan'!Q57","v":20256.5}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Select PE Health Plan'!M69","v":48836},{"$f":"+'Global Select PE Health Plan'!N69","v":41542.5},{"$f":"+'Global Select PE Health Plan'!O69","v":36917},{"$f":"+'Global Select PE Health Plan'!P69","v":25230},{"$f":"+'Global Select PE Health Plan'!Q69","v":20256.5}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Select PE Health Plan'!M81","v":48835.999999999993},{"$f":"+'Global Select PE Health Plan'!N81","v":41542.499999999993},{"$f":"+'Global Select PE Health Plan'!O81","v":36916.999999999993},{"$f":"+'Global Select PE Health Plan'!P81","v":25229.999999999996},{"$f":"+'Global Select PE Health Plan'!Q81","v":20256.5}]
[]
["Este plan cuenta con los siguientes periodos de espera adicionales:"]
["PERÍODOS DE ESPERA"]
["Padecimientos de rodilla, ácido-pépticos, columna vertebral, nariz, senos paranasales, amígdalas, adenoides, hemorroides, hernias, tumoraciones mamarias (benignas y/o malignas), padecimientos anorrectales, prostáticos, ginecológicos, várices, insuficiencia del piso perineal, padecimientos de la vesícula y vías biliares, enfermedades articulares de las falanges de los pies, cataratas, litiasis renal y en vías urinarias.",null,null,null,null,null,"6 meses"]
["Tratamiento contra el Cáncer.",null,null,null,null,null,"6 meses"]
["Examen dental preventivo.",null,null,null,null,null,"10 meses"]
["Trasplantes.",null,null,null,null,null,"6 meses"]
[]
["Cobertura de preexistencias. Quedarán cubiertas las preexistencias declaradas al momento de la solicitud con un período de espera de 2 años, independientemente de la aplicación de alguna extra prima o sobre deducible derivado de la suscripción. No aplica reconocimiento de antigüedad para reducir o eliminar los períodos de espera mencionados en este endoso."]
[]
["Global Major Medical Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2"]
["Dentro del país de residencia",null,10000,20000]
["Fuera del país de residencia",null,10000,20000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"'Global Major Medical Health Pla'!M41","v":35274.875},{"$f":"'Global Major Medical Health Pla'!N41","v":26240.65}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"'Global Major Medical Health Pla'!M53","v":35274.875},{"$f":"'Global Major Medical Health Pla'!N53","v":26240.649999999998}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"'Global Major Medical Health Pla'!M65","v":35274.875},{"$f":"'Global Major Medical Health Pla'!N65","v":26240.649999999998}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"'Global Major Medical Health Pla'!M77","v":35274.875},{"$f":"'Global Major Medical Health Pla'!N77","v":26240.649999999998}]
[]
["$937.5 de costo administrativo anual aplica a la primera cuota"]
[]
["Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2024."]
[]
["La presente cotización es de carácter informativo y no constituye el monto de la prima definitiva ni las condiciones de la misma. La emisión de la póliza está sujeta a valoración del riesgo y/o cambio en la tarifa por parte del área de Suscripción de Bupa y puede tener modificaciones por lo que no expresa compromiso legal para la cobertura del seguro. Este cotizador es válido del del 1 de Marzo del 2023 al 31 de Diciembre del 2024."]

{"sheet":"Tablas","index":8,"n_rows":1581,"n_cols":23,"rows_kept":1581,"cut":false,"hidden":true,"merged":[[1507,0,1507,6],[1508,0,1508,6],[1509,0,1509,1],[1509,2,1509,6],[1438,28,1438,29],[1439,28,1439,29],[1440,28,1440,29],[2,20,2,23],[151,20,151,23],[301,20,301,23],[901,20,901,23],[1201,20,1201,23],[4,8,4,12],[1424,0,1424,6],[1425,0,1425,6],[1426,0,1426,1],[1426,2,1426,6],[1276,0,1276,1],[1276,2,1276,6],[1349,0,1349,6],[1350,0,1350,6],[1351,0,1351,1],[1351,2,1351,6],[1200,0,1200,6],[1201,0,1201,6],[1202,0,1202,1],[1202,2,1202,6],[1275,0,1275,6],[976,2,976,6],[1049,0,1049,6],[1050,0,1050,6],[1051,0,1051,1],[1051,2,1051,6],[1,0,1,6],[2,0,2,6],[77,0,77,1],[77,2,77,6],[76,0,76,6],[3,0,3,1],[3,2,3,6],[376,0,376,1],[376,2,376,6],[150,0,150,6],[151,0,151,6],[152,0,152,1],[152,2,152,6],[225,0,225,6],[226,0,226,1],[375,0,375,6],[226,2,226,6],[300,0,300,6],[301,0,301,6],[302,0,302,1],[302,2,302,6],[526,0,526,6],[450,0,450,6],[451,0,451,6],[452,0,452,1],[452,2,452,6],[525,0,525,6],[527,0,527,1],[527,2,527,6],[600,0,600,6],[601,0,601,6],[602,0,602,1],[602,2,602,6],[751,0,751,6],[675,0,675,6],[676,0,676,6],[677,0,677,1],[677,2,677,6],[750,0,750,6],[1124,0,1124,6],[1125,0,1125,6],[1126,0,1126,1],[1126,2,1126,6],[752,0,752,1],[752,2,752,6],[825,0,825,6],[826,0,826,6],[827,0,827,1],[827,2,827,6],[900,0,900,6],[901,0,901,6],[902,0,902,1],[902,2,902,6],[975,0,975,6],[976,0,976,1]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,{"$f":"IF('INGRESO DE DATOS'!E23,0,0.09)","v":0},null,"% Anteriores",9.2499999999999999E-2,null,"Usamed",625]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,{"$f":"IF('INGRESO DE DATOS'!E23,0,0.075)","v":0},null,null,0.26874999999999999,null,null,null,null,null,null,1000]
["EDAD",null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,{"$f":"IF('INGRESO DE DATOS'!E23,0,0.045)","v":0},null,null,0.52249999999999996,null,null,null,null,null,null,2,0,4.4999999999999998E-2]
[" "," ",1000,2000,3500,5000,10000,null,"THIS COLUMN IS FOR THE 5% DISCOUNT ",null,null,null,null,null,"Otros dependientes panel"]
[18,null,169525,120950,95987.5,82775,62162.5,null,96337.5,69712.5,54087.5,47025,36650,null,"Edad otros dependientes","ID",1000,2000,3500,5000,10000]
[19,null,175225,125012.5,99212.5,85562.5,64250,null,100062.5,72400,56187.5,48812.5,38075,null,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":0},{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":0},{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":0},{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":0},{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":0}]
[20,null,181125,129225,102550,88437.5,66412.5,null,104037.5,75275,58425,50775,39575,null,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":0},{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":0},{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":0},{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":0},{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":0}]
[21,null,187212.5,133562.5,106000,91412.5,68650,null,107950,78100,60550,52612.5,41012.5,null,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":0},{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":0},{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":0},{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":0},{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":0}]
[22,null,193512.5,138062.5,109562.5,94487.5,70962.5,null,111662.5,80750,62612.5,54412.5,42400,null,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O10>0,(IF(O10>18,VLOOKUP(O10,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":0},{"$f":"IF(O10>0,(IF(O10>18,VLOOKUP(O10,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":0},{"$f":"IF(O10>0,(IF(O10>18,VLOOKUP(O10,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":0},{"$f":"IF(O10>0,(IF(O10>18,VLOOKUP(O10,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":0},{"$f":"IF(O10>0,(IF(O10>18,VLOOKUP(O10,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":0}]
[23,null,200025,142712.5,113250,97675,73350,null,115587.5,83612.5,64825,56312.5,43875,null,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O11>0,(IF(O11>18,VLOOKUP(O11,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":0},{"$f":"IF(O11>0,(IF(O11>18,VLOOKUP(O11,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":0},{"$f":"IF(O11>0,(IF(O11>18,VLOOKUP(O11,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":0},{"$f":"IF(O11>0,(IF(O11>18,VLOOKUP(O11,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":0},{"$f":"IF(O11>0,(IF(O11>18,VLOOKUP(O11,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":0}]
[24,null,206750,147512.5,117062.5,100962.5,75812.5,null,119475,86375,66975,58187.5,45312.5,null,null,"Total",{"$f":"SUM(Q7:Q11)","v":0},{"$f":"SUM(R7:R11)","v":0},{"$f":"SUM(S7:S11)","v":0},0,0]
[25,null,213712.5,152475,121000,104350,78375,null,123187.5,89037.5,69025,59975,46700]
[26,null,220900,157600,125075,107862.5,81000,null,127100,91887.5,71225,61875,48187.5]
[27,null,228337.5,162912.5,129287.5,111500,83725,null,131000,94687.5,73400,63762.5,49650]
[28,null,236025,168387.5,133637.5,115250,86550,null,135000,97525,75625,65675,51137.5]
[29,null,243962.5,174050,138125,119125,89462.5,null,140075,101187.5,78437.5,68125,53025]
[30,null,252175,179912.5,142775,123137.5,92475,null,145362.5,105012.5,81337.5,70662.5,55000]
[31,null,260650,185962.5,147587.5,127275,95587.5,null,150587.5,108800,84300,73200,56975]
[32,null,269425,192225,152550,131562.5,98800,null,155975,112637.5,87262.5,75800,58975]
[33,null,278487.5,198687.5,157687.5,135987.5,102125,null,159162.5,114950,89037.5,77312.5,60150]
[34,null,289312.5,206412.5,163812.5,141275,106087.5,null,162550,117387.5,90900,78950,61412.5]
[35,null,294062.5,209800,166500,143587.5,107837.5,null,165900,119800,92787.5,80575,62675]
[36,null,298887.5,213237.5,169225,145950,109600,null,169262.5,122237.5,94650,82175,63937.5]
[37,null,303787.5,216737.5,172000,148337.5,111400,null,172612.5,124637.5,96512.5,83787.5,65187.5]
[38,null,308775,220300,174825,150775,113225,null,175550,126737.5,98112.5,85187.5,66262.5]
[39,null,313837.5,223912.5,177700,153250,115087.5,null,178275,128737.5,99675,86550,67312.5]
[40,null,318987.5,227587.5,180612.5,155762.5,116975,null,181162.5,130812.5,101300,87937.5,68387.5]
[41,null,324225,231325,183575,158325,118900,null,184012.5,132825,102850,89287.5,69425]
[42,null,329550,235112.5,186587.5,160912.5,120850,null,186887.5,134937.5,104475,90687.5,70537.5]
[43,null,334950,238975,189650,163562.5,122825,null,190275,137350,106350,92325,71812.5]
[44,null,340450,242900,192762.5,166237.5,124850,null,193787.5,139900,108287.5,94000,73100]
[45,null,346037.5,246887.5,195925,168975,126887.5,null,197187.5,142337.5,110200,95662.5,74375]
[46,null,351712.5,250937.5,199137.5,171750,128975,null,200650,144837.5,112087.5,97312.5,75662.5]
[47,null,357487.5,255050,202412.5,174562.5,131087.5,null,204037.5,147250,113987.5,98950,76925]
[48,null,363362.5,259237.5,205737.5,177425,133237.5,null,208800,150700,117137.5,101687.5,79050]
[49,null,371512.5,265050,210350,181412.5,136237.5,null,213575,154125,120275,104412.5,81150]
[50,null,385325,274900,218162.5,188150,141300,null,219462.5,158362.5,123562.5,107262.5,83362.5]
[51,null,399637.5,285125,226275,195150,146550,null,225062.5,162362.5,126725,110000,85512.5]
[52,null,414500,295725,234687.5,202400,152000,null,230700,166450,129912.5,112737.5,87637.5]
[53,null,429900,306712.5,243412.5,209925,157650,null,241150,173987.5,135712.5,117787.5,91562.5]
[54,null,445875,318112.5,252462.5,217725,163500,null,251462.5,181412.5,141487.5,122800,95450]
[55,null,462450,329937.5,261837.5,225812.5,169587.5,null,261975,188975,147387.5,127937.5,99387.5]
[56,null,479575,342150,271537.5,234175,175862.5,null,272400,196487.5,153250,132987.5,103350]
[57,null,505925,360950,286450,247037.5,185525,null,282900,204050,159125,138087.5,107287.5]
[58,null,533712.5,380775,302187.5,260612.5,195712.5,null,300812.5,216937.5,169162.5,146800,114025]
[59,null,563037.5,401700,318800,274937.5,206462.5,null,318700,229837.5,179175,155487.5,120775]
[60,null,593975,423775,336312.5,290037.5,217812.5,null,336762.5,242825,189312.5,164275,127575]
[61,null,626612.5,447062.5,354787.5,305975,229775,null,354600,255637.5,199287.5,172912.5,134287.5]
[62,null,661037.5,471625,374275,322787.5,242400,null,372650,268662.5,209425,181700,141125]
[63,null,697362.5,497537.5,394850,340525,255725,null,400437.5,288662.5,225025,195225,151587.5]
[64,null,735675,524862.5,416537.5,359225,269775,null,428237.5,308712.5,240625,208750,162087.5]
[65,null,776100,553700,439425,378962.5,284600,null,456125,328750,256200,222287.5,172587.5]
[66,null,818737.5,584125,463575,399787.5,300225,null,483887.5,348750,271800,235787.5,183050]
[67,null,863725,616225,489037.5,421750,316725,null,511837.5,368875,287450,249350,193575]
[68,null,911175,650075,515912.5,444925,334125,null,550312.5,396600,309000,268025,208062.5]
[69,null,961237.5,685800,544250,469375,352487.5,null,588925,424387.5,330650,286812.5,222612.5]
[70,null,1014050,723475,574162.5,495162.5,371850,null,627587.5,452237.5,352325,305587.5,237212.5]
[71,null,1069775,763225,605700,522375,392287.5,null,666325,480100,374050,324437.5,251800]
[72,null,1128550,805162.5,638987.5,551075,413837.5,null,704950,507912.5,395700,343200,266362.5]
