{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Solicitud ampliada","Datos entrada","Presupuesto","Nota informativa","Solicitud nivel 1","Solicitud","Tarificador","Tasas reaseguro","Tasas directo","Tasas imp.incl. Asisa VRT","Prima 50.000 €","Prima 100.000 €","Prima 150.000 €","Recargos por fracc"],"not_rendered":{"charts":0,"images":12,"macros":1,"external_links":0,"defined_names":53,"comments":0,"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":"Solicitud ampliada","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Datos entrada","index":1,"n_rows":101,"n_cols":20,"rows_kept":101,"cut":false,"hidden":false,"merged":[[7,0,7,1],[25,0,25,1],[26,0,26,1],[31,0,31,1],[23,0,23,1],[18,0,18,1],[10,0,10,1],[11,0,11,1],[13,0,13,1],[14,0,14,1],[16,0,16,1],[19,0,19,1],[20,0,20,1]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PROFESIÓN",null,"MUERTE","IPA","COMPLEMENTARIOS ACC.","DEPORTE","REGLAS DE SUSCRIPCION PARA TODAS LAS GARANTÍAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ABOGADO/A",{"$f":"LOWER(N2)","v":"abogado/a"},"-","-","-","Sin práctica deportiva/ocio de riesgo","Sin recargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ADMINISTRATIVO/A",{"$f":"LOWER(N3)","v":"administrativo/a"},"-","-","-","Deporte Profesional","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"AGENTE COMERCIAL","agente comercial","-","-","-","Aerobic","Sin recargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"AGENTE DE SEGUROS","agente de seguros","-","-","-","Ala Delta","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"AGENTE DE VIAJES","agente de viajes","-","-","-","Artes marciales","Sin recargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"AGRICULTOR","agricultor","-",1,0.5,"Atletismo","Sin recargo"]
["Tarificador Seguro Asisa Vida Tranquilidad",null,null,null,null,null,null,null,null,null,null,null,null,"ALBAÑIL","albañil","-",1,1,"Bádminton","Sin recargo"]
[null,null,null,null,null,null,null,null,null,"Anual",null,null,null,"AMA/O DE CASA ","ama/o de casa ","-","-","-","Baloncesto","Sin recargo"]
[null,null,null,null,null,null,null,null,null,"Semestral",null,null,null,"ANDAMIAJE (Colocación alturas)","andamiaje (colocación alturas)","Retenido","Retenido","Retenido","Béisbol","Sin recargo"]
["Datos de entrada del asegurado",140000,null,null,null,null,null,null,null,"Trimestral",null,null,null,"ARQUITECTO/A","arquitecto/a","-","-","-","Biatlón/Triatlón/Pentatlón","Retenido"]
["Fecha efecto",140000,"2017-01-01",null,null,null,null,null,null,"Mensual",null,null,null,"ARQUITECTO/A TECNICO","arquitecto/a tecnico","Retenido","Retenido","Retenido","Bolos","Sin recargo"]
["(fecha en que tomará efecto la póliza en Asisa Vida)",null,null,null,null,null,null,"Si",null,null,null,null,null,"ASESOR/A FISCAL","asesor/a fiscal","-","-","-","Bouldering (escalada en roca sin protección)","Retenido"]
["Fecha de nacimiento",39,"1977-01-01",null,null,null,null,"No","Hombre",null,null,null,null,"AUXILIAR ADMINISTRATIVO","auxiliar administrativo","-","-","-","Boxeo","Retenido"]
["Nombre y apellidos",null,"xxxxx",null,null,null,null,null,"Mujer",null,null,null,null,"AUXILIAR DE CLÍNICA","auxiliar de clínica","-","-","-","Buceo deportivo","Retenido"]
["Sexo",null,"Mujer",null,null,null,null,null,{"$f":"YEARFRAC(C12,C14)","v":40},{"$f":"INT(I16)","v":40},{"$f":"IF((I16-J16)>=0.5,INT(I16)+1,INT(I16))","v":40},null,null,"AUXILIAR DE ENFERMERIA","auxiliar de enfermeria","-","-","-","Canoa","Sin recargo"]
["NIF",null,"xxxxyyyyyy",null,null,null,null,null,null,null,null,null,null,"BARRENDERO","barrendero","-",1,1,"Carreras automóviles","Retenido"]
["Edad actuarial",null,{"$f":"IF(K16<18,\"Edad actuarial inferior al límite legal\",IF(K16>64,\"Edad de entrada superior al límite\",K16))","v":40},null,null,null,null,null,null,null,null,null,null,"BIOLOGO/A","biologo/a","-","-","-","Carreras motocicletas","Retenido"]
["Capital asegurado (mínimo 18.000 €, máximo 300.000 €)",null,100000,null,null,null,null,null,null,null,null,null,null,"BOMBERO","bombero","Retenido","Retenido","Retenido","Caza","Retenido"]
["Deportes/ocio (*)",null,"Sin práctica deportiva/ocio de riesgo",null,null,null,null,null,null,null,null,null,null,"CAMARERO","camarero","-","-","-","Ciclismo","Sin recargo"]
["Profesión (*)",null,"traductor/a",null,null,null,null,null,null,null,null,null,null,"CAMIONERO","camionero","-",1,1,"Críquet","Sin recargo"]
["(*) Otros Deportes/ocio y profesiones consultar",null,null,null,null,null,null,null,null,null,null,null,null,"CARNICERO/A","carnicero/a","-","-","-","Escalada ","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CARTERO/A","cartero/a","-","-","-","Espelología","Retenido"]
["Garantías",null,null,"Prima anual por garantía",null,null,null,null,null,null,null,null,null,"COCINERO/A","cocinero/a","-","-","-","Esquí acuático","Sin recargo"]
[null,null,null,"(impuestos incluidos)",null,null,null,null,null,null,null,null,null,"COMERCIAL","comercial","-","-","-","Esquí de velocidad","Retenido"]
["Fallecimiento por cualquier causa",null,"Si",{"$f":"IF(Tarificador!J6=\"Retenido\",\"-\",IF(Tarificador!J5=\"Retenido\",\"-\",IF(Tarificador!E4<50,\"-\",IF(Tarificador!G7<30,\"-\",Tarificador!R15))))","v":99.978525804698648},null,null,null,null,null,null,null,null,null,"COMERCIANTE","comerciante","-","-","-","Esquí nieve","Sin recargo"]
["IPA por cualquier causa",null,"Si",{"$f":"IF(Tarificador!J6=\"Retenido\",\"-\",IF(Tarificador!J5=\"Retenido\",\"-\",IF(Tarificador!E4<50,\"-\",IF(Tarificador!G7<30,\"-\",Tarificador!R17))))","v":35.109112499999995},null,null,null,null,null,null,null,null,null,"CONDUCTOR VEHÍCULO MATERIAL PELIGROSO","conductor vehículo material peligroso","Retenido","Retenido","Retenido","Esquí nieve fuera pistas","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CONDUCTOR VEHÍCULO PESADO","conductor vehículo pesado","-",1,1,"Exhibición aérea, carreras aéreas","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CONTABLE","contable","-","-","-","Fútbol","Sin recargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DELINEANTE","delineante","-","-","-","Fútbol Americano amateur","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DEPENDIENTE/A","dependiente/a","-","-","-","Gimnasia","Sin recargo"]
["Forma de pago",null,"Anual",null,null,null,null,null,null,null,null,null,null,"DISEÑADOR/A","diseñador/a","-","-","-","Globo","Sin recargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DISEÑADOR/A GRAFICO/A","diseñador/a grafico/a","-","-","-","Golf","Sin recargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ECONOMISTA","economista","-","-","-","Halterofilia","Retenido"]
["Total prima anual primera anualidad",null,{"$f":"IF(Tarificador!J6=\"Retenido\",\"Consultar prima por profesión\",IF(Tarificador!J5=\"Retenido\",\"Consultar prima por deporte\",IF(Tarificador!E4<50,\"Prima inferior al límite mínimo\",IF(Tarificador!G7<30,\"Recibo inferior al límite mínimo\",Tarificador!E4))))","v":135.08763830469866},null,null,null,null,null,null,null,null,null,null,"EDUCADOR/A INFANTIL","educador/a infantil","-","-","-","Hípica","Sin recargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ELECTRICISTA ALTA TENSIÓN","electricista alta tensión","Retenido","Retenido","Retenido","Hockey (hierba, hielo)","Sin recargo"]
[null,null,{"$f":"IF(C19>300000,\"Capital por encima del límite. Consultar con la entidad\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"ELECTRICISTA BAJA TENSIÓN","electricista baja tensión","-",1,0.5,"Karts","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"EMPLEADO/A DE BANCA","empleado/a de banca","-","-","-","Kayak","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"EMPLEADO/A DE HOGAR","empleado/a de hogar","-","-","-","Kitesurf (surf con cometa)","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ENFERMERO/A O D.U.E.","enfermero/a o d.u.e.","-","-","-","Lanchas motoras","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ESTETICIEN/ESTETICISTA","esteticien/esteticista","-","-","-","Levantamiento de pesas","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ESTIBADOR","estibador","Retenido","Retenido","Retenido","Lucha extrema","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ESTUDIANTE, BECARIO","estudiante, becario","-","-","-","Montañismo/Alpinismo","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"FARMACEUTICO (SIN FABRIC. DE PRODUCTOS)","farmaceutico (sin fabric. de productos)","-","-","-","Natación","Sin recargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"FARMACEUTICO/A","farmaceutico/a","-","-","-","Padel","Sin recargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"FISIOTERAPEUTA","fisioterapeuta","-","-","-","Paracaidismo, caída libre","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"FONTANERO","fontanero","-",1,0.5,"Parapente","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"FORESTAL","forestal","Retenido","Retenido","Retenido","Parkour o yamakasi (saltar entre edificios)","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"FUNCIONARIO PRISIONES (ADMINISTRATIVO)","funcionario prisiones (administrativo)","-","-","-","Planeador","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"FUNCIONARIO PRISIONES (GUARDIA)","funcionario prisiones (guardia)","-",0.5,0.5,"Polo","Sin recargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GERENTE","gerente","-","-","-","Puenting","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GUARDIA CIVIL","guardia civil","-",0.5,0.5,"Quad","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GUARDIA CIVIL (EXPLOSIVOS)","guardia civil (explosivos)","Retenido","Retenido","Retenido","Raquetas de nieve","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGIENISTA DENTAL","higienista dental","-","-","-","Remo","Sin recargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSTELERIA","hosteleria","-","-","-","Rugby","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"INFORMATICO/A","informatico/a","-","-","-","Salto base (desde sitios fijos con paracaídas)","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"INGENIERO DE CAMINOS CANALES Y PUERTOS","ingeniero de caminos canales y puertos","-","-","-","Senderismo","Sin recargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"INGENIERO INDUSTRIAL","ingeniero industrial","-","-","-","Skydiving (paracaidismo con instructor)","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"INGENIERO TECNICO","ingeniero tecnico","-","-","-","Skysurfing (surfeo aéreo con tabla)","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"INGENIERO/A","ingeniero/a","-","-","-","Squash","Sin recargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"INGENIERO/A DE TELECOMUNICACIONES","ingeniero/a de telecomunicaciones","-","-","-","Streetluge (trineo de asfalto)","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"INGENIERO/A INFORMATICO","ingeniero/a informatico","-","-","-","Surf, surfski","Sin recargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"LIMPIADOR/A","limpiador/a","-",1,0.5,"Tiro olímpico","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"LIMPIEZA DOMÉSTICA/LOCALES","limpieza doméstica/locales","-",1,0.5,"Trekking","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MECÁNICO AERONAVES","mecánico aeronaves","-","-","-","Ultraligero","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MECÁNICO COCHES/MOTOS","mecánico coches/motos","-",0.5,0.5,"Vela (amateur aguas costeras)","Sin recargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MEDICO",{"$f":"LOWER(N67)","v":"medico"},"-","-","-","Vela (amateur mar adentro y transoceánico)","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MILITAR (OFICIAL)","militar (oficial)","-","-",0.5,"Waterpolo","Sin recargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MILITAR (OTROS RANGOS)","militar (otros rangos)",null,0.5,1,"Wingsuit (traje aéreo, paracaidismo)","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MILITAR (RESERVA)","militar (reserva)","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTADOR ANDAMIAJE","montador andamiaje","Retenido","Retenido","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ODONTOLOGO/A","odontologo/a","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERADOR ALTURA","operador altura","Retenido","Retenido","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERADOR GRÚA","operador grúa","Retenido","Retenido","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERADOR PLANTA REFINO","operador planta refino","-",2,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERARIO CADENA PRODUCCIÓN","operario cadena producción","-",0.5,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OTROS (CONSTRUCCION)","otros (construccion)","-",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PELUQUERO/A","peluquero/a","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PEÓN","peón","-",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PERIODISTA","periodista","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PILOTO comercial mercancias","piloto comercial mercancias","Retenido","Retenido","Retenido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PILOTO comercial tripulación","piloto comercial tripulación","-","-",0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PINTOR","pintor","-",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"POLICIA LOCAL","policia local","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"POLICIA NACIONAL, MOSSO D'ESQUADRA","policia nacional, mosso d'esquadra","-",0.5,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PROFESOR/A O MAESTRO/A","profesor/a o maestro/a","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PSICOLOGO/A","psicologo/a","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PSICOLOGO/A CLINICA","psicologo/a clinica","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PUBLICISTA","publicista","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"QUIMICO/A","quimico/a","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RECEPCIONISTA","recepcionista","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SECRETARIO/A","secretario/a","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TAXISTA","taxista","-",0.5,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECNICO MANTENIMIENTO","tecnico mantenimiento","-",0.5,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TRABAJADOR/A SOCIAL","trabajador/a social","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TRADUCTOR/A","traductor/a","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TRANSPORTISTA","transportista","-",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"VENDEDOR/A","vendedor/a","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"VIGILANTE SEGURIDAD","vigilante seguridad","-",0.5,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"YESERO","yesero","-",1,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"Presupuesto","index":2,"n_rows":54,"n_cols":7,"rows_kept":54,"cut":false,"hidden":true,"merged":[[25,1,25,2],[22,1,22,3],[23,2,23,3],[24,1,24,2],[45,1,45,3],[46,1,46,3],[47,1,47,3],[26,1,26,2],[29,1,29,2],[32,1,32,3],[33,1,34,1],[33,2,34,2],[33,3,34,3],[27,1,27,2],[28,1,28,2]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Presupuesto Seguro Asisa Vida Tranquilidad"]
[]
[]
[]
[]
[null,null,"Fecha efecto",{"$f":"'Datos entrada'!C12","v":"2017-01-01"}]
[]
[]
[null,"A continuación le presentamos su presupuesto personalizado de Vida Riesgo, que ha sido diseñado especialmente para usted de acuerdo "]
[null,"con la información que nos ha facilitado"]
[null,null,null,null,null,1,"Anual"]
[null,"Datos del asegurado",null,null,null,2,"Semestral"]
[null,"Nombre:",{"$f":"'Datos entrada'!C15","v":"xxxxx"},null,null,4,"Trimestral"]
[null,"Fecha de nacimiento:",null,{"$f":"'Datos entrada'!C14","v":"1977-01-01"},null,12,"Mensual"]
[null,"Edad actuarial:",null,{"$f":"'Datos entrada'!C18","v":40}]
[null,"Sexo:",null,{"$f":"'Datos entrada'!C16","v":"Mujer"}]
[null,"Deportes/ocio:",null,{"$f":"'Datos entrada'!C20","v":"Sin práctica deportiva/ocio de riesgo"}]
[null,"Profesión:",null,{"$f":"'Datos entrada'!C21","v":"traductor/a"}]
[null,"NIF:",null,{"$f":"'Datos entrada'!C17","v":"xxxxyyyyyy"}]
[null,"Forma de pago",null,{"$f":"'Datos entrada'!C32","v":"Anual"}]
[]
[null,"Servicios, garantías, capitales solicitados y prima"]
[null,"Servicios y garantías","Capitales asegurados"]
[]
[null,"Fallecimiento por cualquier causa",{"$f":"'Datos entrada'!C19","v":100000}]
[null,"Incapacidad permanente absoluta por cualquier causa",{"$f":"IF('Datos entrada'!C27=\"Si\",'Datos entrada'!C19,\"\")","v":100000}]
[null,"Fallecimiento por accidente",{"$f":"IF('Datos entrada'!C28=\"Si\",'Datos entrada'!C19,\"\")","v":""}]
[null,"Incapacidad permanente por accidente",{"$f":"IF('Datos entrada'!C29=\"Si\",'Datos entrada'!C19,\"\")","v":""}]
[null,"Total prima neta:",null,{"$f":"IF(Tarificador!J6=\"Retenido\",\"Consultar prima por profesión\",IF(Tarificador!J5=\"Retenido\",\"Consultar prima por deporte\",IF(Tarificador!E4<50,\"Prima inferior al límite mínimo\",IF(Tarificador!G7<30,\"Recibo inferior al límite mínimo\",Tarificador!P23))))","v":132.55352580469864}]
[null,"Total impuestos repercutibles:",null,{"$f":"IF(Tarificador!J6=\"Retenido\",\"-\",IF(Tarificador!J5=\"Retenido\",\"-\",IF(Tarificador!E4<50,\"-\",IF(Tarificador!G7<30,\"-\",Tarificador!Q23))))","v":2.5341124999999995}]
[null,"Total prima primera anualidad:",null,{"$f":"IF(Tarificador!J6=\"Retenido\",\"-\",IF(Tarificador!J5=\"Retenido\",\"-\",IF(Tarificador!E4<50,\"-\",IF(Tarificador!G7<30,\"-\",Tarificador!R23))))","v":135.08763830469866}]
[null,"Importe primer recibo:",null,{"$f":"IF(Tarificador!J5=\"Retenido\",\"-\",IF(Tarificador!J6=\"Retenido\",\"-\",IF(Tarificador!G7<30,\"-\",Tarificador!G7)))","v":"-"}]
[null,"Importe recibos siguientes:",null,{"$f":"IF(Tarificador!J5=\"Retenido\",\"-\",IF(Tarificador!J6=\"Retenido\",\"-\",IF(Tarificador!G7<30,\"-\",Tarificador!G6)))","v":"-"}]
[]
[null,"(*) Este presupuesto es de carácter informativo y no vincula a la aceptación del capital, garantías y primas en él reflejadas que"]
[null,"dependen de la valoración y aceptación del riesgo en base a la política de suscripción de Asisa Vida. "]
[]
[]
[null,"ASISA VIDA SEGUROS, S.A."]
