{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["INGRESO DE DATOS","Global Ultimate","Global Elite","Global Premier","Global Select","Resumen Tarifas","Tablas","Tablas Guyanas y Santa Elena","Tablas Resto de Ecuador"],"not_rendered":{"charts":0,"images":15,"macros":1,"external_links":0,"defined_names":5,"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":49,"n_cols":24,"rows_kept":49,"cut":false,"hidden":false,"merged":[[10,21,17,21],[41,20,41,24],[55,3,55,4],[55,6,55,7],[10,0,10,12],[44,0,44,1],[36,0,36,1],[38,0,38,1],[40,0,40,1],[42,0,42,1],[14,10,14,12],[38,4,40,5],[41,4,41,5],[38,7,40,9],[41,7,41,9],[48,0,48,2],[43,11,46,12],[10,14,10,16],[36,2,36,12],[21,14,21,18],[36,14,36,18],[44,14,44,18],[10,18,17,18],[41,14,41,16],[29,20,29,24],[33,20,33,24],[37,20,37,24],[25,20,25,24],[21,20,21,24]]}
[]
[null,null,null,null,null,null,null," "," ",null,null,null,null,null,"24 years",false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coaseguro (Panamá)",false]
[]
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento 24 años (por edad)",null,null,null,"Type","Nuevo Negocio",null,"Zonas","Guayas/Santa Elena"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"age","Discount (%)","Parameter",null,null,"Pólizas 2020",null,null,"El Resto de Ecuador"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,35,{"$f":"1-P13/100","v":0.65},null,null,"Pólizas 2021"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,30,{"$f":"1-P14/100","v":0.7},null,null,"Pólizas 2022"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,25,0.75,null,null,"Pólizas 2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,20,0.8,null,null,"Pólizas Mayo - Agosto 2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,15,0.85,null,null,"Renovaciones"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,6,0.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All ages",0,1,null,"Type selected",1,null,"Zona seleccionada",2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nombre de la Zona",{"$f":"IF(W19=1,\"Guayas/Santa Elena\",\"Resto de Ecuador\")","v":"Resto de Ecuador"}]
[null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. NEW BUSINESS DISCOUNT",null,null,null,null,null,"2. PÓLIZAS 2020"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select",null,null,"Ultimate","Elite","Premier","Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15,15,15,null,null,0,15,15,20]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. PÓLIZAS 2021"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,15,15]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Des 24 años:",{"$f":"IF(P2,IF(C43=O13,Q13,IF(C43=O14,Q14,IF(C43=O15,Q15,IF(C43=O16,Q16,IF(C43=O17,Q17,IF(C43=O18,Q18,Q19)))))),Q19)","v":1},null,null,null,null,"4. PÓLIZAS 2022"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Des var coaseguro:",{"$f":"IF(P3=TRUE,0.25,1)","v":1},null,null,null,null,0,0,15,15]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. PÓLIZAS 2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento si es nuevo negocio:",null,null,null,null,null,"Ultimate","Elite","Premier","Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,15,15]
["Nombre del Asegurado Titular:",null,"John Doe",null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT (MULTIPLICATION FACTOR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select",null,null,"6. PÓLIZAS MAYO - AGOSTO 2023"]
["Número de adultos en la póliza:",null,2,null,"Número de dependientes\nmenores de 16 años\n(incluyendo los menores de 10 años):",null,null,"Número de dependientes\nmenores de 10 años:",null,null,null,null,null,null,{"$f":"IF($T$19=1,(O24/100),IF($T$19=2,(U24/100),IF($T$19=3,(U28/100),IF($T$19=4,(U32/100),IF($T$19=5,(U36/100),IF($T$19=6,(U40/100),IF($T$19=7,(U44/100),0)))))))","v":0},{"$f":"IF($T$19=1,(P24/100),IF($T$19=2,(V24/100),IF($T$19=3,(V28/100),IF($T$19=4,(V32/100),IF($T$19=5,(V36/100),IF($T$19=6,(V40/100),IF($T$19=7,(V44/100),0)))))))","v":0.15},{"$f":"IF($T$19=1,(Q24/100),IF($T$19=2,(W24/100),IF($T$19=3,(W28/100),IF($T$19=4,(W32/100),IF($T$19=5,(W36/100),IF($T$19=6,(W40/100),IF($T$19=7,(W44/100),0)))))))","v":0.15},{"$f":"IF($T$19=1,(R24/100),IF($T$19=2,(X24/100),IF($T$19=3,(X28/100),IF($T$19=4,(X32/100),IF($T$19=5,(X36/100),IF($T$19=6,(X40/100),IF($T$19=7,(X44/100),0)))))))","v":0.15},null,null,"Ultimate","Elite","Premier","Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,41,28]
["Número total de dependientes:",null,2]
[null,null,null,null,1,null,null,1,null,null,null,null,null,null,"Descuento combinado 24 años y Nuevo Negocio",null,null,null,null,null,"7. RENOCACIONES"]
["Edad del Asegurado Titular:",null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$19=1,\"Para nuevos negocios emitidos a partir del 1 de enero de  2024\",IF($T$19=2,\"Para renovaciones de pólizas vendidas entre el 1ro de enero y el 31 de diciembre de 2020\",IF($T$19=3,\"Para renovaciones de pólizas vendidas entre el 1ro de enero y el 31 de diciembre de 2020\",IF($T$19=4,\"Para renovaciones de pólizas vendidas entre el 1ro de enero y el 31 de diciembre de 2021\",IF($T$19=5,\"Para renovaciones de pólizas vendidas entre el 1ro de enero y el 31 de diciembre de 2022\",IF($T$19=6,\"Para renovaciones de pólizas vendidas entre el 1ro de enero al 30 de abril y entre el 1ro de septiembre al 31 de diciembre, de 2023\",\"Para renovaciones de pólizas vendidas entre el 1ro de mayo y el 31 de agosto de 2023\"))))))","v":"Para nuevos negocios emitidos a partir del 1 de enero de  2024"},null,null,null,null,null,null,null,null,0,0,0,0]
["Edad del/la cónyuge:",null,32,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-O39)*$P$30","v":1},{"$f":"(1-P39)*$P$30","v":0.85},{"$f":"(1-Q39)*$P$30","v":0.85},{"$f":"(1-R39)*$P$30","v":0.85}]
[null,null,null,null,null,null,null,null,null,null,null," "]
["Tarifas en US$ | Validas: 1 de enero de 2024"]

{"sheet":"Global Ultimate","index":1,"n_rows":80,"n_cols":43,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,7,0,20],[0,22,0,35],[0,37,0,50],[30,0,30,1],[22,1,22,2],[26,0,26,1],[27,0,27,1],[29,0,29,3],[12,1,12,3],[22,3,22,4],[4,3,5,3],[6,3,10,3],[16,2,16,3],[4,0,10,2],[43,0,43,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[41,0,41,1],[42,0,42,1],[40,0,40,3],[56,0,56,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[54,0,54,1],[55,0,55,1],[53,0,53,3],[70,0,70,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[66,0,66,3],[79,0,82,3],[77,0,77,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1]]}
[null,null,false,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nGlobal Ultimate\nHealth Plan\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,"REGIÓN"]
[]
[null,null,null,{"$f":"'INGRESO DE DATOS'!W20","v":"Resto de Ecuador"},null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 16 años",{"$f":"+'INGRESO DE DATOS'!$E$42","v":1},null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":32},null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-09-10T12:44:02.340"}]
[]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3"]
["En el país de residencia",null,"$0",1000,2000]
["Fuera del país de residencia",null,"$0",1000,2000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$231:$G$297,3,TRUE)+75","v":35016},{"$f":"VLOOKUP($B$21,Tablas!$A$231:$G$297,4,TRUE)+75","v":22614},{"$f":"VLOOKUP($B$21,Tablas!$A$231:$G$297,3,TRUE)+75","v":35016}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$231:$G$297,3,TRUE)))","v":34941},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$231:$G$297,4,TRUE)))","v":22539},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$231:$G$297,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$298:$G$300,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$298:$G$300,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),0)))),0)))))))))))))))))))","v":10447},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$298:$G$300,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$298:$G$300,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),0)))),0)))))))))))))))))))","v":7687},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$298:$G$300,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)))))))),\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$298:$G$300,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C31:C33)","v":80404},{"$f":"SUM(D31:D33)","v":52840},{"$f":"SUM(E31:E33)","v":35016}]
["Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino",null,{"$f":"C34*Tablas!$X$3","v":3216.16},{"$f":"D34*Tablas!$X$3","v":2113.6},{"$f":"75*Tablas!$X$2","v":75}]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"C34+C35","v":83620.160000000003},{"$f":"D34+D35","v":54953.599999999999},{"$f":"SUM(E34:E37)","v":35091}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),(VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$298:$G$300,3,TRUE)), (VLOOKUP(3,Tablas!$A$298:$G$300,3,TRUE)))))))","v":10447},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),(VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$298:$G$300,4,TRUE)), (VLOOKUP(3,Tablas!$A$298:$G$300,4,TRUE)))))))","v":7687},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),(VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$298:$G$300,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$298:$G$300,5,TRUE)), (VLOOKUP(3,Tablas!$A$298:$G$300,5,TRUE)))))))","v":0}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"(C31-75)*Tablas!$K$4+75","v":18593.73},{"$f":"(D31-75)*Tablas!$K$4+75","v":12020.67},{"$f":"VLOOKUP($B$21,Tablas!#REF!,5,TRUE)","v":{"$error":"#REF!"}}]
["Prima para conyuge",null,{"$f":"C32*Tablas!$K$4","v":18518.73},{"$f":"D32*Tablas!$K$4","v":11945.67},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!#REF!,5,TRUE)))","v":{"$error":"#REF!"}}]
["Prima para hijo (s)",null,{"$f":"C33*Tablas!$K$4","v":5536.91},{"$f":"D33*Tablas!$K$4","v":4074.11},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!#REF!,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!#REF!,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),0)))),0)))))))))))))))))))","v":{"$error":"#REF!"}}]
["Total de Prima neta",null,{"$f":"SUM(C42:C44)","v":42649.369999999995},{"$f":"SUM(D42:D44)","v":28040.45},{"$f":"SUM(E42:E44)","v":{"$error":"#REF!"}}]
[{"$f":"A35","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C45*Tablas!$X$3","v":1705.9748},{"$f":"D45*Tablas!$X$3","v":1121.6180000000002},{"$f":"75*Tablas!$X$2","v":75}]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C45:C48)","v":44355.344799999992},{"$f":"SUM(D45:D48)","v":29162.067999999999},{"$f":"SUM(E45:E48)","v":{"$error":"#REF!"}}]
["Costo de segunda cuota",null,{"$f":"C45+C46-78","v":44277.344799999992},{"$f":"D45+D46-78","v":29084.067999999999},{"$f":"(E45 + E47)+((E31+E32+E33)*0.06*0.07)/2","v":{"$error":"#REF!"}}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":88632.689599999983},{"$f":"D49+D50","v":58246.135999999999},{"$f":"E49+E50","v":{"$error":"#REF!"}}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"C39*Tablas!$K$4","v":5536.91},{"$f":"D39*Tablas!$K$4","v":4074.11},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),(VLOOKUP(2,Tablas!#REF!,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!#REF!,5,TRUE)), (VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))","v":{"$error":"#REF!"}}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"(C31-75)*Tablas!K3+75","v":9683.7750000000015},{"$f":"(D31-75)*Tablas!K3+75","v":6273.2250000000004},{"$f":"VLOOKUP($B$21,Tablas!#REF!,5,TRUE)","v":{"$error":"#REF!"}}]
["Prima para conyuge",null,{"$f":"C32*Tablas!K3","v":9608.7750000000015},{"$f":"D32*Tablas!K3","v":6198.2250000000004},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!#REF!,5,TRUE)))","v":{"$error":"#REF!"}}]
["Prima para hijo (s)",null,{"$f":"C33*Tablas!K3","v":2872.9250000000002},{"$f":"D33*Tablas!K3","v":2113.9250000000002},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!#REF!,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!#REF!,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),0)))),0)))))))))))))))))))","v":{"$error":"#REF!"}}]
["Total de Prima neta",null,{"$f":"SUM(C55:C57)","v":22165.475000000002},{"$f":"SUM(D55:D57)","v":14585.375},{"$f":"SUM(E55:E57)","v":{"$error":"#REF!"}}]
[{"$f":"A46","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C58*Tablas!$X$3","v":886.61900000000014},{"$f":"D58*Tablas!$X$3","v":583.41499999999996},{"$f":"75*Tablas!$X$2","v":75}]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C58:C61)","v":23052.094000000001},{"$f":"SUM(D58:D61)","v":15168.79},{"$f":"SUM(E58:E61)","v":{"$error":"#REF!"}}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C58+C59-78","v":22974.094000000001},{"$f":"D58+D59-78","v":15090.79},{"$f":"(E58 + E60)+((E31+E32+E33)*0.1*0.07)/4","v":{"$error":"#REF!"}}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":91974.376000000004},{"$f":"D62+(D63*3)","v":60441.16},{"$f":"E62+(E63*3)","v":{"$error":"#REF!"}}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"C39*Tablas!K3","v":2872.9250000000002},{"$f":"D39*Tablas!K3","v":2113.9250000000002},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),(VLOOKUP(2,Tablas!#REF!,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!#REF!,5,TRUE)), (VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))","v":{"$error":"#REF!"}}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"(C31-75)*Tablas!$K$2+75","v":3336.1599999999985},{"$f":"(D31-75)*Tablas!$K$2+75","v":2178.639999999999},{"$f":"VLOOKUP($B$21,Tablas!#REF!,5,TRUE)","v":{"$error":"#REF!"}}]
["Prima para conyuge",null,{"$f":"C32*Tablas!$K$2","v":3261.1599999999985},{"$f":"D32*Tablas!$K$2","v":2103.639999999999},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!#REF!,5,TRUE)))","v":{"$error":"#REF!"}}]
["Prima para hijo (s)",null,{"$f":"C33*Tablas!$K$2","v":975.05333333333294},{"$f":"D33*Tablas!$K$2","v":717.45333333333303},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!#REF!,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!#REF!,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n(VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!#REF!,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),0)))),0)))))))))))))))))))","v":{"$error":"#REF!"}}]
["Total de Prima neta",null,{"$f":"SUM(C68:C70)","v":7572.3733333333303},{"$f":"SUM(D68:D70)","v":4999.7333333333308},{"$f":"SUM(E68:E70)","v":{"$error":"#REF!"}}]
[{"$f":"A59","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C71*Tablas!$X$3","v":302.8949333333332},{"$f":"D71*Tablas!$X$3","v":199.98933333333324},{"$f":"75*Tablas!$X$2","v":75}]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C71:C74)","v":7875.2682666666633},{"$f":"SUM(D71:D74)","v":5199.7226666666638},{"$f":"SUM(E71:E74)","v":{"$error":"#REF!"}}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C71+C72-78","v":7797.2682666666633},{"$f":"D71+D72-78","v":5121.7226666666638},{"$f":"(E71 + E73)+((E31+E32+E33)*0.12*0.07)/12","v":{"$error":"#REF!"}}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":93645.219199999963},{"$f":"D75+(D76*11)","v":61538.671999999962},{"$f":"E75+(E76*11)","v":{"$error":"#REF!"}}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"C39*Tablas!K2","v":975.05333333333294},{"$f":"D39*Tablas!K2","v":717.45333333333303},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),(VLOOKUP(2,Tablas!#REF!,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!#REF!,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!#REF!,5,TRUE)), (VLOOKUP(3,Tablas!#REF!,5,TRUE)))))))","v":{"$error":"#REF!"}}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Elite","index":2,"n_rows":85,"n_cols":46,"rows_kept":85,"cut":false,"hidden":false,"merged":[[0,10,0,23],[0,40,0,53],[0,25,0,38],[78,0,78,1],[79,0,79,1],[60,0,60,1],[24,0,24,1],[59,0,59,1],[63,0,63,1],[64,0,64,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[56,0,56,6],[68,0,68,1],[67,0,67,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[84,0,88,6],[74,0,74,1],[75,0,75,1],[76,0,76,1],[77,0,77,1],[66,0,66,1],[65,0,65,1],[70,0,70,6],[62,0,62,1],[61,0,61,1],[58,0,58,1],[50,0,50,1],[40,0,40,1],[54,0,54,1],[53,0,53,1],[52,0,52,1],[51,0,51,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[39,0,39,1],[45,0,45,1],[57,0,57,1],[35,0,35,1],[36,0,36,1],[42,0,42,6],[43,0,43,1],[44,0,44,1],[37,0,37,1],[38,0,38,1],[4,6,5,6],[6,6,10,6],[4,0,10,5],[34,0,34,1],[12,1,12,6],[20,4,20,5],[22,1,22,3],[27,0,27,1],[28,0,28,1],[30,0,30,6],[31,0,31,1],[32,0,32,1],[33,0,33,1],[16,2,16,3]]}
[null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nGlobal Elite Health Plan\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!W20","v":"Resto de Ecuador"},null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 10 años",{"$f":"+'INGRESO DE DATOS'!$H$42","v":1},null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":32},null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",false,null," "]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-09-10T12:44:02.340"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBlES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,250,2000,3500,5000,10000]
["Fuera del país de residencia",null,5000,2000,3500,5000,10000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,3,TRUE)+75","v":12482.449999999999},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,4,TRUE)+75","v":10953.3},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,5,TRUE)+75","v":8733.9499999999989},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,6,TRUE)+75","v":7584.75},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,7,TRUE)+75","v":5509.9}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,3,TRUE)))","v":12407.449999999999},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,4,TRUE)))","v":10878.3},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,5,TRUE)))","v":8658.9499999999989},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,6,TRUE)))","v":7509.75},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,7,TRUE)))","v":5434.9}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))))))))","v":2731.9},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))))))))","v":1626.05},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))))))))","v":1178.95},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))))))))","v":1022.55},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))))))))","v":1373.6}]
["Total de Prima neta",null,{"$f":"SUM(C32:C34)","v":27621.8},{"$f":"SUM(D32:D34)","v":23457.649999999998},{"$f":"SUM(E32:E34)","v":18571.849999999999},{"$f":"SUM(F32:F34)","v":16117.05},{"$f":"SUM(G32:G34)","v":12318.4}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G35*-15%,0)","v":0}]
["Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino",null,{"$f":"C35*Tablas!$X$3","v":1104.8720000000001},{"$f":"D35*Tablas!$X$3","v":938.30599999999993},{"$f":"E35*Tablas!$X$3","v":742.87399999999991},{"$f":"F35*Tablas!$X$3","v":644.68200000000002},{"$f":"G35*Tablas!$X$3","v":492.73599999999999}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C35:C39)","v":28726.671999999999},{"$f":"SUM(D35:D39)","v":24395.955999999998},{"$f":"SUM(E35:E39)","v":19314.723999999998},{"$f":"SUM(F35:F39)","v":16761.732},{"$f":"SUM(G35:G39)","v":12811.136}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":2731.9},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))","v":1626.05},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))","v":1178.95},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))","v":1022.55},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))","v":1373.6}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"(C32-75)*Tablas!$K$4+75","v":6650.9484999999995},{"$f":"(D32-75)*Tablas!$K$4+75","v":5840.4989999999998},{"$f":"(E32-75)*Tablas!$K$4+75","v":4664.2434999999996},{"$f":"(F32-75)*Tablas!$K$4+75","v":4055.1675},{"$f":"(G32-75)*Tablas!$K$4+75","v":2955.4969999999998}]
["Prima para conyuge",null,{"$f":"C33*Tablas!$K$4","v":6575.9484999999995},{"$f":"D33*Tablas!$K$4","v":5765.4989999999998},{"$f":"E33*Tablas!$K$4","v":4589.2434999999996},{"$f":"F33*Tablas!$K$4","v":3980.1675},{"$f":"G33*Tablas!$K$4","v":2880.4969999999998}]
["Prima para hijo (s)",null,{"$f":"C34*Tablas!$K$4","v":1447.9070000000002},{"$f":"D34*Tablas!$K$4","v":861.80650000000003},{"$f":"E34*Tablas!$K$4","v":624.84350000000006},{"$f":"F34*Tablas!$K$4","v":541.95150000000001},{"$f":"G34*Tablas!$K$4","v":728.00800000000004}]
["Total de Prima neta",null,{"$f":"SUM(C44:C46)","v":14674.804},{"$f":"SUM(D44:D46)","v":12467.8045},{"$f":"SUM(E44:E46)","v":9878.3305},{"$f":"SUM(F44:F46)","v":8577.2865000000002},{"$f":"SUM(G44:G46)","v":6564.0019999999995}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G47*-15%,0)","v":0}]
[{"$f":"A37","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C47*Tablas!$X$3","v":586.99216000000001},{"$f":"D47*Tablas!$X$3","v":498.71218000000005},{"$f":"E47*Tablas!$X$3","v":395.13321999999999},{"$f":"F47*Tablas!$X$3","v":343.09146000000004},{"$f":"G47*Tablas!$X$3","v":262.56007999999997}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C47:C51)","v":15261.79616},{"$f":"SUM(D47:D51)","v":12966.516680000001},{"$f":"SUM(E47:E51)","v":10273.46372},{"$f":"SUM(F47:F51)","v":8920.3779599999998},{"$f":"SUM(G47:G51)","v":6826.5620799999997}]
["Costo de segunda cuota",null,{"$f":"C47+C49-78","v":15183.79616},{"$f":"D47+D49-78","v":12888.516680000001},10195.46372,8842.3779599999998,6748.5620799999997]
["TOTAL ANUAL",null,{"$f":"C52+C53","v":30445.59232},{"$f":"D52+D53","v":25855.033360000001},{"$f":"E52+E53","v":20468.927439999999},{"$f":"F52+F53","v":17762.75592},{"$f":"G52+G53","v":13575.124159999999}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"C41*Tablas!$K$4","v":1447.9070000000002},{"$f":"D41*Tablas!$K$4","v":861.80650000000003},{"$f":"E41*Tablas!$K$4","v":624.84350000000006},{"$f":"F41*Tablas!$K$4","v":541.95150000000001},{"$f":"G41*Tablas!$K$4","v":728.00800000000004}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"(C32-75)*Tablas!$K$3+75","v":3487.0487499999999},{"$f":"(D32-75)*Tablas!$K$3+75","v":3066.5325000000003},{"$f":"(E32-75)*Tablas!$K$3+75","v":2456.2112499999998},{"$f":"(F32-75)*Tablas!$K$3+75","v":2140.1812500000001},{"$f":"(G32-75)*Tablas!$K$3+75","v":1569.5975000000001}]
["Prima para conyuge",null,{"$f":"C33*Tablas!$K$3","v":3412.0487499999999},{"$f":"D33*Tablas!$K$3","v":2991.5325000000003},{"$f":"E33*Tablas!$K$3","v":2381.2112499999998},{"$f":"F33*Tablas!$K$3","v":2065.1812500000001},{"$f":"G33*Tablas!$K$3","v":1494.5975000000001}]
["Prima para hijo (s)",null,{"$f":"C34*Tablas!$K$3","v":751.27250000000004},{"$f":"D34*Tablas!$K$3","v":447.16375000000005},{"$f":"E34*Tablas!$K$3","v":324.21125000000006},{"$f":"F34*Tablas!$K$3","v":281.20125000000002},{"$f":"G34*Tablas!$K$3","v":377.74}]
["Total de Prima neta",null,{"$f":"SUM(C58:C60)","v":7650.37},{"$f":"SUM(D58:D60)","v":6505.2287500000002},{"$f":"SUM(E58:E60)","v":5161.63375},{"$f":"SUM(F58:F60)","v":4486.5637500000003},{"$f":"SUM(G58:G60)","v":3441.9350000000004}]
["Ajuste por la variante con coaseguro\n fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G61*-15%,0)","v":0}]
[{"$f":"A37","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C61*Tablas!$X$3","v":306.01479999999998},{"$f":"D61*Tablas!$X$3","v":260.20915000000002},{"$f":"E61*Tablas!$X$3","v":206.46535},{"$f":"F61*Tablas!$X$3","v":179.46255000000002},{"$f":"G61*Tablas!$X$3","v":137.67740000000001}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C61:C65)","v":7956.3847999999998},{"$f":"SUM(D61:D65)","v":6765.4378999999999},{"$f":"SUM(E61:E65)","v":5368.0991000000004},{"$f":"SUM(F61:F65)","v":4666.0263000000004},{"$f":"SUM(G61:G65)","v":3579.6124000000004}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C61+C63-78","v":7878.3847999999998},{"$f":"D61+D63-78","v":6687.4378999999999},5290.0991000000004,4588.0263000000004,3501.6124000000004]
["TOTAL ANUAL",null,{"$f":"C66+(C67*3)","v":31591.539199999999},{"$f":"D66+(D67*3)","v":26827.7516},{"$f":"E66+(E67*3)","v":21238.396400000001},{"$f":"F66+(F67*3)","v":18430.105200000002},{"$f":"G66+(G67*3)","v":14084.449600000002}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"C41*Tablas!$K$3","v":751.27250000000004},{"$f":"D41*Tablas!$K$3","v":447.16375000000005},{"$f":"E41*Tablas!$K$3","v":324.21125000000006},{"$f":"F41*Tablas!$K$3","v":281.20125000000002},{"$f":"G41*Tablas!$K$3","v":377.74}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"(C32-75)*Tablas!$K$2+75","v":1233.0286666666661},{"$f":"(D32-75)*Tablas!$K$2+75","v":1090.3079999999995},{"$f":"(E32-75)*Tablas!$K$2+75","v":883.16866666666624},{"$f":"(F32-75)*Tablas!$K$2+75","v":775.90999999999974},{"$f":"(G32-75)*Tablas!$K$2+75","v":582.25733333333312}]
["Prima para conyuge",null,{"$f":"C33*Tablas!$K$2","v":1158.0286666666661},{"$f":"D33*Tablas!$K$2","v":1015.3079999999995},{"$f":"E33*Tablas!$K$2","v":808.16866666666624},{"$f":"F33*Tablas!$K$2","v":700.90999999999974},{"$f":"G33*Tablas!$K$2","v":507.25733333333312}]
["Prima para hijo (s)",null,{"$f":"C34*Tablas!$K$2","v":254.97733333333323},{"$f":"D34*Tablas!$K$2","v":151.76466666666661},{"$f":"E34*Tablas!$K$2","v":110.0353333333333},{"$f":"F34*Tablas!$K$2","v":95.43799999999996},{"$f":"G34*Tablas!$K$2","v":128.2026666666666}]
["Total de Prima neta",null,{"$f":"SUM(C72:C74)","v":2646.0346666666655},{"$f":"SUM(D72:D74)","v":2257.3806666666655},{"$f":"SUM(E72:E74)","v":1801.3726666666657},{"$f":"SUM(F72:F74)","v":1572.2579999999994},{"$f":"SUM(G72:G74)","v":1217.7173333333328}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G75*-15%,0)","v":0}]
[{"$f":"A63","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C75*Tablas!$X$3","v":105.84138666666662},{"$f":"D75*Tablas!$X$3","v":90.295226666666622},{"$f":"E75*Tablas!$X$3","v":72.054906666666625},{"$f":"F75*Tablas!$X$3","v":62.890319999999974},{"$f":"G75*Tablas!$X$3","v":48.708693333333315}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C75:C79)","v":2751.876053333332},{"$f":"SUM(D75:D79)","v":2347.6758933333322},{"$f":"SUM(E75:E79)","v":1873.4275733333325},{"$f":"SUM(F75:F79)","v":1635.1483199999993},{"$f":"SUM(G75:G79)","v":1266.4260266666661}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75+C77-78","v":2673.876053333332},{"$f":"D75+D77-78","v":2269.6758933333322},1795.4275733333325,1557.1483199999993,1188.4260266666661]
["TOTAL ANUAL",null,{"$f":"C80+(C81*11)","v":32164.512639999986},{"$f":"D80+(D81*11)","v":27314.110719999986},{"$f":"E80+(E81*11)","v":21623.13087999999},{"$f":"F80+(F81*11)","v":18763.779839999992},{"$f":"G80+(G81*11)","v":14339.112319999993}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"C41*Tablas!$K$2","v":254.97733333333323},{"$f":"D41*Tablas!$K$2","v":151.76466666666661},{"$f":"E41*Tablas!$K$2","v":110.0353333333333},{"$f":"F41*Tablas!$K$2","v":95.43799999999996},{"$f":"G41*Tablas!$K$2","v":128.2026666666666}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro.\nLa emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos \nde prima requeridos."]