[73,null,1190550,849400,674087.5,581350,436575,null,750825,540950,421375,365475,283625]
[74,null,1255962.5,896075,711125,613287.5,460562.5,null,796675,573987.5,447100,387787.5,300937.5]
[75,null,1324975,945300,750200,646987.5,485875,null,842500,606987.5,472775,410050,318200]
[76,null,1397775,997237.5,791425,682537.5,512562.5,null,888400,640000,498512.5,432375,335525]
[77,null,1474575,1052037.5,834900,720037.5,540725,null,934237.5,673000,524187.5,454612.5,352762.5]
[78,null,1555587.5,1109837.5,880775,759600,570437.5,null,981025,706700,550400,477362.5,370412.5]
[79,null,1641062.5,1170812.5,929175,801325,601775,null,1028037.5,740525,576737.5,500200,388125]
[80,null,1731225,1235137.5,980225,845362.5,634837.5,null,1075075,774425,603150,523112.5,405862.5]
[81,null,1826350,1303000,1034075,891800,669725,null,1121900,808125,629387.5,545875,423537.5]
[82,null,1926687.5,1374600,1090900,940800,706512.5,null,1168887.5,841962.5,655737.5,568712.5,441237.5]
[83,null,2032550,1450125,1150837.5,992500,745337.5,null,1215912.5,875825,682100,591550,458975]
[84,"o más",2144225,1529800,1214062.5,1047025,786287.5,null,1262825,909600,708350,614325,476637.5]
[1,"Hijo",72775,51925,41212.5,35537.5,26687.5,null,39537.5,28475,23362.5,20237.5,15700]
[2,"Hijos",114675,81812.5,64925,56000,42050,null,62287.5,44862.5,36750,31875,24712.5]
[3,"Hijos o más",167312.5,119375,94737.5,81700,61350,null,90862.5,65412.5,53612.5,46487.5,36062.5]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"C6*$K$2","v":0},{"$f":"D6*$K$2","v":0},0,0,0]
[19,null,{"$f":"C7*$K$2","v":0},0,0,0,0]
[20,null,{"$f":"C8*$K$2","v":0},0,0,0,0]
[21,null,{"$f":"C9*$K$2","v":0},0,0,0,0]
[22,null,{"$f":"C10*$K$2","v":0},0,0,0,0]
[23,null,{"$f":"C11*$K$2","v":0},0,0,0,0]
[24,null,{"$f":"C12*$K$2","v":0},0,0,0,0]
[25,null,{"$f":"C13*$K$2","v":0},0,0,0,0]
[26,null,{"$f":"C14*$K$2","v":0},0,0,0,0]
[27,null,{"$f":"C15*$K$2","v":0},0,0,0,0]
[28,null,{"$f":"C16*$K$2","v":0},0,0,0,0]
[29,null,{"$f":"C17*$K$2","v":0},0,0,0,0]
[30,null,{"$f":"C18*$K$2","v":0},0,0,0,0]
[31,null,{"$f":"C19*$K$2","v":0},0,0,0,0]
[32,null,{"$f":"C20*$K$2","v":0},0,0,0,0]
[33,null,{"$f":"C21*$K$2","v":0},0,0,0,0]
[34,null,{"$f":"C22*$K$2","v":0},0,0,0,0]
[35,null,{"$f":"C23*$K$2","v":0},0,0,0,0]
[36,null,{"$f":"C24*$K$2","v":0},0,0,0,0]
[37,null,{"$f":"C25*$K$2","v":0},0,0,0,0]
[38,null,{"$f":"C26*$K$2","v":0},0,0,0,0]
[39,null,{"$f":"C27*$K$2","v":0},0,0,0,0]
[40,null,{"$f":"C28*$K$2","v":0},0,0,0,0]
[41,null,{"$f":"C29*$K$2","v":0},0,0,0,0]
[42,null,{"$f":"C30*$K$2","v":0},0,0,0,0]
[43,null,{"$f":"C31*$K$2","v":0},0,0,0,0]
[44,null,{"$f":"C32*$K$2","v":0},0,0,0,0]
[45,null,{"$f":"C33*$K$2","v":0},0,0,0,0]
[46,null,{"$f":"C34*$K$2","v":0},0,0,0,0]
[47,null,{"$f":"C35*$K$2","v":0},0,0,0,0]
[48,null,{"$f":"C36*$K$2","v":0},0,0,0,0]
[49,null,{"$f":"C37*$K$2","v":0},0,0,0,0]
[50,null,{"$f":"C38*$K$2","v":0},0,0,0,0]
[51,null,{"$f":"C39*$K$2","v":0},0,0,0,0]
[52,null,{"$f":"C40*$K$2","v":0},0,0,0,0]
[53,null,{"$f":"C41*$K$2","v":0},0,0,0,0]
[54,null,{"$f":"C42*$K$2","v":0},0,0,0,0]
[55,null,{"$f":"C43*$K$2","v":0},0,0,0,0]
[56,null,{"$f":"C44*$K$2","v":0},0,0,0,0]
[57,null,{"$f":"C45*$K$2","v":0},0,0,0,0]
[58,null,{"$f":"C46*$K$2","v":0},0,0,0,0]
[59,null,{"$f":"C47*$K$2","v":0},0,0,0,0]
[60,null,{"$f":"C48*$K$2","v":0},0,0,0,0]
[61,null,{"$f":"C49*$K$2","v":0},0,0,0,0]
[62,null,{"$f":"C50*$K$2","v":0},0,0,0,0]
[63,null,{"$f":"C51*$K$2","v":0},0,0,0,0]
[64,null,{"$f":"C52*$K$2","v":0},0,0,0,0]
[65,null,{"$f":"C53*$K$2","v":0},0,0,0,0]
[66,null,{"$f":"C54*$K$2","v":0},0,0,0,0]
[67,null,{"$f":"C55*$K$2","v":0},0,0,0,0]
[68,null,{"$f":"C56*$K$2","v":0},0,0,0,0]
[69,null,{"$f":"C57*$K$2","v":0},0,0,0,0]
[70,null,{"$f":"C58*$K$2","v":0},0,0,0,0]
[71,null,{"$f":"C59*$K$2","v":0},0,0,0,0]
[72,null,{"$f":"C60*$K$2","v":0},0,0,0,0]
[73,null,{"$f":"C61*$K$2","v":0},0,0,0,0]
[74,null,{"$f":"C62*$K$2","v":0},0,0,0,0]
[75,null,{"$f":"C63*$K$2","v":0},0,0,0,0]
[76,null,{"$f":"C64*$K$2","v":0},0,0,0,0]
[77,null,{"$f":"C65*$K$2","v":0},0,0,0,0]
[78,null,{"$f":"C66*$K$2","v":0},0,0,0,0]
[79,null,{"$f":"C67*$K$2","v":0},0,0,0,0]
[80,null,{"$f":"C68*$K$2","v":0},0,0,0,0]
[81,null,{"$f":"C69*$K$2","v":0},0,0,0,0]
[82,null,{"$f":"C70*$K$2","v":0},0,0,0,0]
[83,null,{"$f":"C71*$K$2","v":0},0,0,0,0]
[84,"o más",{"$f":"C72*$K$2","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C73*$K$2","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C74*$K$2","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C75*$K$2","v":0},0,0,0,0]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",1000,2000,5000,10000,null,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,110025,79437.5,55400,41812.5,null,null,62975,45637.5,32862.5,24662.5,null,59826.25,"Edad otros dependientes","ID",1000,2000,5000,10000]
[19,null,113725,82100,57262.5,43212.5,null,null,65312.5,47312.5,34050,25562.5,null,62046.875,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":0},{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":0},{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":0},{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":0}]
[20,null,117550,84875,59187.5,44662.5,null,null,67862.5,49150,35350,26525,null,64469.375,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":0},{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":0},{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":0},{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":0}]
[21,null,121500,87725,61175,46175,null,null,70437.5,51012.5,36675,27500,null,66915.625,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":0},{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":0},{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":0},{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":0}]
[22,null,125587.5,90675,63237.5,47725,null,null,72825,52712.5,37887.5,28412.5,null,69183.75,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O159>0,(IF(O159>18,VLOOKUP(O159,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":0},{"$f":"IF(O159>0,(IF(O159>18,VLOOKUP(O159,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":0},{"$f":"IF(O159>0,(IF(O159>18,VLOOKUP(O159,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":0},{"$f":"IF(O159>0,(IF(O159>18,VLOOKUP(O159,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":0}]
[23,null,129812.5,93725,65362.5,49325,null,null,75412.5,54575,39225,29387.5,null,71641.875,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O160>0,(IF(O160>18,VLOOKUP(O160,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":0},{"$f":"IF(O160>0,(IF(O160>18,VLOOKUP(O160,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":0},{"$f":"IF(O160>0,(IF(O160>18,VLOOKUP(O160,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":0},{"$f":"IF(O160>0,(IF(O160>18,VLOOKUP(O160,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":0}]
[24,null,134187.5,96875,67562.5,50987.5,null,null,77900,56375,40512.5,30350,null,74005,null,"Total",{"$f":"SUM(Q156:Q160)","v":0},{"$f":"SUM(R156:R160)","v":0},{"$f":"SUM(S156:S160)","v":0},{"$f":"SUM(T156:T160)","v":0}]
[25,null,138700,100137.5,69837.5,52700,null,null,79475,57512.5,41300,30937.5,null,75501.25]
[26,null,143362.5,103512.5,72187.5,54475,null,null,82000,59312.5,42612.5,31912.5,null,77900]
[27,null,148187.5,107000,74612.5,56312.5,null,null,84537.5,61150,43912.5,32887.5,null,80310.625]
[28,null,153175,110600,77125,58212.5,null,null,87000,62912.5,45175,33825,null,82650]
[29,null,158325,114312.5,79725,60162.5,null,null,90287.5,65287.5,46825,35037.5,null,85773.125]
[30,null,163662.5,118162.5,82400,62187.5,null,null,93675,67725,48587.5,36375,null,88991.25]
[31,null,169162.5,122137.5,85175,64287.5,null,null,97062.5,70162.5,50337.5,37662.5,null,92209.375]
[32,null,174862.5,126250,88037.5,66450,null,null,100450,72587.5,52075,38937.5,null,95427.5]
[33,null,180737.5,130500,91000,68687.5,null,null,102612.5,74137.5,53162.5,39750,null,97481.875]
[34,null,186825,134887.5,94062.5,70987.5,null,null,104725,75662.5,54262.5,40587.5,null,99488.75]
[35,null,190850,137787.5,96087.5,72525,null,null,106862.5,77200,55325,41375,null,101519.375]
[36,null,193975,140050,97662.5,73712.5,null,null,109037.5,78775,56450,42212.5,null,103585.625]
[37,null,197162.5,142350,99275,74925,null,null,111112.5,80262.5,57537.5,43025,null,105556.875]
[38,null,200400,144687.5,100900,76150,null,null,113025,81625,58487.5,43712.5,null,107373.75]
[39,null,203687.5,147062.5,102550,77400,null,null,115962.5,83750,60000,44850,null,110164.375]
[40,null,207025,149475,104237.5,78675,null,null,117850,85100,61000,45587.5,null,111957.5]
[41,null,210425,151925,105950,79962.5,null,null,119675,86450,61937.5,46275,null,113691.25]
[42,null,213875,154425,107687.5,81275,null,null,121562.5,87787.5,62875,47000,null,115484.375]
[43,null,217387.5,156950,109450,82612.5,null,null,123750,89350,64025,47837.5,null,117562.5]
[44,null,220950,159525,111250,83962.5,null,null,126050,90987.5,65175,48687.5,null,119747.5]
[45,null,224575,162150,113075,85337.5,null,null,128200,92550,66275,49512.5,null,121790]
[46,null,228262.5,164812.5,114937.5,86737.5,null,null,130512.5,94212.5,67437.5,50387.5,null,123986.875]
[47,null,232012.5,167512.5,116812.5,88162.5,null,null,132662.5,95762.5,68550,51225,null,126029.375]
[48,null,235812.5,170262.5,118737.5,89612.5,null,null,135825,98025,71137.5,53150,null,129033.75]
[49,null,241112.5,174075,121400,91625,null,null,139550,100725,73100,54587.5,null,132572.5]
[50,null,250075,180550,125912.5,95025,null,null,143337.5,103450,75050,56037.5,null,136170.625]
[51,null,259362.5,187262.5,130587.5,98562.5,null,null,147037.5,106100,76975,57462.5,null,139685.625]
[52,null,269012.5,194225,135450,102225,null,null,152187.5,109800,79650,59450,null,144578.125]
[53,null,279000,201437.5,140475,106025,null,null,160762.5,115975,84112.5,62787.5,null,152724.375]
[54,null,289375,208925,145700,109962.5,null,null,170950,123312.5,89387.5,66725,null,162402.5]
[55,null,300137.5,216700,151112.5,114050,null,null,179862.5,129725,94025,70162.5,null,170869.375]
[56,null,311237.5,224712.5,156712.5,118275,null,null,187037.5,134900,97750,72925,null,177685.625]
[57,null,328337.5,237062.5,165325,124775,null,null,196137.5,141425,102500,76450,null,186330.625]
[58,null,348037.5,251287.5,175237.5,132250,null,null,210462.5,151737.5,109950,82012.5,null,199939.375]
[59,null,368925,266362.5,185750,140187.5,null,null,225137.5,162312.5,117562.5,87675,null,213880.625]
[60,null,392900,283675,197825,149300,null,null,240162.5,173087.5,125362.5,93487.5,null,228154.375]
[61,null,418450,302112.5,210687.5,159012.5,null,null,255300,183987.5,133225,99337.5,null,242535]
[62,null,445650,321750,224375,169350,null,null,270812.5,195150,141287.5,105325,null,257271.875]
[63,null,474612.5,342675,238962.5,180350,null,null,293600,211550,153150,114125,null,278920]
[64,null,505462.5,364937.5,254500,192075,null,null,319750,230337.5,166725,124237.5,null,303762.5]
[65,null,538312.5,388662.5,271037.5,204562.5,null,null,340462.5,245250,177475,132237.5,null,323439.375]
[66,null,573312.5,413925,288662.5,217850,null,null,361200,260175,188262.5,140262.5,null,343140]
[67,null,610575,440825,307425,232012.5,null,null,382100,275212.5,199137.5,148350,null,362995]
[68,null,650262.5,469487.5,327400,247100,null,null,410675,295762.5,213962.5,159362.5,null,390141.25]
[69,null,692525,500000,348687.5,263162.5,null,null,439575,316537.5,229012.5,170550,null,417596.25]
[70,null,734075,530000,369600,278950,null,null,468387.5,337312.5,243975,181687.5,null,444968.125]
[71,null,778125,561800,391787.5,295687.5,null,null,497237.5,358025,258962.5,192837.5,null,472375.625]
[72,null,824812.5,595512.5,415287.5,313425,null,null,526062.5,378800,273925,203975,null,499759.375]
[73,null,874300,631237.5,440200,332225,null,null,560262.5,403400,291662.5,217187.5,null,532249.375]
[74,null,926762.5,669112.5,466612.5,352162.5,null,null,594437.5,427962.5,309425,230387.5,null,564715.625]
[75,null,982362.5,709262.5,494612.5,373300,null,null,628612.5,452562.5,327187.5,243600,null,597181.875]
[76,null,1041300,751812.5,524287.5,395687.5,null,null,662800,477175,344975,256837.5,null,629660]
[77,null,1103787.5,796925,555750,419437.5,null,null,697012.5,501762.5,362725,270025,null,662161.875]
[78,null,1170012.5,844737.5,589100,444600,null,null,731912.5,526862.5,380900,283537.5,null,695316.875]
[79,null,1240212.5,895425,624437.5,471275,null,null,766950,552075,399100,297087.5,null,728602.5]
[80,null,1314625,949150,661912.5,499550,null,null,802100,577362.5,417362.5,310675,null,761995]