[null,"C.I.F.: A87425070",null,"Inscrita al Tomo 34.096, Folio 49, Sección 8 Hoja"]
[null,"Domicilio social: c/ Juan Ignacio Luca de Tena, 12, 28027 Madrid",null,"M-613345, Inscripción 1ª. C"]
[]
[null,null,{"$f":"CONCATENATE(Tarificador!K4,Tarificador!K9)","v":"Ref.-"},{"$f":"CONCATENATE(Tarificador!L4,Tarificador!L9)","v":"Versión-"}]

{"sheet":"Nota informativa","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Solicitud nivel 1","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Solicitud","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Tarificador","index":6,"n_rows":23,"n_cols":18,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["Tarificador seguro ASISA VIDA TRANQUILIDAD"]
[]
[]
[null,null,null,"PRIMA ANUAL ",{"$f":"R23","v":135.08763830469866},null,null,null,null,null,"Ref.","Versión"]
["Edad:",{"$f":"'Datos entrada'!K16","v":40},null,"Prima anual sin consorcio",null,null,{"$f":"IF(B7=\"Anual\",\"-\",H23+I23+J23+K23+L23)","v":"-"},null,{"$f":"'Datos entrada'!C20","v":"Sin práctica deportiva/ocio de riesgo"},{"$f":"VLOOKUP(Tarificador!I5,'Datos entrada'!S2:T69,2,0)","v":"Sin recargo"}]
[null,null,null,"Importe por recibo",null,null,{"$f":"IF(B7=\"Anual\",\"-\",IF(B7=\"Anual\",(H23+I23+J23)/1,IF(B7=\"Semestral\",(H23+I23+J23)/2,IF(B7=\"Trimestral\",(H23+I23+J23)/4,(H23+I23+J23)/12))))","v":"-"},null,{"$f":"'Datos entrada'!C21","v":"traductor/a"},{"$f":"VLOOKUP(Tarificador!I6,'Datos entrada'!O2:R100,2,0)","v":"-"},{"$f":"VLOOKUP(Tarificador!I6,'Datos entrada'!O2:R100,3,0)","v":"-"},{"$f":"VLOOKUP(Tarificador!I6,'Datos entrada'!O2:R100,4,0)","v":"-"}]
["Periodicidad",{"$f":"'Datos entrada'!C32","v":"Anual"},null,"Importe primer recibo",null,null,{"$f":"IF(B7=\"Anual\",\"-\",G6+L23+K23)","v":"-"},null,null,{"$f":"IF(J6=\"Retenido\",\"No\",\"Si\")","v":"Si"},{"$f":"IF(K6=\"Retenido\",\"No\",\"Si\")","v":"Si"},"Si"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J7=\"Si\",IF(J6=\"-\",0,J6),\"\")","v":0},{"$f":"IF(K7=\"Si\",IF(K6=\"-\",0,K6),\"\")","v":0},0]
["Capital",{"$f":"'Datos entrada'!C19","v":100000},null,null,null,null,null,null,null,null,{"$f":"IF(K6=\"Retenido\",\"-\",K6)","v":"-"},{"$f":"IF(L6=\"Retenido\",\"-\",L6)","v":"-"}]
[]
["Gastos internos",0.05]
["Gastos externos",0.2]
[null,null,null,null,null,null,null,null,"Recargo",null,null,null,null,null,"Garantias","Prima total",null,"Prima total"]
[null,"Tipo garantía",null,"Prima Pura","Gastos interno","Gasto fijo","Gastos externos","Prima comercial neta","Fracci.","IPS","CLEA","Consorcio","IVA","Prima total","Seleccionadas","neta","Solo Impuestos","primera anualidad"]
["Fallecimiento","Obligatoria",null,{"$f":"VLOOKUP($B$5,'Tasas directo'!$A$4:$F$79,3,0)/1000*$B$9*(1+J8)","v":75.793162517865639},{"$f":"D15*B11","v":3.7896581258932822},0,{"$f":"H15-D15-E15-F15","v":19.895705160939727},{"$f":"(D15*(1+B11)/(1-B12)+F15)","v":99.478525804698648},{"$f":"VLOOKUP($B$7,'Recargos por fracc'!$A$1:$B$4,2,0)*H15","v":0},null,null,{"$f":"($B$9/1000)*0.005","v":0.5},null,{"$f":"SUM(H15:M15)","v":99.978525804698648},"Si",{"$f":"IF(O15=\"Si\",H15+I15,0)","v":99.478525804698648},{"$f":"IF(O15=\"Si\",SUM(J15:M15),0)","v":0.5},{"$f":"IF(O15=\"Si\",N15,0)","v":99.978525804698648}]
["Fallec. Acc.","Optativa",null,{"$f":"IF(O16=\"No\",0,VLOOKUP($B$5,'Tasas directo'!$A$4:$F$79,5,0)/1000*$B$9)*(1+L8)","v":35},{"$f":"D16*B11","v":1.75},0,9.1875,{"$f":"(D16*(1+B11)/(1-B12)+F16)","v":45.9375},{"$f":"VLOOKUP($B$7,'Recargos por fracc'!$A$1:$B$4,2,0)*H16","v":0},{"$f":"(H16+I16)*0.06","v":2.7562500000000001},{"$f":"(H16+I16)*0.0015","v":6.8906250000000002E-2},{"$f":"IF(O16=\"Si\",($B$9/1000)*0.005,0)","v":0},null,48.762656249999999,{"$f":"'Datos entrada'!C28","v":0},0,0,0]
["IPA","Optativa",null,{"$f":"IF(O17=\"No\",0,VLOOKUP($B$5,'Tasas directo'!$A$4:$F$79,4,0)/1000*$B$9)*(1+K8)","v":25.2},{"$f":"D17*B11","v":1.26},0,{"$f":"H17-D17-E17-F17","v":6.6149999999999967},{"$f":"(D17*(1+B11)/(1-B12)+F17)","v":33.074999999999996},{"$f":"VLOOKUP($B$7,'Recargos por fracc'!$A$1:$B$4,2,0)*H17","v":0},{"$f":"(H17+I17)*0.06","v":1.9844999999999997},{"$f":"(H17+I17)*0.0015","v":4.9612499999999997E-2},null,null,35.109112499999995,{"$f":"'Datos entrada'!C27","v":"Si"},33.074999999999996,2.0341124999999995,35.109112499999995]
["IPA por acc.","Optativa",null,{"$f":"IF(O18=\"No\",0,VLOOKUP($B$5,'Tasas directo'!$A$4:$F$79,6,0)/1000*$B$9)*(1+L8)","v":35},{"$f":"D18*B11","v":1.75},0,{"$f":"H18-D18-E18-F18","v":9.1875},{"$f":"(D18*(1+B11)/(1-B12)+F18)","v":45.9375},{"$f":"VLOOKUP($B$7,'Recargos por fracc'!$A$1:$B$4,2,0)*H18","v":0},{"$f":"(H18+I18)*0.06","v":2.7562500000000001},{"$f":"(H18+I18)*0.0015","v":6.8906250000000002E-2},{"$f":"IF(AND(O18=\"Si\",O16=\"No\"),($B$9/1000)*0.005,0)","v":0},null,48.762656249999999,{"$f":"'Datos entrada'!C29","v":0},0,0,0]
[]
[]
[]
[]
["Totales",null,null,{"$f":"SUM(D15:D20)","v":170.99316251786564},8.5496581258932824,0,44.885705160939722,224.42852580469864,0,7.4969999999999999,0.18742500000000001,0.5,0,{"$f":"SUM(N15:N22)","v":232.61295080469861},null,{"$f":"SUM(P15:P22)","v":132.55352580469864},{"$f":"SUM(Q15:Q21)","v":2.5341124999999995},{"$f":"SUM(R15:R22)","v":135.08763830469866}]

{"sheet":"Tasas reaseguro","index":7,"n_rows":79,"n_cols":6,"rows_kept":79,"cut":false,"hidden":true,"merged":[[1,0,1,1]]}
[]
["Pasem 2010 Ponderadas por salud",null,"Tasa reaseguro Fallecimiento por cualquier causa 65% tabla anterior","Tasa reaseguro IPA por cualquier causa","Tasa reaseguro Fallecimiento por accidente","Tasa reaseguro IPA por accidente"]
["Edad","Tasas en ‰","Tasas en ‰","Tasas en ‰","Tasas en ‰","Tasas en ‰"]
[0,5.2874007339221292,{"$f":"B4*65%","v":3.4368104770493839}]
[1,0.39745844799119434,{"$f":"B5*65%","v":0.25834799119427632}]
[2,0.32905938198064039,0.21388859828741627]
[3,0.26674916820702399,0.1733869593345656]
[4,0.21608315987709387,0.14045405392011101]
[5,0.17960632098765433,0.11674410864197532]
[6,0.15557396975985768,0.1011230803439075]
[7,0.14243507605520297,9.2582799435881935E-2]
[8,0.13714794193676674,8.914616225889839E-2]
[9,0.13792976863753215,8.9654349614395903E-2]
[10,0.14702631839319283,9.556710695557534E-2]
[11,0.16433448889721727,0.10681741778319123]
[12,0.19293976252534029,0.1254108456414712]
[13,0.2343868085915225,0.15235142558448964]
[14,0.29097474116387007,0.18913358175651554]
[15,0.35986899640003511,0.23391484766002282]
[16,0.43840372189196181,0.28496241922977517]
[17,0.51276971635384228,0.33330031562999751]
[18,0.51838473597359735,0.3369500783828383,0.2,0.3,0.3]
[19,0.53200818866688504,0.3458053226334753,0.2,0.3,0.3]
[20,0.54354771505376342,0.35330601478494622,0.2,0.3,0.3]
[21,0.55936574576412645,0.36358773474668221,0.2,0.3,0.3]
[22,0.57317765463287429,0.37256547551136832,0.2,0.3,0.3]
[23,0.58659451873864954,0.38128643718012223,0.2,0.3,0.3]
[24,0.59696476285905142,0.38802709585838346,0.2,0.3,0.3]
[25,0.59537453985104016,0.38699345090317611,0.2,0.3,0.3]
[26,0.5802131894079946,0.3771385731151965,0.2,0.3,0.3]
[27,0.56379143999999992,0.36646443599999995,0.2,0.3,0.3]
[28,0.5433493381373854,0.35317706978930052,0.2,0.3,0.3]
[29,0.52532098945070937,0.34145864314296109,0.2,0.3,0.3]
[30,0.50889786891837563,0.33078361479694418,0.18,0.3,0.3]
[31,0.50817270471464016,0.33031225806451614,0.18,0.3,0.3]
[32,0.51744624249111193,0.33634005761922275,0.18,0.3,0.3]
[33,0.54427457370657051,0.35377847290927084,0.18,0.3,0.3]
[34,0.58920788200046093,0.3829851233002996,0.18,0.3,0.3]
[35,0.65516655266757862,0.42585825923392612,0.2,0.3,0.3]
[36,0.74045824263947757,0.48129785771566042,0.2,0.3,0.3]
[37,0.83267777777777774,0.5412405555555555,0.2,0.3,0.3]
[38,0.92871680249280919,0.60366592162032595,0.2,0.3,0.3]
[39,1.0443994776518075,0.67885966047367496,0.2,0.3,0.3]
[40,1.1660486541210098,0.75793162517865642,0.24,0.3,0.3]