{"sheet":"Global Premier","index":3,"n_rows":78,"n_cols":45,"rows_kept":78,"cut":false,"hidden":false,"merged":[[0,24,0,37],[0,39,0,52],[0,0,3,5],[4,6,5,6],[4,0,10,5],[6,6,10,6],[0,9,0,22],[33,0,33,1],[34,0,34,1],[35,0,35,1],[18,3,18,5],[12,1,12,5],[20,1,20,2],[25,0,25,1],[26,0,26,1],[22,0,22,2],[16,2,16,3],[31,0,31,1],[68,0,68,1],[70,0,70,1],[43,0,43,1],[56,0,56,1],[69,0,69,1],[55,0,55,1],[57,0,57,1],[45,0,45,1],[46,0,46,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[59,0,59,1],[65,0,65,1],[77,0,80,6],[29,0,29,1],[51,0,51,6],[38,0,38,6],[28,0,28,6],[72,0,72,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[44,0,44,1],[30,0,30,1],[67,0,67,1],[71,0,71,1],[64,0,64,6],[58,0,58,1],[66,0,66,1]]}
[" ",null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nGlobal Premier Health Plan\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!W20","v":"Resto de Ecuador"},null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,"Edad del/la conyuge",null,null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":32},null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-09-10T12:44:02.340"},null,null,null,null,null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",false,null," "]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[null,null," ",null,null," "]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,250,2000,5000,10000,20000]
["Fuera del país de residencia",null,5000,2000,5000,10000,20000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$81:$G$147,3,TRUE)+75","v":7946},{"$f":"VLOOKUP($B$19,Tablas!$A$81:$G$147,4,TRUE)+75","v":7217.55},{"$f":"VLOOKUP($B$19,Tablas!$A$81:$G$147,5,TRUE)+75","v":5152.05},{"$f":"VLOOKUP($B$19,Tablas!$A$81:$G$147,6,TRUE)+75","v":3599.95},{"$f":"VLOOKUP($B$19,Tablas!$A$81:$G$147,7,TRUE)+75","v":2840.0499999999997}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$81:$G$147,3,TRUE)))","v":7871},{"$f":"IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$81:$G$147,4,TRUE)))","v":7142.55},{"$f":"IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$81:$G$147,5,TRUE)))","v":5077.05},{"$f":"IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$81:$G$147,6,TRUE)))","v":3524.95},{"$f":"IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$81:$G$147,7,TRUE)))","v":2765.0499999999997}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$148:$G$150,3,TRUE)))","v":1445.85},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$148:$G$150,4,TRUE)))","v":1311.55},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$148:$G$150,5,TRUE)))","v":1309.8499999999999},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$148:$G$150,6,TRUE)))","v":1059.95},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$148:$G$150,7,TRUE)))","v":950.3}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":17262.849999999999},{"$f":"SUM(D30:D32)","v":15671.65},{"$f":"SUM(E30:E32)","v":11538.95},{"$f":"SUM(F30:F32)","v":8184.8499999999995},{"$f":"SUM(G30:G32)","v":6555.4}]
["Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino",null,{"$f":"C33*Tablas!$X$3","v":690.51400000000001},{"$f":"D33*Tablas!$X$3","v":626.86599999999999},{"$f":"E33*Tablas!$X$3","v":461.55800000000005},{"$f":"F33*Tablas!$X$3","v":327.39400000000001},{"$f":"G33*Tablas!$X$3","v":262.21600000000001}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C36)","v":17953.363999999998},{"$f":"SUM(D33:D36)","v":16298.516},{"$f":"SUM(E33:E36)","v":12000.508000000002},{"$f":"SUM(F33:F36)","v":8512.2439999999988},{"$f":"SUM(G33:G36)","v":6817.616}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"(C30-75)*Tablas!$K$4+75","v":4246.63},{"$f":"(D30-75)*Tablas!$K$4+75","v":3860.5515000000005},{"$f":"(E30-75)*Tablas!$K$4+75","v":2765.8365000000003},{"$f":"(F30-75)*Tablas!$K$4+75","v":1943.2235000000001},{"$f":"(G30-75)*Tablas!$K$4+75","v":1540.4765}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$4","v":4171.63},{"$f":"D31*Tablas!$K$4","v":3785.5515000000005},{"$f":"E31*Tablas!$K$4","v":2690.8365000000003},{"$f":"F31*Tablas!$K$4","v":1868.2235000000001},{"$f":"G31*Tablas!$K$4","v":1465.4765}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$4","v":766.30049999999994},{"$f":"D32*Tablas!$K$4","v":695.12149999999997},{"$f":"E32*Tablas!$K$4","v":694.22050000000002},{"$f":"F32*Tablas!$K$4","v":561.77350000000001},{"$f":"G32*Tablas!$K$4","v":503.65899999999999}]
["Total de Prima neta",null,{"$f":"SUM(C40:C42)","v":9184.5604999999996},{"$f":"SUM(D40:D42)","v":8341.2245000000003},{"$f":"SUM(E40:E42)","v":6150.893500000001},{"$f":"SUM(F40:F42)","v":4373.2205000000004},{"$f":"SUM(G40:G42)","v":3509.6120000000001}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C43*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D43*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E43*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F43*-15%,0)","v":0}]
[{"$f":"A34","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C43*Tablas!$X$3","v":367.38241999999997},{"$f":"D43*Tablas!$X$3","v":333.64897999999999},{"$f":"E43*Tablas!$X$3","v":246.03574000000006},{"$f":"F43*Tablas!$X$3","v":174.92882000000003},{"$f":"G43*Tablas!$X$3","v":140.38448}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C43:C47)","v":9551.9429199999995},{"$f":"SUM(D43:D47)","v":8674.8734800000002},{"$f":"SUM(E43:E47)","v":6396.9292400000013},{"$f":"SUM(F43:F47)","v":4548.1493200000004},{"$f":"SUM(G43:G47)","v":3649.9964800000002}]
["Costo de segunda cuota",null,{"$f":"C43+C45-78","v":9473.9429199999995},{"$f":"D43+D45-78","v":8596.8734800000002},6318.9292400000013,4470.1493200000004,{"$f":"G43+G45-78","v":3571.9964800000002}]
["TOTAL ANUAL",null,{"$f":"C48+C49","v":19025.885839999999},{"$f":"D48+D49","v":17271.74696},{"$f":"E48+E49","v":12715.858480000003},{"$f":"F48+F49","v":9018.2986400000009},{"$f":"G48+G49","v":7221.9929600000005}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"(C30-75)*Tablas!$K$3+75","v":2239.5250000000001},{"$f":"(D30-75)*Tablas!$K$3+75","v":2039.2012500000003},{"$f":"(E30-75)*Tablas!$K$3+75","v":1471.1887500000003},{"$f":"(F30-75)*Tablas!$K$3+75","v":1044.3612499999999},{"$f":"(G30-75)*Tablas!$K$3+75","v":835.38874999999996}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$3","v":2164.5250000000001},{"$f":"D31*Tablas!$K$3","v":1964.2012500000003},{"$f":"E31*Tablas!$K$3","v":1396.1887500000003},{"$f":"F31*Tablas!$K$3","v":969.36125000000004},{"$f":"G31*Tablas!$K$3","v":760.38874999999996}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$3","v":397.60874999999999},{"$f":"D32*Tablas!$K$3","v":360.67625000000004},{"$f":"E32*Tablas!$K$3","v":360.20875000000001},{"$f":"F32*Tablas!$K$3","v":291.48625000000004},{"$f":"G32*Tablas!$K$3","v":261.33249999999998}]
["Total de Prima neta",null,{"$f":"SUM(C53:C55)","v":4801.6587500000005},{"$f":"SUM(D53:D55)","v":4364.0787500000006},{"$f":"SUM(E53:E55)","v":3227.5862500000003},{"$f":"SUM(F53:F55)","v":2305.2087499999998},{"$f":"SUM(G53:G55)","v":1857.11}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C56*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D56*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E56*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F56*-15%,0)","v":0}]
[{"$f":"A34","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C56*Tablas!$X$3","v":192.06635000000003},{"$f":"D56*Tablas!$X$3","v":174.56315000000004},{"$f":"E56*Tablas!$X$3","v":129.10345000000001},{"$f":"F56*Tablas!$X$3","v":92.208349999999996},{"$f":"G56*Tablas!$X$3","v":74.284399999999991}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C56:C60)","v":4993.7251000000006},{"$f":"SUM(D56:D60)","v":4538.6419000000005},{"$f":"SUM(E56:E60)","v":3356.6897000000004},{"$f":"SUM(F56:F60)","v":2397.4170999999997},{"$f":"SUM(G56:G60)","v":1931.3943999999999}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C56+C58-78","v":4915.7251000000006},{"$f":"D56+D58-78","v":4460.6419000000005},3278.6897000000004,2319.4170999999997,{"$f":"G56+G58-78","v":1853.3943999999999}]
["TOTAL ANUAL",null,{"$f":"C61+(C62*3)","v":19740.900400000002},{"$f":"D61+(D62*3)","v":17920.567600000002},{"$f":"E61+(E62*3)","v":13192.758800000001},{"$f":"F61+(F62*3)","v":9355.6683999999987},{"$f":"G61+(G62*3)","v":7491.5775999999996}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"(C30-75)*Tablas!$K$2+75","v":809.62666666666632},{"$f":"(D30-75)*Tablas!$K$2+75","v":741.63799999999981},{"$f":"(E30-75)*Tablas!$K$2+75","v":548.85799999999983},{"$f":"(F30-75)*Tablas!$K$2+75","v":403.99533333333318},{"$f":"(G30-75)*Tablas!$K$2+75","v":333.0713333333332}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$2","v":734.62666666666632},{"$f":"D31*Tablas!$K$2","v":666.63799999999981},{"$f":"E31*Tablas!$K$2","v":473.85799999999983},{"$f":"F31*Tablas!$K$2","v":328.99533333333318},{"$f":"G31*Tablas!$K$2","v":258.0713333333332}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$2","v":134.94599999999994},{"$f":"D32*Tablas!$K$2","v":122.41133333333327},{"$f":"E32*Tablas!$K$2","v":122.25266666666661},{"$f":"F32*Tablas!$K$2","v":98.928666666666629},{"$f":"G32*Tablas!$K$2","v":88.69466666666662}]
["Total de Prima neta",null,{"$f":"SUM(C66:C68)","v":1679.1993333333326},{"$f":"SUM(D66:D68)","v":1530.6873333333328},{"$f":"SUM(E66:E68)","v":1144.9686666666662},{"$f":"SUM(F66:F68)","v":831.91933333333304},{"$f":"SUM(G66:G68)","v":679.83733333333305}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C69*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D69*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E69*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F69*-15%,0)","v":0}]
[{"$f":"A58","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C69*Tablas!$X$3","v":67.167973333333308},{"$f":"D69*Tablas!$X$3","v":61.227493333333314},{"$f":"E69*Tablas!$X$3","v":45.798746666666652},{"$f":"F69*Tablas!$X$3","v":33.276773333333324},{"$f":"G69*Tablas!$X$3","v":27.193493333333322}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C69:C73)","v":1746.3673066666659},{"$f":"SUM(D69:D73)","v":1591.9148266666662},{"$f":"SUM(E69:E73)","v":1190.7674133333328},{"$f":"SUM(F69:F73)","v":865.19610666666631},{"$f":"SUM(G69:G73)","v":707.03082666666637}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C69+C71-78","v":1668.3673066666659},{"$f":"D69+D71-78","v":1513.9148266666662},1112.7674133333328,787.19610666666631,{"$f":"G69+G71-78","v":629.03082666666637}]
["TOTAL ANUAL",null,{"$f":"C74+(C75*11)","v":20098.407679999993},{"$f":"D74+(D75*11)","v":18244.977919999994},{"$f":"E74+(E75*11)","v":13431.208959999994},{"$f":"F74+(F75*11)","v":9524.3532799999957},{"$f":"G74+(G75*11)","v":7626.3699199999965}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones\nde riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Select","index":4,"n_rows":79,"n_cols":45,"rows_kept":79,"cut":false,"hidden":false,"merged":[[4,0,10,5],[12,1,12,6],[18,4,18,5],[39,0,39,6],[28,0,28,6],[20,1,20,2],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[22,0,22,2],[25,0,25,1],[26,0,26,1],[16,2,16,3],[78,0,81,6],[0,9,0,22],[0,24,0,37],[0,39,0,52],[66,0,66,1],[76,0,76,1],[54,0,54,1],[55,0,55,1],[4,6,5,6],[6,6,10,6],[29,0,29,1],[52,0,52,5],[53,0,53,1],[33,0,33,1],[30,0,30,1],[31,0,31,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[45,0,45,1],[46,0,46,1],[44,0,44,1],[58,0,58,1],[69,0,69,1],[71,0,71,1],[59,0,59,1],[60,0,60,1],[65,0,65,5],[61,0,61,1],[62,0,62,1],[63,0,63,1],[74,0,74,1],[75,0,75,1],[67,0,67,1],[68,0,68,1],[70,0,70,1],[73,0,73,1],[72,0,72,1],[57,0,57,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[56,0,56,1]]}
[" ",null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nGlobal Select Health Plan\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!W20","v":"Resto de Ecuador"},null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":32},null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-09-10T12:44:02.340"},null,null,null,null,null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,250,2000,5000,10000,20000]
["Fuera del país de residencia",null,5000,2000,5000,10000,20000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,3,TRUE)+75","v":5119.75},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,4,TRUE)+75","v":4916.5999999999995},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,5,TRUE)+75","v":3520.0499999999997},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,6,TRUE)+75","v":2464.35},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,7,TRUE)+75","v":1950.1}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$156:$G$222,3,TRUE)))","v":5044.75},{"$f":"IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$156:$G$222,4,TRUE)))","v":4841.5999999999995},{"$f":"IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$156:$G$222,5,TRUE)))","v":3445.0499999999997},{"$f":"IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$156:$G$222,6,TRUE)))","v":2389.35},{"$f":"IF($B$15=1,0,(VLOOKUP($G$19,Tablas!$A$156:$G$222,7,TRUE)))","v":1875.1}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,3,TRUE)))","v":1445.85},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,4,TRUE)))","v":1387.2},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,5,TRUE)))","v":1309.8499999999999},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,6,TRUE)))","v":1059.95},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,7,TRUE)))","v":950.3}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":11610.35},{"$f":"SUM(D30:D32)","v":11145.4},{"$f":"SUM(E30:E32)","v":8274.9499999999989},{"$f":"SUM(F30:F32)","v":5913.65},{"$f":"SUM(G30:G32)","v":4775.5}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F33*-15%,0)","v":0}]
["Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino",null,{"$f":"C33*Tablas!$X$3","v":464.41400000000004},{"$f":"D33*Tablas!$X$3","v":445.81599999999997},{"$f":"E33*Tablas!$X$3","v":330.99799999999999},{"$f":"F33*Tablas!$X$3","v":236.54599999999999},{"$f":"G33*Tablas!$X$3","v":191.02}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":12074.764000000001},{"$f":"SUM(D33:D37)","v":11591.216},{"$f":"SUM(E33:E37)","v":8605.9479999999985},{"$f":"SUM(F33:F37)","v":6150.1959999999999},{"$f":"SUM(G33:G37)","v":4966.5200000000004}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"(C30-75)*Tablas!$K$4+75","v":2748.7175000000002},{"$f":"(D30-75)*Tablas!$K$4+75","v":2641.0479999999998},{"$f":"(E30-75)*Tablas!$K$4+75","v":1900.8764999999999},{"$f":"(F30-75)*Tablas!$K$4+75","v":1341.3555000000001},{"$f":"(G30-75)*Tablas!$K$4+75","v":1068.8029999999999}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$4","v":2673.7175000000002},{"$f":"D31*Tablas!$K$4","v":2566.0479999999998},{"$f":"E31*Tablas!$K$4","v":1825.8764999999999},{"$f":"F31*Tablas!$K$4","v":1266.3555000000001},{"$f":"G31*Tablas!$K$4","v":993.803}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$4","v":766.30049999999994},{"$f":"D32*Tablas!$K$4","v":735.21600000000001},{"$f":"E32*Tablas!$K$4","v":694.22050000000002},{"$f":"F32*Tablas!$K$4","v":561.77350000000001},{"$f":"G32*Tablas!$K$4","v":503.65899999999999}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":6188.7355000000007},{"$f":"SUM(D41:D43)","v":5942.3119999999999},{"$f":"SUM(E41:E43)","v":4420.9735000000001},{"$f":"SUM(F41:F43)","v":3169.4845000000005},{"$f":"SUM(G41:G43)","v":2566.2649999999999}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-15%,0)","v":0}]
[{"$f":"A35","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C44*Tablas!$X$3","v":247.54942000000003},{"$f":"D44*Tablas!$X$3","v":237.69247999999999},{"$f":"E44*Tablas!$X$3","v":176.83894000000001},{"$f":"F44*Tablas!$X$3","v":126.77938000000002},{"$f":"G44*Tablas!$X$3","v":102.6506}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":6436.284920000001},{"$f":"SUM(D44:D48)","v":6180.0044799999996},{"$f":"SUM(E44:E48)","v":4597.8124399999997},{"$f":"SUM(F44:F48)","v":3296.2638800000004},{"$f":"SUM(G44:G48)","v":2668.9155999999998}]
["Costo de segunda cuota",null,{"$f":"C44+C46-78","v":6358.284920000001},{"$f":"D44+D46-78","v":6102.0044799999996},4519.8124399999997,3218.2638800000004,2590.9155999999998]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":12794.569840000002},{"$f":"D49+D50","v":12282.008959999999},{"$f":"E49+E50","v":9117.6248799999994},{"$f":"F49+F50","v":6514.5277600000009},{"$f":"G49+G50","v":5259.8311999999996}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"(C30-75)*Tablas!$K$3+75","v":1462.3062500000001},{"$f":"(D30-75)*Tablas!$K$3+75","v":1406.44},{"$f":"(E30-75)*Tablas!$K$3+75","v":1022.38875},{"$f":"(F30-75)*Tablas!$K$3+75","v":732.07125000000008},{"$f":"(G30-75)*Tablas!$K$3+75","v":590.65250000000003}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$3","v":1387.3062500000001},{"$f":"D31*Tablas!$K$3","v":1331.44},{"$f":"E31*Tablas!$K$3","v":947.38874999999996},{"$f":"F31*Tablas!$K$3","v":657.07125000000008},{"$f":"G31*Tablas!$K$3","v":515.65250000000003}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$3","v":397.60874999999999},{"$f":"D32*Tablas!$K$3","v":381.48},{"$f":"E32*Tablas!$K$3","v":360.20875000000001},{"$f":"F32*Tablas!$K$3","v":291.48625000000004},{"$f":"G32*Tablas!$K$3","v":261.33249999999998}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":3247.2212500000001},{"$f":"SUM(D54:D56)","v":3119.36},{"$f":"SUM(E54:E56)","v":2329.9862499999999},{"$f":"SUM(F54:F56)","v":1680.6287500000003},{"$f":"SUM(G54:G56)","v":1367.6375}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-15%,0)","v":0}]
[{"$f":"A35","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C57*Tablas!$X$3","v":129.88884999999999},{"$f":"D57*Tablas!$X$3","v":124.77440000000001},{"$f":"E57*Tablas!$X$3","v":93.199449999999999},{"$f":"F57*Tablas!$X$3","v":67.225150000000014},{"$f":"G57*Tablas!$X$3","v":54.705500000000001}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":3377.1100999999999},{"$f":"SUM(D57:D61)","v":3244.1343999999999},{"$f":"SUM(E57:E61)","v":2423.1857},{"$f":"SUM(F57:F61)","v":1747.8539000000003},{"$f":"SUM(G57:G61)","v":1422.3430000000001}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C57+C59-78","v":3299.1100999999999},{"$f":"D57+D59-78","v":3166.1343999999999},2345.1857,1669.8539000000003,1344.3430000000001]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":13274.440399999999},{"$f":"D62+(D63*3)","v":12742.5376},{"$f":"E62+(E63*3)","v":9458.7428},{"$f":"F62+(F63*3)","v":6757.4156000000012},{"$f":"G62+(G63*3)","v":5455.3720000000003}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"(C30-75)*Tablas!$K$2+75","v":545.84333333333313},{"$f":"(D30-75)*Tablas!$K$2+75","v":526.88266666666641},{"$f":"(E30-75)*Tablas!$K$2+75","v":396.53799999999984},{"$f":"(F30-75)*Tablas!$K$2+75","v":298.00599999999991},{"$f":"(G30-75)*Tablas!$K$2+75","v":250.00933333333325}]
["Prima para conyuge",null,{"$f":"C31*Tablas!$K$2","v":470.84333333333313},{"$f":"D31*Tablas!$K$2","v":451.88266666666641},{"$f":"E31*Tablas!$K$2","v":321.53799999999984},{"$f":"F31*Tablas!$K$2","v":223.00599999999991},{"$f":"G31*Tablas!$K$2","v":175.00933333333325}]
["Prima para hijo (s)",null,{"$f":"C32*Tablas!$K$2","v":134.94599999999994},{"$f":"D32*Tablas!$K$2","v":129.47199999999995},{"$f":"E32*Tablas!$K$2","v":122.25266666666661},{"$f":"F32*Tablas!$K$2","v":98.928666666666629},{"$f":"G32*Tablas!$K$2","v":88.69466666666662}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":1151.6326666666662},{"$f":"SUM(D67:D69)","v":1108.2373333333328},{"$f":"SUM(E67:E69)","v":840.32866666666632},{"$f":"SUM(F67:F69)","v":619.9406666666664},{"$f":"SUM(G67:G69)","v":513.71333333333314}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-15%,0)","v":0}]
[{"$f":"A59","v":"Contribución 3.5% Superintendencia de Bancos\n Contribución 0.5% Seguro Social Campesino"},null,{"$f":"C70*Tablas!$X$3","v":46.06530666666665},{"$f":"D70*Tablas!$X$3","v":44.329493333333311},{"$f":"E70*Tablas!$X$3","v":33.613146666666651},{"$f":"F70*Tablas!$X$3","v":24.797626666666655},{"$f":"G70*Tablas!$X$3","v":20.548533333333324}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":1197.6979733333328},{"$f":"SUM(D70:D74)","v":1152.5668266666662},{"$f":"SUM(E70:E74)","v":873.94181333333302},{"$f":"SUM(F70:F74)","v":644.7382933333331},{"$f":"SUM(G70:G74)","v":534.26186666666649}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C70+C72-78","v":1119.6979733333328},{"$f":"D70+D72-78","v":1074.5668266666662},795.94181333333302,566.7382933333331,456.26186666666649]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":13514.375679999994},{"$f":"D75+(D76*11)","v":12972.801919999994},{"$f":"E75+(E76*11)","v":9629.3017599999966},{"$f":"F75+(F76*11)","v":6878.8595199999972},{"$f":"G75+(G76*11)","v":5553.1423999999979}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Resumen Tarifas","index":5,"n_rows":77,"n_cols":6,"rows_kept":77,"cut":false,"hidden":false,"merged":[[76,0,83,5],[67,0,74,0],[30,1,30,2],[6,5,10,5],[36,0,36,5],[73,1,73,5],[16,2,16,3],[63,0,63,5],[67,1,67,5],[69,1,69,5],[71,1,71,5],[50,0,50,5],[54,1,54,5],[22,0,22,2],[46,1,46,5],[54,0,61,0],[0,0,3,5],[20,1,20,2],[12,1,12,5],[40,0,47,0],[4,5,5,5],[4,0,10,4],[26,1,26,2],[22,4,34,5],[26,0,33,0],[56,1,56,5],[58,1,58,5],[60,1,60,5],[28,1,28,2],[32,1,32,2],[44,1,44,5],[42,1,42,5],[40,1,40,5]]}
[" "]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nGlobal Major Health Plans\nResumen de Tarifas\nTarifas en US$ | Validas: 1 de enero de 2024",null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!W20","v":"Resto de Ecuador"}]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":32}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-09-10T12:44:02.340"}]
[]
["GLOBAL ULTIMATE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2"]
["En el país de residencia","$0",1000]
["Fuera del país de residencia","$0",1000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Global Ultimate'!C38","v":83620.160000000003},{"$f":"'Global Ultimate'!D38","v":54953.599999999999}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Global Ultimate'!C51","v":88632.689599999983},{"$f":"'Global Ultimate'!D51","v":58246.135999999999}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Global Ultimate'!C64","v":91974.376000000004},{"$f":"'Global Ultimate'!D64","v":60441.16}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Global Ultimate'!C77","v":93645.219199999963},{"$f":"'Global Ultimate'!D77","v":61538.671999999962}]
["Ahorros en tarifas de prima para Dependientes *",{"$f":"'Global Ultimate'!C39","v":10447},{"$f":"'Global Ultimate'!D39","v":7687}]
[]
["GLOBAL ELITE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",250,2000,3500,5000,10000]
["Fuera del país de residencia",5000,2000,3500,5000,10000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Elite'!C40","v":28726.671999999999},{"$f":"+'Global Elite'!D40","v":24395.955999999998},{"$f":"+'Global Elite'!E40","v":19314.723999999998},{"$f":"+'Global Elite'!F40","v":16761.732},{"$f":"+'Global Elite'!G40","v":12811.136}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Elite'!C54","v":30445.59232},{"$f":"+'Global Elite'!D54","v":25855.033360000001},{"$f":"+'Global Elite'!E54","v":20468.927439999999},{"$f":"+'Global Elite'!F54","v":17762.75592},{"$f":"+'Global Elite'!G54","v":13575.124159999999}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Elite'!C68","v":31591.539199999999},{"$f":"+'Global Elite'!D68","v":26827.7516},{"$f":"+'Global Elite'!E68","v":21238.396400000001},{"$f":"+'Global Elite'!F68","v":18430.105200000002},{"$f":"+'Global Elite'!G68","v":14084.449600000002}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Elite'!C82","v":32164.512639999986},{"$f":"+'Global Elite'!D82","v":27314.110719999986},{"$f":"+'Global Elite'!E82","v":21623.13087999999},{"$f":"+'Global Elite'!F82","v":18763.779839999992},{"$f":"+'Global Elite'!G82","v":14339.112319999993}]
["Ahorros en tarifas de prima para Dependientes*",{"$f":"+'Global Elite'!C41","v":2731.9},{"$f":"+'Global Elite'!D41","v":1626.05},{"$f":"+'Global Elite'!E41","v":1178.95},{"$f":"+'Global Elite'!F41","v":1022.55},{"$f":"+'Global Elite'!G41","v":1373.6}]
[]
["GLOBAL PREMIER HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 4"]
["En el país de residencia",250,2000,5000,10000,10000]
["Fuera del país de residencia",5000,2000,5000,10000,10000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Premier'!C37","v":17953.363999999998},{"$f":"+'Global Premier'!D37","v":16298.516},{"$f":"+'Global Premier'!E37","v":12000.508000000002},{"$f":"+'Global Premier'!F37","v":8512.2439999999988},{"$f":"'Global Premier'!G37","v":6817.616}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Premier'!C50","v":19025.885839999999},{"$f":"+'Global Premier'!D50","v":17271.74696},{"$f":"+'Global Premier'!E50","v":12715.858480000003},{"$f":"+'Global Premier'!F50","v":9018.2986400000009},{"$f":"'Global Premier'!G50","v":7221.9929600000005}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Premier'!C63","v":19740.900400000002},{"$f":"+'Global Premier'!D63","v":17920.567600000002},{"$f":"+'Global Premier'!E63","v":13192.758800000001},{"$f":"+'Global Premier'!F63","v":9355.6683999999987},{"$f":"'Global Premier'!G63","v":7491.5775999999996}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Premier'!C76","v":20098.407679999993},{"$f":"+'Global Premier'!D76","v":18244.977919999994},{"$f":"+'Global Premier'!E76","v":13431.208959999994},{"$f":"+'Global Premier'!F76","v":9524.3532799999957},{"$f":"'Global Premier'!G76","v":7626.3699199999965}]
[]
["GLOBAL SELECT HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
[" En el país de residencia ",250,2000,5000,10000,20000]
[" Fuera del país de residencia ",5000,2000,5000,10000,20000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Select'!C38","v":12074.764000000001},{"$f":"+'Global Select'!D38","v":11591.216},{"$f":"+'Global Select'!E38","v":8605.9479999999985},{"$f":"+'Global Select'!F38","v":6150.1959999999999},{"$f":"+'Global Select'!G38","v":4966.5200000000004}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Select'!C51","v":12794.569840000002},{"$f":"+'Global Select'!D51","v":12282.008959999999},{"$f":"+'Global Select'!E51","v":9117.6248799999994},{"$f":"+'Global Select'!F51","v":6514.5277600000009},{"$f":"+'Global Select'!G51","v":5259.8311999999996}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Select'!C64","v":13274.440399999999},{"$f":"+'Global Select'!D64","v":12742.5376},{"$f":"+'Global Select'!E64","v":9458.7428},{"$f":"+'Global Select'!F64","v":6757.4156000000012},{"$f":"+'Global Select'!G64","v":5455.3720000000003}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Select'!C77","v":13514.375679999994},{"$f":"+'Global Select'!D77","v":12972.801919999994},{"$f":"+'Global Select'!E77","v":9629.3017599999966},{"$f":"+'Global Select'!F77","v":6878.8595199999972},{"$f":"+'Global Select'!G77","v":5553.1423999999979}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos.\n\nUna tarifa administrativa de US$75 se cargará automáticamente al primer pago.\n\n*Basado en un modo de pago anual"]

{"sheet":"Tablas","index":6,"n_rows":300,"n_cols":24,"rows_kept":300,"cut":false,"hidden":true,"merged":[[226,0,226,6],[227,0,227,6],[229,0,229,1],[228,2,228,6],[151,0,151,6],[152,0,152,6],[154,0,154,1],[153,2,153,6],[1,0,1,6],[2,0,2,6],[4,0,4,1],[3,2,3,6],[1,20,1,22],[4,8,4,12],[4,14,4,18],[2,12,2,13],[3,12,3,13],[1,8,1,9],[2,20,2,22],[63,7,65,7],[76,0,76,6],[77,0,77,6],[79,0,79,1],[78,2,78,6]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,9.3333333333333296E-2,null,"Descuento de 24 años",{"$f":"'INGRESO DE DATOS'!P30","v":1},"Ultimate","Elite","Premier","Select","Major Medical",null,"Impuesto (14.94%)",null,null,1]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,0.27500000000000002,null,"Descuento de producto (%)",null,{"$f":"'INGRESO DE DATOS'!O39","v":0},{"$f":"'INGRESO DE DATOS'!P39","v":0.15},{"$f":"'INGRESO DE DATOS'!Q39","v":0.15},{"$f":"'INGRESO DE DATOS'!R39","v":0.15},{"$f":"'INGRESO DE DATOS'!S39","v":0},null,"Total impuestos Bolivia",null,null,0.04]
[null,null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,0.53,null,"Factor para el descuento combinado",null,{"$f":"'INGRESO DE DATOS'!O47","v":1},{"$f":"'INGRESO DE DATOS'!P47","v":0.85},{"$f":"'INGRESO DE DATOS'!Q47","v":0.85},{"$f":"'INGRESO DE DATOS'!R47","v":0.85},{"$f":"'INGRESO DE DATOS'!S47","v":0}]