[81,null,1393500,1006100,701625,529525,null,null,836925,602425,435450,324125,null,795078.75]
[82,null,1477112.5,1066475,743712.5,561300,null,null,872037.5,627700,453675,337687.5,null,828435.625]
[83,null,1565737.5,1130462.5,788337.5,594975,null,null,907112.5,652912.5,471912.5,351262.5,null,861756.875]
[84,"o más",1659675,1198287.5,835637.5,630675,null,null,941937.5,677987.5,490025,364725,null,894840.625]
[1,"Hijo",52237.5,37725,26300,19850,null,null,28500,20487.5,14837.5,11025,null,27075]
[2,"Hijos",82312.5,59437.5,41450,31275,null,null,44962.5,32325,23375,17387.5,null,42714.375]
[3,"Hijos o más",120100,86712.5,60475,45637.5,null,null,65525,47150,34050,25350,null,62248.75]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
["EDAD"]
[" "," ",1000,2000,5000]
[18,null,{"$f":"C155*$K$2","v":0},{"$f":"D155*$K$2","v":0},0,0,0]
[19,null,{"$f":"C156*$K$2","v":0},0,0,0,0]
[20,null,{"$f":"C157*$K$2","v":0},0,0,0,0]
[21,null,{"$f":"C158*$K$2","v":0},0,0,0,0]
[22,null,{"$f":"C159*$K$2","v":0},0,0,0,0]
[23,null,{"$f":"C160*$K$2","v":0},0,0,0,0]
[24,null,{"$f":"C161*$K$2","v":0},0,0,0,0]
[25,null,{"$f":"C162*$K$2","v":0},0,0,0,0]
[26,null,{"$f":"C163*$K$2","v":0},0,0,0,0]
[27,null,{"$f":"C164*$K$2","v":0},0,0,0,0]
[28,null,{"$f":"C165*$K$2","v":0},0,0,0,0]
[29,null,{"$f":"C166*$K$2","v":0},0,0,0,0]
[30,null,{"$f":"C167*$K$2","v":0},0,0,0,0]
[31,null,{"$f":"C168*$K$2","v":0},0,0,0,0]
[32,null,{"$f":"C169*$K$2","v":0},0,0,0,0]
[33,null,{"$f":"C170*$K$2","v":0},0,0,0,0]
[34,null,{"$f":"C171*$K$2","v":0},0,0,0,0]
[35,null,{"$f":"C172*$K$2","v":0},0,0,0,0]
[36,null,{"$f":"C173*$K$2","v":0},0,0,0,0]
[37,null,{"$f":"C174*$K$2","v":0},0,0,0,0]
[38,null,{"$f":"C175*$K$2","v":0},0,0,0,0]
[39,null,{"$f":"C176*$K$2","v":0},0,0,0,0]
[40,null,{"$f":"C177*$K$2","v":0},0,0,0,0]
[41,null,{"$f":"C178*$K$2","v":0},0,0,0,0]
[42,null,{"$f":"C179*$K$2","v":0},0,0,0,0]
[43,null,{"$f":"C180*$K$2","v":0},0,0,0,0]
[44,null,{"$f":"C181*$K$2","v":0},0,0,0,0]
[45,null,{"$f":"C182*$K$2","v":0},0,0,0,0]
[46,null,{"$f":"C183*$K$2","v":0},0,0,0,0]
[47,null,{"$f":"C184*$K$2","v":0},0,0,0,0]
[48,null,{"$f":"C185*$K$2","v":0},0,0,0,0]
[49,null,{"$f":"C186*$K$2","v":0},0,0,0,0]
[50,null,{"$f":"C187*$K$2","v":0},0,0,0,0]
[51,null,{"$f":"C188*$K$2","v":0},0,0,0,0]
[52,null,{"$f":"C189*$K$2","v":0},0,0,0,0]
[53,null,{"$f":"C190*$K$2","v":0},0,0,0,0]
[54,null,{"$f":"C191*$K$2","v":0},0,0,0,0]
[55,null,{"$f":"C192*$K$2","v":0},0,0,0,0]
[56,null,{"$f":"C193*$K$2","v":0},0,0,0,0]
[57,null,{"$f":"C194*$K$2","v":0},0,0,0,0]
[58,null,{"$f":"C195*$K$2","v":0},0,0,0,0]
[59,null,{"$f":"C196*$K$2","v":0},0,0,0,0]
[60,null,{"$f":"C197*$K$2","v":0},0,0,0,0]
[61,null,{"$f":"C198*$K$2","v":0},0,0,0,0]
[62,null,{"$f":"C199*$K$2","v":0},0,0,0,0]
[63,null,{"$f":"C200*$K$2","v":0},0,0,0,0]
[64,null,{"$f":"C201*$K$2","v":0},0,0,0,0]
[65,null,{"$f":"C202*$K$2","v":0},0,0,0,0]
[66,null,{"$f":"C203*$K$2","v":0},0,0,0,0]
[67,null,{"$f":"C204*$K$2","v":0},0,0,0,0]
[68,null,{"$f":"C205*$K$2","v":0},0,0,0,0]
[69,null,{"$f":"C206*$K$2","v":0},0,0,0,0]
[70,null,{"$f":"C207*$K$2","v":0},0,0,0,0]
[71,null,{"$f":"C208*$K$2","v":0},0,0,0,0]
[72,null,{"$f":"C209*$K$2","v":0},0,0,0,0]
[73,null,{"$f":"C210*$K$2","v":0},0,0,0,0]
[74,null,{"$f":"C211*$K$2","v":0},0,0,0,0]
[75,null,{"$f":"C212*$K$2","v":0},0,0,0,0]
[76,null,{"$f":"C213*$K$2","v":0},0,0,0,0]
[77,null,{"$f":"C214*$K$2","v":0},0,0,0,0]
[78,null,{"$f":"C215*$K$2","v":0},0,0,0,0]
[79,null,{"$f":"C216*$K$2","v":0},0,0,0,0]
[80,null,{"$f":"C217*$K$2","v":0},0,0,0,0]
[81,null,{"$f":"C218*$K$2","v":0},0,0,0,0]
[82,null,{"$f":"C219*$K$2","v":0},0,0,0,0]
[83,null,{"$f":"C220*$K$2","v":0},0,0,0,0]
[84,"o más",{"$f":"C221*$K$2","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C222*$K$2","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C223*$K$2","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C224*$K$2","v":0},0,0,0,0]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000,20000,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,50675,42800,37837.5,25237.5,19875,null,30237.5,25375,22537.5,null,28725.625,24106.25,"Edad otros dependientes","ID",2000,3500,5000,10000,20000]
[19,null,52425,44287.5,39137.5,26112.5,20562.5,null,31525,26437.5,23487.5,null,29948.75,25115.625,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":0},{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":0},{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":0},{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":0},{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":0}]
[20,null,54225,45812.5,40487.5,27012.5,21275,null,32937.5,27637.5,24500,null,31290.625,26255.625,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":0},{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":0},{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":0},{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":0},{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":0}]
[21,null,56100,47400,41887.5,27937.5,22012.5,null,34350,28812.5,25550,null,32632.5,27371.875,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":0},{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":0},{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":0},{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":0},{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":0}]
[22,null,58037.5,49025,43337.5,28900,22775,null,35675,29925,26537.5,null,33891.25,28428.75,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O309>0,(IF(O309>18,VLOOKUP(O309,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":0},{"$f":"IF(O309>0,(IF(O309>18,VLOOKUP(O309,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":0},{"$f":"IF(O309>0,(IF(O309>18,VLOOKUP(O309,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":0},{"$f":"IF(O309>0,(IF(O309>18,VLOOKUP(O309,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":0},{"$f":"IF(O309>0,(IF(O309>18,VLOOKUP(O309,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":0}]
[23,null,60037.5,50725,44825,29900,23550,null,37187.5,31175,27612.5,null,35328.125,29616.25,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O310>0,(IF(O310>18,VLOOKUP(O310,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":0},{"$f":"IF(O310>0,(IF(O310>18,VLOOKUP(O310,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":0},{"$f":"IF(O310>0,(IF(O310>18,VLOOKUP(O310,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":0},{"$f":"IF(O310>0,(IF(O310>18,VLOOKUP(O310,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":0},{"$f":"IF(O310>0,(IF(O310>18,VLOOKUP(O310,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":0}]
[24,null,62112.5,52475,46375,30937.5,24375,null,38600,32362.5,28662.5,null,36670,30744.375,null,"Total",{"$f":"SUM(Q306:Q310)","v":0},{"$f":"SUM(R306:R310)","v":0},{"$f":"SUM(S306:S310)","v":0},{"$f":"SUM(T306:T310)","v":0},{"$f":"SUM(U306:U310)","v":0}]
[25,null,64250,54287.5,47975,32000,25212.5,null,39575,33187.5,29400,null,37596.25,31528.125]
[26,null,66475,56162.5,49637.5,33112.5,26087.5,null,41087.5,34400,30462.5,null,39033.125,32680]
[27,null,68775,58100,51350,34250,26987.5,null,42550,35637.5,31562.5,null,40422.5,33855.625]
[28,null,71137.5,60100,53125,35437.5,27912.5,null,44062.5,36912.5,32637.5,null,41859.375,35066.875]
[29,null,74250,62737.5,55450,36987.5,29137.5,null,45912.5,38437.5,34062.5,null,43616.875,36515.625]
[30,null,76825,64900,57362.5,38262.5,30137.5,null,47900,40125,35525,null,45505,38118.75]
[31,null,79475,67137.5,59337.5,39587.5,31187.5,null,49912.5,41775,36975,null,47416.875,39686.25]
[32,null,82212.5,69462.5,61387.5,40950,32262.5,null,51887.5,43425,38437.5,null,49293.125,41253.75]
[33,null,85050,71862.5,63500,42362.5,33375,null,53262.5,44587.5,39462.5,null,50599.375,42358.125]
[34,null,87987.5,74337.5,65700,43825,34525,null,54725,45812.5,40475,null,51988.75,43521.875]
[35,null,91025,76900,67962.5,45337.5,35712.5,null,56100,46937.5,41537.5,null,53295,44590.625]
[36,null,94162.5,79562.5,70312.5,46900,36950,null,57525,48150,42550,null,54648.75,45742.5]
[37,null,96562.5,81575,72100,48100,37887.5,null,58950,49312.5,43612.5,null,56002.5,46846.875]
[38,null,101487.5,85737.5,75775,50550,39825,null,60300,50450,44587.5,null,57285,47927.5]
[39,null,103712.5,87612.5,77437.5,51650,40687.5,null,62175,52000,45975,null,59066.25,49400]
[40,null,105975,89537.5,79125,52787.5,41587.5,null,63862.5,53412.5,47225,null,60669.375,50741.875]
[41,null,108300,91487.5,80862.5,53937.5,42487.5,null,65550,54812.5,48450,null,62272.5,52071.875]
[42,null,110662.5,93500,82625,55125,43425,null,67237.5,56237.5,49737.5,null,63875.625,53425.625]
[43,null,113087.5,95537.5,84437.5,56325,44375,null,69175,57850,51125,null,65716.25,54957.5]
[44,null,115562.5,97625,86287.5,57562.5,45337.5,null,71187.5,59525,52587.5,null,67628.125,56548.75]
[45,null,118087.5,99762.5,88175,58812.5,46337.5,null,73150,61125,54037.5,null,69492.5,58068.75]
[46,null,121750,102862.5,90900,60637.5,47775,null,75212.5,62862.5,55537.5,null,71451.875,59719.375]
[47,null,123575,104400,92262.5,61550,48487.5,null,77175,64525,57025,null,73316.25,61298.75]
[48,null,129000,108987.5,96325,64250,50612.5,null,80937.5,67650,59750,null,76890.625,64267.5]
[49,null,134675,113775,100550,67075,52837.5,null,83575,69837.5,61687.5,null,79396.25,66345.625]
[50,null,138125,116687.5,103125,68787.5,54200,null,85812.5,71725,63362.5,null,81521.875,68138.75]
[51,null,144187.5,121825,107662.5,71812.5,56575,null,88000,73525,64975,null,83600,69848.75]
[52,null,150525,127175,112400,74975,59062.5,null,91050,76050,67212.5,null,86497.5,72247.5]
[53,null,157137.5,132762.5,117337.5,78275,61662.5,null,96187.5,80350,70950,null,91378.125,76332.5]
[54,null,164050,138600,122487.5,81712.5,64362.5,null,102237.5,85387.5,75425,null,97125.625,81118.125]
[55,null,171250,144687.5,127875,85300,67200,null,107587.5,89850,79300,null,102208.125,85357.5]
[56,null,181525,153362.5,135537.5,90412.5,71225,null,111825,93375,82462.5,null,106233.75,88706.25]
[57,null,192425,162562.5,143675,95837.5,75500,null,117212.5,97875,86425,null,111351.875,92981.25]
[58,null,203962.5,172325,152300,101587.5,80037.5,null,125762.5,104987.5,92700,null,119474.375,99738.125]
[59,null,216200,182662.5,161437.5,107687.5,84837.5,null,134512.5,112287.5,99087.5,null,127786.875,106673.125]
[60,null,229175,193625,171125,114150,89925,null,144150,120312.5,106187.5,null,136942.5,114296.875]
[61,null,244075,206200,182250,121575,95775,null,153962.5,128500,113400,null,146264.375,122075]
[62,null,259937.5,219612.5,194087.5,129475,102000,null,164087.5,136937.5,120812.5,null,155883.125,130090.625]
[63,null,276837.5,233887.5,206700,137887.5,108625,null,178725,149125,131600,null,169788.75,141668.75]
[64,null,294825,249087.5,220137.5,146850,115687.5,null,195537.5,163150,143937.5,null,185760.625,154992.5]
[65,null,314000,265275,234450,156400,123200,null,209225,174562.5,153987.5,null,198763.75,165834.375]
[66,null,334400,282525,249687.5,166562.5,131212.5,null,222987.5,186012.5,164087.5,null,211838.125,176711.875]
[67,null,356137.5,300887.5,265925,177387.5,139737.5,null,237000,197687.5,174375,null,225150,187803.125]
[68,null,379287.5,320437.5,283200,188925,148825,null,255912.5,213450,188262.5,null,243116.875,202777.5]
[69,null,403937.5,341275,301612.5,201200,158500,null,275200,229512.5,202450,null,261440,218036.875]
[70,null,430200,363450,321212.5,214275,168800,null,294587.5,245650,216675,null,279858.125,233367.5]
[71,null,458162.5,387075,342100,228200,179775,null,314162.5,262012.5,231037.5,null,298454.375,248911.875]
[72,null,487937.5,412237.5,364337.5,243037.5,191462.5,null,333912.5,278450,245587.5,null,317216.875,264527.5]
[73,null,519662.5,439037.5,388012.5,258837.5,203900,null,357225,297900,262700,null,339363.75,283005]
[74,null,553437.5,467575,413237.5,275662.5,217162.5,null,380750,317475,279975,null,361712.5,301601.25]
[75,null,589412.5,497962.5,440100,293575,231275,null,404500,337300,297425,null,384275,320435]
[76,null,627725,530325,468700,312662.5,246300,null,428475,357225,315012.5,null,407051.25,339363.75]
[77,null,668525,564800,499162.5,332987.5,262312.5,null,452625,377387.5,332737.5,null,429993.75,358518.125]
[78,null,711975,601512.5,531612.5,354625,279362.5,null,477450,398062.5,351000,null,453577.5,378159.375]
[79,null,758262.5,640612.5,566175,377675,297525,null,502562.5,419012.5,369437.5,null,477434.375,398061.875]
[80,null,807550,682250,602975,402225,316862.5,null,527962.5,440150,388062.5,null,501564.375,418142.5]
[81,null,860037.5,726600,642162.5,428375,337462.5,null,553325,461275,406725,null,525658.75,438211.25]
[82,null,915937.5,773825,683900,456212.5,359400,null,579100,482787.5,425650,null,550145,458648.125]