[41,1.3075517806224592,0.84990865740459853,0.27,0.3,0.3]
[42,1.4581027653880463,0.94776679750223014,0.3,0.3,0.3]
[43,1.6240951110595603,1.0556618221887142,0.35,0.3,0.3]
[44,1.7937596706890717,1.1659437859478967,0.4,0.3,0.3]
[45,1.9691192295099857,1.2799274991814908,0.43,0.3,0.3]
[46,2.1627299498746866,1.4057744674185464,0.48,0.3,0.3]
[47,2.3795086539412522,1.5466806250618139,0.52,0.3,0.3]
[48,2.6303131649271418,1.7097035572026422,0.55000000000000004,0.3,0.3]
[49,2.9071523999999997,1.88964906,0.6,0.3,0.3]
[50,3.2198044596912521,2.0928728987993139,0.67,0.3,0.3]
[51,3.5774744017403917,2.3253583611312547,0.7,0.3,0.3]
[52,3.9734717890698024,2.5827566628953718,0.75,0.3,0.3]
[53,4.3257752239968834,2.8117538955979744,0.8,0.3,0.3]
[54,4.7115612076497433,3.0625147849723331,0.9,0.3,0.3]
[55,5.1065452293720002,3.3192543990918004,1,0.3,0.3]
[56,5.5384310265694312,3.5999801672701306,1.2210000000000001,0.3,0.3]
[57,5.9689392440453792,3.8798105086294967,1.331,0.3,0.3]
[58,6.3756899128268989,4.1441984433374843,1.452,0.3,0.3]
[59,6.7859184247538682,4.4108469760900144,1.573,0.3,0.3]
[60,7.1621197797154652,4.6553778568150523,1.7270000000000001,0.3,0.3]
[61,7.5110260723296882,4.8821669470142979,1.881,0.3,0.3]
[62,7.8544289383061932,5.105378809899026,2.0569999999999999,0.3,0.3]
[63,8.3032243718161514,5.3970958416804988,2.2440000000000002,0.3,0.3]
[64,8.7236859019320274,5.6703958362558184,2.4529999999999998,0.3,0.3]
[65,9.2737128060263654,{"$f":"B69*65%","v":6.0279133239171374},2.6970000000000001,0.3,0.3]
[66,10.225443096206414,6.6465380125341689,2.9670000000000001,0.3,0.3]
[67,11.40255701847526,7.4116620620089195,3.2629999999999999,0.3,0.3]
[68,12.783652995927865,8.3093744473531128]
[69,14.329292163473399,9.3140399062577099]
[70,16.254061259943313,10.565139818963154]
[71,18.42763508031803,11.97796280220672]
[72,20.802575156192582,13.521673851525179]
[73,24.452757836436483,15.894292593683714]
[74,29.177315036359371,18.965254773633593]
[75,34.907026104207993,22.689566967735196]

{"sheet":"Tasas directo","index":8,"n_rows":79,"n_cols":6,"rows_kept":79,"cut":false,"hidden":true,"merged":[[1,0,1,1]]}
[]
["Pasem 2010 Ponderadas por salud",null,"Tasa directo Fallecimiento por cualquier causa 65% tabla anterior","Tasa directo IPA por cualquier causa","Tasa directo Fallecimiento por accidente","Tasa directo IPA por accidente"]
["Edad","Tasas en ‰","Tasas en ‰","Tasas en ‰","Tasas en ‰","Tasas en ‰"]
[0,5.2874007339221292,{"$f":"B4*65%","v":3.4368104770493839}]
[1,0.39745844799119434,{"$f":"B5*65%","v":0.25834799119427632}]
[2,0.32905938198064039,0.21388859828741627]
[3,0.26674916820702399,0.1733869593345656]
[4,0.21608315987709387,0.14045405392011101]
[5,0.17960632098765433,0.11674410864197532]
[6,0.15557396975985768,0.1011230803439075]
[7,0.14243507605520297,9.2582799435881935E-2]
[8,0.13714794193676674,8.914616225889839E-2]
[9,0.13792976863753215,8.9654349614395903E-2]
[10,0.14702631839319283,9.556710695557534E-2]
[11,0.16433448889721727,0.10681741778319123]
[12,0.19293976252534029,0.1254108456414712]
[13,0.2343868085915225,0.15235142558448964]
[14,0.29097474116387007,0.18913358175651554]
[15,0.35986899640003511,0.23391484766002282]
[16,0.43840372189196181,0.28496241922977517]
[17,0.51276971635384228,0.33330031562999751]
[18,0.51838473597359735,0.3369500783828383,{"$f":"'Tasas reaseguro'!D22*1.05","v":0.21000000000000002},0.35,0.35]
[19,0.53200818866688504,0.3458053226334753,{"$f":"'Tasas reaseguro'!D23*1.05","v":0.21000000000000002},0.35,0.35]
[20,0.54354771505376342,0.35330601478494622,{"$f":"'Tasas reaseguro'!D24*1.05","v":0.21000000000000002},0.35,0.35]
[21,0.55936574576412645,0.36358773474668221,{"$f":"'Tasas reaseguro'!D25*1.05","v":0.21000000000000002},0.35,0.35]
[22,0.57317765463287429,0.37256547551136832,{"$f":"'Tasas reaseguro'!D26*1.05","v":0.21000000000000002},0.35,0.35]
[23,0.58659451873864954,0.38128643718012223,{"$f":"'Tasas reaseguro'!D27*1.05","v":0.21000000000000002},0.35,0.35]
[24,0.59696476285905142,0.38802709585838346,{"$f":"'Tasas reaseguro'!D28*1.05","v":0.21000000000000002},0.35,0.35]
[25,0.59537453985104016,0.38699345090317611,{"$f":"'Tasas reaseguro'!D29*1.05","v":0.21000000000000002},0.35,0.35]
[26,0.5802131894079946,0.3771385731151965,{"$f":"'Tasas reaseguro'!D30*1.05","v":0.21000000000000002},0.35,0.35]
[27,0.56379143999999992,0.36646443599999995,{"$f":"'Tasas reaseguro'!D31*1.05","v":0.21000000000000002},0.35,0.35]
[28,0.5433493381373854,0.35317706978930052,{"$f":"'Tasas reaseguro'!D32*1.05","v":0.21000000000000002},0.35,0.35]
[29,0.52532098945070937,0.34145864314296109,{"$f":"'Tasas reaseguro'!D33*1.05","v":0.21000000000000002},0.35,0.35]
[30,0.50889786891837563,0.33078361479694418,{"$f":"'Tasas reaseguro'!D34*1.05","v":0.189},0.35,0.35]
[31,0.50817270471464016,0.33031225806451614,{"$f":"'Tasas reaseguro'!D35*1.05","v":0.189},0.35,0.35]
[32,0.51744624249111193,0.33634005761922275,{"$f":"'Tasas reaseguro'!D36*1.05","v":0.189},0.35,0.35]
[33,0.54427457370657051,0.35377847290927084,{"$f":"'Tasas reaseguro'!D37*1.05","v":0.189},0.35,0.35]
[34,0.58920788200046093,0.3829851233002996,{"$f":"'Tasas reaseguro'!D38*1.05","v":0.189},0.35,0.35]
[35,0.65516655266757862,0.42585825923392612,{"$f":"'Tasas reaseguro'!D39*1.05","v":0.21000000000000002},0.35,0.35]
[36,0.74045824263947757,0.48129785771566042,{"$f":"'Tasas reaseguro'!D40*1.05","v":0.21000000000000002},0.35,0.35]
[37,0.83267777777777774,0.5412405555555555,{"$f":"'Tasas reaseguro'!D41*1.05","v":0.21000000000000002},0.35,0.35]
[38,0.92871680249280919,0.60366592162032595,{"$f":"'Tasas reaseguro'!D42*1.05","v":0.21000000000000002},0.35,0.35]
[39,1.0443994776518075,0.67885966047367496,{"$f":"'Tasas reaseguro'!D43*1.05","v":0.21000000000000002},0.35,0.35]
[40,1.1660486541210098,0.75793162517865642,{"$f":"'Tasas reaseguro'!D44*1.05","v":0.252},0.35,0.35]
[41,1.3075517806224592,0.84990865740459853,{"$f":"'Tasas reaseguro'!D45*1.05","v":0.28350000000000003},0.35,0.35]
[42,1.4581027653880463,0.94776679750223014,{"$f":"'Tasas reaseguro'!D46*1.05","v":0.315},0.35,0.35]
[43,1.6240951110595603,1.0556618221887142,{"$f":"'Tasas reaseguro'!D47*1.05","v":0.36749999999999999},0.35,0.35]
[44,1.7937596706890717,1.1659437859478967,{"$f":"'Tasas reaseguro'!D48*1.05","v":0.42000000000000004},0.35,0.35]
[45,1.9691192295099857,1.2799274991814908,{"$f":"'Tasas reaseguro'!D49*1.05","v":0.45150000000000001},0.35,0.35]
[46,2.1627299498746866,1.4057744674185464,{"$f":"'Tasas reaseguro'!D50*1.05","v":0.504},0.35,0.35]
[47,2.3795086539412522,1.5466806250618139,{"$f":"'Tasas reaseguro'!D51*1.05","v":0.54600000000000004},0.35,0.35]
[48,2.6303131649271418,1.7097035572026422,{"$f":"'Tasas reaseguro'!D52*1.05","v":0.57750000000000012},0.35,0.35]
[49,2.9071523999999997,1.88964906,{"$f":"'Tasas reaseguro'!D53*1.05","v":0.63},0.35,0.35]
[50,3.2198044596912521,2.0928728987993139,{"$f":"'Tasas reaseguro'!D54*1.05","v":0.70350000000000013},0.35,0.35]
[51,3.5774744017403917,2.3253583611312547,{"$f":"'Tasas reaseguro'!D55*1.05","v":0.73499999999999999},0.35,0.35]
[52,3.9734717890698024,2.5827566628953718,{"$f":"'Tasas reaseguro'!D56*1.05","v":0.78750000000000009},0.35,0.35]
[53,4.3257752239968834,2.8117538955979744,{"$f":"'Tasas reaseguro'!D57*1.05","v":0.84000000000000008},0.35,0.35]
[54,4.7115612076497433,3.0625147849723331,{"$f":"'Tasas reaseguro'!D58*1.05","v":0.94500000000000006},0.35,0.35]
[55,5.1065452293720002,3.3192543990918004,{"$f":"'Tasas reaseguro'!D59*1.05","v":1.05},0.35,0.35]
[56,5.5384310265694312,3.5999801672701306,{"$f":"'Tasas reaseguro'!D60*1.05","v":1.2820500000000001},0.35,0.35]
[57,5.9689392440453792,3.8798105086294967,{"$f":"'Tasas reaseguro'!D61*1.05","v":1.3975500000000001},0.35,0.35]