["EDAD",null,250,2000,3500,5000,10000,null,"TARIFAS BASE",null,null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"O6*$X$2","v":10441.4},{"$f":"P6*$X$2","v":9152.7999999999993},{"$f":"Q6*$X$2","v":7385.65},{"$f":"R6*$X$2","v":6409},{"$f":"S6*$X$2","v":4638.45},null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C6,'Tablas Resto de Ecuador'!C6)","v":12284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D6,'Tablas Resto de Ecuador'!D6)","v":10768},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E6,'Tablas Resto de Ecuador'!E6)","v":8689},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F6,'Tablas Resto de Ecuador'!F6)","v":7540},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G6,'Tablas Resto de Ecuador'!G6)","v":5457},null,{"$f":"I6*$P$4","v":10441.4},{"$f":"J6*$P$4","v":9152.7999999999993},{"$f":"K6*$P$4","v":7385.65},{"$f":"L6*$P$4","v":6409},{"$f":"M6*$P$4","v":4638.45}]
[19,null,{"$f":"O7*$X$2","v":10441.4},{"$f":"P7*$X$2","v":9152.7999999999993},{"$f":"Q7*$X$2","v":7385.65},{"$f":"R7*$X$2","v":6409},{"$f":"S7*$X$2","v":4638.45},null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C7,'Tablas Resto de Ecuador'!C7)","v":12284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D7,'Tablas Resto de Ecuador'!D7)","v":10768},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E7,'Tablas Resto de Ecuador'!E7)","v":8689},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F7,'Tablas Resto de Ecuador'!F7)","v":7540},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G7,'Tablas Resto de Ecuador'!G7)","v":5457},null,{"$f":"I7*$P$4","v":10441.4},{"$f":"J7*$P$4","v":9152.7999999999993},{"$f":"K7*$P$4","v":7385.65},{"$f":"L7*$P$4","v":6409},{"$f":"M7*$P$4","v":4638.45}]
[20,null,10441.4,9152.7999999999993,7385.65,6409,4638.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C8,'Tablas Resto de Ecuador'!C8)","v":12284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D8,'Tablas Resto de Ecuador'!D8)","v":10768},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E8,'Tablas Resto de Ecuador'!E8)","v":8689},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F8,'Tablas Resto de Ecuador'!F8)","v":7540},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G8,'Tablas Resto de Ecuador'!G8)","v":5457},null,10441.4,9152.7999999999993,7385.65,6409,4638.45]
[21,null,10441.4,9152.7999999999993,7385.65,6409,4638.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C9,'Tablas Resto de Ecuador'!C9)","v":12284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D9,'Tablas Resto de Ecuador'!D9)","v":10768},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E9,'Tablas Resto de Ecuador'!E9)","v":8689},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F9,'Tablas Resto de Ecuador'!F9)","v":7540},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G9,'Tablas Resto de Ecuador'!G9)","v":5457},null,10441.4,9152.7999999999993,7385.65,6409,4638.45]
[22,null,10441.4,9152.7999999999993,7385.65,6409,4638.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C10,'Tablas Resto de Ecuador'!C10)","v":12284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D10,'Tablas Resto de Ecuador'!D10)","v":10768},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E10,'Tablas Resto de Ecuador'!E10)","v":8689},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F10,'Tablas Resto de Ecuador'!F10)","v":7540},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G10,'Tablas Resto de Ecuador'!G10)","v":5457},null,10441.4,9152.7999999999993,7385.65,6409,4638.45]
[23,null,10441.4,9152.7999999999993,7385.65,6409,4638.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C11,'Tablas Resto de Ecuador'!C11)","v":12284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D11,'Tablas Resto de Ecuador'!D11)","v":10768},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E11,'Tablas Resto de Ecuador'!E11)","v":8689},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F11,'Tablas Resto de Ecuador'!F11)","v":7540},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G11,'Tablas Resto de Ecuador'!G11)","v":5457},null,10441.4,9152.7999999999993,7385.65,6409,4638.45]
[24,null,10441.4,9152.7999999999993,7385.65,6409,4638.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C12,'Tablas Resto de Ecuador'!C12)","v":12284},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D12,'Tablas Resto de Ecuador'!D12)","v":10768},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E12,'Tablas Resto de Ecuador'!E12)","v":8689},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F12,'Tablas Resto de Ecuador'!F12)","v":7540},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G12,'Tablas Resto de Ecuador'!G12)","v":5457},null,10441.4,9152.7999999999993,7385.65,6409,4638.45]
[25,null,11159.65,9780.9499999999989,7845.5,6804.25,4924.05,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C13,'Tablas Resto de Ecuador'!C13)","v":13129},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D13,'Tablas Resto de Ecuador'!D13)","v":11507},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E13,'Tablas Resto de Ecuador'!E13)","v":9230},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F13,'Tablas Resto de Ecuador'!F13)","v":8005},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G13,'Tablas Resto de Ecuador'!G13)","v":5793},null,11159.65,9780.9499999999989,7845.5,6804.25,4924.05]
[26,null,11159.65,9780.9499999999989,7845.5,6804.25,4924.05,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C14,'Tablas Resto de Ecuador'!C14)","v":13129},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D14,'Tablas Resto de Ecuador'!D14)","v":11507},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E14,'Tablas Resto de Ecuador'!E14)","v":9230},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F14,'Tablas Resto de Ecuador'!F14)","v":8005},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G14,'Tablas Resto de Ecuador'!G14)","v":5793},null,11159.65,9780.9499999999989,7845.5,6804.25,4924.05]
[27,null,11159.65,9780.9499999999989,7845.5,6804.25,4924.05,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C15,'Tablas Resto de Ecuador'!C15)","v":13129},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D15,'Tablas Resto de Ecuador'!D15)","v":11507},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E15,'Tablas Resto de Ecuador'!E15)","v":9230},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F15,'Tablas Resto de Ecuador'!F15)","v":8005},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G15,'Tablas Resto de Ecuador'!G15)","v":5793},null,11159.65,9780.9499999999989,7845.5,6804.25,4924.05]
[28,null,11159.65,9780.9499999999989,7845.5,6804.25,4924.05,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C16,'Tablas Resto de Ecuador'!C16)","v":13129},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D16,'Tablas Resto de Ecuador'!D16)","v":11507},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E16,'Tablas Resto de Ecuador'!E16)","v":9230},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F16,'Tablas Resto de Ecuador'!F16)","v":8005},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G16,'Tablas Resto de Ecuador'!G16)","v":5793},null,11159.65,9780.9499999999989,7845.5,6804.25,4924.05]
[29,null,11159.65,9780.9499999999989,7845.5,6804.25,4924.05,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C17,'Tablas Resto de Ecuador'!C17)","v":13129},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D17,'Tablas Resto de Ecuador'!D17)","v":11507},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E17,'Tablas Resto de Ecuador'!E17)","v":9230},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F17,'Tablas Resto de Ecuador'!F17)","v":8005},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G17,'Tablas Resto de Ecuador'!G17)","v":5793},null,11159.65,9780.9499999999989,7845.5,6804.25,4924.05]
[30,null,12407.449999999999,10878.3,8658.9499999999989,7509.75,5434.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C18,'Tablas Resto de Ecuador'!C18)","v":14597},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D18,'Tablas Resto de Ecuador'!D18)","v":12798},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E18,'Tablas Resto de Ecuador'!E18)","v":10187},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F18,'Tablas Resto de Ecuador'!F18)","v":8835},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G18,'Tablas Resto de Ecuador'!G18)","v":6394},null,12407.449999999999,10878.3,8658.9499999999989,7509.75,5434.9]
[31,null,12407.449999999999,10878.3,8658.9499999999989,7509.75,5434.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C19,'Tablas Resto de Ecuador'!C19)","v":14597},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D19,'Tablas Resto de Ecuador'!D19)","v":12798},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E19,'Tablas Resto de Ecuador'!E19)","v":10187},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F19,'Tablas Resto de Ecuador'!F19)","v":8835},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G19,'Tablas Resto de Ecuador'!G19)","v":6394},null,12407.449999999999,10878.3,8658.9499999999989,7509.75,5434.9]
[32,null,12407.449999999999,10878.3,8658.9499999999989,7509.75,5434.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C20,'Tablas Resto de Ecuador'!C20)","v":14597},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D20,'Tablas Resto de Ecuador'!D20)","v":12798},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E20,'Tablas Resto de Ecuador'!E20)","v":10187},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F20,'Tablas Resto de Ecuador'!F20)","v":8835},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G20,'Tablas Resto de Ecuador'!G20)","v":6394},null,12407.449999999999,10878.3,8658.9499999999989,7509.75,5434.9]
[33,null,12407.449999999999,10878.3,8658.9499999999989,7509.75,5434.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C21,'Tablas Resto de Ecuador'!C21)","v":14597},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D21,'Tablas Resto de Ecuador'!D21)","v":12798},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E21,'Tablas Resto de Ecuador'!E21)","v":10187},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F21,'Tablas Resto de Ecuador'!F21)","v":8835},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G21,'Tablas Resto de Ecuador'!G21)","v":6394},null,12407.449999999999,10878.3,8658.9499999999989,7509.75,5434.9]
[34,null,12407.449999999999,10878.3,8658.9499999999989,7509.75,5434.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C22,'Tablas Resto de Ecuador'!C22)","v":14597},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D22,'Tablas Resto de Ecuador'!D22)","v":12798},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E22,'Tablas Resto de Ecuador'!E22)","v":10187},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F22,'Tablas Resto de Ecuador'!F22)","v":8835},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G22,'Tablas Resto de Ecuador'!G22)","v":6394},null,12407.449999999999,10878.3,8658.9499999999989,7509.75,5434.9]
[35,null,13855.85,12142.25,9611.7999999999993,8335.1,6033.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C23,'Tablas Resto de Ecuador'!C23)","v":16301},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D23,'Tablas Resto de Ecuador'!D23)","v":14285},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E23,'Tablas Resto de Ecuador'!E23)","v":11308},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F23,'Tablas Resto de Ecuador'!F23)","v":9806},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G23,'Tablas Resto de Ecuador'!G23)","v":7098},null,13855.85,12142.25,9611.7999999999993,8335.1,6033.3]
[36,null,13855.85,12142.25,9611.7999999999993,8335.1,6033.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C24,'Tablas Resto de Ecuador'!C24)","v":16301},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D24,'Tablas Resto de Ecuador'!D24)","v":14285},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E24,'Tablas Resto de Ecuador'!E24)","v":11308},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F24,'Tablas Resto de Ecuador'!F24)","v":9806},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G24,'Tablas Resto de Ecuador'!G24)","v":7098},null,13855.85,12142.25,9611.7999999999993,8335.1,6033.3]
[37,null,13855.85,12142.25,9611.7999999999993,8335.1,6033.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C25,'Tablas Resto de Ecuador'!C25)","v":16301},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D25,'Tablas Resto de Ecuador'!D25)","v":14285},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E25,'Tablas Resto de Ecuador'!E25)","v":11308},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F25,'Tablas Resto de Ecuador'!F25)","v":9806},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G25,'Tablas Resto de Ecuador'!G25)","v":7098},null,13855.85,12142.25,9611.7999999999993,8335.1,6033.3]
[38,null,13855.85,12142.25,9611.7999999999993,8335.1,6033.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C26,'Tablas Resto de Ecuador'!C26)","v":16301},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D26,'Tablas Resto de Ecuador'!D26)","v":14285},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E26,'Tablas Resto de Ecuador'!E26)","v":11308},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F26,'Tablas Resto de Ecuador'!F26)","v":9806},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G26,'Tablas Resto de Ecuador'!G26)","v":7098},null,13855.85,12142.25,9611.7999999999993,8335.1,6033.3]
[39,null,13855.85,12142.25,9611.7999999999993,8335.1,6033.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C27,'Tablas Resto de Ecuador'!C27)","v":16301},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D27,'Tablas Resto de Ecuador'!D27)","v":14285},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E27,'Tablas Resto de Ecuador'!E27)","v":11308},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F27,'Tablas Resto de Ecuador'!F27)","v":9806},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G27,'Tablas Resto de Ecuador'!G27)","v":7098},null,13855.85,12142.25,9611.7999999999993,8335.1,6033.3]
[40,null,15518.449999999999,13604.25,10719.35,9296.4499999999989,6726.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C28,'Tablas Resto de Ecuador'!C28)","v":18257},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D28,'Tablas Resto de Ecuador'!D28)","v":16005},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E28,'Tablas Resto de Ecuador'!E28)","v":12611},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F28,'Tablas Resto de Ecuador'!F28)","v":10937},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G28,'Tablas Resto de Ecuador'!G28)","v":7914},null,15518.449999999999,13604.25,10719.35,9296.4499999999989,6726.9]
[41,null,15518.449999999999,13604.25,10719.35,9296.4499999999989,6726.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C29,'Tablas Resto de Ecuador'!C29)","v":18257},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D29,'Tablas Resto de Ecuador'!D29)","v":16005},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E29,'Tablas Resto de Ecuador'!E29)","v":12611},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F29,'Tablas Resto de Ecuador'!F29)","v":10937},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G29,'Tablas Resto de Ecuador'!G29)","v":7914},null,15518.449999999999,13604.25,10719.35,9296.4499999999989,6726.9]
[42,null,15518.449999999999,13604.25,10719.35,9296.4499999999989,6726.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C30,'Tablas Resto de Ecuador'!C30)","v":18257},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D30,'Tablas Resto de Ecuador'!D30)","v":16005},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E30,'Tablas Resto de Ecuador'!E30)","v":12611},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F30,'Tablas Resto de Ecuador'!F30)","v":10937},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G30,'Tablas Resto de Ecuador'!G30)","v":7914},null,15518.449999999999,13604.25,10719.35,9296.4499999999989,6726.9]
[43,null,15518.449999999999,13604.25,10719.35,9296.4499999999989,6726.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C31,'Tablas Resto de Ecuador'!C31)","v":18257},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D31,'Tablas Resto de Ecuador'!D31)","v":16005},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E31,'Tablas Resto de Ecuador'!E31)","v":12611},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F31,'Tablas Resto de Ecuador'!F31)","v":10937},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G31,'Tablas Resto de Ecuador'!G31)","v":7914},null,15518.449999999999,13604.25,10719.35,9296.4499999999989,6726.9]
[44,null,15518.449999999999,13604.25,10719.35,9296.4499999999989,6726.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C32,'Tablas Resto de Ecuador'!C32)","v":18257},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D32,'Tablas Resto de Ecuador'!D32)","v":16005},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E32,'Tablas Resto de Ecuador'!E32)","v":12611},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F32,'Tablas Resto de Ecuador'!F32)","v":10937},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G32,'Tablas Resto de Ecuador'!G32)","v":7914},null,15518.449999999999,13604.25,10719.35,9296.4499999999989,6726.9]
[45,null,17367.2,15225.199999999999,11960.35,10370.85,7505.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C33,'Tablas Resto de Ecuador'!C33)","v":20432},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D33,'Tablas Resto de Ecuador'!D33)","v":17912},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E33,'Tablas Resto de Ecuador'!E33)","v":14071},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F33,'Tablas Resto de Ecuador'!F33)","v":12201},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G33,'Tablas Resto de Ecuador'!G33)","v":8830},null,17367.2,15225.199999999999,11960.35,10370.85,7505.5]
[46,null,17367.2,15225.199999999999,11960.35,10370.85,7505.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C34,'Tablas Resto de Ecuador'!C34)","v":20432},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D34,'Tablas Resto de Ecuador'!D34)","v":17912},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E34,'Tablas Resto de Ecuador'!E34)","v":14071},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F34,'Tablas Resto de Ecuador'!F34)","v":12201},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G34,'Tablas Resto de Ecuador'!G34)","v":8830},null,17367.2,15225.199999999999,11960.35,10370.85,7505.5]
[47,null,17367.2,15225.199999999999,11960.35,10370.85,7505.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C35,'Tablas Resto de Ecuador'!C35)","v":20432},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D35,'Tablas Resto de Ecuador'!D35)","v":17912},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E35,'Tablas Resto de Ecuador'!E35)","v":14071},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F35,'Tablas Resto de Ecuador'!F35)","v":12201},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G35,'Tablas Resto de Ecuador'!G35)","v":8830},null,17367.2,15225.199999999999,11960.35,10370.85,7505.5]
[48,null,17367.2,15225.199999999999,11960.35,10370.85,7505.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C36,'Tablas Resto de Ecuador'!C36)","v":20432},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D36,'Tablas Resto de Ecuador'!D36)","v":17912},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E36,'Tablas Resto de Ecuador'!E36)","v":14071},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F36,'Tablas Resto de Ecuador'!F36)","v":12201},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G36,'Tablas Resto de Ecuador'!G36)","v":8830},null,17367.2,15225.199999999999,11960.35,10370.85,7505.5]
[49,null,17367.2,15225.199999999999,11960.35,10370.85,7505.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C37,'Tablas Resto de Ecuador'!C37)","v":20432},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D37,'Tablas Resto de Ecuador'!D37)","v":17912},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E37,'Tablas Resto de Ecuador'!E37)","v":14071},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F37,'Tablas Resto de Ecuador'!F37)","v":12201},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G37,'Tablas Resto de Ecuador'!G37)","v":8830},null,17367.2,15225.199999999999,11960.35,10370.85,7505.5]
[50,null,19450.55,17051,13363.699999999999,11589.75,8386.9499999999989,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C38,'Tablas Resto de Ecuador'!C38)","v":22883},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D38,'Tablas Resto de Ecuador'!D38)","v":20060},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E38,'Tablas Resto de Ecuador'!E38)","v":15722},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F38,'Tablas Resto de Ecuador'!F38)","v":13635},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G38,'Tablas Resto de Ecuador'!G38)","v":9867},null,19450.55,17051,13363.699999999999,11589.75,8386.9499999999989]
[51,null,19450.55,17051,13363.699999999999,11589.75,8386.9499999999989,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C39,'Tablas Resto de Ecuador'!C39)","v":22883},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D39,'Tablas Resto de Ecuador'!D39)","v":20060},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E39,'Tablas Resto de Ecuador'!E39)","v":15722},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F39,'Tablas Resto de Ecuador'!F39)","v":13635},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G39,'Tablas Resto de Ecuador'!G39)","v":9867},null,19450.55,17051,13363.699999999999,11589.75,8386.9499999999989]
[52,null,19450.55,17051,13363.699999999999,11589.75,8386.9499999999989,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C40,'Tablas Resto de Ecuador'!C40)","v":22883},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D40,'Tablas Resto de Ecuador'!D40)","v":20060},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E40,'Tablas Resto de Ecuador'!E40)","v":15722},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F40,'Tablas Resto de Ecuador'!F40)","v":13635},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G40,'Tablas Resto de Ecuador'!G40)","v":9867},null,19450.55,17051,13363.699999999999,11589.75,8386.9499999999989]
[53,null,19450.55,17051,13363.699999999999,11589.75,8386.9499999999989,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C41,'Tablas Resto de Ecuador'!C41)","v":22883},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D41,'Tablas Resto de Ecuador'!D41)","v":20060},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E41,'Tablas Resto de Ecuador'!E41)","v":15722},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F41,'Tablas Resto de Ecuador'!F41)","v":13635},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G41,'Tablas Resto de Ecuador'!G41)","v":9867},null,19450.55,17051,13363.699999999999,11589.75,8386.9499999999989]
[54,null,19450.55,17051,13363.699999999999,11589.75,8386.9499999999989,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C42,'Tablas Resto de Ecuador'!C42)","v":22883},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D42,'Tablas Resto de Ecuador'!D42)","v":20060},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E42,'Tablas Resto de Ecuador'!E42)","v":15722},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F42,'Tablas Resto de Ecuador'!F42)","v":13635},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G42,'Tablas Resto de Ecuador'!G42)","v":9867},null,19450.55,17051,13363.699999999999,11589.75,8386.9499999999989]
[55,null,21743,19060.399999999998,14915.8,12936.15,9362.75,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C43,'Tablas Resto de Ecuador'!C43)","v":25580},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D43,'Tablas Resto de Ecuador'!D43)","v":22424},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E43,'Tablas Resto de Ecuador'!E43)","v":17548},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F43,'Tablas Resto de Ecuador'!F43)","v":15219},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G43,'Tablas Resto de Ecuador'!G43)","v":11015},null,21743,19060.399999999998,14915.8,12936.15,9362.75]
[56,null,21743,19060.399999999998,14915.8,12936.15,9362.75,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C44,'Tablas Resto de Ecuador'!C44)","v":25580},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D44,'Tablas Resto de Ecuador'!D44)","v":22424},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E44,'Tablas Resto de Ecuador'!E44)","v":17548},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F44,'Tablas Resto de Ecuador'!F44)","v":15219},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G44,'Tablas Resto de Ecuador'!G44)","v":11015},null,21743,19060.399999999998,14915.8,12936.15,9362.75]
[57,null,21743,19060.399999999998,14915.8,12936.15,9362.75,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C45,'Tablas Resto de Ecuador'!C45)","v":25580},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D45,'Tablas Resto de Ecuador'!D45)","v":22424},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E45,'Tablas Resto de Ecuador'!E45)","v":17548},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F45,'Tablas Resto de Ecuador'!F45)","v":15219},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G45,'Tablas Resto de Ecuador'!G45)","v":11015},null,21743,19060.399999999998,14915.8,12936.15,9362.75]
[58,null,21743,19060.399999999998,14915.8,12936.15,9362.75,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C46,'Tablas Resto de Ecuador'!C46)","v":25580},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D46,'Tablas Resto de Ecuador'!D46)","v":22424},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E46,'Tablas Resto de Ecuador'!E46)","v":17548},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F46,'Tablas Resto de Ecuador'!F46)","v":15219},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G46,'Tablas Resto de Ecuador'!G46)","v":11015},null,21743,19060.399999999998,14915.8,12936.15,9362.75]
[59,null,21743,19060.399999999998,14915.8,12936.15,9362.75,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C47,'Tablas Resto de Ecuador'!C47)","v":25580},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D47,'Tablas Resto de Ecuador'!D47)","v":22424},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E47,'Tablas Resto de Ecuador'!E47)","v":17548},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F47,'Tablas Resto de Ecuador'!F47)","v":15219},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G47,'Tablas Resto de Ecuador'!G47)","v":11015},null,21743,19060.399999999998,14915.8,12936.15,9362.75]
[60,null,23272.149999999998,20399.149999999998,15956.199999999999,13834.6,10013,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C48,'Tablas Resto de Ecuador'!C48)","v":27379},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D48,'Tablas Resto de Ecuador'!D48)","v":23999},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E48,'Tablas Resto de Ecuador'!E48)","v":18772},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F48,'Tablas Resto de Ecuador'!F48)","v":16276},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G48,'Tablas Resto de Ecuador'!G48)","v":11780},null,23272.149999999998,20399.149999999998,15956.199999999999,13834.6,10013]
[61,null,25936.05,22730.7,17767.55,15407.949999999999,11150.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C49,'Tablas Resto de Ecuador'!C49)","v":30513},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D49,'Tablas Resto de Ecuador'!D49)","v":26742},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E49,'Tablas Resto de Ecuador'!E49)","v":20903},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F49,'Tablas Resto de Ecuador'!F49)","v":18127},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G49,'Tablas Resto de Ecuador'!G49)","v":13118},null,25936.05,22730.7,17767.55,15407.949999999999,11150.3]
[62,null,28812.45,25253.5,19733.599999999999,17113.05,12382.8,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C50,'Tablas Resto de Ecuador'!C50)","v":33897},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D50,'Tablas Resto de Ecuador'!D50)","v":29710},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E50,'Tablas Resto de Ecuador'!E50)","v":23216},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F50,'Tablas Resto de Ecuador'!F50)","v":20133},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G50,'Tablas Resto de Ecuador'!G50)","v":14568},null,28812.45,25253.5,19733.599999999999,17113.05,12382.8]