[83,null,975475,824125,728362.5,485875,382750,null,605112.5,504462.5,444775,null,574856.875,479239.375]
[84,"o más",1038875,877687.5,775700,517450,407637.5,null,631100,526100,463837.5,null,599545,499795]
[1,"Hijo",23625,19962.5,17637.5,11762.5,9262.5,null,13712.5,11450,10075,null,13026.875,10877.5]
[2,"Hijos",37225,31450,27787.5,18537.5,14600,null,21650,18050,15900,null,20567.5,17147.5]
[3,"Hijos o más",54300,45875,40550,27050,21312.5,null,31712.5,26425,23287.5,null,30126.875,25103.75]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C305*$K$2","v":0},{"$f":"D305*$K$2","v":0},0,0,0]
[19,null,{"$f":"C306*$K$2","v":0},0,0,0,0]
[20,null,{"$f":"C307*$K$2","v":0},0,0,0,0]
[21,null,{"$f":"C308*$K$2","v":0},0,0,0,0]
[22,null,{"$f":"C309*$K$2","v":0},0,0,0,0]
[23,null,{"$f":"C310*$K$2","v":0},0,0,0,0]
[24,null,{"$f":"C311*$K$2","v":0},0,0,0,0]
[25,null,{"$f":"C312*$K$2","v":0},0,0,0,0]
[26,null,{"$f":"C313*$K$2","v":0},0,0,0,0]
[27,null,{"$f":"C314*$K$2","v":0},0,0,0,0]
[28,null,{"$f":"C315*$K$2","v":0},0,0,0,0]
[29,null,{"$f":"C316*$K$2","v":0},0,0,0,0]
[30,null,{"$f":"C317*$K$2","v":0},0,0,0,0]
[31,null,{"$f":"C318*$K$2","v":0},0,0,0,0]
[32,null,{"$f":"C319*$K$2","v":0},0,0,0,0]
[33,null,{"$f":"C320*$K$2","v":0},0,0,0,0]
[34,null,{"$f":"C321*$K$2","v":0},0,0,0,0]
[35,null,{"$f":"C322*$K$2","v":0},0,0,0,0]
[36,null,{"$f":"C323*$K$2","v":0},0,0,0,0]
[37,null,{"$f":"C324*$K$2","v":0},0,0,0,0]
[38,null,{"$f":"C325*$K$2","v":0},0,0,0,0]
[39,null,{"$f":"C326*$K$2","v":0},0,0,0,0]
[40,null,{"$f":"C327*$K$2","v":0},0,0,0,0]
[41,null,{"$f":"C328*$K$2","v":0},0,0,0,0]
[42,null,{"$f":"C329*$K$2","v":0},0,0,0,0]
[43,null,{"$f":"C330*$K$2","v":0},0,0,0,0]
[44,null,{"$f":"C331*$K$2","v":0},0,0,0,0]
[45,null,{"$f":"C332*$K$2","v":0},0,0,0,0]
[46,null,{"$f":"C333*$K$2","v":0},0,0,0,0]
[47,null,{"$f":"C334*$K$2","v":0},0,0,0,0]
[48,null,{"$f":"C335*$K$2","v":0},0,0,0,0]
[49,null,{"$f":"C336*$K$2","v":0},0,0,0,0]
[50,null,{"$f":"C337*$K$2","v":0},0,0,0,0]
[51,null,{"$f":"C338*$K$2","v":0},0,0,0,0]
[52,null,{"$f":"C339*$K$2","v":0},0,0,0,0]
[53,null,{"$f":"C340*$K$2","v":0},0,0,0,0]
[54,null,{"$f":"C341*$K$2","v":0},0,0,0,0]
[55,null,{"$f":"C342*$K$2","v":0},0,0,0,0]
[56,null,{"$f":"C343*$K$2","v":0},0,0,0,0]
[57,null,{"$f":"C344*$K$2","v":0},0,0,0,0]
[58,null,{"$f":"C345*$K$2","v":0},0,0,0,0]
[59,null,{"$f":"C346*$K$2","v":0},0,0,0,0]
[60,null,{"$f":"C347*$K$2","v":0},0,0,0,0]
[61,null,{"$f":"C348*$K$2","v":0},0,0,0,0]
[62,null,{"$f":"C349*$K$2","v":0},0,0,0,0]
[63,null,{"$f":"C350*$K$2","v":0},0,0,0,0]
[64,null,{"$f":"C351*$K$2","v":0},0,0,0,0]
[65,null,{"$f":"C352*$K$2","v":0},0,0,0,0]
[66,null,{"$f":"C353*$K$2","v":0},0,0,0,0]
[67,null,{"$f":"C354*$K$2","v":0},0,0,0,0]
[68,null,{"$f":"C355*$K$2","v":0},0,0,0,0]
[69,null,{"$f":"C356*$K$2","v":0},0,0,0,0]
[70,null,{"$f":"C357*$K$2","v":0},0,0,0,0]
[71,null,{"$f":"C358*$K$2","v":0},0,0,0,0]
[72,null,{"$f":"C359*$K$2","v":0},0,0,0,0]
[73,null,{"$f":"C360*$K$2","v":0},0,0,0,0]
[74,null,{"$f":"C361*$K$2","v":0},0,0,0,0]
[75,null,{"$f":"C362*$K$2","v":0},0,0,0,0]
[76,null,{"$f":"C363*$K$2","v":0},0,0,0,0]
[77,null,{"$f":"C364*$K$2","v":0},0,0,0,0]
[78,null,{"$f":"C365*$K$2","v":0},0,0,0,0]
[79,null,{"$f":"C366*$K$2","v":0},0,0,0,0]
[80,null,{"$f":"C367*$K$2","v":0},0,0,0,0]
[81,null,{"$f":"C368*$K$2","v":0},0,0,0,0]
[82,null,{"$f":"C369*$K$2","v":0},0,0,0,0]
[83,null,{"$f":"C370*$K$2","v":0},0,0,0,0]
[84,"o más",{"$f":"C371*$K$2","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C372*$K$2","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C373*$K$2","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C374*$K$2","v":0},0,0,0,0]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",1000,2000,5000]
[18,null,{"$f":"C6*$K$4","v":0},{"$f":"D6*$K$4","v":0},0,0,0]
[19,null,{"$f":"C7*$K$4","v":0},0,0,0,0]
[20,null,{"$f":"C8*$K$4","v":0},0,0,0,0]
[21,null,{"$f":"C9*$K$4","v":0},0,0,0,0]
[22,null,{"$f":"C10*$K$4","v":0},0,0,0,0]
[23,null,{"$f":"C11*$K$4","v":0},0,0,0,0]
[24,null,{"$f":"C12*$K$4","v":0},0,0,0,0]
[25,null,{"$f":"C13*$K$4","v":0},0,0,0,0]
[26,null,{"$f":"C14*$K$4","v":0},0,0,0,0]
[27,null,{"$f":"C15*$K$4","v":0},0,0,0,0]
[28,null,{"$f":"C16*$K$4","v":0},0,0,0,0]
[29,null,{"$f":"C17*$K$4","v":0},0,0,0,0]
[30,null,{"$f":"C18*$K$4","v":0},0,0,0,0]
[31,null,{"$f":"C19*$K$4","v":0},0,0,0,0]
[32,null,{"$f":"C20*$K$4","v":0},0,0,0,0]
[33,null,{"$f":"C21*$K$4","v":0},0,0,0,0]
[34,null,{"$f":"C22*$K$4","v":0},0,0,0,0]
[35,null,{"$f":"C23*$K$4","v":0},0,0,0,0]
[36,null,{"$f":"C24*$K$4","v":0},0,0,0,0]
[37,null,{"$f":"C25*$K$4","v":0},0,0,0,0]
[38,null,{"$f":"C26*$K$4","v":0},0,0,0,0]
[39,null,{"$f":"C27*$K$4","v":0},0,0,0,0]
[40,null,{"$f":"C28*$K$4","v":0},0,0,0,0]
[41,null,{"$f":"C29*$K$4","v":0},0,0,0,0]
[42,null,{"$f":"C30*$K$4","v":0},0,0,0,0]
[43,null,{"$f":"C31*$K$4","v":0},0,0,0,0]
[44,null,{"$f":"C32*$K$4","v":0},0,0,0,0]
[45,null,{"$f":"C33*$K$4","v":0},0,0,0,0]
[46,null,{"$f":"C34*$K$4","v":0},0,0,0,0]
[47,null,{"$f":"C35*$K$4","v":0},0,0,0,0]
[48,null,{"$f":"C36*$K$4","v":0},0,0,0,0]
[49,null,{"$f":"C37*$K$4","v":0},0,0,0,0]
[50,null,{"$f":"C38*$K$4","v":0},0,0,0,0]
[51,null,{"$f":"C39*$K$4","v":0},0,0,0,0]
[52,null,{"$f":"C40*$K$4","v":0},0,0,0,0]
[53,null,{"$f":"C41*$K$4","v":0},0,0,0,0]
[54,null,{"$f":"C42*$K$4","v":0},0,0,0,0]
[55,null,{"$f":"C43*$K$4","v":0},0,0,0,0]
[56,null,{"$f":"C44*$K$4","v":0},0,0,0,0]
[57,null,{"$f":"C45*$K$4","v":0},0,0,0,0]
[58,null,{"$f":"C46*$K$4","v":0},0,0,0,0]
[59,null,{"$f":"C47*$K$4","v":0},0,0,0,0]
[60,null,{"$f":"C48*$K$4","v":0},0,0,0,0]
[61,null,{"$f":"C49*$K$4","v":0},0,0,0,0]
[62,null,{"$f":"C50*$K$4","v":0},0,0,0,0]
[63,null,{"$f":"C51*$K$4","v":0},0,0,0,0]
[64,null,{"$f":"C52*$K$4","v":0},0,0,0,0]
[65,null,{"$f":"C53*$K$4","v":0},0,0,0,0]
[66,null,{"$f":"C54*$K$4","v":0},0,0,0,0]
[67,null,{"$f":"C55*$K$4","v":0},0,0,0,0]
[68,null,{"$f":"C56*$K$4","v":0},0,0,0,0]
[69,null,{"$f":"C57*$K$4","v":0},0,0,0,0]
[70,null,{"$f":"C58*$K$4","v":0},0,0,0,0]
[71,null,{"$f":"C59*$K$4","v":0},0,0,0,0]
[72,null,{"$f":"C60*$K$4","v":0},0,0,0,0]
[73,null,{"$f":"C61*$K$4","v":0},0,0,0,0]
[74,null,{"$f":"C62*$K$4","v":0},0,0,0,0]
[75,null,{"$f":"C63*$K$4","v":0},0,0,0,0]
[76,null,{"$f":"C64*$K$4","v":0},0,0,0,0]
[77,null,{"$f":"C65*$K$4","v":0},0,0,0,0]
[78,null,{"$f":"C66*$K$4","v":0},0,0,0,0]
[79,null,{"$f":"C67*$K$4","v":0},0,0,0,0]
[80,null,{"$f":"C68*$K$4","v":0},0,0,0,0]
[81,null,{"$f":"C69*$K$4","v":0},0,0,0,0]
[82,null,{"$f":"C70*$K$4","v":0},0,0,0,0]
[83,null,{"$f":"C71*$K$4","v":0},0,0,0,0]
[84,"o más",{"$f":"C72*$K$4","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C73*$K$4","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C74*$K$4","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C75*$K$4","v":0},0,0,0,0]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,5000]
[18,null,{"$f":"C155*$K$4","v":0},{"$f":"D155*$K$4","v":0},0,0,0]
[19,null,{"$f":"C156*$K$4","v":0},0,0,0,0]
[20,null,{"$f":"C157*$K$4","v":0},0,0,0,0]
[21,null,{"$f":"C158*$K$4","v":0},0,0,0,0]
[22,null,{"$f":"C159*$K$4","v":0},0,0,0,0]
[23,null,{"$f":"C160*$K$4","v":0},0,0,0,0]
[24,null,{"$f":"C161*$K$4","v":0},0,0,0,0]
[25,null,{"$f":"C162*$K$4","v":0},0,0,0,0]
[26,null,{"$f":"C163*$K$4","v":0},0,0,0,0]
[27,null,{"$f":"C164*$K$4","v":0},0,0,0,0]
[28,null,{"$f":"C165*$K$4","v":0},0,0,0,0]
[29,null,{"$f":"C166*$K$4","v":0},0,0,0,0]
[30,null,{"$f":"C167*$K$4","v":0},0,0,0,0]
[31,null,{"$f":"C168*$K$4","v":0},0,0,0,0]
[32,null,{"$f":"C169*$K$4","v":0},0,0,0,0]
[33,null,{"$f":"C170*$K$4","v":0},0,0,0,0]
[34,null,{"$f":"C171*$K$4","v":0},0,0,0,0]
[35,null,{"$f":"C172*$K$4","v":0},0,0,0,0]
[36,null,{"$f":"C173*$K$4","v":0},0,0,0,0]
[37,null,{"$f":"C174*$K$4","v":0},0,0,0,0]
[38,null,{"$f":"C175*$K$4","v":0},0,0,0,0]
[39,null,{"$f":"C176*$K$4","v":0},0,0,0,0]
[40,null,{"$f":"C177*$K$4","v":0},0,0,0,0]
[41,null,{"$f":"C178*$K$4","v":0},0,0,0,0]
[42,null,{"$f":"C179*$K$4","v":0},0,0,0,0]
[43,null,{"$f":"C180*$K$4","v":0},0,0,0,0]
[44,null,{"$f":"C181*$K$4","v":0},0,0,0,0]
[45,null,{"$f":"C182*$K$4","v":0},0,0,0,0]
[46,null,{"$f":"C183*$K$4","v":0},0,0,0,0]
[47,null,{"$f":"C184*$K$4","v":0},0,0,0,0]
[48,null,{"$f":"C185*$K$4","v":0},0,0,0,0]
[49,null,{"$f":"C186*$K$4","v":0},0,0,0,0]
[50,null,{"$f":"C187*$K$4","v":0},0,0,0,0]
[51,null,{"$f":"C188*$K$4","v":0},0,0,0,0]
[52,null,{"$f":"C189*$K$4","v":0},0,0,0,0]
[53,null,{"$f":"C190*$K$4","v":0},0,0,0,0]
[54,null,{"$f":"C191*$K$4","v":0},0,0,0,0]
[55,null,{"$f":"C192*$K$4","v":0},0,0,0,0]
[56,null,{"$f":"C193*$K$4","v":0},0,0,0,0]
[57,null,{"$f":"C194*$K$4","v":0},0,0,0,0]
[58,null,{"$f":"C195*$K$4","v":0},0,0,0,0]
[59,null,{"$f":"C196*$K$4","v":0},0,0,0,0]
[60,null,{"$f":"C197*$K$4","v":0},0,0,0,0]
[61,null,{"$f":"C198*$K$4","v":0},0,0,0,0]
[62,null,{"$f":"C199*$K$4","v":0},0,0,0,0]
[63,null,{"$f":"C200*$K$4","v":0},0,0,0,0]
[64,null,{"$f":"C201*$K$4","v":0},0,0,0,0]
[65,null,{"$f":"C202*$K$4","v":0},0,0,0,0]
[66,null,{"$f":"C203*$K$4","v":0},0,0,0,0]
[67,null,{"$f":"C204*$K$4","v":0},0,0,0,0]
[68,null,{"$f":"C205*$K$4","v":0},0,0,0,0]
[69,null,{"$f":"C206*$K$4","v":0},0,0,0,0]
[70,null,{"$f":"C207*$K$4","v":0},0,0,0,0]
[71,null,{"$f":"C208*$K$4","v":0},0,0,0,0]
[72,null,{"$f":"C209*$K$4","v":0},0,0,0,0]
[73,null,{"$f":"C210*$K$4","v":0},0,0,0,0]
[74,null,{"$f":"C211*$K$4","v":0},0,0,0,0]
[75,null,{"$f":"C212*$K$4","v":0},0,0,0,0]
[76,null,{"$f":"C213*$K$4","v":0},0,0,0,0]
[77,null,{"$f":"C214*$K$4","v":0},0,0,0,0]
[78,null,{"$f":"C215*$K$4","v":0},0,0,0,0]
[79,null,{"$f":"C216*$K$4","v":0},0,0,0,0]
[80,null,{"$f":"C217*$K$4","v":0},0,0,0,0]
[81,null,{"$f":"C218*$K$4","v":0},0,0,0,0]
[82,null,{"$f":"C219*$K$4","v":0},0,0,0,0]
[83,null,{"$f":"C220*$K$4","v":0},0,0,0,0]
[84,"o más",{"$f":"C221*$K$4","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C222*$K$4","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C223*$K$4","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C224*$K$4","v":0},0,0,0,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",3500,5000]
[18,null,{"$f":"C305*$K$4","v":0},{"$f":"D305*$K$4","v":0},0,0,0]
[19,null,{"$f":"C306*$K$4","v":0},0,0,0,0]
[20,null,{"$f":"C307*$K$4","v":0},0,0,0,0]
[21,null,{"$f":"C308*$K$4","v":0},0,0,0,0]
[22,null,{"$f":"C309*$K$4","v":0},0,0,0,0]
[23,null,{"$f":"C310*$K$4","v":0},0,0,0,0]
[24,null,{"$f":"C311*$K$4","v":0},0,0,0,0]
[25,null,{"$f":"C312*$K$4","v":0},0,0,0,0]
[26,null,{"$f":"C313*$K$4","v":0},0,0,0,0]
[27,null,{"$f":"C314*$K$4","v":0},0,0,0,0]
[28,null,{"$f":"C315*$K$4","v":0},0,0,0,0]
[29,null,{"$f":"C316*$K$4","v":0},0,0,0,0]
[30,null,{"$f":"C317*$K$4","v":0},0,0,0,0]
[31,null,{"$f":"C318*$K$4","v":0},0,0,0,0]
[32,null,{"$f":"C319*$K$4","v":0},0,0,0,0]
[33,null,{"$f":"C320*$K$4","v":0},0,0,0,0]
[34,null,{"$f":"C321*$K$4","v":0},0,0,0,0]
[35,null,{"$f":"C322*$K$4","v":0},0,0,0,0]
[36,null,{"$f":"C323*$K$4","v":0},0,0,0,0]
[37,null,{"$f":"C324*$K$4","v":0},0,0,0,0]
[38,null,{"$f":"C325*$K$4","v":0},0,0,0,0]
[39,null,{"$f":"C326*$K$4","v":0},0,0,0,0]
[40,null,{"$f":"C327*$K$4","v":0},0,0,0,0]
[41,null,{"$f":"C328*$K$4","v":0},0,0,0,0]
[42,null,{"$f":"C329*$K$4","v":0},0,0,0,0]
[43,null,{"$f":"C330*$K$4","v":0},0,0,0,0]
[44,null,{"$f":"C331*$K$4","v":0},0,0,0,0]
[45,null,{"$f":"C332*$K$4","v":0},0,0,0,0]
[46,null,{"$f":"C333*$K$4","v":0},0,0,0,0]
[47,null,{"$f":"C334*$K$4","v":0},0,0,0,0]
[48,null,{"$f":"C335*$K$4","v":0},0,0,0,0]
[49,null,{"$f":"C336*$K$4","v":0},0,0,0,0]
[50,null,{"$f":"C337*$K$4","v":0},0,0,0,0]
[51,null,{"$f":"C338*$K$4","v":0},0,0,0,0]
[52,null,{"$f":"C339*$K$4","v":0},0,0,0,0]
[53,null,{"$f":"C340*$K$4","v":0},0,0,0,0]
[54,null,{"$f":"C341*$K$4","v":0},0,0,0,0]
[55,null,{"$f":"C342*$K$4","v":0},0,0,0,0]
[56,null,{"$f":"C343*$K$4","v":0},0,0,0,0]
[57,null,{"$f":"C344*$K$4","v":0},0,0,0,0]
[58,null,{"$f":"C345*$K$4","v":0},0,0,0,0]
[59,null,{"$f":"C346*$K$4","v":0},0,0,0,0]
[60,null,{"$f":"C347*$K$4","v":0},0,0,0,0]
[61,null,{"$f":"C348*$K$4","v":0},0,0,0,0]
[62,null,{"$f":"C349*$K$4","v":0},0,0,0,0]
[63,null,{"$f":"C350*$K$4","v":0},0,0,0,0]
[64,null,{"$f":"C351*$K$4","v":0},0,0,0,0]
[65,null,{"$f":"C352*$K$4","v":0},0,0,0,0]
[66,null,{"$f":"C353*$K$4","v":0},0,0,0,0]
[67,null,{"$f":"C354*$K$4","v":0},0,0,0,0]
[68,null,{"$f":"C355*$K$4","v":0},0,0,0,0]
[69,null,{"$f":"C356*$K$4","v":0},0,0,0,0]
[70,null,{"$f":"C357*$K$4","v":0},0,0,0,0]
[71,null,{"$f":"C358*$K$4","v":0},0,0,0,0]
[72,null,{"$f":"C359*$K$4","v":0},0,0,0,0]
[73,null,{"$f":"C360*$K$4","v":0},0,0,0,0]
[74,null,{"$f":"C361*$K$4","v":0},0,0,0,0]
[75,null,{"$f":"C362*$K$4","v":0},0,0,0,0]
[76,null,{"$f":"C363*$K$4","v":0},0,0,0,0]