[58,6.3756899128268989,4.1441984433374843,{"$f":"'Tasas reaseguro'!D62*1.05","v":1.5246},0.35,0.35]
[59,6.7859184247538682,4.4108469760900144,{"$f":"'Tasas reaseguro'!D63*1.05","v":1.6516500000000001},0.35,0.35]
[60,7.1621197797154652,4.6553778568150523,{"$f":"'Tasas reaseguro'!D64*1.05","v":1.8133500000000002},0.35,0.35]
[61,7.5110260723296882,4.8821669470142979,{"$f":"'Tasas reaseguro'!D65*1.05","v":1.9750500000000002},0.35,0.35]
[62,7.8544289383061932,5.105378809899026,{"$f":"'Tasas reaseguro'!D66*1.05","v":2.15985},0.35,0.35]
[63,8.3032243718161514,5.3970958416804988,{"$f":"'Tasas reaseguro'!D67*1.05","v":2.3562000000000003},0.35,0.35]
[64,8.7236859019320274,5.6703958362558184,{"$f":"'Tasas reaseguro'!D68*1.05","v":2.57565},0.35,0.35]
[65,9.2737128060263654,{"$f":"B69*65%","v":6.0279133239171374},{"$f":"'Tasas reaseguro'!D69*1.05","v":2.8318500000000002},0.35,0.35]
[66,10.225443096206414,6.6465380125341689,{"$f":"'Tasas reaseguro'!D70*1.05","v":3.1153500000000003},0.35,0.35]
[67,11.40255701847526,7.4116620620089195,{"$f":"'Tasas reaseguro'!D71*1.05","v":3.4261500000000003},0.35,0.35]
[68,12.783652995927865,8.3093744473531128]
[69,14.329292163473399,9.3140399062577099]
[70,16.254061259943313,10.565139818963154]
[71,18.42763508031803,11.97796280220672]
[72,20.802575156192582,13.521673851525179]
[73,24.452757836436483,15.894292593683714]
[74,29.177315036359371,18.965254773633593]
[75,34.907026104207993,22.689566967735196]

{"sheet":"Tasas imp.incl. Asisa VRT","index":9,"n_rows":67,"n_cols":5,"rows_kept":67,"cut":false,"hidden":true,"merged":[[0,0,0,4]]}
["Tasas seguro Asisa Vida Riesgo Tradicional (impuestos incluidos)"]
["(*) Las garantías complementarias de accidentes incluyen el Consorcio"]
[]
[null,"Tasas Fallecimiento por cualquier causa","Tasa IPA por cualquier causa","Tasa Fallecimiento por accidente","Tasa IPA por accidente"]
["Edad","Tasas en ‰","Tasas en ‰","Tasas en ‰","Tasas en ‰"]
[14,0.25323782605542666]
[15,0.31201323755377997]
[16,0.3790131752390799]
[17,0.44245666426437169]
[18,0.44724697787747525,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[19,0.45886948595643634,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[20,0.46871414440524189,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[21,0.48220890185502036,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[22,0.49399218660867089,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[23,0.50543844879891042,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[24,0.51428556331412834,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[25,0.51292890431041871,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[26,0.49999437721369538,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[27,0.48598457224999991,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[28,0.46854490409845695,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[29,0.45316446912513642,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[30,0.43915349442098922,0.26331834375000007,0.49262656250000003,0.49262656250000003]
[31,0.43853483870967747,0.26331834375000007,0.49262656250000003,0.49262656250000003]
[32,0.4464463256252299,0.26331834375000007,0.49262656250000003,0.49262656250000003]
[33,0.46933424569341797,0.26331834375000007,0.49262656250000003,0.49262656250000003]
[34,0.50766797433164323,0.26331834375000007,0.49262656250000003,0.49262656250000003]
[35,0.56393896524452802,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[36,0.6367034382518042,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[37,0.7153782291666666,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[38,0.79731152212667777,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[39,0.89600330437169839,0.29257593750000005,0.49262656250000003,0.49262656250000003]
[40,0.99978525804698648,0.351091125,0.49262656250000003,0.49262656250000003]
[41,1.1205051128435355,0.39497751562500005,0.49262656250000003,0.49262656250000003]
[42,1.2489439217216769,0.43886390625000005,0.49262656250000003,0.49262656250000003]
[43,1.3905561416226873,0.51200789062500007,0.49262656250000003,0.49262656250000003]
[44,1.5353012190566144,0.5851518750000001,0.49262656250000003,0.49262656250000003]
[45,1.6849048426757067,0.62903826562500009,0.49262656250000003,0.49262656250000003]
[46,1.8500789884868418,0.70218225000000001,0.49262656250000003,0.49262656250000003]
[47,2.0350183203936307,0.76069743750000007,0.49262656250000003,0.49262656250000003]
[48,2.2489859188284678,0.80458382812500018,0.49262656250000003,0.49262656250000003]
[49,2.4851643912500001,0.87772781250000009,0.49262656250000003,0.49262656250000003]
[50,2.7518956796740994,0.98012939062500037,0.49262656250000003,0.49262656250000003]
[51,3.0570328489847718,1.0240157812500001,0.49262656250000003,0.49262656250000003]
[52,3.3948681200501754,1.0971597656250003,0.49262656250000003,0.49262656250000003]
[53,3.6954269879723416,1.1703037500000002,0.49262656250000003,0.49262656250000003]
[54,4.0245506552761867,1.31659171875,0.49262656250000003,0.49262656250000003]
[55,4.3615213988079882,1.4628796875000003,0.49262656250000003,0.49262656250000003]
[56,4.729973969542046,1.7861760984375004,0.49262656250000003,0.49262656250000003]
[57,5.0972512925762139,1.9470928640625003,0.49262656250000003,0.49262656250000003]
[58,5.444260456880448,2.12410130625,0.49262656250000003,0.49262656250000003]
[59,5.7942366561181435,2.3011097484375003,0.49262656250000003,0.49262656250000003]
[60,6.1151834370697555,2.5263932203125004,0.49262656250000003,0.49262656250000003]
[61,6.4128441179562659,2.7516766921875004,0.49262656250000003,0.49262656250000003]
[62,6.7058096879924713,3.0091435171874998,0.49262656250000003,0.49262656250000003]
[63,7.0886882922056547,3.2827020187500007,0.49262656250000003,0.49262656250000003]
[64,7.4473945350857615,3.5884438734375004,0.49262656250000003,0.49262656250000003]
[65,7.9166362376412422,3.9453865171875004,0.49262656250000003,0.49262656250000003]
[66,8.7285811414510963,4.3403640328125013,0.49262656250000003,0.49262656250000003]
[67,9.732806456386708,4.7733764203125011,0.49262656250000003,0.49262656250000003]
[68,10.911053962150961]
[69,12.229677376963245]
[70,13.87174601238914]
[71,15.726076177896321]
[72,17.752196930126797]
[73,20.866259029209871]
[74,24.896896890394089]
[75,29.785056645152444]

{"sheet":"Prima 50.000 €","index":10,"n_rows":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4]]}
["Prima Asisa Vida Tranquilidad (impuestos incluidos)"]
["Capital: 50.000 € (forma pago anual)"]
[]
["Edad","Prima Fallecimiento por cualquier causa","Prima IPA por cualquier causa","Prima Fallecimiento por accidente","Prima IPA por accidente"]
[18,{"$f":"'Tasas imp.incl. Asisa VRT'!B10*50000/1000","v":22.362348893873762},{"$f":"'Tasas imp.incl. Asisa VRT'!C10*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D10*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E10*50000/1000","v":24.631328125}]
[19,{"$f":"'Tasas imp.incl. Asisa VRT'!B11*50000/1000","v":22.943474297821815},{"$f":"'Tasas imp.incl. Asisa VRT'!C11*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D11*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E11*50000/1000","v":24.631328125}]
[20,{"$f":"'Tasas imp.incl. Asisa VRT'!B12*50000/1000","v":23.435707220262096},{"$f":"'Tasas imp.incl. Asisa VRT'!C12*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D12*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E12*50000/1000","v":24.631328125}]
[21,{"$f":"'Tasas imp.incl. Asisa VRT'!B13*50000/1000","v":24.110445092751018},{"$f":"'Tasas imp.incl. Asisa VRT'!C13*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D13*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E13*50000/1000","v":24.631328125}]