[63,null,31907.3,26929.7,21854.35,18953.3,13715.6,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C51,'Tablas Resto de Ecuador'!C51)","v":37538},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D51,'Tablas Resto de Ecuador'!D51)","v":31682},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E51,'Tablas Resto de Ecuador'!E51)","v":25711},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F51,'Tablas Resto de Ecuador'!F51)","v":22298},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G51,'Tablas Resto de Ecuador'!G51)","v":16136},null,31907.3,26929.7,21854.35,18953.3,13715.6]
[64,null,34109.65,28451.200000000001,24129.8,20925.3,15141.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C52,'Tablas Resto de Ecuador'!C52)","v":40129},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D52,'Tablas Resto de Ecuador'!D52)","v":33472},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E52,'Tablas Resto de Ecuador'!E52)","v":28388},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F52,'Tablas Resto de Ecuador'!F52)","v":24618},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G52,'Tablas Resto de Ecuador'!G52)","v":17814},null,34109.65,28451.200000000001,24129.8,20925.3,15141.9]
[65,null,36403.799999999996,30651.85,26558.25,23031.599999999999,16665.099999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C53,'Tablas Resto de Ecuador'!C53)","v":42828},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D53,'Tablas Resto de Ecuador'!D53)","v":36061},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E53,'Tablas Resto de Ecuador'!E53)","v":31245},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F53,'Tablas Resto de Ecuador'!F53)","v":27096},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G53,'Tablas Resto de Ecuador'!G53)","v":19606},null,36403.799999999996,30651.85,26558.25,23031.599999999999,16665.099999999999]
[66,null,39498.65,33745,29138.85,25270.5,18282.649999999998,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C54,'Tablas Resto de Ecuador'!C54)","v":46469},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D54,'Tablas Resto de Ecuador'!D54)","v":39700},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E54,'Tablas Resto de Ecuador'!E54)","v":34281},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F54,'Tablas Resto de Ecuador'!F54)","v":29730},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G54,'Tablas Resto de Ecuador'!G54)","v":21509},null,39498.65,33745,29138.85,25270.5,18282.649999999998]
[67,null,43253.95,37579.35,31875.85,27638.6,19998.8,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C55,'Tablas Resto de Ecuador'!C55)","v":50887},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D55,'Tablas Resto de Ecuador'!D55)","v":44211},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E55,'Tablas Resto de Ecuador'!E55)","v":37501},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F55,'Tablas Resto de Ecuador'!F55)","v":32516},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G55,'Tablas Resto de Ecuador'!G55)","v":23528},null,43253.95,37579.35,31875.85,27638.6,19998.8]
[68,null,47386.65,41837,34764.15,30146.95,21815.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C56,'Tablas Resto de Ecuador'!C56)","v":55749},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D56,'Tablas Resto de Ecuador'!D56)","v":49220},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E56,'Tablas Resto de Ecuador'!E56)","v":40899},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F56,'Tablas Resto de Ecuador'!F56)","v":35467},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G56,'Tablas Resto de Ecuador'!G56)","v":25665},null,47386.65,41837,34764.15,30146.95,21815.25]
[69,null,51613.7,46200.9,37808.85,32786.199999999997,23724.35,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C57,'Tablas Resto de Ecuador'!C57)","v":60722},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D57,'Tablas Resto de Ecuador'!D57)","v":54354},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E57,'Tablas Resto de Ecuador'!E57)","v":44481},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F57,'Tablas Resto de Ecuador'!F57)","v":38572},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G57,'Tablas Resto de Ecuador'!G57)","v":27911},null,51613.7,46200.9,37808.85,32786.199999999997,23724.35]
[70,null,55652.049999999996,50353.15,41004,35557.199999999997,25727.8,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C58,'Tablas Resto de Ecuador'!C58)","v":65473},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D58,'Tablas Resto de Ecuador'!D58)","v":59239},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E58,'Tablas Resto de Ecuador'!E58)","v":48240},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F58,'Tablas Resto de Ecuador'!F58)","v":41832},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G58,'Tablas Resto de Ecuador'!G58)","v":30268},null,55652.049999999996,50353.15,41004,35557.199999999997,25727.8]
[71,null,59501.7,54292.9,44357.25,38461.65,27831.55,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C59,'Tablas Resto de Ecuador'!C59)","v":70002},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D59,'Tablas Resto de Ecuador'!D59)","v":63874},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E59,'Tablas Resto de Ecuador'!E59)","v":52185},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F59,'Tablas Resto de Ecuador'!F59)","v":45249},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G59,'Tablas Resto de Ecuador'!G59)","v":32743},null,59501.7,54292.9,44357.25,38461.65,27831.55]
[72,null,63350.5,58233.5,47859.25,41500.400000000001,30027.95,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C60,'Tablas Resto de Ecuador'!C60)","v":74530},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D60,'Tablas Resto de Ecuador'!D60)","v":68510},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E60,'Tablas Resto de Ecuador'!E60)","v":56305},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F60,'Tablas Resto de Ecuador'!F60)","v":48824},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G60,'Tablas Resto de Ecuador'!G60)","v":35327},null,63350.5,58233.5,47859.25,41500.400000000001,30027.95]
[73,null,67200.149999999994,62173.25,51517.65,44673.45,32326.35,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C61,'Tablas Resto de Ecuador'!C61)","v":79059},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D61,'Tablas Resto de Ecuador'!D61)","v":73145},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E61,'Tablas Resto de Ecuador'!E61)","v":60609},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F61,'Tablas Resto de Ecuador'!F61)","v":52557},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G61,'Tablas Resto de Ecuador'!G61)","v":38031},null,67200.149999999994,62173.25,51517.65,44673.45,32326.35]
[74,null,71049.8,66113.849999999991,55329.9,47978.25,34717.4,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C62,'Tablas Resto de Ecuador'!C62)","v":83588},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D62,'Tablas Resto de Ecuador'!D62)","v":77781},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E62,'Tablas Resto de Ecuador'!E62)","v":65094},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F62,'Tablas Resto de Ecuador'!F62)","v":56445},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G62,'Tablas Resto de Ecuador'!G62)","v":40844},null,71049.8,66113.849999999991,55329.9,47978.25,34717.4]
[75,null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C63,'Tablas Resto de Ecuador'!C63)","v":88117},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D63,'Tablas Resto de Ecuador'!D63)","v":82416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E63,'Tablas Resto de Ecuador'!E63)","v":69742},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F63,'Tablas Resto de Ecuador'!F63)","v":60489},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G63,'Tablas Resto de Ecuador'!G63)","v":43767},null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997]
[76,null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C64,'Tablas Resto de Ecuador'!C64)","v":88117},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D64,'Tablas Resto de Ecuador'!D64)","v":82416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E64,'Tablas Resto de Ecuador'!E64)","v":69742},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F64,'Tablas Resto de Ecuador'!F64)","v":60489},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G64,'Tablas Resto de Ecuador'!G64)","v":43767},null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997]
[77,null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C65,'Tablas Resto de Ecuador'!C65)","v":88117},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D65,'Tablas Resto de Ecuador'!D65)","v":82416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E65,'Tablas Resto de Ecuador'!E65)","v":69742},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F65,'Tablas Resto de Ecuador'!F65)","v":60489},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G65,'Tablas Resto de Ecuador'!G65)","v":43767},null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997]
[78,null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C66,'Tablas Resto de Ecuador'!C66)","v":88117},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D66,'Tablas Resto de Ecuador'!D66)","v":82416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E66,'Tablas Resto de Ecuador'!E66)","v":69742},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F66,'Tablas Resto de Ecuador'!F66)","v":60489},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G66,'Tablas Resto de Ecuador'!G66)","v":43767},null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997]
[79,null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C67,'Tablas Resto de Ecuador'!C67)","v":88117},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D67,'Tablas Resto de Ecuador'!D67)","v":82416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E67,'Tablas Resto de Ecuador'!E67)","v":69742},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F67,'Tablas Resto de Ecuador'!F67)","v":60489},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G67,'Tablas Resto de Ecuador'!G67)","v":43767},null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997]
[80,null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C68,'Tablas Resto de Ecuador'!C68)","v":88117},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D68,'Tablas Resto de Ecuador'!D68)","v":82416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E68,'Tablas Resto de Ecuador'!E68)","v":69742},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F68,'Tablas Resto de Ecuador'!F68)","v":60489},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G68,'Tablas Resto de Ecuador'!G68)","v":43767},null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997]
[81,null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C69,'Tablas Resto de Ecuador'!C69)","v":88117},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D69,'Tablas Resto de Ecuador'!D69)","v":82416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E69,'Tablas Resto de Ecuador'!E69)","v":69742},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F69,'Tablas Resto de Ecuador'!F69)","v":60489},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G69,'Tablas Resto de Ecuador'!G69)","v":43767},null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997]
[82,null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C70,'Tablas Resto de Ecuador'!C70)","v":88117},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D70,'Tablas Resto de Ecuador'!D70)","v":82416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E70,'Tablas Resto de Ecuador'!E70)","v":69742},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F70,'Tablas Resto de Ecuador'!F70)","v":60489},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G70,'Tablas Resto de Ecuador'!G70)","v":43767},null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997]
[83,null,{"$f":"O71*$X$2","v":74899.45},70053.599999999991,59280.7,51415.65,37201.949999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C71,'Tablas Resto de Ecuador'!C71)","v":88117},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D71,'Tablas Resto de Ecuador'!D71)","v":82416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E71,'Tablas Resto de Ecuador'!E71)","v":69742},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F71,'Tablas Resto de Ecuador'!F71)","v":60489},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G71,'Tablas Resto de Ecuador'!G71)","v":43767},null,{"$f":"I71*$P$4","v":74899.45},70053.599999999991,59280.7,51415.65,37201.949999999997]
[84,"o más",74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C72,'Tablas Resto de Ecuador'!C72)","v":88117},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D72,'Tablas Resto de Ecuador'!D72)","v":82416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E72,'Tablas Resto de Ecuador'!E72)","v":69742},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F72,'Tablas Resto de Ecuador'!F72)","v":60489},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G72,'Tablas Resto de Ecuador'!G72)","v":43767},null,74899.45,70053.599999999991,59280.7,51415.65,37201.949999999997]
[1,"Hijo",2731.9,1626.05,1178.95,1022.55,1373.6,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C73,'Tablas Resto de Ecuador'!C73)","v":3214},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D73,'Tablas Resto de Ecuador'!D73)","v":1913},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E73,'Tablas Resto de Ecuador'!E73)","v":1387},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F73,'Tablas Resto de Ecuador'!F73)","v":1203},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G73,'Tablas Resto de Ecuador'!G73)","v":1616},null,2731.9,1626.05,1178.95,1022.55,1373.6]
[2,"Hijos",4946.1499999999996,2856,2097.7999999999997,1819,2391.9,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C74,'Tablas Resto de Ecuador'!C74)","v":5819},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D74,'Tablas Resto de Ecuador'!D74)","v":3360},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E74,'Tablas Resto de Ecuador'!E74)","v":2468},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F74,'Tablas Resto de Ecuador'!F74)","v":2140},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G74,'Tablas Resto de Ecuador'!G74)","v":2814},null,4946.1499999999996,2856,2097.7999999999997,1819,2391.9]
[3,"Hijos o más",7040.55,4042.6,2983.5,2587.4,3328.6,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C75,'Tablas Resto de Ecuador'!C75)","v":8283},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D75,'Tablas Resto de Ecuador'!D75)","v":4756},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E75,'Tablas Resto de Ecuador'!E75)","v":3510},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F75,'Tablas Resto de Ecuador'!F75)","v":3044},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G75,'Tablas Resto de Ecuador'!G75)","v":3916},null,7040.55,4042.6,2983.5,2587.4,3328.6]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
[]
["EDAD",null,250,2000,3500,5000,10000,null,"TARIFAS BASE",null,null,null,null,null,"TARIFAS BASE COND ESCUENTO"]
[18,null,{"$f":"O81*$X$2","v":6624.05},{"$f":"P81*$X$2","v":6010.3499999999995},{"$f":"Q81*$X$2","v":4128.45},{"$f":"R81*$X$2","v":3040.45},2384.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C81,'Tablas Resto de Ecuador'!C81)","v":7793},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D81,'Tablas Resto de Ecuador'!D81)","v":7071},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E81,'Tablas Resto de Ecuador'!E81)","v":4857},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F81,'Tablas Resto de Ecuador'!F81)","v":3577},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G81,'Tablas Resto de Ecuador'!G81)","v":2805},null,{"$f":"I81*$Q$4","v":6624.05},{"$f":"J81*$Q$4","v":6010.3499999999995},{"$f":"K81*$Q$4","v":4128.45},{"$f":"L81*$Q$4","v":3040.45},{"$f":"M81*$Q$4","v":2384.25}]
[19,null,6624.05,6010.3499999999995,4128.45,{"$f":"R82*$X$2","v":3040.45},{"$f":"S82*$X$2","v":2384.25},null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C82,'Tablas Resto de Ecuador'!C82)","v":7793},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D82,'Tablas Resto de Ecuador'!D82)","v":7071},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E82,'Tablas Resto de Ecuador'!E82)","v":4857},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F82,'Tablas Resto de Ecuador'!F82)","v":3577},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G82,'Tablas Resto de Ecuador'!G82)","v":2805},null,{"$f":"I82*$Q$4","v":6624.05},{"$f":"J82*$Q$4","v":6010.3499999999995},{"$f":"K82*$Q$4","v":4128.45},{"$f":"L82*$Q$4","v":3040.45},{"$f":"M82*$Q$4","v":2384.25}]
[20,null,6624.05,6010.3499999999995,4128.45,3040.45,2384.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C83,'Tablas Resto de Ecuador'!C83)","v":7793},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D83,'Tablas Resto de Ecuador'!D83)","v":7071},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E83,'Tablas Resto de Ecuador'!E83)","v":4857},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F83,'Tablas Resto de Ecuador'!F83)","v":3577},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G83,'Tablas Resto de Ecuador'!G83)","v":2805},null,6624.05,6010.3499999999995,4128.45,3040.45,2384.25]
[21,null,6624.05,6010.3499999999995,4128.45,3040.45,2384.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C84,'Tablas Resto de Ecuador'!C84)","v":7793},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D84,'Tablas Resto de Ecuador'!D84)","v":7071},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E84,'Tablas Resto de Ecuador'!E84)","v":4857},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F84,'Tablas Resto de Ecuador'!F84)","v":3577},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G84,'Tablas Resto de Ecuador'!G84)","v":2805},null,6624.05,6010.3499999999995,4128.45,3040.45,2384.25]
[22,null,6624.05,6010.3499999999995,4128.45,3040.45,2384.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C85,'Tablas Resto de Ecuador'!C85)","v":7793},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D85,'Tablas Resto de Ecuador'!D85)","v":7071},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E85,'Tablas Resto de Ecuador'!E85)","v":4857},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F85,'Tablas Resto de Ecuador'!F85)","v":3577},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G85,'Tablas Resto de Ecuador'!G85)","v":2805},null,6624.05,6010.3499999999995,4128.45,3040.45,2384.25]
[23,null,6624.05,6010.3499999999995,4128.45,3040.45,2384.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C86,'Tablas Resto de Ecuador'!C86)","v":7793},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D86,'Tablas Resto de Ecuador'!D86)","v":7071},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E86,'Tablas Resto de Ecuador'!E86)","v":4857},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F86,'Tablas Resto de Ecuador'!F86)","v":3577},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G86,'Tablas Resto de Ecuador'!G86)","v":2805},null,6624.05,6010.3499999999995,4128.45,3040.45,2384.25]
[24,null,6624.05,6010.3499999999995,4128.45,3040.45,2384.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C87,'Tablas Resto de Ecuador'!C87)","v":7793},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D87,'Tablas Resto de Ecuador'!D87)","v":7071},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E87,'Tablas Resto de Ecuador'!E87)","v":4857},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F87,'Tablas Resto de Ecuador'!F87)","v":3577},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G87,'Tablas Resto de Ecuador'!G87)","v":2805},null,6624.05,6010.3499999999995,4128.45,3040.45,2384.25]
[25,null,7077.95,6421.75,4625.7,3213,2520.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C88,'Tablas Resto de Ecuador'!C88)","v":8327},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D88,'Tablas Resto de Ecuador'!D88)","v":7555},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E88,'Tablas Resto de Ecuador'!E88)","v":5442},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F88,'Tablas Resto de Ecuador'!F88)","v":3780},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G88,'Tablas Resto de Ecuador'!G88)","v":2965},null,7077.95,6421.75,4625.7,3213,2520.25]
[26,null,7077.95,6421.75,4625.7,3213,2520.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C89,'Tablas Resto de Ecuador'!C89)","v":8327},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D89,'Tablas Resto de Ecuador'!D89)","v":7555},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E89,'Tablas Resto de Ecuador'!E89)","v":5442},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F89,'Tablas Resto de Ecuador'!F89)","v":3780},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G89,'Tablas Resto de Ecuador'!G89)","v":2965},null,7077.95,6421.75,4625.7,3213,2520.25]
[27,null,7077.95,6421.75,4625.7,3213,2520.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C90,'Tablas Resto de Ecuador'!C90)","v":8327},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D90,'Tablas Resto de Ecuador'!D90)","v":7555},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E90,'Tablas Resto de Ecuador'!E90)","v":5442},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F90,'Tablas Resto de Ecuador'!F90)","v":3780},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G90,'Tablas Resto de Ecuador'!G90)","v":2965},null,7077.95,6421.75,4625.7,3213,2520.25]
[28,null,7077.95,6421.75,4625.7,3213,2520.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C91,'Tablas Resto de Ecuador'!C91)","v":8327},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D91,'Tablas Resto de Ecuador'!D91)","v":7555},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E91,'Tablas Resto de Ecuador'!E91)","v":5442},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F91,'Tablas Resto de Ecuador'!F91)","v":3780},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G91,'Tablas Resto de Ecuador'!G91)","v":2965},null,7077.95,6421.75,4625.7,3213,2520.25]
[29,null,7077.95,6421.75,4625.7,3213,2520.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C92,'Tablas Resto de Ecuador'!C92)","v":8327},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D92,'Tablas Resto de Ecuador'!D92)","v":7555},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E92,'Tablas Resto de Ecuador'!E92)","v":5442},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F92,'Tablas Resto de Ecuador'!F92)","v":3780},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G92,'Tablas Resto de Ecuador'!G92)","v":2965},null,7077.95,6421.75,4625.7,3213,2520.25]
[30,null,7871,7142.55,5077.05,3524.95,2765.0499999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C93,'Tablas Resto de Ecuador'!C93)","v":9260},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D93,'Tablas Resto de Ecuador'!D93)","v":8403},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E93,'Tablas Resto de Ecuador'!E93)","v":5973},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F93,'Tablas Resto de Ecuador'!F93)","v":4147},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G93,'Tablas Resto de Ecuador'!G93)","v":3253},null,7871,7142.55,5077.05,3524.95,2765.0499999999997]
[31,null,7871,7142.55,5077.05,3524.95,2765.0499999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C94,'Tablas Resto de Ecuador'!C94)","v":9260},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D94,'Tablas Resto de Ecuador'!D94)","v":8403},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E94,'Tablas Resto de Ecuador'!E94)","v":5973},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F94,'Tablas Resto de Ecuador'!F94)","v":4147},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G94,'Tablas Resto de Ecuador'!G94)","v":3253},null,7871,7142.55,5077.05,3524.95,2765.0499999999997]
[32,null,7871,7142.55,5077.05,3524.95,2765.0499999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C95,'Tablas Resto de Ecuador'!C95)","v":9260},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D95,'Tablas Resto de Ecuador'!D95)","v":8403},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E95,'Tablas Resto de Ecuador'!E95)","v":5973},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F95,'Tablas Resto de Ecuador'!F95)","v":4147},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G95,'Tablas Resto de Ecuador'!G95)","v":3253},null,7871,7142.55,5077.05,3524.95,2765.0499999999997]
[33,null,7871,7142.55,5077.05,3524.95,2765.0499999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C96,'Tablas Resto de Ecuador'!C96)","v":9260},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D96,'Tablas Resto de Ecuador'!D96)","v":8403},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E96,'Tablas Resto de Ecuador'!E96)","v":5973},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F96,'Tablas Resto de Ecuador'!F96)","v":4147},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G96,'Tablas Resto de Ecuador'!G96)","v":3253},null,7871,7142.55,5077.05,3524.95,2765.0499999999997]
[34,null,7871,7142.55,5077.05,3524.95,2765.0499999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C97,'Tablas Resto de Ecuador'!C97)","v":9260},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D97,'Tablas Resto de Ecuador'!D97)","v":8403},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E97,'Tablas Resto de Ecuador'!E97)","v":5973},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F97,'Tablas Resto de Ecuador'!F97)","v":4147},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G97,'Tablas Resto de Ecuador'!G97)","v":3253},null,7871,7142.55,5077.05,3524.95,2765.0499999999997]
[35,null,8785.6,7974.7,5610,3897.25,3057.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C98,'Tablas Resto de Ecuador'!C98)","v":10336},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D98,'Tablas Resto de Ecuador'!D98)","v":9382},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E98,'Tablas Resto de Ecuador'!E98)","v":6600},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F98,'Tablas Resto de Ecuador'!F98)","v":4585},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G98,'Tablas Resto de Ecuador'!G98)","v":3597},null,8785.6,7974.7,5610,3897.25,3057.45]
[36,null,8785.6,7974.7,5610,3897.25,3057.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C99,'Tablas Resto de Ecuador'!C99)","v":10336},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D99,'Tablas Resto de Ecuador'!D99)","v":9382},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E99,'Tablas Resto de Ecuador'!E99)","v":6600},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F99,'Tablas Resto de Ecuador'!F99)","v":4585},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G99,'Tablas Resto de Ecuador'!G99)","v":3597},null,8785.6,7974.7,5610,3897.25,3057.45]
[37,null,8785.6,7974.7,5610,3897.25,3057.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C100,'Tablas Resto de Ecuador'!C100)","v":10336},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D100,'Tablas Resto de Ecuador'!D100)","v":9382},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E100,'Tablas Resto de Ecuador'!E100)","v":6600},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F100,'Tablas Resto de Ecuador'!F100)","v":4585},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G100,'Tablas Resto de Ecuador'!G100)","v":3597},null,8785.6,7974.7,5610,3897.25,3057.45]
[38,null,8785.6,7974.7,5610,3897.25,3057.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C101,'Tablas Resto de Ecuador'!C101)","v":10336},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D101,'Tablas Resto de Ecuador'!D101)","v":9382},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E101,'Tablas Resto de Ecuador'!E101)","v":6600},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F101,'Tablas Resto de Ecuador'!F101)","v":4585},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G101,'Tablas Resto de Ecuador'!G101)","v":3597},null,8785.6,7974.7,5610,3897.25,3057.45]
[39,null,8785.6,7974.7,5610,3897.25,3057.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C102,'Tablas Resto de Ecuador'!C102)","v":10336},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D102,'Tablas Resto de Ecuador'!D102)","v":9382},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E102,'Tablas Resto de Ecuador'!E102)","v":6600},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F102,'Tablas Resto de Ecuador'!F102)","v":4585},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G102,'Tablas Resto de Ecuador'!G102)","v":3597},null,8785.6,7974.7,5610,3897.25,3057.45]