[77,null,{"$f":"C364*$K$4","v":0},0,0,0,0]
[78,null,{"$f":"C365*$K$4","v":0},0,0,0,0]
[79,null,{"$f":"C366*$K$4","v":0},0,0,0,0]
[80,null,{"$f":"C367*$K$4","v":0},0,0,0,0]
[81,null,{"$f":"C368*$K$4","v":0},0,0,0,0]
[82,null,{"$f":"C369*$K$4","v":0},0,0,0,0]
[83,null,{"$f":"C370*$K$4","v":0},0,0,0,0]
[84,"o más",{"$f":"C371*$K$4","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C372*$K$4","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C373*$K$4","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C374*$K$4","v":0},0,0,0,0]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"C6*$K$3","v":0},{"$f":"D6*$K$3","v":0},0,0,0]
[19,null,{"$f":"C7*$K$3","v":0},0,0,0,0]
[20,null,{"$f":"C8*$K$3","v":0},0,0,0,0]
[21,null,{"$f":"C9*$K$3","v":0},0,0,0,0]
[22,null,{"$f":"C10*$K$3","v":0},0,0,0,0]
[23,null,{"$f":"C11*$K$3","v":0},0,0,0,0]
[24,null,{"$f":"C12*$K$3","v":0},0,0,0,0]
[25,null,{"$f":"C13*$K$3","v":0},0,0,0,0]
[26,null,{"$f":"C14*$K$3","v":0},0,0,0,0]
[27,null,{"$f":"C15*$K$3","v":0},0,0,0,0]
[28,null,{"$f":"C16*$K$3","v":0},0,0,0,0]
[29,null,{"$f":"C17*$K$3","v":0},0,0,0,0]
[30,null,{"$f":"C18*$K$3","v":0},0,0,0,0]
[31,null,{"$f":"C19*$K$3","v":0},0,0,0,0]
[32,null,{"$f":"C20*$K$3","v":0},0,0,0,0]
[33,null,{"$f":"C21*$K$3","v":0},0,0,0,0]
[34,null,{"$f":"C22*$K$3","v":0},0,0,0,0]
[35,null,{"$f":"C23*$K$3","v":0},0,0,0,0]
[36,null,{"$f":"C24*$K$3","v":0},0,0,0,0]
[37,null,{"$f":"C25*$K$3","v":0},0,0,0,0]
[38,null,{"$f":"C26*$K$3","v":0},0,0,0,0]
[39,null,{"$f":"C27*$K$3","v":0},0,0,0,0]
[40,null,{"$f":"C28*$K$3","v":0},0,0,0,0]
[41,null,{"$f":"C29*$K$3","v":0},0,0,0,0]
[42,null,{"$f":"C30*$K$3","v":0},0,0,0,0]
[43,null,{"$f":"C31*$K$3","v":0},0,0,0,0]
[44,null,{"$f":"C32*$K$3","v":0},0,0,0,0]
[45,null,{"$f":"C33*$K$3","v":0},0,0,0,0]
[46,null,{"$f":"C34*$K$3","v":0},0,0,0,0]
[47,null,{"$f":"C35*$K$3","v":0},0,0,0,0]
[48,null,{"$f":"C36*$K$3","v":0},0,0,0,0]
[49,null,{"$f":"C37*$K$3","v":0},0,0,0,0]
[50,null,{"$f":"C38*$K$3","v":0},0,0,0,0]
[51,null,{"$f":"C39*$K$3","v":0},0,0,0,0]
[52,null,{"$f":"C40*$K$3","v":0},0,0,0,0]
[53,null,{"$f":"C41*$K$3","v":0},0,0,0,0]
[54,null,{"$f":"C42*$K$3","v":0},0,0,0,0]
[55,null,{"$f":"C43*$K$3","v":0},0,0,0,0]
[56,null,{"$f":"C44*$K$3","v":0},0,0,0,0]
[57,null,{"$f":"C45*$K$3","v":0},0,0,0,0]
[58,null,{"$f":"C46*$K$3","v":0},0,0,0,0]
[59,null,{"$f":"C47*$K$3","v":0},0,0,0,0]
[60,null,{"$f":"C48*$K$3","v":0},0,0,0,0]
[61,null,{"$f":"C49*$K$3","v":0},0,0,0,0]
[62,null,{"$f":"C50*$K$3","v":0},0,0,0,0]
[63,null,{"$f":"C51*$K$3","v":0},0,0,0,0]
[64,null,{"$f":"C52*$K$3","v":0},0,0,0,0]
[65,null,{"$f":"C53*$K$3","v":0},0,0,0,0]
[66,null,{"$f":"C54*$K$3","v":0},0,0,0,0]
[67,null,{"$f":"C55*$K$3","v":0},0,0,0,0]
[68,null,{"$f":"C56*$K$3","v":0},0,0,0,0]
[69,null,{"$f":"C57*$K$3","v":0},0,0,0,0]
[70,null,{"$f":"C58*$K$3","v":0},0,0,0,0]
[71,null,{"$f":"C59*$K$3","v":0},0,0,0,0]
[72,null,{"$f":"C60*$K$3","v":0},0,0,0,0]
[73,null,{"$f":"C61*$K$3","v":0},0,0,0,0]
[74,null,{"$f":"C62*$K$3","v":0},0,0,0,0]
[75,null,{"$f":"C63*$K$3","v":0},0,0,0,0]
[76,null,{"$f":"C64*$K$3","v":0},0,0,0,0]
[77,null,{"$f":"C65*$K$3","v":0},0,0,0,0]
[78,null,{"$f":"C66*$K$3","v":0},0,0,0,0]
[79,null,{"$f":"C67*$K$3","v":0},0,0,0,0]
[80,null,{"$f":"C68*$K$3","v":0},0,0,0,0]
[81,null,{"$f":"C69*$K$3","v":0},0,0,0,0]
[82,null,{"$f":"C70*$K$3","v":0},0,0,0,0]
[83,null,{"$f":"C71*$K$3","v":0},0,0,0,0]
[84,"o más",{"$f":"C72*$K$3","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C73*$K$3","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C74*$K$3","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C75*$K$3","v":0},0,0,0,0]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",2000,5000]
[18,null,{"$f":"C155*$K$3","v":0},{"$f":"D155*$K$3","v":0},0,0,0]
[19,null,{"$f":"C156*$K$3","v":0},0,0,0,0]
[20,null,{"$f":"C157*$K$3","v":0},0,0,0,0]
[21,null,{"$f":"C158*$K$3","v":0},0,0,0,0]
[22,null,{"$f":"C159*$K$3","v":0},0,0,0,0]
[23,null,{"$f":"C160*$K$3","v":0},0,0,0,0]
[24,null,{"$f":"C161*$K$3","v":0},0,0,0,0]
[25,null,{"$f":"C162*$K$3","v":0},0,0,0,0]
[26,null,{"$f":"C163*$K$3","v":0},0,0,0,0]
[27,null,{"$f":"C164*$K$3","v":0},0,0,0,0]
[28,null,{"$f":"C165*$K$3","v":0},0,0,0,0]
[29,null,{"$f":"C166*$K$3","v":0},0,0,0,0]
[30,null,{"$f":"C167*$K$3","v":0},0,0,0,0]
[31,null,{"$f":"C168*$K$3","v":0},0,0,0,0]
[32,null,{"$f":"C169*$K$3","v":0},0,0,0,0]
[33,null,{"$f":"C170*$K$3","v":0},0,0,0,0]
[34,null,{"$f":"C171*$K$3","v":0},0,0,0,0]
[35,null,{"$f":"C172*$K$3","v":0},0,0,0,0]
[36,null,{"$f":"C173*$K$3","v":0},0,0,0,0]
[37,null,{"$f":"C174*$K$3","v":0},0,0,0,0]
[38,null,{"$f":"C175*$K$3","v":0},0,0,0,0]
[39,null,{"$f":"C176*$K$3","v":0},0,0,0,0]
[40,null,{"$f":"C177*$K$3","v":0},0,0,0,0]
[41,null,{"$f":"C178*$K$3","v":0},0,0,0,0]
[42,null,{"$f":"C179*$K$3","v":0},0,0,0,0]
[43,null,{"$f":"C180*$K$3","v":0},0,0,0,0]
[44,null,{"$f":"C181*$K$3","v":0},0,0,0,0]
[45,null,{"$f":"C182*$K$3","v":0},0,0,0,0]
[46,null,{"$f":"C183*$K$3","v":0},0,0,0,0]
[47,null,{"$f":"C184*$K$3","v":0},0,0,0,0]
[48,null,{"$f":"C185*$K$3","v":0},0,0,0,0]
[49,null,{"$f":"C186*$K$3","v":0},0,0,0,0]
[50,null,{"$f":"C187*$K$3","v":0},0,0,0,0]
[51,null,{"$f":"C188*$K$3","v":0},0,0,0,0]
[52,null,{"$f":"C189*$K$3","v":0},0,0,0,0]
[53,null,{"$f":"C190*$K$3","v":0},0,0,0,0]
[54,null,{"$f":"C191*$K$3","v":0},0,0,0,0]
[55,null,{"$f":"C192*$K$3","v":0},0,0,0,0]
[56,null,{"$f":"C193*$K$3","v":0},0,0,0,0]
[57,null,{"$f":"C194*$K$3","v":0},0,0,0,0]
[58,null,{"$f":"C195*$K$3","v":0},0,0,0,0]
[59,null,{"$f":"C196*$K$3","v":0},0,0,0,0]
[60,null,{"$f":"C197*$K$3","v":0},0,0,0,0]
[61,null,{"$f":"C198*$K$3","v":0},0,0,0,0]
[62,null,{"$f":"C199*$K$3","v":0},0,0,0,0]
[63,null,{"$f":"C200*$K$3","v":0},0,0,0,0]
[64,null,{"$f":"C201*$K$3","v":0},0,0,0,0]
[65,null,{"$f":"C202*$K$3","v":0},0,0,0,0]
[66,null,{"$f":"C203*$K$3","v":0},0,0,0,0]
[67,null,{"$f":"C204*$K$3","v":0},0,0,0,0]
[68,null,{"$f":"C205*$K$3","v":0},0,0,0,0]
[69,null,{"$f":"C206*$K$3","v":0},0,0,0,0]
[70,null,{"$f":"C207*$K$3","v":0},0,0,0,0]
[71,null,{"$f":"C208*$K$3","v":0},0,0,0,0]
[72,null,{"$f":"C209*$K$3","v":0},0,0,0,0]
[73,null,{"$f":"C210*$K$3","v":0},0,0,0,0]
[74,null,{"$f":"C211*$K$3","v":0},0,0,0,0]
[75,null,{"$f":"C212*$K$3","v":0},0,0,0,0]
[76,null,{"$f":"C213*$K$3","v":0},0,0,0,0]
[77,null,{"$f":"C214*$K$3","v":0},0,0,0,0]
[78,null,{"$f":"C215*$K$3","v":0},0,0,0,0]
[79,null,{"$f":"C216*$K$3","v":0},0,0,0,0]
[80,null,{"$f":"C217*$K$3","v":0},0,0,0,0]
[81,null,{"$f":"C218*$K$3","v":0},0,0,0,0]
[82,null,{"$f":"C219*$K$3","v":0},0,0,0,0]
[83,null,{"$f":"C220*$K$3","v":0},0,0,0,0]
[84,"o más",{"$f":"C221*$K$3","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C222*$K$3","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C223*$K$3","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C224*$K$3","v":0},0,0,0,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",3500,5000]
[18,null,{"$f":"C305*$K$3","v":0},{"$f":"D305*$K$3","v":0},0,0,0]
[19,null,{"$f":"C306*$K$3","v":0},0,0,0,0]
[20,null,{"$f":"C307*$K$3","v":0},0,0,0,0]
[21,null,{"$f":"C308*$K$3","v":0},0,0,0,0]
[22,null,{"$f":"C309*$K$3","v":0},0,0,0,0]
[23,null,{"$f":"C310*$K$3","v":0},0,0,0,0]
[24,null,{"$f":"C311*$K$3","v":0},0,0,0,0]
[25,null,{"$f":"C312*$K$3","v":0},0,0,0,0]
[26,null,{"$f":"C313*$K$3","v":0},0,0,0,0]
[27,null,{"$f":"C314*$K$3","v":0},0,0,0,0]
[28,null,{"$f":"C315*$K$3","v":0},0,0,0,0]
[29,null,{"$f":"C316*$K$3","v":0},0,0,0,0]
[30,null,{"$f":"C317*$K$3","v":0},0,0,0,0]
[31,null,{"$f":"C318*$K$3","v":0},0,0,0,0]
[32,null,{"$f":"C319*$K$3","v":0},0,0,0,0]
[33,null,{"$f":"C320*$K$3","v":0},0,0,0,0]
[34,null,{"$f":"C321*$K$3","v":0},0,0,0,0]
[35,null,{"$f":"C322*$K$3","v":0},0,0,0,0]
[36,null,{"$f":"C323*$K$3","v":0},0,0,0,0]
[37,null,{"$f":"C324*$K$3","v":0},0,0,0,0]
[38,null,{"$f":"C325*$K$3","v":0},0,0,0,0]
[39,null,{"$f":"C326*$K$3","v":0},0,0,0,0]
[40,null,{"$f":"C327*$K$3","v":0},0,0,0,0]
[41,null,{"$f":"C328*$K$3","v":0},0,0,0,0]
[42,null,{"$f":"C329*$K$3","v":0},0,0,0,0]
[43,null,{"$f":"C330*$K$3","v":0},0,0,0,0]
[44,null,{"$f":"C331*$K$3","v":0},0,0,0,0]
[45,null,{"$f":"C332*$K$3","v":0},0,0,0,0]
[46,null,{"$f":"C333*$K$3","v":0},0,0,0,0]
[47,null,{"$f":"C334*$K$3","v":0},0,0,0,0]
[48,null,{"$f":"C335*$K$3","v":0},0,0,0,0]
[49,null,{"$f":"C336*$K$3","v":0},0,0,0,0]
[50,null,{"$f":"C337*$K$3","v":0},0,0,0,0]
[51,null,{"$f":"C338*$K$3","v":0},0,0,0,0]
[52,null,{"$f":"C339*$K$3","v":0},0,0,0,0]
[53,null,{"$f":"C340*$K$3","v":0},0,0,0,0]
[54,null,{"$f":"C341*$K$3","v":0},0,0,0,0]
[55,null,{"$f":"C342*$K$3","v":0},0,0,0,0]
[56,null,{"$f":"C343*$K$3","v":0},0,0,0,0]
[57,null,{"$f":"C344*$K$3","v":0},0,0,0,0]
[58,null,{"$f":"C345*$K$3","v":0},0,0,0,0]
[59,null,{"$f":"C346*$K$3","v":0},0,0,0,0]
[60,null,{"$f":"C347*$K$3","v":0},0,0,0,0]
[61,null,{"$f":"C348*$K$3","v":0},0,0,0,0]
[62,null,{"$f":"C349*$K$3","v":0},0,0,0,0]
[63,null,{"$f":"C350*$K$3","v":0},0,0,0,0]
[64,null,{"$f":"C351*$K$3","v":0},0,0,0,0]
[65,null,{"$f":"C352*$K$3","v":0},0,0,0,0]
[66,null,{"$f":"C353*$K$3","v":0},0,0,0,0]
[67,null,{"$f":"C354*$K$3","v":0},0,0,0,0]
[68,null,{"$f":"C355*$K$3","v":0},0,0,0,0]
[69,null,{"$f":"C356*$K$3","v":0},0,0,0,0]
[70,null,{"$f":"C357*$K$3","v":0},0,0,0,0]
[71,null,{"$f":"C358*$K$3","v":0},0,0,0,0]
[72,null,{"$f":"C359*$K$3","v":0},0,0,0,0]
[73,null,{"$f":"C360*$K$3","v":0},0,0,0,0]
[74,null,{"$f":"C361*$K$3","v":0},0,0,0,0]
[75,null,{"$f":"C362*$K$3","v":0},0,0,0,0]
[76,null,{"$f":"C363*$K$3","v":0},0,0,0,0]
[77,null,{"$f":"C364*$K$3","v":0},0,0,0,0]
[78,null,{"$f":"C365*$K$3","v":0},0,0,0,0]
[79,null,{"$f":"C366*$K$3","v":0},0,0,0,0]
[80,null,{"$f":"C367*$K$3","v":0},0,0,0,0]
[81,null,{"$f":"C368*$K$3","v":0},0,0,0,0]
[82,null,{"$f":"C369*$K$3","v":0},0,0,0,0]
[83,null,{"$f":"C370*$K$3","v":0},0,0,0,0]
[84,"o más",{"$f":"C371*$K$3","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C372*$K$3","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C373*$K$3","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C374*$K$3","v":0},0,0,0,0]
[]
["BUPA GLOBAL MAJOR MEDICAL"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",10000,20000,null,null,null,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,33937.5,24775,null,null,null,null,20012.5,14625,null,19011.875,13893.75,null,"Edad otros dependientes","ID",10000,20000]
[19,null,34225,24987.5,null,null,null,null,20875,15225,null,19831.25,14463.75,null,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O906>0,(IF(O906>18,VLOOKUP(O906,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":0},{"$f":"IF(O906>0,(IF(O906>18,VLOOKUP(O906,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":0}]
[20,null,35450,25887.5,null,null,null,null,21775,15900,null,20686.25,15105,null,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O907>0,(IF(O907>18,VLOOKUP(O907,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":0},{"$f":"IF(O907>0,(IF(O907>18,VLOOKUP(O907,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":0}]
[21,null,36725,26812.5,null,null,null,null,22700,16562.5,null,21565,15734.375,null,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O908>0,(IF(O908>18,VLOOKUP(O908,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":0},{"$f":"IF(O908>0,(IF(O908>18,VLOOKUP(O908,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":0}]
[22,null,38050,27775,null,null,null,null,23600,17225,null,22420,16363.75,null,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O909>0,(IF(O909>18,VLOOKUP(O909,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":0},{"$f":"IF(O909>0,(IF(O909>18,VLOOKUP(O909,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":0}]
[23,null,39425,28775,null,null,null,null,24550,17912.5,null,23322.5,17016.875,null,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O910>0,(IF(O910>18,VLOOKUP(O910,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":0},{"$f":"IF(O910>0,(IF(O910>18,VLOOKUP(O910,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":0}]
[24,null,40837.5,29812.5,null,null,null,null,25475,18600,null,24201.25,17670,null,null,"Total",{"$f":"SUM(Q906:Q910)","v":0},{"$f":"SUM(R906:R910)","v":0}]
[25,null,42312.5,30887.5,null,null,null,null,26137.5,19087.5,null,24830.625,18133.125]
[26,null,43837.5,32000,null,null,null,null,27075,19750,null,25721.25,18762.5]
[27,null,45412.5,33150,null,null,null,null,28050,20487.5,null,26647.5,19463.125]
[28,null,47050,34350,null,null,null,null,29037.5,21175,null,27585.625,20116.25]
[29,null,48750,35587.5,null,null,null,null,30262.5,22100,null,28749.375,20995]
[30,null,50500,36862.5,null,null,null,null,31550,23037.5,null,29972.5,21885.625]