[22,{"$f":"'Tasas imp.incl. Asisa VRT'!B14*50000/1000","v":24.699609330433546},{"$f":"'Tasas imp.incl. Asisa VRT'!C14*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D14*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E14*50000/1000","v":24.631328125}]
[23,{"$f":"'Tasas imp.incl. Asisa VRT'!B15*50000/1000","v":25.27192243994552},{"$f":"'Tasas imp.incl. Asisa VRT'!C15*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D15*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E15*50000/1000","v":24.631328125}]
[24,{"$f":"'Tasas imp.incl. Asisa VRT'!B16*50000/1000","v":25.714278165706414},{"$f":"'Tasas imp.incl. Asisa VRT'!C16*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D16*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E16*50000/1000","v":24.631328125}]
[25,{"$f":"'Tasas imp.incl. Asisa VRT'!B17*50000/1000","v":25.646445215520938},{"$f":"'Tasas imp.incl. Asisa VRT'!C17*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D17*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E17*50000/1000","v":24.631328125}]
[26,{"$f":"'Tasas imp.incl. Asisa VRT'!B18*50000/1000","v":24.999718860684769},{"$f":"'Tasas imp.incl. Asisa VRT'!C18*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D18*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E18*50000/1000","v":24.631328125}]
[27,{"$f":"'Tasas imp.incl. Asisa VRT'!B19*50000/1000","v":24.299228612499995},{"$f":"'Tasas imp.incl. Asisa VRT'!C19*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D19*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E19*50000/1000","v":24.631328125}]
[28,{"$f":"'Tasas imp.incl. Asisa VRT'!B20*50000/1000","v":23.427245204922848},{"$f":"'Tasas imp.incl. Asisa VRT'!C20*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D20*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E20*50000/1000","v":24.631328125}]
[29,{"$f":"'Tasas imp.incl. Asisa VRT'!B21*50000/1000","v":22.65822345625682},{"$f":"'Tasas imp.incl. Asisa VRT'!C21*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D21*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E21*50000/1000","v":24.631328125}]
[30,{"$f":"'Tasas imp.incl. Asisa VRT'!B22*50000/1000","v":21.957674721049461},{"$f":"'Tasas imp.incl. Asisa VRT'!C22*50000/1000","v":13.165917187500003},{"$f":"'Tasas imp.incl. Asisa VRT'!D22*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E22*50000/1000","v":24.631328125}]
[31,{"$f":"'Tasas imp.incl. Asisa VRT'!B23*50000/1000","v":21.926741935483875},{"$f":"'Tasas imp.incl. Asisa VRT'!C23*50000/1000","v":13.165917187500003},{"$f":"'Tasas imp.incl. Asisa VRT'!D23*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E23*50000/1000","v":24.631328125}]
[32,{"$f":"'Tasas imp.incl. Asisa VRT'!B24*50000/1000","v":22.322316281261493},{"$f":"'Tasas imp.incl. Asisa VRT'!C24*50000/1000","v":13.165917187500003},{"$f":"'Tasas imp.incl. Asisa VRT'!D24*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E24*50000/1000","v":24.631328125}]
[33,{"$f":"'Tasas imp.incl. Asisa VRT'!B25*50000/1000","v":23.466712284670898},{"$f":"'Tasas imp.incl. Asisa VRT'!C25*50000/1000","v":13.165917187500003},{"$f":"'Tasas imp.incl. Asisa VRT'!D25*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E25*50000/1000","v":24.631328125}]
[34,{"$f":"'Tasas imp.incl. Asisa VRT'!B26*50000/1000","v":25.38339871658216},{"$f":"'Tasas imp.incl. Asisa VRT'!C26*50000/1000","v":13.165917187500003},{"$f":"'Tasas imp.incl. Asisa VRT'!D26*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E26*50000/1000","v":24.631328125}]
[35,{"$f":"'Tasas imp.incl. Asisa VRT'!B27*50000/1000","v":28.1969482622264},{"$f":"'Tasas imp.incl. Asisa VRT'!C27*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D27*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E27*50000/1000","v":24.631328125}]
[36,{"$f":"'Tasas imp.incl. Asisa VRT'!B28*50000/1000","v":31.835171912590209},{"$f":"'Tasas imp.incl. Asisa VRT'!C28*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D28*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E28*50000/1000","v":24.631328125}]
[37,{"$f":"'Tasas imp.incl. Asisa VRT'!B29*50000/1000","v":35.768911458333328},{"$f":"'Tasas imp.incl. Asisa VRT'!C29*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D29*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E29*50000/1000","v":24.631328125}]
[38,{"$f":"'Tasas imp.incl. Asisa VRT'!B30*50000/1000","v":39.86557610633389},{"$f":"'Tasas imp.incl. Asisa VRT'!C30*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D30*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E30*50000/1000","v":24.631328125}]
[39,{"$f":"'Tasas imp.incl. Asisa VRT'!B31*50000/1000","v":44.800165218584915},{"$f":"'Tasas imp.incl. Asisa VRT'!C31*50000/1000","v":14.628796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D31*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E31*50000/1000","v":24.631328125}]
[40,{"$f":"'Tasas imp.incl. Asisa VRT'!B32*50000/1000","v":49.989262902349324},{"$f":"'Tasas imp.incl. Asisa VRT'!C32*50000/1000","v":17.554556250000001},{"$f":"'Tasas imp.incl. Asisa VRT'!D32*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E32*50000/1000","v":24.631328125}]
[41,{"$f":"'Tasas imp.incl. Asisa VRT'!B33*50000/1000","v":56.025255642176774},{"$f":"'Tasas imp.incl. Asisa VRT'!C33*50000/1000","v":19.748875781250003},{"$f":"'Tasas imp.incl. Asisa VRT'!D33*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E33*50000/1000","v":24.631328125}]
[42,{"$f":"'Tasas imp.incl. Asisa VRT'!B34*50000/1000","v":62.447196086083842},{"$f":"'Tasas imp.incl. Asisa VRT'!C34*50000/1000","v":21.943195312500002},{"$f":"'Tasas imp.incl. Asisa VRT'!D34*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E34*50000/1000","v":24.631328125}]
[43,{"$f":"'Tasas imp.incl. Asisa VRT'!B35*50000/1000","v":69.52780708113437},{"$f":"'Tasas imp.incl. Asisa VRT'!C35*50000/1000","v":25.600394531250004},{"$f":"'Tasas imp.incl. Asisa VRT'!D35*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E35*50000/1000","v":24.631328125}]
[44,{"$f":"'Tasas imp.incl. Asisa VRT'!B36*50000/1000","v":76.765060952830723},{"$f":"'Tasas imp.incl. Asisa VRT'!C36*50000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D36*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E36*50000/1000","v":24.631328125}]
[45,{"$f":"'Tasas imp.incl. Asisa VRT'!B37*50000/1000","v":84.245242133785325},{"$f":"'Tasas imp.incl. Asisa VRT'!C37*50000/1000","v":31.451913281250004},{"$f":"'Tasas imp.incl. Asisa VRT'!D37*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E37*50000/1000","v":24.631328125}]
[46,{"$f":"'Tasas imp.incl. Asisa VRT'!B38*50000/1000","v":92.503949424342096},{"$f":"'Tasas imp.incl. Asisa VRT'!C38*50000/1000","v":35.109112500000002},{"$f":"'Tasas imp.incl. Asisa VRT'!D38*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E38*50000/1000","v":24.631328125}]
[47,{"$f":"'Tasas imp.incl. Asisa VRT'!B39*50000/1000","v":101.75091601968154},{"$f":"'Tasas imp.incl. Asisa VRT'!C39*50000/1000","v":38.034871875000007},{"$f":"'Tasas imp.incl. Asisa VRT'!D39*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E39*50000/1000","v":24.631328125}]
[48,{"$f":"'Tasas imp.incl. Asisa VRT'!B40*50000/1000","v":112.44929594142339},{"$f":"'Tasas imp.incl. Asisa VRT'!C40*50000/1000","v":40.22919140625001},{"$f":"'Tasas imp.incl. Asisa VRT'!D40*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E40*50000/1000","v":24.631328125}]
[49,{"$f":"'Tasas imp.incl. Asisa VRT'!B41*50000/1000","v":124.2582195625},{"$f":"'Tasas imp.incl. Asisa VRT'!C41*50000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D41*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E41*50000/1000","v":24.631328125}]