[40,null,9842.15,8930.9499999999989,6239,4331.5999999999995,3398.2999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C103,'Tablas Resto de Ecuador'!C103)","v":11579},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D103,'Tablas Resto de Ecuador'!D103)","v":10507},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E103,'Tablas Resto de Ecuador'!E103)","v":7340},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F103,'Tablas Resto de Ecuador'!F103)","v":5096},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G103,'Tablas Resto de Ecuador'!G103)","v":3998},null,9842.15,8930.9499999999989,6239,4331.5999999999995,3398.2999999999997]
[41,null,9842.15,8930.9499999999989,6239,4331.5999999999995,3398.2999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C104,'Tablas Resto de Ecuador'!C104)","v":11579},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D104,'Tablas Resto de Ecuador'!D104)","v":10507},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E104,'Tablas Resto de Ecuador'!E104)","v":7340},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F104,'Tablas Resto de Ecuador'!F104)","v":5096},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G104,'Tablas Resto de Ecuador'!G104)","v":3998},null,9842.15,8930.9499999999989,6239,4331.5999999999995,3398.2999999999997]
[42,null,9842.15,8930.9499999999989,6239,4331.5999999999995,3398.2999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C105,'Tablas Resto de Ecuador'!C105)","v":11579},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D105,'Tablas Resto de Ecuador'!D105)","v":10507},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E105,'Tablas Resto de Ecuador'!E105)","v":7340},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F105,'Tablas Resto de Ecuador'!F105)","v":5096},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G105,'Tablas Resto de Ecuador'!G105)","v":3998},null,9842.15,8930.9499999999989,6239,4331.5999999999995,3398.2999999999997]
[43,null,9842.15,8930.9499999999989,6239,4331.5999999999995,3398.2999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C106,'Tablas Resto de Ecuador'!C106)","v":11579},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D106,'Tablas Resto de Ecuador'!D106)","v":10507},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E106,'Tablas Resto de Ecuador'!E106)","v":7340},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F106,'Tablas Resto de Ecuador'!F106)","v":5096},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G106,'Tablas Resto de Ecuador'!G106)","v":3998},null,9842.15,8930.9499999999989,6239,4331.5999999999995,3398.2999999999997]
[44,null,9842.15,8930.9499999999989,6239,4331.5999999999995,3398.2999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C107,'Tablas Resto de Ecuador'!C107)","v":11579},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D107,'Tablas Resto de Ecuador'!D107)","v":10507},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E107,'Tablas Resto de Ecuador'!E107)","v":7340},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F107,'Tablas Resto de Ecuador'!F107)","v":5096},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G107,'Tablas Resto de Ecuador'!G107)","v":3998},null,9842.15,8930.9499999999989,6239,4331.5999999999995,3398.2999999999997]
[45,null,11013.449999999999,9996.85,6942.8,4820.3499999999995,3781.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C108,'Tablas Resto de Ecuador'!C108)","v":12957},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D108,'Tablas Resto de Ecuador'!D108)","v":11761},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E108,'Tablas Resto de Ecuador'!E108)","v":8168},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F108,'Tablas Resto de Ecuador'!F108)","v":5671},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G108,'Tablas Resto de Ecuador'!G108)","v":4449},null,11013.449999999999,9996.85,6942.8,4820.3499999999995,3781.65]
[46,null,11013.449999999999,9996.85,6942.8,4820.3499999999995,3781.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C109,'Tablas Resto de Ecuador'!C109)","v":12957},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D109,'Tablas Resto de Ecuador'!D109)","v":11761},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E109,'Tablas Resto de Ecuador'!E109)","v":8168},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F109,'Tablas Resto de Ecuador'!F109)","v":5671},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G109,'Tablas Resto de Ecuador'!G109)","v":4449},null,11013.449999999999,9996.85,6942.8,4820.3499999999995,3781.65]
[47,null,11013.449999999999,9996.85,6942.8,4820.3499999999995,3781.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C110,'Tablas Resto de Ecuador'!C110)","v":12957},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D110,'Tablas Resto de Ecuador'!D110)","v":11761},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E110,'Tablas Resto de Ecuador'!E110)","v":8168},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F110,'Tablas Resto de Ecuador'!F110)","v":5671},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G110,'Tablas Resto de Ecuador'!G110)","v":4449},null,11013.449999999999,9996.85,6942.8,4820.3499999999995,3781.65]
[48,null,11013.449999999999,9996.85,6942.8,4820.3499999999995,3781.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C111,'Tablas Resto de Ecuador'!C111)","v":12957},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D111,'Tablas Resto de Ecuador'!D111)","v":11761},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E111,'Tablas Resto de Ecuador'!E111)","v":8168},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F111,'Tablas Resto de Ecuador'!F111)","v":5671},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G111,'Tablas Resto de Ecuador'!G111)","v":4449},null,11013.449999999999,9996.85,6942.8,4820.3499999999995,3781.65]
[49,null,11013.449999999999,9996.85,6942.8,4820.3499999999995,3781.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C112,'Tablas Resto de Ecuador'!C112)","v":12957},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D112,'Tablas Resto de Ecuador'!D112)","v":11761},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E112,'Tablas Resto de Ecuador'!E112)","v":8168},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F112,'Tablas Resto de Ecuador'!F112)","v":5671},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G112,'Tablas Resto de Ecuador'!G112)","v":4449},null,11013.449999999999,9996.85,6942.8,4820.3499999999995,3781.65]
[50,null,{"$f":"O113*$X$2","v":12334.35},{"$f":"P113*$X$2","v":11197.05},{"$f":"Q113*$X$2","v":7745.2},5377.95,4219.3999999999996,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C113,'Tablas Resto de Ecuador'!C113)","v":14511},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D113,'Tablas Resto de Ecuador'!D113)","v":13173},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E113,'Tablas Resto de Ecuador'!E113)","v":9112},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F113,'Tablas Resto de Ecuador'!F113)","v":6327},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G113,'Tablas Resto de Ecuador'!G113)","v":4964},null,12334.35,11197.05,7745.2,5377.95,4219.3999999999996]
[51,null,12334.35,11197.05,7745.2,5377.95,4219.3999999999996,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C114,'Tablas Resto de Ecuador'!C114)","v":14511},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D114,'Tablas Resto de Ecuador'!D114)","v":13173},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E114,'Tablas Resto de Ecuador'!E114)","v":9112},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F114,'Tablas Resto de Ecuador'!F114)","v":6327},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G114,'Tablas Resto de Ecuador'!G114)","v":4964},null,12334.35,11197.05,7745.2,5377.95,4219.3999999999996]
[52,null,12334.35,11197.05,7745.2,5377.95,4219.3999999999996,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C115,'Tablas Resto de Ecuador'!C115)","v":14511},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D115,'Tablas Resto de Ecuador'!D115)","v":13173},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E115,'Tablas Resto de Ecuador'!E115)","v":9112},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F115,'Tablas Resto de Ecuador'!F115)","v":6327},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G115,'Tablas Resto de Ecuador'!G115)","v":4964},null,12334.35,11197.05,7745.2,5377.95,4219.3999999999996]
[53,null,12334.35,11197.05,7745.2,5377.95,4219.3999999999996,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C116,'Tablas Resto de Ecuador'!C116)","v":14511},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D116,'Tablas Resto de Ecuador'!D116)","v":13173},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E116,'Tablas Resto de Ecuador'!E116)","v":9112},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F116,'Tablas Resto de Ecuador'!F116)","v":6327},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G116,'Tablas Resto de Ecuador'!G116)","v":4964},null,12334.35,11197.05,7745.2,5377.95,4219.3999999999996]
[54,null,12334.35,11197.05,7745.2,5377.95,4219.3999999999996,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C117,'Tablas Resto de Ecuador'!C117)","v":14511},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D117,'Tablas Resto de Ecuador'!D117)","v":13173},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E117,'Tablas Resto de Ecuador'!E117)","v":9112},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F117,'Tablas Resto de Ecuador'!F117)","v":6327},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G117,'Tablas Resto de Ecuador'!G117)","v":4964},null,12334.35,11197.05,7745.2,5377.95,4219.3999999999996]
[55,null,13793.8,12513.699999999999,8636,5993.3499999999995,4703.05,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C118,'Tablas Resto de Ecuador'!C118)","v":16228},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D118,'Tablas Resto de Ecuador'!D118)","v":14722},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E118,'Tablas Resto de Ecuador'!E118)","v":10160},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F118,'Tablas Resto de Ecuador'!F118)","v":7051},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G118,'Tablas Resto de Ecuador'!G118)","v":5533},null,13793.8,12513.699999999999,8636,5993.3499999999995,4703.05]
[56,null,13793.8,12513.699999999999,8636,5993.3499999999995,4703.05,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C119,'Tablas Resto de Ecuador'!C119)","v":16228},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D119,'Tablas Resto de Ecuador'!D119)","v":14722},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E119,'Tablas Resto de Ecuador'!E119)","v":10160},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F119,'Tablas Resto de Ecuador'!F119)","v":7051},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G119,'Tablas Resto de Ecuador'!G119)","v":5533},null,13793.8,12513.699999999999,8636,5993.3499999999995,4703.05]
[57,null,13793.8,12513.699999999999,8636,5993.3499999999995,4703.05,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C120,'Tablas Resto de Ecuador'!C120)","v":16228},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D120,'Tablas Resto de Ecuador'!D120)","v":14722},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E120,'Tablas Resto de Ecuador'!E120)","v":10160},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F120,'Tablas Resto de Ecuador'!F120)","v":7051},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G120,'Tablas Resto de Ecuador'!G120)","v":5533},null,13793.8,12513.699999999999,8636,5993.3499999999995,4703.05]
[58,null,13793.8,12513.699999999999,8636,5993.3499999999995,4703.05,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C121,'Tablas Resto de Ecuador'!C121)","v":16228},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D121,'Tablas Resto de Ecuador'!D121)","v":14722},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E121,'Tablas Resto de Ecuador'!E121)","v":10160},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F121,'Tablas Resto de Ecuador'!F121)","v":7051},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G121,'Tablas Resto de Ecuador'!G121)","v":5533},null,13793.8,12513.699999999999,8636,5993.3499999999995,4703.05]
[59,null,13793.8,12513.699999999999,8636,5993.3499999999995,4703.05,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C122,'Tablas Resto de Ecuador'!C122)","v":16228},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D122,'Tablas Resto de Ecuador'!D122)","v":14722},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E122,'Tablas Resto de Ecuador'!E122)","v":10160},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F122,'Tablas Resto de Ecuador'!F122)","v":7051},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G122,'Tablas Resto de Ecuador'!G122)","v":5533},null,13793.8,12513.699999999999,8636,5993.3499999999995,4703.05]
[60,null,14757.699999999999,13394.3,9231.85,6409.8499999999995,5028.5999999999995,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C123,'Tablas Resto de Ecuador'!C123)","v":17362},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D123,'Tablas Resto de Ecuador'!D123)","v":15758},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E123,'Tablas Resto de Ecuador'!E123)","v":10861},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F123,'Tablas Resto de Ecuador'!F123)","v":7541},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G123,'Tablas Resto de Ecuador'!G123)","v":5916},null,14757.699999999999,13394.3,9231.85,6409.8499999999995,5028.5999999999995]
[61,null,16444.099999999999,14926.85,10274.799999999999,7134.05,5596.4,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C124,'Tablas Resto de Ecuador'!C124)","v":19346},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D124,'Tablas Resto de Ecuador'!D124)","v":17561},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E124,'Tablas Resto de Ecuador'!E124)","v":12088},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F124,'Tablas Resto de Ecuador'!F124)","v":8393},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G124,'Tablas Resto de Ecuador'!G124)","v":6584},null,16444.099999999999,14926.85,10274.799999999999,7134.05,5596.4]
[62,null,18271.599999999999,16583.5,11411.25,7919.45,6212.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C125,'Tablas Resto de Ecuador'!C125)","v":21496},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D125,'Tablas Resto de Ecuador'!D125)","v":19510},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E125,'Tablas Resto de Ecuador'!E125)","v":13425},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F125,'Tablas Resto de Ecuador'!F125)","v":9317},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G125,'Tablas Resto de Ecuador'!G125)","v":7309},null,18271.599999999999,16583.5,11411.25,7919.45,6212.65]
[63,null,20233.399999999998,18363.399999999998,12637.8,8770.2999999999993,6880.75,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C126,'Tablas Resto de Ecuador'!C126)","v":23804},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D126,'Tablas Resto de Ecuador'!D126)","v":21604},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E126,'Tablas Resto de Ecuador'!E126)","v":14868},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F126,'Tablas Resto de Ecuador'!F126)","v":10318},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G126,'Tablas Resto de Ecuador'!G126)","v":8095},null,20233.399999999998,18363.399999999998,12637.8,8770.2999999999993,6880.75]
[64,null,22335.45,20270.8,13954.449999999999,9684.0499999999993,7598.15,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C127,'Tablas Resto de Ecuador'!C127)","v":26277},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D127,'Tablas Resto de Ecuador'!D127)","v":23848},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E127,'Tablas Resto de Ecuador'!E127)","v":16417},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F127,'Tablas Resto de Ecuador'!F127)","v":11393},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G127,'Tablas Resto de Ecuador'!G127)","v":8939},null,22335.45,20270.8,13954.449999999999,9684.0499999999993,7598.15]
[65,null,24571.8,22191.8,15364.6,10663.25,8367.4,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C128,'Tablas Resto de Ecuador'!C128)","v":28908},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D128,'Tablas Resto de Ecuador'!D128)","v":26108},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E128,'Tablas Resto de Ecuador'!E128)","v":18076},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F128,'Tablas Resto de Ecuador'!F128)","v":12545},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G128,'Tablas Resto de Ecuador'!G128)","v":9844},null,24571.8,22191.8,15364.6,10663.25,8367.4]
[66,null,26949.25,24032.899999999998,16860.599999999999,11704.5,9184.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C129,'Tablas Resto de Ecuador'!C129)","v":31705},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D129,'Tablas Resto de Ecuador'!D129)","v":28274},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E129,'Tablas Resto de Ecuador'!E129)","v":19836},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F129,'Tablas Resto de Ecuador'!F129)","v":13770},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G129,'Tablas Resto de Ecuador'!G129)","v":10805},null,26949.25,24032.899999999998,16860.599999999999,11704.5,9184.25]
[67,null,29464.399999999998,26180.85,18451.8,12806.949999999999,10047.85,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C130,'Tablas Resto de Ecuador'!C130)","v":34664},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D130,'Tablas Resto de Ecuador'!D130)","v":30801},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E130,'Tablas Resto de Ecuador'!E130)","v":21708},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F130,'Tablas Resto de Ecuador'!F130)","v":15067},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G130,'Tablas Resto de Ecuador'!G130)","v":11821},null,29464.399999999998,26180.85,18451.8,12806.949999999999,10047.85]
[68,null,32116.399999999998,28503.899999999998,20134.8,13975.699999999999,10964.15,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C131,'Tablas Resto de Ecuador'!C131)","v":37784},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D131,'Tablas Resto de Ecuador'!D131)","v":33534},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E131,'Tablas Resto de Ecuador'!E131)","v":23688},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F131,'Tablas Resto de Ecuador'!F131)","v":16442},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G131,'Tablas Resto de Ecuador'!G131)","v":12899},null,32116.399999999998,28503.899999999998,20134.8,13975.699999999999,10964.15]
[69,null,34907.799999999996,30870.3,21904.5,15203.1,11927.199999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C132,'Tablas Resto de Ecuador'!C132)","v":41068},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D132,'Tablas Resto de Ecuador'!D132)","v":36318},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E132,'Tablas Resto de Ecuador'!E132)","v":25770},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F132,'Tablas Resto de Ecuador'!F132)","v":17886},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G132,'Tablas Resto de Ecuador'!G132)","v":14032},null,34907.799999999996,30870.3,21904.5,15203.1,11927.199999999999]
[70,null,37363.449999999997,33149.15,23769.399999999998,16496.8,12940.4,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C133,'Tablas Resto de Ecuador'!C133)","v":43957},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D133,'Tablas Resto de Ecuador'!D133)","v":38999},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E133,'Tablas Resto de Ecuador'!E133)","v":27964},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F133,'Tablas Resto de Ecuador'!F133)","v":19408},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G133,'Tablas Resto de Ecuador'!G133)","v":15224},null,37363.449999999997,33149.15,23769.399999999998,16496.8,12940.4]
[71,null,39604.049999999996,35341.299999999996,25723.55,17853.399999999998,14006.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C134,'Tablas Resto de Ecuador'!C134)","v":46593},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D134,'Tablas Resto de Ecuador'!D134)","v":41578},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E134,'Tablas Resto de Ecuador'!E134)","v":30263},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F134,'Tablas Resto de Ecuador'!F134)","v":21004},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G134,'Tablas Resto de Ecuador'!G134)","v":16478},null,39604.049999999996,35341.299999999996,25723.55,17853.399999999998,14006.3]
[72,null,41843.799999999996,37532.6,27769.5,19274.599999999999,15122.35,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C135,'Tablas Resto de Ecuador'!C135)","v":49228},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D135,'Tablas Resto de Ecuador'!D135)","v":44156},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E135,'Tablas Resto de Ecuador'!E135)","v":32670},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F135,'Tablas Resto de Ecuador'!F135)","v":22676},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G135,'Tablas Resto de Ecuador'!G135)","v":17791},null,41843.799999999996,37532.6,27769.5,19274.599999999999,15122.35]
[73,null,44084.4,39723.9,29906.399999999998,20757,16284.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C136,'Tablas Resto de Ecuador'!C136)","v":51864},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D136,'Tablas Resto de Ecuador'!D136)","v":46734},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E136,'Tablas Resto de Ecuador'!E136)","v":35184},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F136,'Tablas Resto de Ecuador'!F136)","v":24420},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G136,'Tablas Resto de Ecuador'!G136)","v":19158},null,44084.4,39723.9,29906.399999999998,20757,16284.3]
[74,null,46324.15,41915.199999999997,32133.399999999998,22303.149999999998,17497.25,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C137,'Tablas Resto de Ecuador'!C137)","v":54499},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D137,'Tablas Resto de Ecuador'!D137)","v":49312},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E137,'Tablas Resto de Ecuador'!E137)","v":37804},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F137,'Tablas Resto de Ecuador'!F137)","v":26239},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G137,'Tablas Resto de Ecuador'!G137)","v":20585},null,46324.15,41915.199999999997,32133.399999999998,22303.149999999998,17497.25]
[75,null,48564.75,44106.5,34453.049999999996,23913.05,18759.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C138,'Tablas Resto de Ecuador'!C138)","v":57135},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D138,'Tablas Resto de Ecuador'!D138)","v":51890},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E138,'Tablas Resto de Ecuador'!E138)","v":40533},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F138,'Tablas Resto de Ecuador'!F138)","v":28133},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G138,'Tablas Resto de Ecuador'!G138)","v":22070},null,48564.75,44106.5,34453.049999999996,23913.05,18759.5]
[76,null,48564.75,44106.5,34453.049999999996,23913.05,18759.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C139,'Tablas Resto de Ecuador'!C139)","v":57135},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D139,'Tablas Resto de Ecuador'!D139)","v":51890},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E139,'Tablas Resto de Ecuador'!E139)","v":40533},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F139,'Tablas Resto de Ecuador'!F139)","v":28133},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G139,'Tablas Resto de Ecuador'!G139)","v":22070},null,48564.75,44106.5,34453.049999999996,23913.05,18759.5]
[77,null,48564.75,44106.5,34453.049999999996,23913.05,18759.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C140,'Tablas Resto de Ecuador'!C140)","v":57135},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D140,'Tablas Resto de Ecuador'!D140)","v":51890},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E140,'Tablas Resto de Ecuador'!E140)","v":40533},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F140,'Tablas Resto de Ecuador'!F140)","v":28133},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G140,'Tablas Resto de Ecuador'!G140)","v":22070},null,48564.75,44106.5,34453.049999999996,23913.05,18759.5]
[78,null,48564.75,44106.5,34453.049999999996,23913.05,18759.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C141,'Tablas Resto de Ecuador'!C141)","v":57135},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D141,'Tablas Resto de Ecuador'!D141)","v":51890},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E141,'Tablas Resto de Ecuador'!E141)","v":40533},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F141,'Tablas Resto de Ecuador'!F141)","v":28133},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G141,'Tablas Resto de Ecuador'!G141)","v":22070},null,48564.75,44106.5,34453.049999999996,23913.05,18759.5]
[79,null,48564.75,44106.5,34453.049999999996,23913.05,18759.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C142,'Tablas Resto de Ecuador'!C142)","v":57135},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D142,'Tablas Resto de Ecuador'!D142)","v":51890},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E142,'Tablas Resto de Ecuador'!E142)","v":40533},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F142,'Tablas Resto de Ecuador'!F142)","v":28133},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G142,'Tablas Resto de Ecuador'!G142)","v":22070},null,48564.75,44106.5,34453.049999999996,23913.05,18759.5]
[80,null,48564.75,44106.5,34453.049999999996,23913.05,18759.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C143,'Tablas Resto de Ecuador'!C143)","v":57135},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D143,'Tablas Resto de Ecuador'!D143)","v":51890},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E143,'Tablas Resto de Ecuador'!E143)","v":40533},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F143,'Tablas Resto de Ecuador'!F143)","v":28133},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G143,'Tablas Resto de Ecuador'!G143)","v":22070},null,48564.75,44106.5,34453.049999999996,23913.05,18759.5]
[81,null,48564.75,44106.5,34453.049999999996,23913.05,18759.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C144,'Tablas Resto de Ecuador'!C144)","v":57135},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D144,'Tablas Resto de Ecuador'!D144)","v":51890},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E144,'Tablas Resto de Ecuador'!E144)","v":40533},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F144,'Tablas Resto de Ecuador'!F144)","v":28133},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G144,'Tablas Resto de Ecuador'!G144)","v":22070},null,48564.75,44106.5,34453.049999999996,23913.05,18759.5]
[82,null,{"$f":"O145*$X$2","v":48564.75},{"$f":"P145*$X$2","v":44106.5},{"$f":"Q145*$X$2","v":34453.049999999996},23913.05,18759.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C145,'Tablas Resto de Ecuador'!C145)","v":57135},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D145,'Tablas Resto de Ecuador'!D145)","v":51890},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E145,'Tablas Resto de Ecuador'!E145)","v":40533},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F145,'Tablas Resto de Ecuador'!F145)","v":28133},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G145,'Tablas Resto de Ecuador'!G145)","v":22070},null,48564.75,44106.5,34453.049999999996,23913.05,18759.5]
[83,null,48564.75,44106.5,34453.049999999996,{"$f":"R146*$X$2","v":23913.05},{"$f":"S146*$X$2","v":18759.5},null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C146,'Tablas Resto de Ecuador'!C146)","v":57135},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D146,'Tablas Resto de Ecuador'!D146)","v":51890},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E146,'Tablas Resto de Ecuador'!E146)","v":40533},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F146,'Tablas Resto de Ecuador'!F146)","v":28133},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G146,'Tablas Resto de Ecuador'!G146)","v":22070},null,{"$f":"I146*$Q$4","v":48564.75},44106.5,34453.049999999996,23913.05,18759.5]