[31,null,52325,38187.5,null,null,null,null,32862.5,23987.5,null,31219.375,22788.125]
[32,null,54200,39575,null,null,null,null,34200,24962.5,null,32490,23714.375]
[33,null,56150,41000,null,null,null,null,35050,25587.5,null,33297.5,24308.125]
[34,null,58175,42475,null,null,null,null,35962.5,26262.5,null,34164.375,24949.375]
[35,null,60275,44000,null,null,null,null,36937.5,26950,null,35090.625,25602.5]
[36,null,61550,44937.5,null,null,null,null,37850,27600,null,35957.5,26220]
[37,null,63087.5,46050,null,null,null,null,38762.5,28300,null,36824.375,26885]
[38,null,64662.5,47200,null,null,null,null,39637.5,28937.5,null,37655.625,27490.625]
[39,null,66275,48375,null,null,null,null,40862.5,29837.5,null,38819.375,28345.625]
[40,null,67925,49587.5,null,null,null,null,41975,30650,null,39876.25,29117.5]
[41,null,69612.5,50812.5,null,null,null,null,43087.5,31475,null,40933.125,29901.25]
[42,null,71350,52087.5,null,null,null,null,44200,32287.5,null,41990,30673.125]
[43,null,73125,53375,null,null,null,null,45450,33175,null,43177.5,31516.25]
[44,null,74950,54712.5,null,null,null,null,46750,34137.5,null,44412.5,32430.625]
[45,null,76812.5,56075,null,null,null,null,48025,35050,null,45623.75,33297.5]
[46,null,78725,57475,null,null,null,null,49375,36025,null,46906.25,34223.75]
[47,null,83087.5,60650,null,null,null,null,50700,36987.5,null,48165,35138.125]
[48,null,86237.5,62950,null,null,null,null,53125,38800,null,50468.75,36860]
[49,null,89500,65337.5,null,null,null,null,54837.5,40000,null,52095.625,38000]
[50,null,92887.5,67812.5,null,null,null,null,56325,41150,null,53508.75,39092.5]
[51,null,96412.5,70375,null,null,null,null,57750,42175,null,54862.5,40066.25]
[52,null,100062.5,73037.5,null,null,null,null,59725,43600,null,56738.75,41420]
[53,null,103850,75812.5,null,null,null,null,63075,46050,null,59921.25,43747.5]
[54,null,107775,78675,null,null,null,null,67062.5,48950,null,63709.375,46502.5]
[55,null,111862.5,81662.5,null,null,null,null,70487.5,51462.5,null,66963.125,48889.375]
[56,null,118575,86562.5,null,null,null,null,73300,53487.5,null,69635,50813.125]
[57,null,125687.5,91750,null,null,null,null,76837.5,56100,null,72995.625,53295]
[58,null,133225,97250,null,null,null,null,82387.5,60175,null,78268.125,57166.25]
[59,null,141225,103087.5,null,null,null,null,88100,64300,null,83695,61085]
[60,null,149700,109275,null,null,null,null,94387.5,68900,null,89668.125,65455]
[61,null,158675,115837.5,null,null,null,null,100825,73587.5,null,95783.75,69908.125]
[62,null,168200,122787.5,null,null,null,null,107400,78412.5,null,102030,74491.875]
[63,null,178287.5,130150,null,null,null,null,116962.5,85400,null,111114.375,81130]
[64,null,188987.5,137962.5,null,null,null,null,127962.5,93412.5,null,121564.375,88741.875]
[65,null,200325,146237.5,null,null,null,null,136887.5,99925,null,130043.125,94928.75]
[66,null,213350,155737.5,null,null,null,null,145862.5,106487.5,null,138569.375,101163.125]
[67,null,227212.5,165862.5,null,null,null,null,155000,113162.5,null,147250,107504.375]
[68,null,241987.5,176650,null,null,null,null,167350,122187.5,null,158982.5,116078.125]
[69,null,257712.5,188125,null,null,null,null,179950,131350,null,170952.5,124782.5]
[70,null,274462.5,200350,null,null,null,null,192612.5,140587.5,null,182981.875,133558.125]
[71,null,292300,213375,null,null,null,null,205375,149925,null,195106.25,142428.75]
[72,null,311300,227250,null,null,null,null,218262.5,159337.5,null,207349.375,151370.625]
[73,null,331537.5,242012.5,null,null,null,null,233512.5,170487.5,null,221836.875,161963.125]
[74,null,353087.5,257750,null,null,null,null,248875,181675,null,236431.25,172591.25]
[75,null,376037.5,274500,null,null,null,null,264387.5,193000,null,251168.125,183350]
[76,null,400475,292350,null,null,null,null,280025,204425,null,266023.75,194203.75]
[77,null,426512.5,311350,null,null,null,null,295762.5,215937.5,null,280974.375,205140.625]
[78,null,454237.5,331587.5,null,null,null,null,312000,227775,null,296400,216386.25]
[79,null,483762.5,353137.5,null,null,null,null,328375,239750,null,311956.25,227762.5]
[80,null,515200,376087.5,null,null,null,null,344962.5,251825,null,327714.375,239233.75]
[81,null,548687.5,400537.5,null,null,null,null,361537.5,263925,null,343460.625,250728.75]
[82,null,584350,426575,null,null,null,null,378362.5,276225,null,359444.375,262413.75]
[83,null,622337.5,454300,null,null,null,null,395387.5,288625,null,375618.125,274193.75]
[84,"o más",662787.5,483825,null,null,null,null,412337.5,301012.5,null,391720.625,285961.875]
[1,"Hijo",15162.5,11075,null,null,null,null,8962.5,6550,null,8514.375,6222.5]
[2,"Hijos",23900,17450,null,null,null,null,14137.5,10325,null,13430.625,9808.75]
[3,"Hijos o más",34862.5,25450,null,null,null,null,20700,15112.5,null,19665,14356.875]
[]
["BUPA GLOBAL MAJOR MEDICAL - MENSUALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C905*$K$2","v":0},{"$f":"D905*$K$2","v":0},0,0,0]
[19,null,{"$f":"C906*$K$2","v":0},0,0,0,0]
[20,null,{"$f":"C907*$K$2","v":0},0,0,0,0]
[21,null,{"$f":"C908*$K$2","v":0},0,0,0,0]
[22,null,{"$f":"C909*$K$2","v":0},0,0,0,0]
[23,null,{"$f":"C910*$K$2","v":0},0,0,0,0]
[24,null,{"$f":"C911*$K$2","v":0},0,0,0,0]
[25,null,{"$f":"C912*$K$2","v":0},0,0,0,0]
[26,null,{"$f":"C913*$K$2","v":0},0,0,0,0]
[27,null,{"$f":"C914*$K$2","v":0},0,0,0,0]
[28,null,{"$f":"C915*$K$2","v":0},0,0,0,0]
[29,null,{"$f":"C916*$K$2","v":0},0,0,0,0]
[30,null,{"$f":"C917*$K$2","v":0},0,0,0,0]
[31,null,{"$f":"C918*$K$2","v":0},0,0,0,0]
[32,null,{"$f":"C919*$K$2","v":0},0,0,0,0]
[33,null,{"$f":"C920*$K$2","v":0},0,0,0,0]
[34,null,{"$f":"C921*$K$2","v":0},0,0,0,0]
[35,null,{"$f":"C922*$K$2","v":0},0,0,0,0]
[36,null,{"$f":"C923*$K$2","v":0},0,0,0,0]
[37,null,{"$f":"C924*$K$2","v":0},0,0,0,0]
[38,null,{"$f":"C925*$K$2","v":0},0,0,0,0]
[39,null,{"$f":"C926*$K$2","v":0},0,0,0,0]
[40,null,{"$f":"C927*$K$2","v":0},0,0,0,0]
[41,null,{"$f":"C928*$K$2","v":0},0,0,0,0]
[42,null,{"$f":"C929*$K$2","v":0},0,0,0,0]
[43,null,{"$f":"C930*$K$2","v":0},0,0,0,0]
[44,null,{"$f":"C931*$K$2","v":0},0,0,0,0]
[45,null,{"$f":"C932*$K$2","v":0},0,0,0,0]
[46,null,{"$f":"C933*$K$2","v":0},0,0,0,0]
[47,null,{"$f":"C934*$K$2","v":0},0,0,0,0]
[48,null,{"$f":"C935*$K$2","v":0},0,0,0,0]
[49,null,{"$f":"C936*$K$2","v":0},0,0,0,0]
[50,null,{"$f":"C937*$K$2","v":0},0,0,0,0]
[51,null,{"$f":"C938*$K$2","v":0},0,0,0,0]
[52,null,{"$f":"C939*$K$2","v":0},0,0,0,0]
[53,null,{"$f":"C940*$K$2","v":0},0,0,0,0]
[54,null,{"$f":"C941*$K$2","v":0},0,0,0,0]
[55,null,{"$f":"C942*$K$2","v":0},0,0,0,0]
[56,null,{"$f":"C943*$K$2","v":0},0,0,0,0]
[57,null,{"$f":"C944*$K$2","v":0},0,0,0,0]
[58,null,{"$f":"C945*$K$2","v":0},0,0,0,0]
[59,null,{"$f":"C946*$K$2","v":0},0,0,0,0]
[60,null,{"$f":"C947*$K$2","v":0},0,0,0,0]
[61,null,{"$f":"C948*$K$2","v":0},0,0,0,0]
[62,null,{"$f":"C949*$K$2","v":0},0,0,0,0]
[63,null,{"$f":"C950*$K$2","v":0},0,0,0,0]
[64,null,{"$f":"C951*$K$2","v":0},0,0,0,0]
[65,null,{"$f":"C952*$K$2","v":0},0,0,0,0]
[66,null,{"$f":"C953*$K$2","v":0},0,0,0,0]
[67,null,{"$f":"C954*$K$2","v":0},0,0,0,0]
[68,null,{"$f":"C955*$K$2","v":0},0,0,0,0]
[69,null,{"$f":"C956*$K$2","v":0},0,0,0,0]
[70,null,{"$f":"C957*$K$2","v":0},0,0,0,0]
[71,null,{"$f":"C958*$K$2","v":0},0,0,0,0]
[72,null,{"$f":"C959*$K$2","v":0},0,0,0,0]
[73,null,{"$f":"C960*$K$2","v":0},0,0,0,0]
[74,null,{"$f":"C961*$K$2","v":0},0,0,0,0]
[75,null,{"$f":"C962*$K$2","v":0},0,0,0,0]
[76,null,{"$f":"C963*$K$2","v":0},0,0,0,0]
[77,null,{"$f":"C964*$K$2","v":0},0,0,0,0]
[78,null,{"$f":"C965*$K$2","v":0},0,0,0,0]
[79,null,{"$f":"C966*$K$2","v":0},0,0,0,0]
[80,null,{"$f":"C967*$K$2","v":0},0,0,0,0]
[81,null,{"$f":"C968*$K$2","v":0},0,0,0,0]
[82,null,{"$f":"C969*$K$2","v":0},0,0,0,0]
[83,null,{"$f":"C970*$K$2","v":0},0,0,0,0]
[84,"o más",{"$f":"C971*$K$2","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C972*$K$2","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C973*$K$2","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C974*$K$2","v":0},0,0,0,0]
[]
["BUPA GLOBAL MAJOR MEDICAL"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C905*$K$3","v":0},{"$f":"D905*$K$3","v":0}]
[19,null,{"$f":"C906*$K$3","v":0},0]
[20,null,{"$f":"C907*$K$3","v":0},0]
[21,null,{"$f":"C908*$K$3","v":0},0]
[22,null,{"$f":"C909*$K$3","v":0},0]
[23,null,{"$f":"C910*$K$3","v":0},0]
[24,null,{"$f":"C911*$K$3","v":0},0]
[25,null,{"$f":"C912*$K$3","v":0},0]
[26,null,{"$f":"C913*$K$3","v":0},0]
[27,null,{"$f":"C914*$K$3","v":0},0]
[28,null,{"$f":"C915*$K$3","v":0},0]
[29,null,{"$f":"C916*$K$3","v":0},0]
[30,null,{"$f":"C917*$K$3","v":0},0]
[31,null,{"$f":"C918*$K$3","v":0},0]
[32,null,{"$f":"C919*$K$3","v":0},0]
[33,null,{"$f":"C920*$K$3","v":0},0]
[34,null,{"$f":"C921*$K$3","v":0},0]
[35,null,{"$f":"C922*$K$3","v":0},0]
[36,null,{"$f":"C923*$K$3","v":0},0]
[37,null,{"$f":"C924*$K$3","v":0},0]
[38,null,{"$f":"C925*$K$3","v":0},0]
[39,null,{"$f":"C926*$K$3","v":0},0]
[40,null,{"$f":"C927*$K$3","v":0},0]
[41,null,{"$f":"C928*$K$3","v":0},0]
[42,null,{"$f":"C929*$K$3","v":0},0]
[43,null,{"$f":"C930*$K$3","v":0},0]
[44,null,{"$f":"C931*$K$3","v":0},0]
[45,null,{"$f":"C932*$K$3","v":0},0]
[46,null,{"$f":"C933*$K$3","v":0},0]
[47,null,{"$f":"C934*$K$3","v":0},0]
[48,null,{"$f":"C935*$K$3","v":0},0]
[49,null,{"$f":"C936*$K$3","v":0},0]
[50,null,{"$f":"C937*$K$3","v":0},0]
[51,null,{"$f":"C938*$K$3","v":0},0]
[52,null,{"$f":"C939*$K$3","v":0},0]
[53,null,{"$f":"C940*$K$3","v":0},0]
[54,null,{"$f":"C941*$K$3","v":0},0]
[55,null,{"$f":"C942*$K$3","v":0},0]
[56,null,{"$f":"C943*$K$3","v":0},0]
[57,null,{"$f":"C944*$K$3","v":0},0]
[58,null,{"$f":"C945*$K$3","v":0},0]
[59,null,{"$f":"C946*$K$3","v":0},0]
[60,null,{"$f":"C947*$K$3","v":0},0]
[61,null,{"$f":"C948*$K$3","v":0},0]
[62,null,{"$f":"C949*$K$3","v":0},0]
[63,null,{"$f":"C950*$K$3","v":0},0]
[64,null,{"$f":"C951*$K$3","v":0},0]
[65,null,{"$f":"C952*$K$3","v":0},0]
[66,null,{"$f":"C953*$K$3","v":0},0]
[67,null,{"$f":"C954*$K$3","v":0},0]
[68,null,{"$f":"C955*$K$3","v":0},0]
[69,null,{"$f":"C956*$K$3","v":0},0]
[70,null,{"$f":"C957*$K$3","v":0},0]
[71,null,{"$f":"C958*$K$3","v":0},0]
[72,null,{"$f":"C959*$K$3","v":0},0]
[73,null,{"$f":"C960*$K$3","v":0},0]
[74,null,{"$f":"C961*$K$3","v":0},0]
[75,null,{"$f":"C962*$K$3","v":0},0]
[76,null,{"$f":"C963*$K$3","v":0},0]
[77,null,{"$f":"C964*$K$3","v":0},0]
[78,null,{"$f":"C965*$K$3","v":0},0]
[79,null,{"$f":"C966*$K$3","v":0},0]
[80,null,{"$f":"C967*$K$3","v":0},0]
[81,null,{"$f":"C968*$K$3","v":0},0]
[82,null,{"$f":"C969*$K$3","v":0},0]
[83,null,{"$f":"C970*$K$3","v":0},0]
[84,"o más",{"$f":"C971*$K$3","v":0},0]
[1,"Hijo",{"$f":"C972*$K$3","v":0},0]
[2,"Hijos",{"$f":"C973*$K$3","v":0},0]
[3,"Hijos o más",{"$f":"C974*$K$3","v":0},0]
[]
["BUPA GLOBAL MAJOR MEDICAL"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C905*$K$4","v":0},{"$f":"D905*$K$4","v":0}]
[19,null,{"$f":"C906*$K$4","v":0},0]
[20,null,{"$f":"C907*$K$4","v":0},0]
[21,null,{"$f":"C908*$K$4","v":0},0]
[22,null,{"$f":"C909*$K$4","v":0},0]
[23,null,{"$f":"C910*$K$4","v":0},0]
[24,null,{"$f":"C911*$K$4","v":0},0]
[25,null,{"$f":"C912*$K$4","v":0},0]
[26,null,{"$f":"C913*$K$4","v":0},0]
[27,null,{"$f":"C914*$K$4","v":0},0]
[28,null,{"$f":"C915*$K$4","v":0},0]
[29,null,{"$f":"C916*$K$4","v":0},0]
[30,null,{"$f":"C917*$K$4","v":0},0]
[31,null,{"$f":"C918*$K$4","v":0},0]
[32,null,{"$f":"C919*$K$4","v":0},0]
[33,null,{"$f":"C920*$K$4","v":0},0]
[34,null,{"$f":"C921*$K$4","v":0},0]
[35,null,{"$f":"C922*$K$4","v":0},0]
[36,null,{"$f":"C923*$K$4","v":0},0]
[37,null,{"$f":"C924*$K$4","v":0},0]
[38,null,{"$f":"C925*$K$4","v":0},0]
[39,null,{"$f":"C926*$K$4","v":0},0]
[40,null,{"$f":"C927*$K$4","v":0},0]
[41,null,{"$f":"C928*$K$4","v":0},0]
[42,null,{"$f":"C929*$K$4","v":0},0]
[43,null,{"$f":"C930*$K$4","v":0},0]
[44,null,{"$f":"C931*$K$4","v":0},0]
[45,null,{"$f":"C932*$K$4","v":0},0]
[46,null,{"$f":"C933*$K$4","v":0},0]
[47,null,{"$f":"C934*$K$4","v":0},0]
[48,null,{"$f":"C935*$K$4","v":0},0]
[49,null,{"$f":"C936*$K$4","v":0},0]
[50,null,{"$f":"C937*$K$4","v":0},0]
[51,null,{"$f":"C938*$K$4","v":0},0]
[52,null,{"$f":"C939*$K$4","v":0},0]
[53,null,{"$f":"C940*$K$4","v":0},0]
[54,null,{"$f":"C941*$K$4","v":0},0]
[55,null,{"$f":"C942*$K$4","v":0},0]
[56,null,{"$f":"C943*$K$4","v":0},0]
[57,null,{"$f":"C944*$K$4","v":0},0]
[58,null,{"$f":"C945*$K$4","v":0},0]
[59,null,{"$f":"C946*$K$4","v":0},0]
[60,null,{"$f":"C947*$K$4","v":0},0]
[61,null,{"$f":"C948*$K$4","v":0},0]
[62,null,{"$f":"C949*$K$4","v":0},0]
[63,null,{"$f":"C950*$K$4","v":0},0]
[64,null,{"$f":"C951*$K$4","v":0},0]
[65,null,{"$f":"C952*$K$4","v":0},0]
[66,null,{"$f":"C953*$K$4","v":0},0]