[50,{"$f":"'Tasas imp.incl. Asisa VRT'!B42*50000/1000","v":137.59478398370499},{"$f":"'Tasas imp.incl. Asisa VRT'!C42*50000/1000","v":49.006469531250019},{"$f":"'Tasas imp.incl. Asisa VRT'!D42*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E42*50000/1000","v":24.631328125}]
[51,{"$f":"'Tasas imp.incl. Asisa VRT'!B43*50000/1000","v":152.8516424492386},{"$f":"'Tasas imp.incl. Asisa VRT'!C43*50000/1000","v":51.200789062500007},{"$f":"'Tasas imp.incl. Asisa VRT'!D43*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E43*50000/1000","v":24.631328125}]
[52,{"$f":"'Tasas imp.incl. Asisa VRT'!B44*50000/1000","v":169.74340600250878},{"$f":"'Tasas imp.incl. Asisa VRT'!C44*50000/1000","v":54.857988281250016},{"$f":"'Tasas imp.incl. Asisa VRT'!D44*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E44*50000/1000","v":24.631328125}]
[53,{"$f":"'Tasas imp.incl. Asisa VRT'!B45*50000/1000","v":184.77134939861708},{"$f":"'Tasas imp.incl. Asisa VRT'!C45*50000/1000","v":58.51518750000001},{"$f":"'Tasas imp.incl. Asisa VRT'!D45*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E45*50000/1000","v":24.631328125}]
[54,{"$f":"'Tasas imp.incl. Asisa VRT'!B46*50000/1000","v":201.22753276380934},{"$f":"'Tasas imp.incl. Asisa VRT'!C46*50000/1000","v":65.829585937499999},{"$f":"'Tasas imp.incl. Asisa VRT'!D46*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E46*50000/1000","v":24.631328125}]
[55,{"$f":"'Tasas imp.incl. Asisa VRT'!B47*50000/1000","v":218.07606994039941},{"$f":"'Tasas imp.incl. Asisa VRT'!C47*50000/1000","v":73.143984375000016},{"$f":"'Tasas imp.incl. Asisa VRT'!D47*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E47*50000/1000","v":24.631328125}]
[56,{"$f":"'Tasas imp.incl. Asisa VRT'!B48*50000/1000","v":236.49869847710229},{"$f":"'Tasas imp.incl. Asisa VRT'!C48*50000/1000","v":89.308804921875023},{"$f":"'Tasas imp.incl. Asisa VRT'!D48*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E48*50000/1000","v":24.631328125}]
[57,{"$f":"'Tasas imp.incl. Asisa VRT'!B49*50000/1000","v":254.8625646288107},{"$f":"'Tasas imp.incl. Asisa VRT'!C49*50000/1000","v":97.354643203125022},{"$f":"'Tasas imp.incl. Asisa VRT'!D49*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E49*50000/1000","v":24.631328125}]
[58,{"$f":"'Tasas imp.incl. Asisa VRT'!B50*50000/1000","v":272.21302284402236},{"$f":"'Tasas imp.incl. Asisa VRT'!C50*50000/1000","v":106.2050653125},{"$f":"'Tasas imp.incl. Asisa VRT'!D50*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E50*50000/1000","v":24.631328125}]
[59,{"$f":"'Tasas imp.incl. Asisa VRT'!B51*50000/1000","v":289.71183280590719},{"$f":"'Tasas imp.incl. Asisa VRT'!C51*50000/1000","v":115.05548742187501},{"$f":"'Tasas imp.incl. Asisa VRT'!D51*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E51*50000/1000","v":24.631328125}]
[60,{"$f":"'Tasas imp.incl. Asisa VRT'!B52*50000/1000","v":305.75917185348777},{"$f":"'Tasas imp.incl. Asisa VRT'!C52*50000/1000","v":126.31966101562503},{"$f":"'Tasas imp.incl. Asisa VRT'!D52*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E52*50000/1000","v":24.631328125}]
[61,{"$f":"'Tasas imp.incl. Asisa VRT'!B53*50000/1000","v":320.64220589781331},{"$f":"'Tasas imp.incl. Asisa VRT'!C53*50000/1000","v":137.583834609375},{"$f":"'Tasas imp.incl. Asisa VRT'!D53*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E53*50000/1000","v":24.631328125}]
[62,{"$f":"'Tasas imp.incl. Asisa VRT'!B54*50000/1000","v":335.29048439962361},{"$f":"'Tasas imp.incl. Asisa VRT'!C54*50000/1000","v":150.45717585937498},{"$f":"'Tasas imp.incl. Asisa VRT'!D54*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E54*50000/1000","v":24.631328125}]
[63,{"$f":"'Tasas imp.incl. Asisa VRT'!B55*50000/1000","v":354.43441461028277},{"$f":"'Tasas imp.incl. Asisa VRT'!C55*50000/1000","v":164.13510093750006},{"$f":"'Tasas imp.incl. Asisa VRT'!D55*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E55*50000/1000","v":24.631328125}]
[64,{"$f":"'Tasas imp.incl. Asisa VRT'!B56*50000/1000","v":372.36972675428808},{"$f":"'Tasas imp.incl. Asisa VRT'!C56*50000/1000","v":179.42219367187502},{"$f":"'Tasas imp.incl. Asisa VRT'!D56*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E56*50000/1000","v":24.631328125}]
[65,{"$f":"'Tasas imp.incl. Asisa VRT'!B57*50000/1000","v":395.83181188206214},{"$f":"'Tasas imp.incl. Asisa VRT'!C57*50000/1000","v":197.26932585937504},{"$f":"'Tasas imp.incl. Asisa VRT'!D57*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E57*50000/1000","v":24.631328125}]
[66,{"$f":"'Tasas imp.incl. Asisa VRT'!B58*50000/1000","v":436.42905707255483},{"$f":"'Tasas imp.incl. Asisa VRT'!C58*50000/1000","v":217.01820164062508},{"$f":"'Tasas imp.incl. Asisa VRT'!D58*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E58*50000/1000","v":24.631328125}]
[67,{"$f":"'Tasas imp.incl. Asisa VRT'!B59*50000/1000","v":486.64032281933538},{"$f":"'Tasas imp.incl. Asisa VRT'!C59*50000/1000","v":238.66882101562507},{"$f":"'Tasas imp.incl. Asisa VRT'!D59*50000/1000","v":24.631328125},{"$f":"'Tasas imp.incl. Asisa VRT'!E59*50000/1000","v":24.631328125}]
[68,{"$f":"'Tasas imp.incl. Asisa VRT'!B60*100000/1000","v":1091.1053962150961}]
[69,{"$f":"'Tasas imp.incl. Asisa VRT'!B61*100000/1000","v":1222.9677376963245}]
[70,{"$f":"'Tasas imp.incl. Asisa VRT'!B62*100000/1000","v":1387.174601238914}]
[71,{"$f":"'Tasas imp.incl. Asisa VRT'!B63*100000/1000","v":1572.6076177896323}]
[72,{"$f":"'Tasas imp.incl. Asisa VRT'!B64*100000/1000","v":1775.2196930126797}]
[73,{"$f":"'Tasas imp.incl. Asisa VRT'!B65*100000/1000","v":2086.6259029209873}]
[74,{"$f":"'Tasas imp.incl. Asisa VRT'!B66*100000/1000","v":2489.6896890394087}]
[75,{"$f":"'Tasas imp.incl. Asisa VRT'!B67*100000/1000","v":2978.5056645152445}]
[]
["* Edades no contratables, al ser límite edad de entrada 64 años, pero si se permite la permanencia si se refleja tasa"]
[]
["** Prima mínima por póliza 50 €. Si no alcanza 50 €, subir el capital asegurado o incrementar garantías"]

{"sheet":"Prima 100.000 €","index":11,"n_rows":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4]]}
["Prima Asisa Vida Tranquilidad (impuestos incluidos)**"]
["Capital: 100.000 € (forma pago anual)"]
[]
["Edad","Prima Fallecimiento por cualquier causa","Prima IPA por cualquier causa","Prima Fallecimiento por accidente","Prima IPA por accidente"]
[18,{"$f":"'Tasas imp.incl. Asisa VRT'!B10*100000/1000","v":44.724697787747523},{"$f":"'Tasas imp.incl. Asisa VRT'!C10*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D10*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E10*100000/1000","v":49.262656249999999}]
[19,{"$f":"'Tasas imp.incl. Asisa VRT'!B11*100000/1000","v":45.886948595643631},{"$f":"'Tasas imp.incl. Asisa VRT'!C11*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D11*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E11*100000/1000","v":49.262656249999999}]
[20,{"$f":"'Tasas imp.incl. Asisa VRT'!B12*100000/1000","v":46.871414440524191},{"$f":"'Tasas imp.incl. Asisa VRT'!C12*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D12*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E12*100000/1000","v":49.262656249999999}]
[21,{"$f":"'Tasas imp.incl. Asisa VRT'!B13*100000/1000","v":48.220890185502036},{"$f":"'Tasas imp.incl. Asisa VRT'!C13*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D13*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E13*100000/1000","v":49.262656249999999}]
[22,{"$f":"'Tasas imp.incl. Asisa VRT'!B14*100000/1000","v":49.399218660867092},{"$f":"'Tasas imp.incl. Asisa VRT'!C14*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D14*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E14*100000/1000","v":49.262656249999999}]
[23,{"$f":"'Tasas imp.incl. Asisa VRT'!B15*100000/1000","v":50.54384487989104},{"$f":"'Tasas imp.incl. Asisa VRT'!C15*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D15*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E15*100000/1000","v":49.262656249999999}]