[84,"o más",48564.75,44106.5,34453.049999999996,23913.05,18759.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C147,'Tablas Resto de Ecuador'!C147)","v":57135},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D147,'Tablas Resto de Ecuador'!D147)","v":51890},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E147,'Tablas Resto de Ecuador'!E147)","v":40533},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F147,'Tablas Resto de Ecuador'!F147)","v":28133},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G147,'Tablas Resto de Ecuador'!G147)","v":22070},null,48564.75,44106.5,34453.049999999996,23913.05,18759.5]
[1,"Hijo",735.25,667.25,667.25,551.65,498.09999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C148,'Tablas Resto de Ecuador'!C148)","v":865},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D148,'Tablas Resto de Ecuador'!D148)","v":785},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E148,'Tablas Resto de Ecuador'!E148)","v":785},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F148,'Tablas Resto de Ecuador'!F148)","v":649},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G148,'Tablas Resto de Ecuador'!G148)","v":586},null,735.25,667.25,667.25,551.65,498.09999999999997]
[2,"Hijos",1445.85,1311.55,1309.8499999999999,1059.95,950.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C149,'Tablas Resto de Ecuador'!C149)","v":1701},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D149,'Tablas Resto de Ecuador'!D149)","v":1543},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E149,'Tablas Resto de Ecuador'!E149)","v":1541},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F149,'Tablas Resto de Ecuador'!F149)","v":1247},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G149,'Tablas Resto de Ecuador'!G149)","v":1118},null,1445.85,1311.55,1309.8499999999999,1059.95,950.3]
[3,"Hijos o más",2136.9,1938.85,1875.95,1539.35,1373.6,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C150,'Tablas Resto de Ecuador'!C150)","v":2514},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D150,'Tablas Resto de Ecuador'!D150)","v":2281},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E150,'Tablas Resto de Ecuador'!E150)","v":2207},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F150,'Tablas Resto de Ecuador'!F150)","v":1811},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G150,'Tablas Resto de Ecuador'!G150)","v":1616},null,2136.9,1938.85,1875.95,1539.35,1373.6]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
[]
["EDAD",null,250,2000,5000,10000,20000,null,"TARIFAS BASE",null,null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"O156*$X$2","v":4145.45},{"$f":"P156*$X$2","v":3977.15},{"$f":"Q156*$X$2","v":2903.6},{"$f":"R156*$X$2","v":2013.6499999999999},1582.7,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C156,'Tablas Resto de Ecuador'!C156)","v":4877},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D156,'Tablas Resto de Ecuador'!D156)","v":4679},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E156,'Tablas Resto de Ecuador'!E156)","v":3416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F156,'Tablas Resto de Ecuador'!F156)","v":2369},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G156,'Tablas Resto de Ecuador'!G156)","v":1862},null,{"$f":"I156*$R$4","v":4145.45},{"$f":"J156*$R$4","v":3977.15},{"$f":"K156*$R$4","v":2903.6},{"$f":"L156*$R$4","v":2013.6499999999999},{"$f":"M156*$R$4","v":1582.7}]
[19,null,4145.45,3977.15,2903.6,2013.6499999999999,1582.7,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C157,'Tablas Resto de Ecuador'!C157)","v":4877},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D157,'Tablas Resto de Ecuador'!D157)","v":4679},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E157,'Tablas Resto de Ecuador'!E157)","v":3416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F157,'Tablas Resto de Ecuador'!F157)","v":2369},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G157,'Tablas Resto de Ecuador'!G157)","v":1862},null,{"$f":"I157*$R$4","v":4145.45},{"$f":"J157*$R$4","v":3977.15},{"$f":"K157*$R$4","v":2903.6},{"$f":"L157*$R$4","v":2013.6499999999999},{"$f":"M157*$R$4","v":1582.7}]
[20,null,4145.45,3977.15,2903.6,2013.6499999999999,1582.7,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C158,'Tablas Resto de Ecuador'!C158)","v":4877},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D158,'Tablas Resto de Ecuador'!D158)","v":4679},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E158,'Tablas Resto de Ecuador'!E158)","v":3416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F158,'Tablas Resto de Ecuador'!F158)","v":2369},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G158,'Tablas Resto de Ecuador'!G158)","v":1862},null,4145.45,3977.15,2903.6,2013.6499999999999,1582.7]
[21,null,4145.45,3977.15,2903.6,2013.6499999999999,1582.7,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C159,'Tablas Resto de Ecuador'!C159)","v":4877},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D159,'Tablas Resto de Ecuador'!D159)","v":4679},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E159,'Tablas Resto de Ecuador'!E159)","v":3416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F159,'Tablas Resto de Ecuador'!F159)","v":2369},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G159,'Tablas Resto de Ecuador'!G159)","v":1862},null,4145.45,3977.15,2903.6,2013.6499999999999,1582.7]
[22,null,4145.45,3977.15,2903.6,2013.6499999999999,1582.7,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C160,'Tablas Resto de Ecuador'!C160)","v":4877},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D160,'Tablas Resto de Ecuador'!D160)","v":4679},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E160,'Tablas Resto de Ecuador'!E160)","v":3416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F160,'Tablas Resto de Ecuador'!F160)","v":2369},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G160,'Tablas Resto de Ecuador'!G160)","v":1862},null,4145.45,3977.15,2903.6,2013.6499999999999,1582.7]
[23,null,4145.45,3977.15,2903.6,2013.6499999999999,1582.7,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C161,'Tablas Resto de Ecuador'!C161)","v":4877},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D161,'Tablas Resto de Ecuador'!D161)","v":4679},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E161,'Tablas Resto de Ecuador'!E161)","v":3416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F161,'Tablas Resto de Ecuador'!F161)","v":2369},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G161,'Tablas Resto de Ecuador'!G161)","v":1862},null,4145.45,3977.15,2903.6,2013.6499999999999,1582.7]
[24,null,4145.45,3977.15,2903.6,2013.6499999999999,1582.7,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C162,'Tablas Resto de Ecuador'!C162)","v":4877},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D162,'Tablas Resto de Ecuador'!D162)","v":4679},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E162,'Tablas Resto de Ecuador'!E162)","v":3416},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F162,'Tablas Resto de Ecuador'!F162)","v":2369},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G162,'Tablas Resto de Ecuador'!G162)","v":1862},null,4145.45,3977.15,2903.6,2013.6499999999999,1582.7]
[25,null,4471.8499999999995,4289.95,3097.4,2148.7999999999997,1686.3999999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C163,'Tablas Resto de Ecuador'!C163)","v":5261},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D163,'Tablas Resto de Ecuador'!D163)","v":5047},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E163,'Tablas Resto de Ecuador'!E163)","v":3644},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F163,'Tablas Resto de Ecuador'!F163)","v":2528},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G163,'Tablas Resto de Ecuador'!G163)","v":1984},null,4471.8499999999995,4289.95,3097.4,2148.7999999999997,1686.3999999999999]
[26,null,4471.8499999999995,4289.95,3097.4,2148.7999999999997,1686.3999999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C164,'Tablas Resto de Ecuador'!C164)","v":5261},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D164,'Tablas Resto de Ecuador'!D164)","v":5047},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E164,'Tablas Resto de Ecuador'!E164)","v":3644},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F164,'Tablas Resto de Ecuador'!F164)","v":2528},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G164,'Tablas Resto de Ecuador'!G164)","v":1984},null,4471.8499999999995,4289.95,3097.4,2148.7999999999997,1686.3999999999999]
[27,null,4471.8499999999995,4289.95,3097.4,2148.7999999999997,1686.3999999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C165,'Tablas Resto de Ecuador'!C165)","v":5261},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D165,'Tablas Resto de Ecuador'!D165)","v":5047},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E165,'Tablas Resto de Ecuador'!E165)","v":3644},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F165,'Tablas Resto de Ecuador'!F165)","v":2528},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G165,'Tablas Resto de Ecuador'!G165)","v":1984},null,4471.8499999999995,4289.95,3097.4,2148.7999999999997,1686.3999999999999]
[28,null,4471.8499999999995,4289.95,3097.4,2148.7999999999997,1686.3999999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C166,'Tablas Resto de Ecuador'!C166)","v":5261},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D166,'Tablas Resto de Ecuador'!D166)","v":5047},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E166,'Tablas Resto de Ecuador'!E166)","v":3644},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F166,'Tablas Resto de Ecuador'!F166)","v":2528},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G166,'Tablas Resto de Ecuador'!G166)","v":1984},null,4471.8499999999995,4289.95,3097.4,2148.7999999999997,1686.3999999999999]
[29,null,4471.8499999999995,4289.95,3097.4,2148.7999999999997,1686.3999999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C167,'Tablas Resto de Ecuador'!C167)","v":5261},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D167,'Tablas Resto de Ecuador'!D167)","v":5047},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E167,'Tablas Resto de Ecuador'!E167)","v":3644},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F167,'Tablas Resto de Ecuador'!F167)","v":2528},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G167,'Tablas Resto de Ecuador'!G167)","v":1984},null,4471.8499999999995,4289.95,3097.4,2148.7999999999997,1686.3999999999999]
[30,null,5044.75,4841.5999999999995,3445.0499999999997,2389.35,1875.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C168,'Tablas Resto de Ecuador'!C168)","v":5935},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D168,'Tablas Resto de Ecuador'!D168)","v":5696},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E168,'Tablas Resto de Ecuador'!E168)","v":4053},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F168,'Tablas Resto de Ecuador'!F168)","v":2811},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G168,'Tablas Resto de Ecuador'!G168)","v":2206},null,5044.75,4841.5999999999995,3445.0499999999997,2389.35,1875.1]
[31,null,5044.75,4841.5999999999995,3445.0499999999997,2389.35,1875.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C169,'Tablas Resto de Ecuador'!C169)","v":5935},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D169,'Tablas Resto de Ecuador'!D169)","v":5696},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E169,'Tablas Resto de Ecuador'!E169)","v":4053},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F169,'Tablas Resto de Ecuador'!F169)","v":2811},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G169,'Tablas Resto de Ecuador'!G169)","v":2206},null,5044.75,4841.5999999999995,3445.0499999999997,2389.35,1875.1]
[32,null,5044.75,4841.5999999999995,3445.0499999999997,2389.35,1875.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C170,'Tablas Resto de Ecuador'!C170)","v":5935},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D170,'Tablas Resto de Ecuador'!D170)","v":5696},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E170,'Tablas Resto de Ecuador'!E170)","v":4053},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F170,'Tablas Resto de Ecuador'!F170)","v":2811},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G170,'Tablas Resto de Ecuador'!G170)","v":2206},null,5044.75,4841.5999999999995,3445.0499999999997,2389.35,1875.1]
[33,null,5044.75,4841.5999999999995,3445.0499999999997,2389.35,1875.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C171,'Tablas Resto de Ecuador'!C171)","v":5935},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D171,'Tablas Resto de Ecuador'!D171)","v":5696},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E171,'Tablas Resto de Ecuador'!E171)","v":4053},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F171,'Tablas Resto de Ecuador'!F171)","v":2811},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G171,'Tablas Resto de Ecuador'!G171)","v":2206},null,5044.75,4841.5999999999995,3445.0499999999997,2389.35,1875.1]
[34,null,5044.75,4841.5999999999995,3445.0499999999997,2389.35,1875.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C172,'Tablas Resto de Ecuador'!C172)","v":5935},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D172,'Tablas Resto de Ecuador'!D172)","v":5696},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E172,'Tablas Resto de Ecuador'!E172)","v":4053},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F172,'Tablas Resto de Ecuador'!F172)","v":2811},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G172,'Tablas Resto de Ecuador'!G172)","v":2206},null,5044.75,4841.5999999999995,3445.0499999999997,2389.35,1875.1]
[35,null,5710.3,5478.25,3856.45,2675.7999999999997,2099.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C173,'Tablas Resto de Ecuador'!C173)","v":6718},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D173,'Tablas Resto de Ecuador'!D173)","v":6445},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E173,'Tablas Resto de Ecuador'!E173)","v":4537},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F173,'Tablas Resto de Ecuador'!F173)","v":3148},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G173,'Tablas Resto de Ecuador'!G173)","v":2470},null,5710.3,5478.25,3856.45,2675.7999999999997,2099.5]
[36,null,5710.3,5478.25,3856.45,2675.7999999999997,2099.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C174,'Tablas Resto de Ecuador'!C174)","v":6718},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D174,'Tablas Resto de Ecuador'!D174)","v":6445},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E174,'Tablas Resto de Ecuador'!E174)","v":4537},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F174,'Tablas Resto de Ecuador'!F174)","v":3148},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G174,'Tablas Resto de Ecuador'!G174)","v":2470},null,5710.3,5478.25,3856.45,2675.7999999999997,2099.5]
[37,null,5710.3,5478.25,3856.45,2675.7999999999997,2099.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C175,'Tablas Resto de Ecuador'!C175)","v":6718},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D175,'Tablas Resto de Ecuador'!D175)","v":6445},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E175,'Tablas Resto de Ecuador'!E175)","v":4537},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F175,'Tablas Resto de Ecuador'!F175)","v":3148},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G175,'Tablas Resto de Ecuador'!G175)","v":2470},null,5710.3,5478.25,3856.45,2675.7999999999997,2099.5]
[38,null,5710.3,5478.25,3856.45,2675.7999999999997,2099.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C176,'Tablas Resto de Ecuador'!C176)","v":6718},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D176,'Tablas Resto de Ecuador'!D176)","v":6445},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E176,'Tablas Resto de Ecuador'!E176)","v":4537},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F176,'Tablas Resto de Ecuador'!F176)","v":3148},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G176,'Tablas Resto de Ecuador'!G176)","v":2470},null,5710.3,5478.25,3856.45,2675.7999999999997,2099.5]
[39,null,5710.3,5478.25,3856.45,2675.7999999999997,2099.5,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C177,'Tablas Resto de Ecuador'!C177)","v":6718},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D177,'Tablas Resto de Ecuador'!D177)","v":6445},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E177,'Tablas Resto de Ecuador'!E177)","v":4537},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F177,'Tablas Resto de Ecuador'!F177)","v":3148},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G177,'Tablas Resto de Ecuador'!G177)","v":2470},null,5710.3,5478.25,3856.45,2675.7999999999997,2099.5]
[40,null,6477,6213.5,4340.95,3009.85,2361.2999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C178,'Tablas Resto de Ecuador'!C178)","v":7620},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D178,'Tablas Resto de Ecuador'!D178)","v":7310},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E178,'Tablas Resto de Ecuador'!E178)","v":5107},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F178,'Tablas Resto de Ecuador'!F178)","v":3541},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G178,'Tablas Resto de Ecuador'!G178)","v":2778},null,6477,6213.5,4340.95,3009.85,2361.2999999999997]
[41,null,6477,6213.5,4340.95,3009.85,2361.2999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C179,'Tablas Resto de Ecuador'!C179)","v":7620},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D179,'Tablas Resto de Ecuador'!D179)","v":7310},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E179,'Tablas Resto de Ecuador'!E179)","v":5107},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F179,'Tablas Resto de Ecuador'!F179)","v":3541},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G179,'Tablas Resto de Ecuador'!G179)","v":2778},null,6477,6213.5,4340.95,3009.85,2361.2999999999997]
[42,null,6477,6213.5,4340.95,3009.85,2361.2999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C180,'Tablas Resto de Ecuador'!C180)","v":7620},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D180,'Tablas Resto de Ecuador'!D180)","v":7310},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E180,'Tablas Resto de Ecuador'!E180)","v":5107},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F180,'Tablas Resto de Ecuador'!F180)","v":3541},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G180,'Tablas Resto de Ecuador'!G180)","v":2778},null,6477,6213.5,4340.95,3009.85,2361.2999999999997]
[43,null,6477,6213.5,4340.95,3009.85,2361.2999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C181,'Tablas Resto de Ecuador'!C181)","v":7620},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D181,'Tablas Resto de Ecuador'!D181)","v":7310},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E181,'Tablas Resto de Ecuador'!E181)","v":5107},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F181,'Tablas Resto de Ecuador'!F181)","v":3541},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G181,'Tablas Resto de Ecuador'!G181)","v":2778},null,6477,6213.5,4340.95,3009.85,2361.2999999999997]
[44,null,6477,6213.5,4340.95,3009.85,2361.2999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C182,'Tablas Resto de Ecuador'!C182)","v":7620},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D182,'Tablas Resto de Ecuador'!D182)","v":7310},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E182,'Tablas Resto de Ecuador'!E182)","v":5107},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F182,'Tablas Resto de Ecuador'!F182)","v":3541},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G182,'Tablas Resto de Ecuador'!G182)","v":2778},null,6477,6213.5,4340.95,3009.85,2361.2999999999997]
[45,null,7329.55,7032.9,4886.6499999999996,3388.1,2659.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C183,'Tablas Resto de Ecuador'!C183)","v":8623},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D183,'Tablas Resto de Ecuador'!D183)","v":8274},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E183,'Tablas Resto de Ecuador'!E183)","v":5749},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F183,'Tablas Resto de Ecuador'!F183)","v":3986},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G183,'Tablas Resto de Ecuador'!G183)","v":3129},null,7329.55,7032.9,4886.6499999999996,3388.1,2659.65]
[46,null,7329.55,7032.9,4886.6499999999996,3388.1,2659.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C184,'Tablas Resto de Ecuador'!C184)","v":8623},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D184,'Tablas Resto de Ecuador'!D184)","v":8274},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E184,'Tablas Resto de Ecuador'!E184)","v":5749},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F184,'Tablas Resto de Ecuador'!F184)","v":3986},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G184,'Tablas Resto de Ecuador'!G184)","v":3129},null,7329.55,7032.9,4886.6499999999996,3388.1,2659.65]
[47,null,7329.55,7032.9,4886.6499999999996,3388.1,2659.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C185,'Tablas Resto de Ecuador'!C185)","v":8623},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D185,'Tablas Resto de Ecuador'!D185)","v":8274},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E185,'Tablas Resto de Ecuador'!E185)","v":5749},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F185,'Tablas Resto de Ecuador'!F185)","v":3986},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G185,'Tablas Resto de Ecuador'!G185)","v":3129},null,7329.55,7032.9,4886.6499999999996,3388.1,2659.65]
[48,null,7329.55,7032.9,4886.6499999999996,3388.1,2659.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C186,'Tablas Resto de Ecuador'!C186)","v":8623},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D186,'Tablas Resto de Ecuador'!D186)","v":8274},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E186,'Tablas Resto de Ecuador'!E186)","v":5749},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F186,'Tablas Resto de Ecuador'!F186)","v":3986},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G186,'Tablas Resto de Ecuador'!G186)","v":3129},null,7329.55,7032.9,4886.6499999999996,3388.1,2659.65]
[49,null,7329.55,7032.9,4886.6499999999996,3388.1,2659.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C187,'Tablas Resto de Ecuador'!C187)","v":8623},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D187,'Tablas Resto de Ecuador'!D187)","v":8274},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E187,'Tablas Resto de Ecuador'!E187)","v":5749},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F187,'Tablas Resto de Ecuador'!F187)","v":3986},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G187,'Tablas Resto de Ecuador'!G187)","v":3129},null,7329.55,7032.9,4886.6499999999996,3388.1,2659.65]
[50,null,{"$f":"O188*$X$2","v":8293.4499999999989},{"$f":"P188*$X$2","v":7959.4},{"$f":"Q188*$X$2","v":5505.45},{"$f":"R188*$X$2","v":3818.2},2995.4,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C188,'Tablas Resto de Ecuador'!C188)","v":9757},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D188,'Tablas Resto de Ecuador'!D188)","v":9364},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E188,'Tablas Resto de Ecuador'!E188)","v":6477},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F188,'Tablas Resto de Ecuador'!F188)","v":4492},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G188,'Tablas Resto de Ecuador'!G188)","v":3524},null,8293.4499999999989,7959.4,5505.45,3818.2,2995.4]
[51,null,8293.4499999999989,7959.4,5505.45,3818.2,2995.4,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C189,'Tablas Resto de Ecuador'!C189)","v":9757},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D189,'Tablas Resto de Ecuador'!D189)","v":9364},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E189,'Tablas Resto de Ecuador'!E189)","v":6477},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F189,'Tablas Resto de Ecuador'!F189)","v":4492},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G189,'Tablas Resto de Ecuador'!G189)","v":3524},null,8293.4499999999989,7959.4,5505.45,3818.2,2995.4]
[52,null,8293.4499999999989,7959.4,5505.45,3818.2,2995.4,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C190,'Tablas Resto de Ecuador'!C190)","v":9757},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D190,'Tablas Resto de Ecuador'!D190)","v":9364},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E190,'Tablas Resto de Ecuador'!E190)","v":6477},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F190,'Tablas Resto de Ecuador'!F190)","v":4492},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G190,'Tablas Resto de Ecuador'!G190)","v":3524},null,8293.4499999999989,7959.4,5505.45,3818.2,2995.4]
[53,null,8293.4499999999989,7959.4,5505.45,3818.2,2995.4,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C191,'Tablas Resto de Ecuador'!C191)","v":9757},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D191,'Tablas Resto de Ecuador'!D191)","v":9364},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E191,'Tablas Resto de Ecuador'!E191)","v":6477},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F191,'Tablas Resto de Ecuador'!F191)","v":4492},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G191,'Tablas Resto de Ecuador'!G191)","v":3524},null,8293.4499999999989,7959.4,5505.45,3818.2,2995.4]
[54,null,8293.4499999999989,7959.4,5505.45,3818.2,2995.4,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C192,'Tablas Resto de Ecuador'!C192)","v":9757},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D192,'Tablas Resto de Ecuador'!D192)","v":9364},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E192,'Tablas Resto de Ecuador'!E192)","v":6477},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F192,'Tablas Resto de Ecuador'!F192)","v":4492},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G192,'Tablas Resto de Ecuador'!G192)","v":3524},null,8293.4499999999989,7959.4,5505.45,3818.2,2995.4]
[55,null,9355.1,8974.2999999999993,6195.65,4293.3499999999995,3371.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C193,'Tablas Resto de Ecuador'!C193)","v":11006},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D193,'Tablas Resto de Ecuador'!D193)","v":10558},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E193,'Tablas Resto de Ecuador'!E193)","v":7289},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F193,'Tablas Resto de Ecuador'!F193)","v":5051},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G193,'Tablas Resto de Ecuador'!G193)","v":3966},null,9355.1,8974.2999999999993,6195.65,4293.3499999999995,3371.1]
[56,null,9355.1,8974.2999999999993,6195.65,4293.3499999999995,3371.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C194,'Tablas Resto de Ecuador'!C194)","v":11006},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D194,'Tablas Resto de Ecuador'!D194)","v":10558},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E194,'Tablas Resto de Ecuador'!E194)","v":7289},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F194,'Tablas Resto de Ecuador'!F194)","v":5051},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G194,'Tablas Resto de Ecuador'!G194)","v":3966},null,9355.1,8974.2999999999993,6195.65,4293.3499999999995,3371.1]
[57,null,9355.1,8974.2999999999993,6195.65,4293.3499999999995,3371.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C195,'Tablas Resto de Ecuador'!C195)","v":11006},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D195,'Tablas Resto de Ecuador'!D195)","v":10558},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E195,'Tablas Resto de Ecuador'!E195)","v":7289},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F195,'Tablas Resto de Ecuador'!F195)","v":5051},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G195,'Tablas Resto de Ecuador'!G195)","v":3966},null,9355.1,8974.2999999999993,6195.65,4293.3499999999995,3371.1]