[67,null,{"$f":"C954*$K$4","v":0},0]
[68,null,{"$f":"C955*$K$4","v":0},0]
[69,null,{"$f":"C956*$K$4","v":0},0]
[70,null,{"$f":"C957*$K$4","v":0},0]
[71,null,{"$f":"C958*$K$4","v":0},0]
[72,null,{"$f":"C959*$K$4","v":0},0]
[73,null,{"$f":"C960*$K$4","v":0},0]
[74,null,{"$f":"C961*$K$4","v":0},0]
[75,null,{"$f":"C962*$K$4","v":0},0]
[76,null,{"$f":"C963*$K$4","v":0},0]
[77,null,{"$f":"C964*$K$4","v":0},0]
[78,null,{"$f":"C965*$K$4","v":0},0]
[79,null,{"$f":"C966*$K$4","v":0},0]
[80,null,{"$f":"C967*$K$4","v":0},0]
[81,null,{"$f":"C968*$K$4","v":0},0]
[82,null,{"$f":"C969*$K$4","v":0},0]
[83,null,{"$f":"C970*$K$4","v":0},0]
[84,"o más",{"$f":"C971*$K$4","v":0},0]
[1,"Hijo",{"$f":"C972*$K$4","v":0},0]
[2,"Hijos",{"$f":"C973*$K$4","v":0},0]
[3,"Hijos o más",{"$f":"C974*$K$4","v":0},0]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",0,1000,2000,null,null,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,389100,247825,178050,null,null,null,234300,153137.5,110237.5,null,222585,145480.625,"Edad otros dependientes","ID",0,1000,2000]
[19,null,402187.5,256175,184050,null,null,null,243425,159062.5,114500,null,231253.75,151109.375,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O1206>0,(IF(O1206>18,VLOOKUP(O1206,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":0},{"$f":"IF(O1206>0,(IF(O1206>18,VLOOKUP(O1206,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":0},{"$f":"IF(O1206>0,(IF(O1206>18,VLOOKUP(O1206,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":0}]
[20,null,415725,264787.5,190237.5,null,null,null,253225,165462.5,119100,null,240563.75,157189.375,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O1207>0,(IF(O1207>18,VLOOKUP(O1207,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":0},{"$f":"IF(O1207>0,(IF(O1207>18,VLOOKUP(O1207,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":0},{"$f":"IF(O1207>0,(IF(O1207>18,VLOOKUP(O1207,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":0}]
[21,null,429712.5,273700,196637.5,null,null,null,262750,171650,123550,null,249612.5,163067.5,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O1208>0,(IF(O1208>18,VLOOKUP(O1208,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":0},{"$f":"IF(O1208>0,(IF(O1208>18,VLOOKUP(O1208,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":0},{"$f":"IF(O1208>0,(IF(O1208>18,VLOOKUP(O1208,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":0}]
[22,null,444162.5,282912.5,203262.5,null,null,null,271900,177650,127812.5,null,258305,168767.5,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O1209>0,(IF(O1209>18,VLOOKUP(O1209,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":0},{"$f":"IF(O1209>0,(IF(O1209>18,VLOOKUP(O1209,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":0},{"$f":"IF(O1209>0,(IF(O1209>18,VLOOKUP(O1209,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":0}]
[23,null,459112.5,292425,210100,null,null,null,281537.5,183900,132350,null,267460.625,174705,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O1210>0,(IF(O1210>18,VLOOKUP(O1210,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":0},{"$f":"IF(O1210>0,(IF(O1210>18,VLOOKUP(O1210,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":0},{"$f":"IF(O1210>0,(IF(O1210>18,VLOOKUP(O1210,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":0}]
[24,null,474562.5,302262.5,217162.5,null,null,null,291075,190100,136775,null,276521.25,180595,null,"Total",{"$f":"SUM(Q1206:Q1210)","v":0},{"$f":"SUM(R1206:R1210)","v":0},{"$f":"SUM(S1206:S1210)","v":0}]
[25,null,490525,312437.5,224475,null,null,null,300162.5,196050,141050,null,285154.375,186247.5]
[26,null,507037.5,322950,232025,null,null,null,309762.5,202300,145525,null,294274.375,192185]
[27,null,524100,333825,239837.5,null,null,null,319337.5,208550,150012.5,null,303370.625,198122.5]
[28,null,541725,345050,247900,null,null,null,329100,214900,154562.5,null,312645,204155]
[29,null,559962.5,356662.5,256250,null,null,null,341612.5,223050,160425,null,324531.875,211897.5]
[30,null,578800,368662.5,264875,null,null,null,354525,231462.5,166487.5,null,336798.75,219889.375]
[31,null,598275,381062.5,273775,null,null,null,367387.5,239862.5,172500,null,349018.125,227869.375]
[32,null,618412.5,393887.5,282987.5,null,null,null,380562.5,248437.5,178650,null,361534.375,236015.625]
[33,null,639212.5,407150,292512.5,null,null,null,388412.5,253562.5,182350,null,368991.875,240884.375]
[34,null,664050,422962.5,303875,null,null,null,396700,258987.5,186250,null,376865,246038.125]
[35,null,674950,429900,308862.5,null,null,null,404937.5,264350,190062.5,null,384690.625,251132.5]
[36,null,686025,436962.5,313937.5,null,null,null,413162.5,269700,193887.5,null,392504.375,256215]
[37,null,697287.5,444125,319087.5,null,null,null,421375,275050,197762.5,null,400306.25,261297.5]
[38,null,708725,451412.5,324325,null,null,null,428550,279712.5,201125,null,407122.5,265726.875]
[39,null,720350,458825,329650,null,null,null,435275,284125,204262.5,null,413511.25,269918.75]
[40,null,732175,466350,335050,null,null,null,442387.5,288762.5,207612.5,null,420268.125,274324.375]
[41,null,744187.5,474012.5,340550,null,null,null,449325,293287.5,210800,null,426858.75,278623.125]
[42,null,756400,481787.5,346137.5,null,null,null,456437.5,297912.5,214162.5,null,433615.625,283016.875]
[43,null,768812.5,489687.5,351825,null,null,null,464737.5,303312.5,218037.5,null,441500.625,288146.875]
[44,null,781437.5,497725,357600,null,null,null,473312.5,308912.5,222075,null,449646.875,293466.875]
[45,null,794250,505900,363462.5,null,null,null,481612.5,314300,225925,null,457531.875,298585]
[46,null,807287.5,514200,369425,null,null,null,490125,319875,229925,null,465618.75,303881.25]
[47,null,820537.5,522637.5,375487.5,null,null,null,498425,325287.5,233812.5,null,473503.75,309023.125]
[48,null,834000,531212.5,381650,null,null,null,510112.5,332900,239275,null,484606.875,316255]
[49,null,852712.5,543137.5,390212.5,null,null,null,521812.5,340500,244737.5,null,495721.875,323475]
[50,null,884412.5,563325,404725,null,null,null,536275,349937.5,251512.5,null,509461.25,332440.625]
[51,null,917287.5,584262.5,419762.5,null,null,null,550012.5,358887.5,257937.5,null,522511.875,340943.125]
[52,null,951375,605975,435362.5,null,null,null,563850,367900,264400,null,535657.5,349505]
[53,null,986737.5,628500,451550,null,null,null,589525,384637.5,276425,null,560048.75,365405.625]
[54,null,1023412.5,651862.5,468337.5,null,null,null,614750,401087.5,288225,null,584012.5,381033.125]
[55,null,1061462.5,676087.5,485737.5,null,null,null,640575,417887.5,300300,null,608546.25,396993.125]
[56,null,1100750,701112.5,503725,null,null,null,666150,434600,312262.5,null,632842.5,412870]
[57,null,1161287.5,739675,531425,null,null,null,691887.5,451350,324300,null,657293.125,428782.5]
[58,null,1225162.5,780350,560650,null,null,null,735800,479987.5,344850,null,699010,455988.125]
[59,null,1292537.5,823275,591487.5,null,null,null,779675,508600,365425,null,740691.25,483170]
[60,null,1363637.5,868550,624025,null,null,null,823975,537462.5,386137.5,null,782776.25,510589.375]
[61,null,1438637.5,916325,658337.5,null,null,null,867725,565975,406575,null,824338.75,537676.25]
[62,null,1517762.5,966725,694550,null,null,null,911975,594812.5,427275,null,866376.25,565071.875]
[63,null,1601237.5,1019900,732750,null,null,null,980187.5,639300,459200,null,931178.125,607335]
[64,null,1689300,1075987.5,773050,null,null,null,1048337.5,683700,491087.5,null,995920.625,649515]
[65,null,1782212.5,1135162.5,815575,null,null,null,1116687.5,728250,523062.5,null,1060853.125,691837.5]
[66,null,1898062.5,1208950,868575,null,null,null,1184850,772662.5,554950,null,1125607.5,734029.375]
[67,null,2021437.5,1287537.5,925037.5,null,null,null,1253375,817350,587000,null,1190706.25,776482.5]
[68,null,2152825,1371225,985162.5,null,null,null,1347737.5,878837.5,631162.5,null,1280350.625,834895.625]
[69,null,2292762.5,1460350,1049200,null,null,null,1442462.5,940600,675475,null,1370339.375,893570]
[70,null,2441787.5,1555275,1117400,null,null,null,1537262.5,1002400,719825,null,1460399.375,952280]
[71,null,2600500,1656375,1190037.5,null,null,null,1632262.5,1064337.5,764287.5,null,1550649.375,1011120.625]
[72,null,2769537.5,1764037.5,1267387.5,null,null,null,1727025,1126062.5,808612.5,null,1640673.75,1069759.375]
[73,null,2949562.5,1878700,1349762.5,null,null,null,1839500,1199387.5,861250,null,1747525,1139418.125]
[74,null,3141275,2000812.5,1437500,null,null,null,1951975,1272725,913862.5,null,1854376.25,1209088.75]
[75,null,3345462.5,2130862.5,1530937.5,null,null,null,2064362.5,1345962.5,966412.5,null,1961144.375,1278664.375]
[76,null,3512737.5,2237412.5,1607487.5,null,null,null,2176925,1419325,1019075,null,2068078.75,1348358.75]
[77,null,3688375,2349275,1687862.5,null,null,null,2289350,1492612.5,1071700,null,2174882.5,1417981.875]
[78,null,3872787.5,2466737.5,1772250,null,null,null,2404125,1567412.5,1125387.5,null,2283918.75,1489041.875]
[79,null,4066425,2590075,1860862.5,null,null,null,2519400,1642550,1179312.5,null,2393430,1560422.5]
[80,null,4269750,2719587.5,1953900,null,null,null,2634800,1717775,1233325,null,2503060,1631886.25]
[81,null,4483237.5,2855562.5,2051600,null,null,null,2749637.5,1792625,1287062.5,null,2612155.625,1702993.75]
[82,null,4707400,2998337.5,2154175,null,null,null,2864925,1867750,1341000,null,2721678.75,1774362.5]
[83,null,4942775,3148262.5,2261887.5,null,null,null,2980262.5,1942937.5,1394937.5,null,2831249.375,1845790.625]
[84,"o más",5189912.5,3305675,2374987.5,null,null,null,3095237.5,2017862.5,1448737.5,null,2940475.625,1916969.375]
[1,"Hijo",167050,106400,76450,null,null,null,96987.5,63212.5,45375,null,92138.125,60051.875]
[2,"Hijos",263200,167650,120450,null,null,null,152775,99575,71462.5,null,145136.25,94596.25]
[3,"Hijos o más",384025,244600,175737.5,null,null,null,222850,145237.5,104250,null,211707.5,137975.625]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"C1205*$K$2","v":0},{"$f":"D1205*$K$2","v":0},0,0,0]
[19,null,{"$f":"C1206*$K$2","v":0},0,0,0,0]
[20,null,{"$f":"C1207*$K$2","v":0},0,0,0,0]
[21,null,{"$f":"C1208*$K$2","v":0},0,0,0,0]
[22,null,{"$f":"C1209*$K$2","v":0},0,0,0,0]
[23,null,{"$f":"C1210*$K$2","v":0},0,0,0,0]
[24,null,{"$f":"C1211*$K$2","v":0},0,0,0,0]
[25,null,{"$f":"C1212*$K$2","v":0},0,0,0,0]
[26,null,{"$f":"C1213*$K$2","v":0},0,0,0,0]
[27,null,{"$f":"C1214*$K$2","v":0},0,0,0,0]
[28,null,{"$f":"C1215*$K$2","v":0},0,0,0,0]
[29,null,{"$f":"C1216*$K$2","v":0},0,0,0,0]
[30,null,{"$f":"C1217*$K$2","v":0},0,0,0,0]
[31,null,{"$f":"C1218*$K$2","v":0},0,0,0,0]
[32,null,{"$f":"C1219*$K$2","v":0},0,0,0,0]
[33,null,{"$f":"C1220*$K$2","v":0},0,0,0,0]
[34,null,{"$f":"C1221*$K$2","v":0},0,0,0,0]
[35,null,{"$f":"C1222*$K$2","v":0},0,0,0,0]
[36,null,{"$f":"C1223*$K$2","v":0},0,0,0,0]
[37,null,{"$f":"C1224*$K$2","v":0},0,0,0,0]
[38,null,{"$f":"C1225*$K$2","v":0},0,0,0,0]
[39,null,{"$f":"C1226*$K$2","v":0},0,0,0,0]
[40,null,{"$f":"C1227*$K$2","v":0},0,0,0,0]
[41,null,{"$f":"C1228*$K$2","v":0},0,0,0,0]
[42,null,{"$f":"C1229*$K$2","v":0},0,0,0,0]
[43,null,{"$f":"C1230*$K$2","v":0},0,0,0,0]
[44,null,{"$f":"C1231*$K$2","v":0},0,0,0,0]
[45,null,{"$f":"C1232*$K$2","v":0},0,0,0,0]
[46,null,{"$f":"C1233*$K$2","v":0},0,0,0,0]
[47,null,{"$f":"C1234*$K$2","v":0},0,0,0,0]
[48,null,{"$f":"C1235*$K$2","v":0},0,0,0,0]
[49,null,{"$f":"C1236*$K$2","v":0},0,0,0,0]
[50,null,{"$f":"C1237*$K$2","v":0},0,0,0,0]
[51,null,{"$f":"C1238*$K$2","v":0},0,0,0,0]
[52,null,{"$f":"C1239*$K$2","v":0},0,0,0,0]
[53,null,{"$f":"C1240*$K$2","v":0},0,0,0,0]
[54,null,{"$f":"C1241*$K$2","v":0},0,0,0,0]
[55,null,{"$f":"C1242*$K$2","v":0},0,0,0,0]
[56,null,{"$f":"C1243*$K$2","v":0},0,0,0,0]
[57,null,{"$f":"C1244*$K$2","v":0},0,0,0,0]
[58,null,{"$f":"C1245*$K$2","v":0},0,0,0,0]
[59,null,{"$f":"C1246*$K$2","v":0},0,0,0,0]
[60,null,{"$f":"C1247*$K$2","v":0},0,0,0,0]
[61,null,{"$f":"C1248*$K$2","v":0},0,0,0,0]
[62,null,{"$f":"C1249*$K$2","v":0},0,0,0,0]
[63,null,{"$f":"C1250*$K$2","v":0},0,0,0,0]
[64,null,{"$f":"C1251*$K$2","v":0},0,0,0,0]
[65,null,{"$f":"C1252*$K$2","v":0},0,0,0,0]
[66,null,{"$f":"C1253*$K$2","v":0},0,0,0,0]
[67,null,{"$f":"C1254*$K$2","v":0},0,0,0,0]
[68,null,{"$f":"C1255*$K$2","v":0},0,0,0,0]
[69,null,{"$f":"C1256*$K$2","v":0},0,0,0,0]
[70,null,{"$f":"C1257*$K$2","v":0},0,0,0,0]
[71,null,{"$f":"C1258*$K$2","v":0},0,0,0,0]
[72,null,{"$f":"C1259*$K$2","v":0},0,0,0,0]
[73,null,{"$f":"C1260*$K$2","v":0},0,0,0,0]
[74,null,{"$f":"C1261*$K$2","v":0},0,0,0,0]
[75,null,{"$f":"C1262*$K$2","v":0},0,0,0,0]
[76,null,{"$f":"C1263*$K$2","v":0},0,0,0,0]
[77,null,{"$f":"C1264*$K$2","v":0},0,0,0,0]
[78,null,{"$f":"C1265*$K$2","v":0},0,0,0,0]
[79,null,{"$f":"C1266*$K$2","v":0},0,0,0,0]
[80,null,{"$f":"C1267*$K$2","v":0},0,0]
[81,null,{"$f":"C1268*$K$2","v":0},0,0]
[82,null,{"$f":"C1269*$K$2","v":0},0,0]
[83,null,{"$f":"C1270*$K$2","v":0},0,0]
[84,"o más",{"$f":"C1271*$K$2","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C1272*$K$2","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C1273*$K$2","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C1274*$K$2","v":0},0,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C1205*$K$3","v":0},{"$f":"D1205*$K$3","v":0},0,null,0]
[19,null,{"$f":"C1206*$K$3","v":0},0,0,null,0]
[20,null,{"$f":"C1207*$K$3","v":0},0,0,null,0]
[21,null,{"$f":"C1208*$K$3","v":0},0,0,null,0]
[22,null,{"$f":"C1209*$K$3","v":0},0,0,null,0]
[23,null,{"$f":"C1210*$K$3","v":0},0,0,null,0]
[24,null,{"$f":"C1211*$K$3","v":0},0,0,null,0]
[25,null,{"$f":"C1212*$K$3","v":0},0,0,null,0]
[26,null,{"$f":"C1213*$K$3","v":0},0,0,null,0]
[27,null,{"$f":"C1214*$K$3","v":0},0,0,null,0]
[28,null,{"$f":"C1215*$K$3","v":0},0,0,null,0]
[29,null,{"$f":"C1216*$K$3","v":0},0,0,null,0]
[30,null,{"$f":"C1217*$K$3","v":0},0,0,null,0]
[31,null,{"$f":"C1218*$K$3","v":0},0,0,null,0]
[32,null,{"$f":"C1219*$K$3","v":0},0,0,null,0]
[33,null,{"$f":"C1220*$K$3","v":0},0,0,null,0]
[34,null,{"$f":"C1221*$K$3","v":0},0,0,null,0]
[35,null,{"$f":"C1222*$K$3","v":0},0,0,null,0]
[36,null,{"$f":"C1223*$K$3","v":0},0,0,null,0]
[37,null,{"$f":"C1224*$K$3","v":0},0,0,null,0]
[38,null,{"$f":"C1225*$K$3","v":0},0,0,null,0]
[39,null,{"$f":"C1226*$K$3","v":0},0,0,null,0]
[40,null,{"$f":"C1227*$K$3","v":0},0,0,null,0]
[41,null,{"$f":"C1228*$K$3","v":0},0,0,null,0]
[42,null,{"$f":"C1229*$K$3","v":0},0,0,null,0]
[43,null,{"$f":"C1230*$K$3","v":0},0,0,null,0]
[44,null,{"$f":"C1231*$K$3","v":0},0,0,null,0]
[45,null,{"$f":"C1232*$K$3","v":0},0,0,null,0]
[46,null,{"$f":"C1233*$K$3","v":0},0,0,null,0]
[47,null,{"$f":"C1234*$K$3","v":0},0,0,null,0]
[48,null,{"$f":"C1235*$K$3","v":0},0,0,null,0]
[49,null,{"$f":"C1236*$K$3","v":0},0,0,null,0]
[50,null,{"$f":"C1237*$K$3","v":0},0,0,null,0]
[51,null,{"$f":"C1238*$K$3","v":0},0,0,null,0]
[52,null,{"$f":"C1239*$K$3","v":0},0,0,null,0]
[53,null,{"$f":"C1240*$K$3","v":0},0,0,null,0]
[54,null,{"$f":"C1241*$K$3","v":0},0,0,null,0]
[55,null,{"$f":"C1242*$K$3","v":0},0,0,null,0]
[56,null,{"$f":"C1243*$K$3","v":0},0,0,null,0]
[57,null,{"$f":"C1244*$K$3","v":0},0,0,null,0]
[58,null,{"$f":"C1245*$K$3","v":0},0,0,null,0]
[59,null,{"$f":"C1246*$K$3","v":0},0,0,null,0]
[60,null,{"$f":"C1247*$K$3","v":0},0,0,null,0]
[61,null,{"$f":"C1248*$K$3","v":0},0,0,null,0]
[62,null,{"$f":"C1249*$K$3","v":0},0,0,null,0]
[63,null,{"$f":"C1250*$K$3","v":0},0,0,null,0]
[64,null,{"$f":"C1251*$K$3","v":0},0,0,null,0]
[65,null,{"$f":"C1252*$K$3","v":0},0,0,null,0]
[66,null,{"$f":"C1253*$K$3","v":0},0,0,null,0]
[67,null,{"$f":"C1254*$K$3","v":0},0,0,null,0]
[68,null,{"$f":"C1255*$K$3","v":0},0,0,null,0]
[69,null,{"$f":"C1256*$K$3","v":0},0,0,null,0]
[70,null,{"$f":"C1257*$K$3","v":0},0,0,null,0]
[71,null,{"$f":"C1258*$K$3","v":0},0,0,null,0]
[72,null,{"$f":"C1259*$K$3","v":0},0,0,null,0]
[73,null,{"$f":"C1260*$K$3","v":0},0,0,null,0]
[74,null,{"$f":"C1261*$K$3","v":0},0,0,null,0]
[75,null,{"$f":"C1262*$K$3","v":0},0,0,null,0]
[76,null,{"$f":"C1263*$K$3","v":0},0,0,null,0]
[77,null,{"$f":"C1264*$K$3","v":0},0,0,null,0]
[78,null,{"$f":"C1265*$K$3","v":0},0,0,null,0]
[79,null,{"$f":"C1266*$K$3","v":0},0,0,null,0]
[80,null,{"$f":"C1267*$K$3","v":0},0,0,null,0]
[81,null,{"$f":"C1268*$K$3","v":0},0,0,null,0]
[82,null,{"$f":"C1269*$K$3","v":0},0,0,null,0]
[83,null,{"$f":"C1270*$K$3","v":0},0,0,null,0]
[84,"o más",{"$f":"C1271*$K$3","v":0},{"$f":"D1271*$K$3","v":0},0,null,0]
[1,"Hijo",{"$f":"C1272*$K$3","v":0},0,0,null,0]
[2,"Hijos",{"$f":"C1273*$K$3","v":0},0,0,null,0]
[3,"Hijos o más",{"$f":"C1274*$K$3","v":0},0,0,null,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C1205*$K$4","v":0},{"$f":"D1205*$K$4","v":0},0]
[19,null,{"$f":"C1206*$K$4","v":0},0,0]
[20,null,{"$f":"C1207*$K$4","v":0},0,0]
[21,null,{"$f":"C1208*$K$4","v":0},0,0]
[22,null,{"$f":"C1209*$K$4","v":0},0,0]
[23,null,{"$f":"C1210*$K$4","v":0},0,0]
[24,null,{"$f":"C1211*$K$4","v":0},0,0]
[25,null,{"$f":"C1212*$K$4","v":0},0,0]
[26,null,{"$f":"C1213*$K$4","v":0},0,0]
[27,null,{"$f":"C1214*$K$4","v":0},0,0]
[28,null,{"$f":"C1215*$K$4","v":0},0,0]
[29,null,{"$f":"C1216*$K$4","v":0},0,0]
[30,null,{"$f":"C1217*$K$4","v":0},0,0]
[31,null,{"$f":"C1218*$K$4","v":0},0,0]
[32,null,{"$f":"C1219*$K$4","v":0},0,0]
[33,null,{"$f":"C1220*$K$4","v":0},0,0]
[34,null,{"$f":"C1221*$K$4","v":0},0,0]
[35,null,{"$f":"C1222*$K$4","v":0},0,0]
[36,null,{"$f":"C1223*$K$4","v":0},0,0]
[37,null,{"$f":"C1224*$K$4","v":0},0,0]
[38,null,{"$f":"C1225*$K$4","v":0},0,0]
[39,null,{"$f":"C1226*$K$4","v":0},0,0]
[40,null,{"$f":"C1227*$K$4","v":0},0,0]
[41,null,{"$f":"C1228*$K$4","v":0},0,0]
[42,null,{"$f":"C1229*$K$4","v":0},0,0]
[43,null,{"$f":"C1230*$K$4","v":0},0,0]
[44,null,{"$f":"C1231*$K$4","v":0},0,0]
[45,null,{"$f":"C1232*$K$4","v":0},0,0]
[46,null,{"$f":"C1233*$K$4","v":0},0,0]
[47,null,{"$f":"C1234*$K$4","v":0},0,0]
[48,null,{"$f":"C1235*$K$4","v":0},0,0]
[49,null,{"$f":"C1236*$K$4","v":0},0,0]
[50,null,{"$f":"C1237*$K$4","v":0},0,0]
[51,null,{"$f":"C1238*$K$4","v":0},0,0]
[52,null,{"$f":"C1239*$K$4","v":0},0,0]
[53,null,{"$f":"C1240*$K$4","v":0},0,0]
[54,null,{"$f":"C1241*$K$4","v":0},0,0]
[55,null,{"$f":"C1242*$K$4","v":0},0,0]
[56,null,{"$f":"C1243*$K$4","v":0},0,0]
[57,null,{"$f":"C1244*$K$4","v":0},0,0]
[58,null,{"$f":"C1245*$K$4","v":0},0,0]
[59,null,{"$f":"C1246*$K$4","v":0},0,0]
[60,null,{"$f":"C1247*$K$4","v":0},0,0]
[61,null,{"$f":"C1248*$K$4","v":0},0,0]
[62,null,{"$f":"C1249*$K$4","v":0},0,0]
[63,null,{"$f":"C1250*$K$4","v":0},0,0]
[64,null,{"$f":"C1251*$K$4","v":0},0,0]
[65,null,{"$f":"C1252*$K$4","v":0},0,0]
[66,null,{"$f":"C1253*$K$4","v":0},0,0]
[67,null,{"$f":"C1254*$K$4","v":0},0,0]
[68,null,{"$f":"C1255*$K$4","v":0},0,0]
[69,null,{"$f":"C1256*$K$4","v":0},0,0]
[70,null,{"$f":"C1257*$K$4","v":0},0,0]
[71,null,{"$f":"C1258*$K$4","v":0},0,0]
[72,null,{"$f":"C1259*$K$4","v":0},0,0]
[73,null,{"$f":"C1260*$K$4","v":0},0,0]
[74,null,{"$f":"C1261*$K$4","v":0},0,0]
[75,null,{"$f":"C1262*$K$4","v":0},0,0]
[76,null,{"$f":"C1263*$K$4","v":0},0,0]
[77,null,{"$f":"C1264*$K$4","v":0},0,0]
[78,null,{"$f":"C1265*$K$4","v":0},0,0]
[79,null,{"$f":"C1266*$K$4","v":0},0,0]
[80,null,{"$f":"C1267*$K$4","v":0},0,0]
[81,null,{"$f":"C1268*$K$4","v":0},0,0]
[82,null,{"$f":"C1269*$K$4","v":0},0,0]
[83,null,{"$f":"C1270*$K$4","v":0},0,0]
[84,"o más",{"$f":"C1271*$K$4","v":0},0,0]
[1,"Hijo",{"$f":"C1272*$K$4","v":0},0,0]
[2,"Hijos",{"$f":"C1273*$K$4","v":0},0,0]
[3,"Hijos o más",{"$f":"C1274*$K$4","v":0},0,0]
[]
[]
[]
["USAMED"]
[2,625]
[1,0]
[]
[]
[]
["BUPA GLOBAL SELECT PE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000,20000,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,40537.5,34250,30262.5,20187.5,15900,null,null,null,null,null,null,null,"Edad otros dependientes","ID",2000,3500,5000,10000,20000]
[19,null,41937.5,35425,31312.5,20887.5,16450,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":0},{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":0},{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":0},{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":0},{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":0}]
[20,null,43375,36650,32387.5,21612.5,17025,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":0},{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":0},{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":0},{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":0},{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":0}]
[21,null,44875,37912.5,33512.5,22350,17612.5,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":0},{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":0},{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":0},{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":0},{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":0}]
[22,null,46425,39225,34662.5,23125,18212.5,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O1516>0,(IF(O1516>18,VLOOKUP(O1516,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":0},{"$f":"IF(O1516>0,(IF(O1516>18,VLOOKUP(O1516,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":0},{"$f":"IF(O1516>0,(IF(O1516>18,VLOOKUP(O1516,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":0},{"$f":"IF(O1516>0,(IF(O1516>18,VLOOKUP(O1516,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":0},{"$f":"IF(O1516>0,(IF(O1516>18,VLOOKUP(O1516,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":0}]
[23,null,48025,40575,35862.5,23925,18850,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O1517>0,(IF(O1517>18,VLOOKUP(O1517,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":0},{"$f":"IF(O1517>0,(IF(O1517>18,VLOOKUP(O1517,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":0},{"$f":"IF(O1517>0,(IF(O1517>18,VLOOKUP(O1517,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":0},{"$f":"IF(O1517>0,(IF(O1517>18,VLOOKUP(O1517,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":0},{"$f":"IF(O1517>0,(IF(O1517>18,VLOOKUP(O1517,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":0}]
[24,null,49687.5,41975,37100,24750,19500,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q1513:Q1517)","v":0},{"$f":"SUM(R1513:R1517)","v":0},{"$f":"SUM(S1513:S1517)","v":0},{"$f":"SUM(T1513:T1517)","v":0},{"$f":"SUM(U1513:U1517)","v":0}]
[25,null,51400,43425,38387.5,25600,20175]
[26,null,53175,44925,39712.5,26487.5,20862.5]
[27,null,55012.5,46475,41075,27400,21587.5]
[28,null,56912.5,48087.5,42500,28350,22325]
[29,null,59400,50187.5,44362.5,29587.5,23312.5]
[30,null,61450,51925,45887.5,30612.5,24112.5]
[31,null,63575,53712.5,47475,31662.5,24950]
[32,null,65775,55562.5,49112.5,32762.5,25812.5]
[33,null,68037.5,57487.5,50800,33887.5,26700]
[34,null,70387.5,59475,52562.5,35062.5,27625]
[35,null,72825,61525,54375,36275,28575]
[36,null,75337.5,63650,56250,37525,29562.5]
[37,null,77250,65262.5,57675,38475,30312.5]
[38,null,81187.5,68587.5,60625,40437.5,31862.5]
[39,null,82962.5,70100,61950,41325,32550]
[40,null,84787.5,71625,63300,42225,33262.5]
[41,null,86637.5,73200,64687.5,43150,33987.5]
[42,null,88525,74800,66100,44100,34737.5]
[43,null,90462.5,76425,67550,45062.5,35500]
[44,null,92450,78100,69025,46050,36275]
[45,null,94475,79812.5,70537.5,47050,37062.5]
[46,null,97400,82287.5,72725,48512.5,38212.5]
[47,null,98862.5,83512.5,73812.5,49237.5,38787.5]
[48,null,103200,87187.5,77062.5,51400,40487.5]
[49,null,107737.5,91025,80437.5,53662.5,42275]
[50,null,110500,93350,82500,55037.5,43350]
[51,null,115350,97450,86125,57450,45262.5]
[52,null,120425,101737.5,89912.5,59975,47250]
[53,null,125712.5,106212.5,93862.5,62612.5,49325]
[54,null,131237.5,110875,97987.5,65362.5,51487.5]
[55,null,137000,115750,102300,68237.5,53762.5]
[56,null,145225,122687.5,108437.5,72337.5,56987.5]
[57,null,153937.5,130050,114937.5,76675,60400]
[58,null,163175,137862.5,121837.5,81275,64025]
[59,null,172962.5,146125,129150,86150,67862.5]
[60,null,183337.5,154900,136900,91325,71937.5]
[61,null,195262.5,164962.5,145800,97250,76612.5]
[62,null,207950,175687.5,155275,103575,81600]
[63,null,221475,187112.5,165362.5,110312.5,86900]
[64,null,235862.5,199275,176112.5,117475,92550]
[65,null,251200,212225,187562.5,125112.5,98562.5]
[66,null,267525,226012.5,199750,133250,104975]
[67,null,284912.5,240712.5,212737.5,141912.5,111800]
[68,null,303425,256350,226562.5,151137.5,119062.5]
[69,null,323150,273012.5,241287.5,160962.5,126800]
[70,null,344162.5,290762.5,256975,171425,135037.5]
[71,null,366525,309662.5,273675,182562.5,143812.5]
[72,null,390350,329787.5,291462.5,194425,153162.5]
[73,null,415725,351225,310412.5,207062.5,163125]
[74,null,442750,374050,330587.5,220525,173725]
[75,null,471525,398375,352075,234862.5,185012.5]
[76,null,502175,424262.5,374962.5,250125,197050]
[77,null,534825,451837.5,399337.5,266387.5,209850]
[78,null,569587.5,481212.5,425287.5,283700,223487.5]
[79,null,606600,512487.5,452937.5,302137.5,238025]
[80,null,646037.5,545800,482375,321787.5,253487.5]
[81,null,688025,581275,513725,342700,269962.5]
[82,null,732750,619062.5,547125,364975,287512.5]
[83,null,780375,659300,582687.5,388700,306200]
[84,"o más",831100,702150,620562.5,413962.5,326112.5]
[1,"Hijo",18900,15962.5,14112.5,9412.5,7412.5]
[2,"Hijos",29775,25162.5,22237.5,14837.5,11687.5]
[3,"Hijos o más",43450,36700,32437.5,21637.5,17050]