[58,null,9355.1,8974.2999999999993,6195.65,4293.3499999999995,3371.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C196,'Tablas Resto de Ecuador'!C196)","v":11006},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D196,'Tablas Resto de Ecuador'!D196)","v":10558},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E196,'Tablas Resto de Ecuador'!E196)","v":7289},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F196,'Tablas Resto de Ecuador'!F196)","v":5051},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G196,'Tablas Resto de Ecuador'!G196)","v":3966},null,9355.1,8974.2999999999993,6195.65,4293.3499999999995,3371.1]
[59,null,9355.1,8974.2999999999993,6195.65,4293.3499999999995,3371.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C197,'Tablas Resto de Ecuador'!C197)","v":11006},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D197,'Tablas Resto de Ecuador'!D197)","v":10558},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E197,'Tablas Resto de Ecuador'!E197)","v":7289},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F197,'Tablas Resto de Ecuador'!F197)","v":5051},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G197,'Tablas Resto de Ecuador'!G197)","v":3966},null,9355.1,8974.2999999999993,6195.65,4293.3499999999995,3371.1]
[60,null,10062.299999999999,9654.2999999999993,6656.3499999999995,4613.8,3620.15,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C198,'Tablas Resto de Ecuador'!C198)","v":11838},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D198,'Tablas Resto de Ecuador'!D198)","v":11358},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E198,'Tablas Resto de Ecuador'!E198)","v":7831},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F198,'Tablas Resto de Ecuador'!F198)","v":5428},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G198,'Tablas Resto de Ecuador'!G198)","v":4259},null,10062.299999999999,9654.2999999999993,6656.3499999999995,4613.8,3620.15]
[61,null,11294.8,10838.35,7466.4,5176.5,4060.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C199,'Tablas Resto de Ecuador'!C199)","v":13288},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D199,'Tablas Resto de Ecuador'!D199)","v":12751},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E199,'Tablas Resto de Ecuador'!E199)","v":8784},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F199,'Tablas Resto de Ecuador'!F199)","v":6090},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G199,'Tablas Resto de Ecuador'!G199)","v":4777},null,11294.8,10838.35,7466.4,5176.5,4060.45]
[62,null,12630.15,12120.15,8344.4499999999989,5782.55,4538.1499999999996,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C200,'Tablas Resto de Ecuador'!C200)","v":14859},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D200,'Tablas Resto de Ecuador'!D200)","v":14259},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E200,'Tablas Resto de Ecuador'!E200)","v":9817},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F200,'Tablas Resto de Ecuador'!F200)","v":6803},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G200,'Tablas Resto de Ecuador'!G200)","v":5339},null,12630.15,12120.15,8344.4499999999989,5782.55,4538.1499999999996]
[63,null,14064.1,13496.3,9295.6,6443.8499999999995,5056.6499999999996,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C201,'Tablas Resto de Ecuador'!C201)","v":16546},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D201,'Tablas Resto de Ecuador'!D201)","v":15878},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E201,'Tablas Resto de Ecuador'!E201)","v":10936},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F201,'Tablas Resto de Ecuador'!F201)","v":7581},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G201,'Tablas Resto de Ecuador'!G201)","v":5949},null,14064.1,13496.3,9295.6,6443.8499999999995,5056.6499999999996]
[64,null,15603.449999999999,14971.9,10315.6,7150.2,5607.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C202,'Tablas Resto de Ecuador'!C202)","v":18357},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D202,'Tablas Resto de Ecuador'!D202)","v":17614},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E202,'Tablas Resto de Ecuador'!E202)","v":12136},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F202,'Tablas Resto de Ecuador'!F202)","v":8412},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G202,'Tablas Resto de Ecuador'!G202)","v":6597},null,15603.449999999999,14971.9,10315.6,7150.2,5607.45]
[65,null,17243.95,16544.399999999998,11407,7905,6202.45,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C203,'Tablas Resto de Ecuador'!C203)","v":20287},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D203,'Tablas Resto de Ecuador'!D203)","v":19464},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E203,'Tablas Resto de Ecuador'!E203)","v":13420},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F203,'Tablas Resto de Ecuador'!F203)","v":9300},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G203,'Tablas Resto de Ecuador'!G203)","v":7297},null,17243.95,16544.399999999998,11407,7905,6202.45]
[66,null,18983.899999999998,18215.5,12570.65,8712.5,6836.55,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C204,'Tablas Resto de Ecuador'!C204)","v":22334},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D204,'Tablas Resto de Ecuador'!D204)","v":21430},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E204,'Tablas Resto de Ecuador'!E204)","v":14789},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F204,'Tablas Resto de Ecuador'!F204)","v":10250},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G204,'Tablas Resto de Ecuador'!G204)","v":8043},null,18983.899999999998,18215.5,12570.65,8712.5,6836.55]
[67,null,20825.849999999999,19980.95,13803.15,9566.75,7504.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C205,'Tablas Resto de Ecuador'!C205)","v":24501},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D205,'Tablas Resto de Ecuador'!D205)","v":23507},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E205,'Tablas Resto de Ecuador'!E205)","v":16239},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F205,'Tablas Resto de Ecuador'!F205)","v":11255},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G205,'Tablas Resto de Ecuador'!G205)","v":8829},null,20825.849999999999,19980.95,13803.15,9566.75,7504.65]
[68,null,22768.95,21845.85,15107.05,10470.299999999999,8216.1,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C206,'Tablas Resto de Ecuador'!C206)","v":26787},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D206,'Tablas Resto de Ecuador'!D206)","v":25701},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E206,'Tablas Resto de Ecuador'!E206)","v":17773},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F206,'Tablas Resto de Ecuador'!F206)","v":12318},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G206,'Tablas Resto de Ecuador'!G206)","v":9666},null,22768.95,21845.85,15107.05,10470.299999999999,8216.1]
[69,null,24813.200000000001,23809.35,16482.349999999999,11421.449999999999,8960.6999999999989,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C207,'Tablas Resto de Ecuador'!C207)","v":29192},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D207,'Tablas Resto de Ecuador'!D207)","v":28011},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E207,'Tablas Resto de Ecuador'!E207)","v":19391},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F207,'Tablas Resto de Ecuador'!F207)","v":13437},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G207,'Tablas Resto de Ecuador'!G207)","v":10542},null,24813.200000000001,23809.35,16482.349999999999,11421.449999999999,8960.6999999999989]
[70,null,26960.3,25868.899999999998,17926.5,12424.449999999999,9747.7999999999993,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C208,'Tablas Resto de Ecuador'!C208)","v":31718},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D208,'Tablas Resto de Ecuador'!D208)","v":30434},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E208,'Tablas Resto de Ecuador'!E208)","v":21090},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F208,'Tablas Resto de Ecuador'!F208)","v":14617},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G208,'Tablas Resto de Ecuador'!G208)","v":11468},null,26960.3,25868.899999999998,17926.5,12424.449999999999,9747.7999999999993]
[71,null,29209.399999999998,28026.2,19443.75,13472.5,10571.449999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C209,'Tablas Resto de Ecuador'!C209)","v":34364},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D209,'Tablas Resto de Ecuador'!D209)","v":32972},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E209,'Tablas Resto de Ecuador'!E209)","v":22875},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F209,'Tablas Resto de Ecuador'!F209)","v":15850},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G209,'Tablas Resto de Ecuador'!G209)","v":12437},null,29209.399999999998,28026.2,19443.75,13472.5,10571.449999999999]
[72,null,31559.649999999998,30281.25,21031.55,14575.8,11434.199999999999,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C210,'Tablas Resto de Ecuador'!C210)","v":37129},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D210,'Tablas Resto de Ecuador'!D210)","v":35625},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E210,'Tablas Resto de Ecuador'!E210)","v":24743},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F210,'Tablas Resto de Ecuador'!F210)","v":17148},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G210,'Tablas Resto de Ecuador'!G210)","v":13452},null,31559.649999999998,30281.25,21031.55,14575.8,11434.199999999999]
[73,null,34011.9,32633.200000000001,22688.2,15722.449999999999,12334.35,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C211,'Tablas Resto de Ecuador'!C211)","v":40014},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D211,'Tablas Resto de Ecuador'!D211)","v":38392},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E211,'Tablas Resto de Ecuador'!E211)","v":26692},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F211,'Tablas Resto de Ecuador'!F211)","v":18497},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G211,'Tablas Resto de Ecuador'!G211)","v":14511},null,34011.9,32633.200000000001,22688.2,15722.449999999999,12334.35]
[74,null,36565.299999999996,35083.75,24417.95,16920.099999999999,13277,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C212,'Tablas Resto de Ecuador'!C212)","v":43018},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D212,'Tablas Resto de Ecuador'!D212)","v":41275},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E212,'Tablas Resto de Ecuador'!E212)","v":28727},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F212,'Tablas Resto de Ecuador'!F212)","v":19906},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G212,'Tablas Resto de Ecuador'!G212)","v":15620},null,36565.299999999996,35083.75,24417.95,16920.099999999999,13277]
[75,null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C213,'Tablas Resto de Ecuador'!C213)","v":46138},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D213,'Tablas Resto de Ecuador'!D213)","v":44270},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E213,'Tablas Resto de Ecuador'!E213)","v":30844},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F213,'Tablas Resto de Ecuador'!F213)","v":21376},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G213,'Tablas Resto de Ecuador'!G213)","v":16769},null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65]
[76,null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C214,'Tablas Resto de Ecuador'!C214)","v":46138},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D214,'Tablas Resto de Ecuador'!D214)","v":44270},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E214,'Tablas Resto de Ecuador'!E214)","v":30844},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F214,'Tablas Resto de Ecuador'!F214)","v":21376},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G214,'Tablas Resto de Ecuador'!G214)","v":16769},null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65]
[77,null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C215,'Tablas Resto de Ecuador'!C215)","v":46138},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D215,'Tablas Resto de Ecuador'!D215)","v":44270},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E215,'Tablas Resto de Ecuador'!E215)","v":30844},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F215,'Tablas Resto de Ecuador'!F215)","v":21376},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G215,'Tablas Resto de Ecuador'!G215)","v":16769},null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65]
[78,null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C216,'Tablas Resto de Ecuador'!C216)","v":46138},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D216,'Tablas Resto de Ecuador'!D216)","v":44270},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E216,'Tablas Resto de Ecuador'!E216)","v":30844},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F216,'Tablas Resto de Ecuador'!F216)","v":21376},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G216,'Tablas Resto de Ecuador'!G216)","v":16769},null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65]
[79,null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C217,'Tablas Resto de Ecuador'!C217)","v":46138},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D217,'Tablas Resto de Ecuador'!D217)","v":44270},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E217,'Tablas Resto de Ecuador'!E217)","v":30844},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F217,'Tablas Resto de Ecuador'!F217)","v":21376},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G217,'Tablas Resto de Ecuador'!G217)","v":16769},null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65]
[80,null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C218,'Tablas Resto de Ecuador'!C218)","v":46138},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D218,'Tablas Resto de Ecuador'!D218)","v":44270},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E218,'Tablas Resto de Ecuador'!E218)","v":30844},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F218,'Tablas Resto de Ecuador'!F218)","v":21376},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G218,'Tablas Resto de Ecuador'!G218)","v":16769},null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65]
[81,null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C219,'Tablas Resto de Ecuador'!C219)","v":46138},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D219,'Tablas Resto de Ecuador'!D219)","v":44270},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E219,'Tablas Resto de Ecuador'!E219)","v":30844},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F219,'Tablas Resto de Ecuador'!F219)","v":21376},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G219,'Tablas Resto de Ecuador'!G219)","v":16769},null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65]
[82,null,{"$f":"O220*$X$2","v":39217.299999999996},{"$f":"P220*$X$2","v":37629.5},{"$f":"Q220*$X$2","v":26217.399999999998},{"$f":"R220*$X$2","v":18169.599999999999},14253.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C220,'Tablas Resto de Ecuador'!C220)","v":46138},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D220,'Tablas Resto de Ecuador'!D220)","v":44270},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E220,'Tablas Resto de Ecuador'!E220)","v":30844},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F220,'Tablas Resto de Ecuador'!F220)","v":21376},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G220,'Tablas Resto de Ecuador'!G220)","v":16769},null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65]
[83,null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C221,'Tablas Resto de Ecuador'!C221)","v":46138},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D221,'Tablas Resto de Ecuador'!D221)","v":44270},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E221,'Tablas Resto de Ecuador'!E221)","v":30844},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F221,'Tablas Resto de Ecuador'!F221)","v":21376},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G221,'Tablas Resto de Ecuador'!G221)","v":16769},null,{"$f":"I221*$R$4","v":39217.299999999996},37629.5,26217.399999999998,18169.599999999999,14253.65]
[84,"o más",39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C222,'Tablas Resto de Ecuador'!C222)","v":46138},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D222,'Tablas Resto de Ecuador'!D222)","v":44270},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E222,'Tablas Resto de Ecuador'!E222)","v":30844},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F222,'Tablas Resto de Ecuador'!F222)","v":21376},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G222,'Tablas Resto de Ecuador'!G222)","v":16769},null,39217.299999999996,37629.5,26217.399999999998,18169.599999999999,14253.65]
[1,"Hijo",735.25,705.5,696.15,551.65,498.09999999999997,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C223,'Tablas Resto de Ecuador'!C223)","v":865},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D223,'Tablas Resto de Ecuador'!D223)","v":830},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E223,'Tablas Resto de Ecuador'!E223)","v":819},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F223,'Tablas Resto de Ecuador'!F223)","v":649},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G223,'Tablas Resto de Ecuador'!G223)","v":586},null,735.25,705.5,696.15,551.65,498.09999999999997]
[2,"Hijos",1445.85,1387.2,1309.8499999999999,1059.95,950.3,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C224,'Tablas Resto de Ecuador'!C224)","v":1701},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D224,'Tablas Resto de Ecuador'!D224)","v":1632},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E224,'Tablas Resto de Ecuador'!E224)","v":1541},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F224,'Tablas Resto de Ecuador'!F224)","v":1247},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G224,'Tablas Resto de Ecuador'!G224)","v":1118},null,1445.85,1387.2,1309.8499999999999,1059.95,950.3]
[3,"Hijos o más",2136.9,2050.1999999999998,1875.95,1539.35,1373.6,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C225,'Tablas Resto de Ecuador'!C225)","v":2514},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D225,'Tablas Resto de Ecuador'!D225)","v":2412},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!E225,'Tablas Resto de Ecuador'!E225)","v":2207},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!F225,'Tablas Resto de Ecuador'!F225)","v":1811},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!G225,'Tablas Resto de Ecuador'!G225)","v":1616},null,2136.9,2050.1999999999998,1875.95,1539.35,1373.6]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,0,1000,null,null,null,null,"TARIFA BASE",null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"M231*$X$2","v":29192},{"$f":"N231*$X$2","v":18838},null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C231,'Tablas Resto de Ecuador'!C231)","v":29192},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D231,'Tablas Resto de Ecuador'!D231)","v":18838},null,null,{"$f":"I231*$O$4","v":29192},{"$f":"J231*$O$4","v":18838}]
[19,null,{"$f":"M232*$X$2","v":29192},{"$f":"N232*$X$2","v":18838},null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C232,'Tablas Resto de Ecuador'!C232)","v":29192},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D232,'Tablas Resto de Ecuador'!D232)","v":18838},null,null,{"$f":"I232*$O$4","v":29192},{"$f":"J232*$O$4","v":18838}]
[20,null,29192,18838,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C233,'Tablas Resto de Ecuador'!C233)","v":29192},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D233,'Tablas Resto de Ecuador'!D233)","v":18838},null,null,29192,18838]
[21,null,29192,18838,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C234,'Tablas Resto de Ecuador'!C234)","v":29192},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D234,'Tablas Resto de Ecuador'!D234)","v":18838},null,null,29192,18838]
[22,null,29192,18838,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C235,'Tablas Resto de Ecuador'!C235)","v":29192},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D235,'Tablas Resto de Ecuador'!D235)","v":18838},null,null,29192,18838]
[23,null,29192,18838,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C236,'Tablas Resto de Ecuador'!C236)","v":29192},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D236,'Tablas Resto de Ecuador'!D236)","v":18838},null,null,29192,18838]
[24,null,29192,18838,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C237,'Tablas Resto de Ecuador'!C237)","v":29192},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D237,'Tablas Resto de Ecuador'!D237)","v":18838},null,null,29192,18838]
[25,null,31300,20197,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C238,'Tablas Resto de Ecuador'!C238)","v":31300},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D238,'Tablas Resto de Ecuador'!D238)","v":20197},null,null,31300,20197]
[26,null,31300,20197,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C239,'Tablas Resto de Ecuador'!C239)","v":31300},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D239,'Tablas Resto de Ecuador'!D239)","v":20197},null,null,31300,20197]
[27,null,31300,20197,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C240,'Tablas Resto de Ecuador'!C240)","v":31300},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D240,'Tablas Resto de Ecuador'!D240)","v":20197},null,null,31300,20197]
[28,null,31300,20197,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C241,'Tablas Resto de Ecuador'!C241)","v":31300},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D241,'Tablas Resto de Ecuador'!D241)","v":20197},null,null,31300,20197]
[29,null,31300,20197,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C242,'Tablas Resto de Ecuador'!C242)","v":31300},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D242,'Tablas Resto de Ecuador'!D242)","v":20197},null,null,31300,20197]
[30,null,34941,22539,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C243,'Tablas Resto de Ecuador'!C243)","v":34941},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D243,'Tablas Resto de Ecuador'!D243)","v":22539},null,null,34941,22539]
[31,null,34941,22539,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C244,'Tablas Resto de Ecuador'!C244)","v":34941},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D244,'Tablas Resto de Ecuador'!D244)","v":22539},null,null,34941,22539]
[32,null,34941,22539,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C245,'Tablas Resto de Ecuador'!C245)","v":34941},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D245,'Tablas Resto de Ecuador'!D245)","v":22539},null,null,34941,22539]
[33,null,34941,22539,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C246,'Tablas Resto de Ecuador'!C246)","v":34941},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D246,'Tablas Resto de Ecuador'!D246)","v":22539},null,null,34941,22539]
[34,null,34941,22539,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C247,'Tablas Resto de Ecuador'!C247)","v":34941},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D247,'Tablas Resto de Ecuador'!D247)","v":22539},null,null,34941,22539]
[35,null,39084,25219,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C248,'Tablas Resto de Ecuador'!C248)","v":39084},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D248,'Tablas Resto de Ecuador'!D248)","v":25219},null,null,39084,25219]
[36,null,39084,25219,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C249,'Tablas Resto de Ecuador'!C249)","v":39084},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D249,'Tablas Resto de Ecuador'!D249)","v":25219},null,null,39084,25219]
[37,null,39084,25219,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C250,'Tablas Resto de Ecuador'!C250)","v":39084},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D250,'Tablas Resto de Ecuador'!D250)","v":25219},null,null,39084,25219]
[38,null,39084,25219,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C251,'Tablas Resto de Ecuador'!C251)","v":39084},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D251,'Tablas Resto de Ecuador'!D251)","v":25219},null,null,39084,25219]
[39,null,39084,25219,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C252,'Tablas Resto de Ecuador'!C252)","v":39084},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D252,'Tablas Resto de Ecuador'!D252)","v":25219},null,null,39084,25219]
[40,null,43816,28269,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C253,'Tablas Resto de Ecuador'!C253)","v":43816},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D253,'Tablas Resto de Ecuador'!D253)","v":28269},null,null,43816,28269]
[41,null,43816,28269,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C254,'Tablas Resto de Ecuador'!C254)","v":43816},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D254,'Tablas Resto de Ecuador'!D254)","v":28269},null,null,43816,28269]
[42,null,43816,28269,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C255,'Tablas Resto de Ecuador'!C255)","v":43816},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D255,'Tablas Resto de Ecuador'!D255)","v":28269},null,null,43816,28269]
[43,null,43816,28269,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C256,'Tablas Resto de Ecuador'!C256)","v":43816},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D256,'Tablas Resto de Ecuador'!D256)","v":28269},null,null,43816,28269]
[44,null,43816,28269,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C257,'Tablas Resto de Ecuador'!C257)","v":43816},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D257,'Tablas Resto de Ecuador'!D257)","v":28269},null,null,43816,28269]
[45,null,49042,31643,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C258,'Tablas Resto de Ecuador'!C258)","v":49042},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D258,'Tablas Resto de Ecuador'!D258)","v":31643},null,null,49042,31643]
[46,null,49042,31643,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C259,'Tablas Resto de Ecuador'!C259)","v":49042},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D259,'Tablas Resto de Ecuador'!D259)","v":31643},null,null,49042,31643]
[47,null,49042,31643,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C260,'Tablas Resto de Ecuador'!C260)","v":49042},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D260,'Tablas Resto de Ecuador'!D260)","v":31643},null,null,49042,31643]
[48,null,49042,31643,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C261,'Tablas Resto de Ecuador'!C261)","v":49042},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D261,'Tablas Resto de Ecuador'!D261)","v":31643},null,null,49042,31643]
[49,null,49042,31643,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C262,'Tablas Resto de Ecuador'!C262)","v":49042},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D262,'Tablas Resto de Ecuador'!D262)","v":31643},null,null,49042,31643]
[50,null,54888,35411,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C263,'Tablas Resto de Ecuador'!C263)","v":54888},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D263,'Tablas Resto de Ecuador'!D263)","v":35411},null,null,54888,35411]
[51,null,54888,35411,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C264,'Tablas Resto de Ecuador'!C264)","v":54888},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D264,'Tablas Resto de Ecuador'!D264)","v":35411},null,null,54888,35411]
[52,null,54888,35411,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C265,'Tablas Resto de Ecuador'!C265)","v":54888},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D265,'Tablas Resto de Ecuador'!D265)","v":35411},null,null,54888,35411]
[53,null,54888,35411,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C266,'Tablas Resto de Ecuador'!C266)","v":54888},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D266,'Tablas Resto de Ecuador'!D266)","v":35411},null,null,54888,35411]
[54,null,54888,35411,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C267,'Tablas Resto de Ecuador'!C267)","v":54888},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D267,'Tablas Resto de Ecuador'!D267)","v":35411},null,null,54888,35411]
[55,null,61305,39555,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C268,'Tablas Resto de Ecuador'!C268)","v":61305},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D268,'Tablas Resto de Ecuador'!D268)","v":39555},null,null,61305,39555]
[56,null,61305,39555,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C269,'Tablas Resto de Ecuador'!C269)","v":61305},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D269,'Tablas Resto de Ecuador'!D269)","v":39555},null,null,61305,39555]
[57,null,61305,39555,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C270,'Tablas Resto de Ecuador'!C270)","v":61305},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D270,'Tablas Resto de Ecuador'!D270)","v":39555},null,null,61305,39555]
[58,null,61305,39555,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C271,'Tablas Resto de Ecuador'!C271)","v":61305},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D271,'Tablas Resto de Ecuador'!D271)","v":39555},null,null,61305,39555]
[59,null,61305,39555,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C272,'Tablas Resto de Ecuador'!C272)","v":61305},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D272,'Tablas Resto de Ecuador'!D272)","v":39555},null,null,61305,39555]
[60,null,65561,42300,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C273,'Tablas Resto de Ecuador'!C273)","v":65561},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D273,'Tablas Resto de Ecuador'!D273)","v":42300},null,null,65561,42300]
[61,null,72954,47072,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C274,'Tablas Resto de Ecuador'!C274)","v":72954},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D274,'Tablas Resto de Ecuador'!D274)","v":47072},null,null,72954,47072]
[62,null,78635,52214,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C275,'Tablas Resto de Ecuador'!C275)","v":78635},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D275,'Tablas Resto de Ecuador'!D275)","v":52214},null,null,78635,52214]
[63,null,81943,57732,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C276,'Tablas Resto de Ecuador'!C276)","v":81943},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D276,'Tablas Resto de Ecuador'!D276)","v":57732},null,null,81943,57732]
[64,null,86732,63629,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C277,'Tablas Resto de Ecuador'!C277)","v":86732},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D277,'Tablas Resto de Ecuador'!D277)","v":63629},null,null,86732,63629]
[65,null,93859,69894,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C278,'Tablas Resto de Ecuador'!C278)","v":93859},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D278,'Tablas Resto de Ecuador'!D278)","v":69894},null,null,93859,69894]
[66,null,104030,76539,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C279,'Tablas Resto de Ecuador'!C279)","v":104030},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D279,'Tablas Resto de Ecuador'!D279)","v":76539},null,null,104030,76539]
[67,null,116674,83555,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C280,'Tablas Resto de Ecuador'!C280)","v":116674},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D280,'Tablas Resto de Ecuador'!D280)","v":83555},null,null,116674,83555]
[68,null,130733,90947,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C281,'Tablas Resto de Ecuador'!C281)","v":130733},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D281,'Tablas Resto de Ecuador'!D281)","v":90947},null,null,130733,90947]
[69,null,145145,98708,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C282,'Tablas Resto de Ecuador'!C282)","v":145145},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D282,'Tablas Resto de Ecuador'!D282)","v":98708},null,null,145145,98708]
[70,null,158849,106501,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C283,'Tablas Resto de Ecuador'!C283)","v":158849},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D283,'Tablas Resto de Ecuador'!D283)","v":106501},null,null,158849,106501]
[71,null,171848,112425,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C284,'Tablas Resto de Ecuador'!C284)","v":171848},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D284,'Tablas Resto de Ecuador'!D284)","v":112425},null,null,171848,112425]
[72,null,184846,118350,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C285,'Tablas Resto de Ecuador'!C285)","v":184846},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D285,'Tablas Resto de Ecuador'!D285)","v":118350},null,null,184846,118350]
[73,null,197844,124275,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C286,'Tablas Resto de Ecuador'!C286)","v":197844},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D286,'Tablas Resto de Ecuador'!D286)","v":124275},null,null,197844,124275]
[74,null,210842,130200,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C287,'Tablas Resto de Ecuador'!C287)","v":210842},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D287,'Tablas Resto de Ecuador'!D287)","v":130200},null,null,210842,130200]
[75,null,223840,136125,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C288,'Tablas Resto de Ecuador'!C288)","v":223840},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D288,'Tablas Resto de Ecuador'!D288)","v":136125},null,null,223840,136125]
[76,null,223840,136125,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C289,'Tablas Resto de Ecuador'!C289)","v":223840},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D289,'Tablas Resto de Ecuador'!D289)","v":136125},null,null,223840,136125]
[77,null,223840,136125,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C290,'Tablas Resto de Ecuador'!C290)","v":223840},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D290,'Tablas Resto de Ecuador'!D290)","v":136125},null,null,223840,136125]
[78,null,223840,136125,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C291,'Tablas Resto de Ecuador'!C291)","v":223840},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D291,'Tablas Resto de Ecuador'!D291)","v":136125},null,null,223840,136125]
[79,null,223840,136125,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C292,'Tablas Resto de Ecuador'!C292)","v":223840},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D292,'Tablas Resto de Ecuador'!D292)","v":136125},null,null,223840,136125]
[80,null,223840,136125,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C293,'Tablas Resto de Ecuador'!C293)","v":223840},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D293,'Tablas Resto de Ecuador'!D293)","v":136125},null,null,223840,136125]
[81,null,223840,136125,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C294,'Tablas Resto de Ecuador'!C294)","v":223840},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D294,'Tablas Resto de Ecuador'!D294)","v":136125},null,null,223840,136125]
[82,null,223840,136125,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C295,'Tablas Resto de Ecuador'!C295)","v":223840},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D295,'Tablas Resto de Ecuador'!D295)","v":136125},null,null,223840,136125]
[83,null,{"$f":"M296*$X$2","v":223840},136125,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C296,'Tablas Resto de Ecuador'!C296)","v":223840},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D296,'Tablas Resto de Ecuador'!D296)","v":136125},null,null,{"$f":"I296*$O$4","v":223840},136125]
[84,"o más",223840,136125,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C297,'Tablas Resto de Ecuador'!C297)","v":223840},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D297,'Tablas Resto de Ecuador'!D297)","v":136125},null,null,223840,136125]
[1,"Hijo",10447,7687,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C298,'Tablas Resto de Ecuador'!C298)","v":10447},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D298,'Tablas Resto de Ecuador'!D298)","v":7687},null,null,10447,7687]
[2,"Hijos",20149,13467,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C299,'Tablas Resto de Ecuador'!C299)","v":20149},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D299,'Tablas Resto de Ecuador'!D299)","v":13467},null,null,20149,13467]
[3,"Hijos o más",29466,19013,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!C300,'Tablas Resto de Ecuador'!C300)","v":29466},{"$f":"IF('INGRESO DE DATOS'!$W$19=1,'Tablas Guyanas y Santa Elena'!D300,'Tablas Resto de Ecuador'!D300)","v":19013},null,null,29466,19013]

{"sheet":"Tablas Guyanas y Santa Elena","index":7,"n_rows":300,"n_cols":7,"rows_kept":300,"cut":false,"hidden":true,"merged":[[1,0,1,6],[2,0,2,6],[3,2,3,6],[78,2,78,6],[79,0,79,1],[151,0,151,6],[152,0,152,6],[4,0,4,1],[76,0,76,6],[77,0,77,6],[228,2,228,6],[229,0,229,1],[153,2,153,6],[154,0,154,1],[226,0,226,6],[227,0,227,6]]}
[]
["BUPA GLOBAL ELITE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,250,2000,3500,5000,10000]
[18,null,13275,11637,8778,8173,5935]
[19,null,13275,11637,8778,8173,5935]
[20,null,13275,11637,8778,8173,5935]
[21,null,13275,11637,8778,8173,5935]
[22,null,13275,11637,8778,8173,5935]
[23,null,13275,11637,8778,8173,5935]
[24,null,13275,11637,8778,8173,5935]
[25,null,14187,12435,10006,8679,6301]
[26,null,14187,12435,10006,8679,6301]
[27,null,14187,12435,10006,8679,6301]
[28,null,14187,12435,10006,8679,6301]
[29,null,14187,12435,10006,8679,6301]
[30,null,15774,13829,11044,9577,6955]
[31,null,15774,13829,11044,9577,6955]
[32,null,15774,13829,11044,9577,6955]
[33,null,15774,13829,11044,9577,6955]
[34,null,15774,13829,11044,9577,6955]
[35,null,17616,15436,12258,10629,7721]
[36,null,17616,15436,12258,10629,7721]
[37,null,17616,15436,12258,10629,7721]
[38,null,17616,15436,12258,10629,7721]
[39,null,17616,15436,12258,10629,7721]
[40,null,19729,17295,13670,11855,8609]
[41,null,19729,17295,13670,11855,8609]
[42,null,19729,17295,13670,11855,8609]
[43,null,19729,17295,13670,11855,8609]
[44,null,19729,17295,13670,11855,8609]
[45,null,22080,19357,15253,13226,9604]
[46,null,22080,19357,15253,13226,9604]
[47,null,22080,19357,15253,13226,9604]
[48,null,22080,19357,15253,13226,9604]
[49,null,22080,19357,15253,13226,9604]
[50,null,24728,21678,17044,14780,10731]
[51,null,24728,21678,17044,14780,10731]
[52,null,24728,21678,17044,14780,10731]
[53,null,24728,21678,17044,14780,10731]
[54,null,24728,21678,17044,14780,10731]
[55,null,27644,24233,19023,16498,11980]
[56,null,27644,24233,19023,16498,11980]
[57,null,27644,24233,19023,16498,11980]
[58,null,27644,24233,19023,16498,11980]
[59,null,27644,24233,19023,16498,11980]
[60,null,29587,25934,20350,17643,12814]
[61,null,32973,28899,22659,19651,14268]
[62,null,36631,30427,25167,21825,15846]
[63,null,38149,31682,27577,24171,17552]
[64,null,40129,33472,29415,26075,19378]
[65,null,42828,36061,31792,28296,21326]
[66,null,46469,39700,34886,31369,23396]
[67,null,50887,44211,38594,35142,25593]
[68,null,55749,49220,42651,38446,27915]
[69,null,60722,54354,46797,41814,30359]
[70,null,65473,59239,50767,45347,32923]
[71,null,70002,63874,54562,49052,35615]
[72,null,74530,68510,58357,52927,38426]
[73,null,79059,73145,62152,56973,41366]
[74,null,83588,77781,65947,61188,44426]
[75,null,88117,82416,69742,65572,47606]
[76,null,88117,82416,69742,65572,47606]
[77,null,88117,82416,69742,65572,47606]
[78,null,88117,82416,69742,65572,47606]
[79,null,88117,82416,69742,65572,47606]
[80,null,88117,82416,69742,65572,47606]
[81,null,88117,82416,69742,65572,47606]
[82,null,88117,82416,69742,65572,47606]
[83,null,88117,82416,69742,65572,47606]
[84,"o más",88117,82416,69742,65572,47606]
[1,"Hijo",3214,1913,1387,1291,1616]
[2,"Hijos",5819,3360,2468,2140,2814]
[3,"Hijos o más",8283,4756,3510,3044,3916]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
[]
["EDAD",null,250,2000,3500,5000,10000]
[18,null,8421,7296,4857,3889,3052]
[19,null,8421,7296,4857,3889,3052]
[20,null,8421,7296,4857,3889,3052]
[21,null,8421,7296,4857,3889,3052]
[22,null,8421,7296,4857,3889,3052]
[23,null,8421,7296,4857,3889,3052]
[24,null,8421,7296,4857,3889,3052]
[25,null,8998,8166,5900,4111,3226]
[26,null,8998,8166,5900,4111,3226]
[27,null,8998,8166,5900,4111,3226]
[28,null,8998,8166,5900,4111,3226]
[29,null,8998,8166,5900,4111,3226]
[30,null,10008,9081,6475,4512,3538]
[31,null,10008,9081,6475,4512,3538]
[32,null,10008,9081,6475,4512,3538]
[33,null,10008,9081,6475,4512,3538]
[34,null,10008,9081,6475,4512,3538]
[35,null,11169,10139,7156,4988,3912]
[36,null,11169,10139,7156,4988,3912]
[37,null,11169,10139,7156,4988,3912]
[38,null,11169,10139,7156,4988,3912]
[39,null,11169,10139,7156,4988,3912]
[40,null,12513,11354,7956,5542,4348]
[41,null,12513,11354,7956,5542,4348]
[42,null,12513,11354,7956,5542,4348]
[43,null,12513,11354,7956,5542,4348]
[44,null,12513,11354,7956,5542,4348]
[45,null,14002,12708,8854,6167,4838]
[46,null,14002,12708,8854,6167,4838]
[47,null,14002,12708,8854,6167,4838]
[48,null,14002,12708,8854,6167,4838]
[49,null,14002,12708,8854,6167,4838]
[50,null,15681,14234,9878,6881,5398]
[51,null,15681,14234,9878,6881,5398]
[52,null,15681,14234,9878,6881,5398]
[53,null,15681,14234,9878,6881,5398]
[54,null,15681,14234,9878,6881,5398]
[55,null,17536,15909,11013,7670,6020]
[56,null,17536,15909,11013,7670,6020]
[57,null,17536,15909,11013,7670,6020]
[58,null,17536,15909,11013,7670,6020]
[59,null,17536,15909,11013,7670,6020]
[60,null,18761,17030,11775,8202,6434]
[61,null,20908,18975,13104,9129,7160]
[62,null,23230,21083,14552,10134,7950]
[63,null,25725,22970,16119,11225,8806]
[64,null,28397,24374,17797,12392,9724]
[65,null,30779,26108,19594,13645,10707]
[66,null,32966,28274,21503,14977,11753]
[67,null,35546,30801,23533,16389,12857]
[68,null,38349,33534,25679,17884,14030]
[69,null,41209,36318,27936,19455,15263]
[70,null,43957,38999,30313,21111,16560]
[71,null,46593,41578,32805,22846,17924]
[72,null,49228,44156,35416,24665,19351]
[73,null,51864,46734,37668,26562,20839]
[74,null,54499,49312,39816,28540,22391]
[75,null,57135,51890,41964,30599,24007]
[76,null,57135,51890,41964,30599,24007]
[77,null,57135,51890,41964,30599,24007]
[78,null,57135,51890,41964,30599,24007]
[79,null,57135,51890,41964,30599,24007]
[80,null,57135,51890,41964,30599,24007]
[81,null,57135,51890,41964,30599,24007]
[82,null,57135,51890,41964,30599,24007]
[83,null,57135,51890,41964,30599,24007]
[84,"o más",57135,51890,41964,30599,24007]
[1,"Hijo",865,749,749,649,586]
[2,"Hijos",1701,1544,1541,1247,1118]
[3,"Hijos o más",2514,2281,2207,1811,1616]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
[]
["EDAD",null,250,2000,5000,10000,20000]
[18,null,5283,5068,3713,2584,2030]
[19,null,5283,5068,3713,2584,2030]
[20,null,5283,5068,3713,2584,2030]
[21,null,5283,5068,3713,2584,2030]
[22,null,5283,5068,3713,2584,2030]
[23,null,5283,5068,3713,2584,2030]
[24,null,5283,5068,3713,2584,2030]
[25,null,5700,5469,3960,2757,2163]
[26,null,5700,5469,3960,2757,2163]
[27,null,5700,5469,3960,2757,2163]
[28,null,5700,5469,3960,2757,2163]
[29,null,5700,5469,3960,2757,2163]
[30,null,6430,6170,4406,3066,2407]
[31,null,6430,6170,4406,3066,2407]
[32,null,6430,6170,4406,3066,2407]
[33,null,6430,6170,4406,3066,2407]
[34,null,6430,6170,4406,3066,2407]
[35,null,7278,6982,4932,3434,2694]
[36,null,7278,6982,4932,3434,2694]
[37,null,7278,6982,4932,3434,2694]
[38,null,7278,6982,4932,3434,2694]
[39,null,7278,6982,4932,3434,2694]
[40,null,8255,7919,5551,3864,3031]
[41,null,8255,7919,5551,3864,3031]
[42,null,8255,7919,5551,3864,3031]
[43,null,8255,7919,5551,3864,3031]
[44,null,8255,7919,5551,3864,3031]
[45,null,9342,8963,6248,4348,3414]
[46,null,9342,8963,6248,4348,3414]
[47,null,9342,8963,6248,4348,3414]
[48,null,9342,8963,6248,4348,3414]
[49,null,9342,8963,6248,4348,3414]
[50,null,10571,10144,7040,4900,3844]
[51,null,10571,10144,7040,4900,3844]
[52,null,10571,10144,7040,4900,3844]
[53,null,10571,10144,7040,4900,3844]
[54,null,10571,10144,7040,4900,3844]
[55,null,11923,11439,7923,5510,4326]
[56,null,11923,11439,7923,5510,4326]
[57,null,11923,11439,7923,5510,4326]
[58,null,11923,11439,7923,5510,4326]
[59,null,11923,11439,7923,5510,4326]
[60,null,12824,12304,8512,5921,4646]
[61,null,14395,13813,9548,6642,5210]
[62,null,16098,15447,10670,7421,5825]
[63,null,17925,17201,11886,8269,6490]
[64,null,19886,19081,13192,9177,7197]
[65,null,21976,21086,14586,10146,7960]
[66,null,24194,23215,16076,11181,8773]
[67,null,26542,25467,17650,12276,9632]
[68,null,29018,27843,19318,13438,10544]
[69,null,31624,30345,21075,14658,11501]
[70,null,34362,32971,22922,15946,12511]
[71,null,37229,35720,24864,17291,13568]
[72,null,40223,38594,26893,18706,14674]
[73,null,43349,41590,29013,20179,15829]
[74,null,46603,44713,31225,21717,17039]
[75,null,49982,47958,33526,23319,18292]
[76,null,49982,47958,33526,23319,18292]
[77,null,49982,47958,33526,23319,18292]
[78,null,49982,47958,33526,23319,18292]
[79,null,49982,47958,33526,23319,18292]
[80,null,49982,47958,33526,23319,18292]
[81,null,49982,47958,33526,23319,18292]
[82,null,49982,47958,33526,23319,18292]
[83,null,49982,47958,33526,23319,18292]
[84,"o más",49982,47958,33526,23319,18292]
[1,"Hijo",865,830,819,649,586]
[2,"Hijos",1701,1632,1541,1247,1118]
[3,"Hijos o más",2514,2412,2207,1811,1616]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,0,1000]
[18,null,31547,20356]
[19,null,31547,20356]
[20,null,31547,20356]
[21,null,31547,20356]
[22,null,31547,20356]
[23,null,31547,20356]
[24,null,31547,20356]
[25,null,33826,21826]
[26,null,33826,21826]
[27,null,33826,21826]
[28,null,33826,21826]
[29,null,33826,21826]
[30,null,37759,24358]
[31,null,37759,24358]
[32,null,37759,24358]
[33,null,37759,24358]
[34,null,37759,24358]
[35,null,42237,27253]
[36,null,42237,27253]
[37,null,42237,27253]
[38,null,42237,27253]
[39,null,42237,27253]
[40,null,47350,30549]
[41,null,47350,30549]
[42,null,47350,30549]
[43,null,47350,30549]
[44,null,47350,30549]
[45,null,52997,34194]
[46,null,52997,34194]
[47,null,52997,34194]
[48,null,52997,34194]
[49,null,52997,34194]
[50,null,59244,38268]
[51,null,59244,38268]
[52,null,59244,38268]
[53,null,59244,38268]
[54,null,59244,38268]
[55,null,66248,42744]
[56,null,66248,42744]
[57,null,66248,42744]
[58,null,66248,42744]
[59,null,66248,42744]
[60,null,70847,45711]
[61,null,75955,50867]
[62,null,78635,56427]
[63,null,81943,62389]
[64,null,86732,68760]
[65,null,93859,75532]
[66,null,104030,81874]
[67,null,116674,87683]
[68,null,130733,93955]
[69,null,145145,100344]
[70,null,158849,106501]
[71,null,171848,112425]
[72,null,184846,118350]
[73,null,197844,124275]
[74,null,210842,130200]
[75,null,223840,136125]
[76,null,223840,136125]
[77,null,223840,136125]
[78,null,223840,136125]
[79,null,223840,136125]
[80,null,223840,136125]
[81,null,223840,136125]
[82,null,223840,136125]
[83,null,223840,136125]
[84,"o más",223840,136125]
[1,"Hijo",10447,7687]
[2,"Hijos",20149,14553]
[3,"Hijos o más",29673,20546]

{"sheet":"Tablas Resto de Ecuador","index":8,"n_rows":300,"n_cols":7,"rows_kept":300,"cut":false,"hidden":true,"merged":[[1,0,1,6],[2,0,2,6],[3,2,3,6],[78,2,78,6],[79,0,79,1],[151,0,151,6],[152,0,152,6],[4,0,4,1],[76,0,76,6],[77,0,77,6],[228,2,228,6],[229,0,229,1],[153,2,153,6],[154,0,154,1],[226,0,226,6],[227,0,227,6]]}
[]
["BUPA GLOBAL ELITE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,250,2000,3500,5000,10000]
[18,null,12284,10768,8689,7540,5457]
[19,null,12284,10768,8689,7540,5457]
[20,null,12284,10768,8689,7540,5457]
[21,null,12284,10768,8689,7540,5457]
[22,null,12284,10768,8689,7540,5457]
[23,null,12284,10768,8689,7540,5457]
[24,null,12284,10768,8689,7540,5457]
[25,null,13129,11507,9230,8005,5793]
[26,null,13129,11507,9230,8005,5793]
[27,null,13129,11507,9230,8005,5793]
[28,null,13129,11507,9230,8005,5793]
[29,null,13129,11507,9230,8005,5793]
[30,null,14597,12798,10187,8835,6394]
[31,null,14597,12798,10187,8835,6394]
[32,null,14597,12798,10187,8835,6394]
[33,null,14597,12798,10187,8835,6394]
[34,null,14597,12798,10187,8835,6394]
[35,null,16301,14285,11308,9806,7098]
[36,null,16301,14285,11308,9806,7098]
[37,null,16301,14285,11308,9806,7098]
[38,null,16301,14285,11308,9806,7098]
[39,null,16301,14285,11308,9806,7098]
[40,null,18257,16005,12611,10937,7914]
[41,null,18257,16005,12611,10937,7914]
[42,null,18257,16005,12611,10937,7914]
[43,null,18257,16005,12611,10937,7914]
[44,null,18257,16005,12611,10937,7914]
[45,null,20432,17912,14071,12201,8830]
[46,null,20432,17912,14071,12201,8830]
[47,null,20432,17912,14071,12201,8830]
[48,null,20432,17912,14071,12201,8830]
[49,null,20432,17912,14071,12201,8830]
[50,null,22883,20060,15722,13635,9867]
[51,null,22883,20060,15722,13635,9867]
[52,null,22883,20060,15722,13635,9867]
[53,null,22883,20060,15722,13635,9867]
[54,null,22883,20060,15722,13635,9867]
[55,null,25580,22424,17548,15219,11015]
[56,null,25580,22424,17548,15219,11015]
[57,null,25580,22424,17548,15219,11015]
[58,null,25580,22424,17548,15219,11015]
[59,null,25580,22424,17548,15219,11015]
[60,null,27379,23999,18772,16276,11780]
[61,null,30513,26742,20903,18127,13118]
[62,null,33897,29710,23216,20133,14568]
[63,null,37538,31682,25711,22298,16136]
[64,null,40129,33472,28388,24618,17814]
[65,null,42828,36061,31245,27096,19606]
[66,null,46469,39700,34281,29730,21509]
[67,null,50887,44211,37501,32516,23528]
[68,null,55749,49220,40899,35467,25665]
[69,null,60722,54354,44481,38572,27911]
[70,null,65473,59239,48240,41832,30268]
[71,null,70002,63874,52185,45249,32743]
[72,null,74530,68510,56305,48824,35327]
[73,null,79059,73145,60609,52557,38031]
[74,null,83588,77781,65094,56445,40844]
[75,null,88117,82416,69742,60489,43767]
[76,null,88117,82416,69742,60489,43767]
[77,null,88117,82416,69742,60489,43767]
[78,null,88117,82416,69742,60489,43767]
[79,null,88117,82416,69742,60489,43767]
[80,null,88117,82416,69742,60489,43767]
[81,null,88117,82416,69742,60489,43767]
[82,null,88117,82416,69742,60489,43767]
[83,null,88117,82416,69742,60489,43767]
[84,"o más",88117,82416,69742,60489,43767]
[1,"Hijo",3214,1913,1387,1203,1616]
[2,"Hijos",5819,3360,2468,2140,2814]
[3,"Hijos o más",8283,4756,3510,3044,3916]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
[]
["EDAD",null,250,2000,5000,10000,20000]
[18,null,7793,7071,4857,3577,2805]
[19,null,7793,7071,4857,3577,2805]
[20,null,7793,7071,4857,3577,2805]
[21,null,7793,7071,4857,3577,2805]
[22,null,7793,7071,4857,3577,2805]
[23,null,7793,7071,4857,3577,2805]
[24,null,7793,7071,4857,3577,2805]
[25,null,8327,7555,5442,3780,2965]
[26,null,8327,7555,5442,3780,2965]
[27,null,8327,7555,5442,3780,2965]
[28,null,8327,7555,5442,3780,2965]
[29,null,8327,7555,5442,3780,2965]
[30,null,9260,8403,5973,4147,3253]
[31,null,9260,8403,5973,4147,3253]
[32,null,9260,8403,5973,4147,3253]
[33,null,9260,8403,5973,4147,3253]
[34,null,9260,8403,5973,4147,3253]
[35,null,10336,9382,6600,4585,3597]
[36,null,10336,9382,6600,4585,3597]
[37,null,10336,9382,6600,4585,3597]
[38,null,10336,9382,6600,4585,3597]
[39,null,10336,9382,6600,4585,3597]
[40,null,11579,10507,7340,5096,3998]
[41,null,11579,10507,7340,5096,3998]
[42,null,11579,10507,7340,5096,3998]
[43,null,11579,10507,7340,5096,3998]
[44,null,11579,10507,7340,5096,3998]
[45,null,12957,11761,8168,5671,4449]
[46,null,12957,11761,8168,5671,4449]
[47,null,12957,11761,8168,5671,4449]
[48,null,12957,11761,8168,5671,4449]
[49,null,12957,11761,8168,5671,4449]
[50,null,14511,13173,9112,6327,4964]
[51,null,14511,13173,9112,6327,4964]
[52,null,14511,13173,9112,6327,4964]
[53,null,14511,13173,9112,6327,4964]
[54,null,14511,13173,9112,6327,4964]
[55,null,16228,14722,10160,7051,5533]
[56,null,16228,14722,10160,7051,5533]
[57,null,16228,14722,10160,7051,5533]
[58,null,16228,14722,10160,7051,5533]
[59,null,16228,14722,10160,7051,5533]
[60,null,17362,15758,10861,7541,5916]
[61,null,19346,17561,12088,8393,6584]
[62,null,21496,19510,13425,9317,7309]
[63,null,23804,21604,14868,10318,8095]
[64,null,26277,23848,16417,11393,8939]
[65,null,28908,26108,18076,12545,9844]
[66,null,31705,28274,19836,13770,10805]
[67,null,34664,30801,21708,15067,11821]
[68,null,37784,33534,23688,16442,12899]
[69,null,41068,36318,25770,17886,14032]
[70,null,43957,38999,27964,19408,15224]
[71,null,46593,41578,30263,21004,16478]
[72,null,49228,44156,32670,22676,17791]
[73,null,51864,46734,35184,24420,19158]
[74,null,54499,49312,37804,26239,20585]
[75,null,57135,51890,40533,28133,22070]
[76,null,57135,51890,40533,28133,22070]
[77,null,57135,51890,40533,28133,22070]
[78,null,57135,51890,40533,28133,22070]
[79,null,57135,51890,40533,28133,22070]
[80,null,57135,51890,40533,28133,22070]
[81,null,57135,51890,40533,28133,22070]
[82,null,57135,51890,40533,28133,22070]
[83,null,57135,51890,40533,28133,22070]
[84,"o más",57135,51890,40533,28133,22070]
[1,"Hijo",865,785,785,649,586]
[2,"Hijos",1701,1543,1541,1247,1118]
[3,"Hijos o más",2514,2281,2207,1811,1616]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
[]
["EDAD",null,250,2000,5000,10000,20000]
[18,null,4877,4679,3416,2369,1862]
[19,null,4877,4679,3416,2369,1862]
[20,null,4877,4679,3416,2369,1862]
[21,null,4877,4679,3416,2369,1862]
[22,null,4877,4679,3416,2369,1862]
[23,null,4877,4679,3416,2369,1862]
[24,null,4877,4679,3416,2369,1862]
[25,null,5261,5047,3644,2528,1984]
[26,null,5261,5047,3644,2528,1984]
[27,null,5261,5047,3644,2528,1984]
[28,null,5261,5047,3644,2528,1984]
[29,null,5261,5047,3644,2528,1984]
[30,null,5935,5696,4053,2811,2206]
[31,null,5935,5696,4053,2811,2206]
[32,null,5935,5696,4053,2811,2206]
[33,null,5935,5696,4053,2811,2206]
[34,null,5935,5696,4053,2811,2206]
[35,null,6718,6445,4537,3148,2470]
[36,null,6718,6445,4537,3148,2470]
[37,null,6718,6445,4537,3148,2470]
[38,null,6718,6445,4537,3148,2470]
[39,null,6718,6445,4537,3148,2470]
[40,null,7620,7310,5107,3541,2778]
[41,null,7620,7310,5107,3541,2778]
[42,null,7620,7310,5107,3541,2778]
[43,null,7620,7310,5107,3541,2778]
[44,null,7620,7310,5107,3541,2778]
[45,null,8623,8274,5749,3986,3129]
[46,null,8623,8274,5749,3986,3129]
[47,null,8623,8274,5749,3986,3129]
[48,null,8623,8274,5749,3986,3129]
[49,null,8623,8274,5749,3986,3129]
[50,null,9757,9364,6477,4492,3524]
[51,null,9757,9364,6477,4492,3524]
[52,null,9757,9364,6477,4492,3524]
[53,null,9757,9364,6477,4492,3524]
[54,null,9757,9364,6477,4492,3524]
[55,null,11006,10558,7289,5051,3966]
[56,null,11006,10558,7289,5051,3966]
[57,null,11006,10558,7289,5051,3966]
[58,null,11006,10558,7289,5051,3966]
[59,null,11006,10558,7289,5051,3966]
[60,null,11838,11358,7831,5428,4259]
[61,null,13288,12751,8784,6090,4777]
[62,null,14859,14259,9817,6803,5339]
[63,null,16546,15878,10936,7581,5949]
[64,null,18357,17614,12136,8412,6597]
[65,null,20287,19464,13420,9300,7297]
[66,null,22334,21430,14789,10250,8043]
[67,null,24501,23507,16239,11255,8829]
[68,null,26787,25701,17773,12318,9666]
[69,null,29192,28011,19391,13437,10542]
[70,null,31718,30434,21090,14617,11468]
[71,null,34364,32972,22875,15850,12437]
[72,null,37129,35625,24743,17148,13452]
[73,null,40014,38392,26692,18497,14511]
[74,null,43018,41275,28727,19906,15620]
[75,null,46138,44270,30844,21376,16769]
[76,null,46138,44270,30844,21376,16769]
[77,null,46138,44270,30844,21376,16769]
[78,null,46138,44270,30844,21376,16769]
[79,null,46138,44270,30844,21376,16769]
[80,null,46138,44270,30844,21376,16769]
[81,null,46138,44270,30844,21376,16769]
[82,null,46138,44270,30844,21376,16769]
[83,null,46138,44270,30844,21376,16769]
[84,"o más",46138,44270,30844,21376,16769]
[1,"Hijo",865,830,819,649,586]
[2,"Hijos",1701,1632,1541,1247,1118]
[3,"Hijos o más",2514,2412,2207,1811,1616]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,29192,18838]
[19,null,29192,18838]
[20,null,29192,18838]
[21,null,29192,18838]
[22,null,29192,18838]
[23,null,29192,18838]
[24,null,29192,18838]
[25,null,31300,20197]
[26,null,31300,20197]
[27,null,31300,20197]
[28,null,31300,20197]
[29,null,31300,20197]
[30,null,34941,22539]
[31,null,34941,22539]
[32,null,34941,22539]
[33,null,34941,22539]
[34,null,34941,22539]
[35,null,39084,25219]
[36,null,39084,25219]
[37,null,39084,25219]
[38,null,39084,25219]
[39,null,39084,25219]
[40,null,43816,28269]
[41,null,43816,28269]
[42,null,43816,28269]
[43,null,43816,28269]
[44,null,43816,28269]
[45,null,49042,31643]
[46,null,49042,31643]
[47,null,49042,31643]
[48,null,49042,31643]
[49,null,49042,31643]
[50,null,54888,35411]
[51,null,54888,35411]
[52,null,54888,35411]
[53,null,54888,35411]
[54,null,54888,35411]
[55,null,61305,39555]
[56,null,61305,39555]
[57,null,61305,39555]
[58,null,61305,39555]
[59,null,61305,39555]
[60,null,65561,42300]
[61,null,72954,47072]
[62,null,78635,52214]
[63,null,81943,57732]
[64,null,86732,63629]
[65,null,93859,69894]
[66,null,104030,76539]
[67,null,116674,83555]
[68,null,130733,90947]
[69,null,145145,98708]
[70,null,158849,106501]
[71,null,171848,112425]
[72,null,184846,118350]
[73,null,197844,124275]
[74,null,210842,130200]
[75,null,223840,136125]
[76,null,223840,136125]
[77,null,223840,136125]
[78,null,223840,136125]
[79,null,223840,136125]
[80,null,223840,136125]
[81,null,223840,136125]
[82,null,223840,136125]
[83,null,223840,136125]
[84,"o más",223840,136125]
[1,"Hijo",10447,7687]
[2,"Hijos",20149,13467]
[3,"Hijos o más",29466,19013]