[24,{"$f":"'Tasas imp.incl. Asisa VRT'!B16*100000/1000","v":51.428556331412828},{"$f":"'Tasas imp.incl. Asisa VRT'!C16*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D16*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E16*100000/1000","v":49.262656249999999}]
[25,{"$f":"'Tasas imp.incl. Asisa VRT'!B17*100000/1000","v":51.292890431041876},{"$f":"'Tasas imp.incl. Asisa VRT'!C17*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D17*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E17*100000/1000","v":49.262656249999999}]
[26,{"$f":"'Tasas imp.incl. Asisa VRT'!B18*100000/1000","v":49.999437721369539},{"$f":"'Tasas imp.incl. Asisa VRT'!C18*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D18*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E18*100000/1000","v":49.262656249999999}]
[27,{"$f":"'Tasas imp.incl. Asisa VRT'!B19*100000/1000","v":48.59845722499999},{"$f":"'Tasas imp.incl. Asisa VRT'!C19*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D19*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E19*100000/1000","v":49.262656249999999}]
[28,{"$f":"'Tasas imp.incl. Asisa VRT'!B20*100000/1000","v":46.854490409845695},{"$f":"'Tasas imp.incl. Asisa VRT'!C20*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D20*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E20*100000/1000","v":49.262656249999999}]
[29,{"$f":"'Tasas imp.incl. Asisa VRT'!B21*100000/1000","v":45.316446912513641},{"$f":"'Tasas imp.incl. Asisa VRT'!C21*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D21*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E21*100000/1000","v":49.262656249999999}]
[30,{"$f":"'Tasas imp.incl. Asisa VRT'!B22*100000/1000","v":43.915349442098922},{"$f":"'Tasas imp.incl. Asisa VRT'!C22*100000/1000","v":26.331834375000007},{"$f":"'Tasas imp.incl. Asisa VRT'!D22*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E22*100000/1000","v":49.262656249999999}]
[31,{"$f":"'Tasas imp.incl. Asisa VRT'!B23*100000/1000","v":43.85348387096775},{"$f":"'Tasas imp.incl. Asisa VRT'!C23*100000/1000","v":26.331834375000007},{"$f":"'Tasas imp.incl. Asisa VRT'!D23*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E23*100000/1000","v":49.262656249999999}]
[32,{"$f":"'Tasas imp.incl. Asisa VRT'!B24*100000/1000","v":44.644632562522986},{"$f":"'Tasas imp.incl. Asisa VRT'!C24*100000/1000","v":26.331834375000007},{"$f":"'Tasas imp.incl. Asisa VRT'!D24*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E24*100000/1000","v":49.262656249999999}]
[33,{"$f":"'Tasas imp.incl. Asisa VRT'!B25*100000/1000","v":46.933424569341796},{"$f":"'Tasas imp.incl. Asisa VRT'!C25*100000/1000","v":26.331834375000007},{"$f":"'Tasas imp.incl. Asisa VRT'!D25*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E25*100000/1000","v":49.262656249999999}]
[34,{"$f":"'Tasas imp.incl. Asisa VRT'!B26*100000/1000","v":50.766797433164321},{"$f":"'Tasas imp.incl. Asisa VRT'!C26*100000/1000","v":26.331834375000007},{"$f":"'Tasas imp.incl. Asisa VRT'!D26*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E26*100000/1000","v":49.262656249999999}]
[35,{"$f":"'Tasas imp.incl. Asisa VRT'!B27*100000/1000","v":56.393896524452799},{"$f":"'Tasas imp.incl. Asisa VRT'!C27*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D27*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E27*100000/1000","v":49.262656249999999}]
[36,{"$f":"'Tasas imp.incl. Asisa VRT'!B28*100000/1000","v":63.670343825180417},{"$f":"'Tasas imp.incl. Asisa VRT'!C28*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D28*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E28*100000/1000","v":49.262656249999999}]
[37,{"$f":"'Tasas imp.incl. Asisa VRT'!B29*100000/1000","v":71.537822916666656},{"$f":"'Tasas imp.incl. Asisa VRT'!C29*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D29*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E29*100000/1000","v":49.262656249999999}]
[38,{"$f":"'Tasas imp.incl. Asisa VRT'!B30*100000/1000","v":79.73115221266778},{"$f":"'Tasas imp.incl. Asisa VRT'!C30*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D30*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E30*100000/1000","v":49.262656249999999}]
[39,{"$f":"'Tasas imp.incl. Asisa VRT'!B31*100000/1000","v":89.600330437169831},{"$f":"'Tasas imp.incl. Asisa VRT'!C31*100000/1000","v":29.257593750000005},{"$f":"'Tasas imp.incl. Asisa VRT'!D31*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E31*100000/1000","v":49.262656249999999}]
[40,{"$f":"'Tasas imp.incl. Asisa VRT'!B32*100000/1000","v":99.978525804698648},{"$f":"'Tasas imp.incl. Asisa VRT'!C32*100000/1000","v":35.109112500000002},{"$f":"'Tasas imp.incl. Asisa VRT'!D32*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E32*100000/1000","v":49.262656249999999}]
[41,{"$f":"'Tasas imp.incl. Asisa VRT'!B33*100000/1000","v":112.05051128435355},{"$f":"'Tasas imp.incl. Asisa VRT'!C33*100000/1000","v":39.497751562500007},{"$f":"'Tasas imp.incl. Asisa VRT'!D33*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E33*100000/1000","v":49.262656249999999}]
[42,{"$f":"'Tasas imp.incl. Asisa VRT'!B34*100000/1000","v":124.89439217216768},{"$f":"'Tasas imp.incl. Asisa VRT'!C34*100000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D34*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E34*100000/1000","v":49.262656249999999}]
[43,{"$f":"'Tasas imp.incl. Asisa VRT'!B35*100000/1000","v":139.05561416226874},{"$f":"'Tasas imp.incl. Asisa VRT'!C35*100000/1000","v":51.200789062500007},{"$f":"'Tasas imp.incl. Asisa VRT'!D35*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E35*100000/1000","v":49.262656249999999}]
[44,{"$f":"'Tasas imp.incl. Asisa VRT'!B36*100000/1000","v":153.53012190566145},{"$f":"'Tasas imp.incl. Asisa VRT'!C36*100000/1000","v":58.51518750000001},{"$f":"'Tasas imp.incl. Asisa VRT'!D36*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E36*100000/1000","v":49.262656249999999}]
[45,{"$f":"'Tasas imp.incl. Asisa VRT'!B37*100000/1000","v":168.49048426757065},{"$f":"'Tasas imp.incl. Asisa VRT'!C37*100000/1000","v":62.903826562500008},{"$f":"'Tasas imp.incl. Asisa VRT'!D37*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E37*100000/1000","v":49.262656249999999}]
[46,{"$f":"'Tasas imp.incl. Asisa VRT'!B38*100000/1000","v":185.00789884868419},{"$f":"'Tasas imp.incl. Asisa VRT'!C38*100000/1000","v":70.218225000000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D38*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E38*100000/1000","v":49.262656249999999}]
[47,{"$f":"'Tasas imp.incl. Asisa VRT'!B39*100000/1000","v":203.50183203936308},{"$f":"'Tasas imp.incl. Asisa VRT'!C39*100000/1000","v":76.069743750000015},{"$f":"'Tasas imp.incl. Asisa VRT'!D39*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E39*100000/1000","v":49.262656249999999}]
[48,{"$f":"'Tasas imp.incl. Asisa VRT'!B40*100000/1000","v":224.89859188284677},{"$f":"'Tasas imp.incl. Asisa VRT'!C40*100000/1000","v":80.45838281250002},{"$f":"'Tasas imp.incl. Asisa VRT'!D40*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E40*100000/1000","v":49.262656249999999}]
[49,{"$f":"'Tasas imp.incl. Asisa VRT'!B41*100000/1000","v":248.51643912500001},{"$f":"'Tasas imp.incl. Asisa VRT'!C41*100000/1000","v":87.772781250000008},{"$f":"'Tasas imp.incl. Asisa VRT'!D41*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E41*100000/1000","v":49.262656249999999}]
[50,{"$f":"'Tasas imp.incl. Asisa VRT'!B42*100000/1000","v":275.18956796740997},{"$f":"'Tasas imp.incl. Asisa VRT'!C42*100000/1000","v":98.012939062500038},{"$f":"'Tasas imp.incl. Asisa VRT'!D42*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E42*100000/1000","v":49.262656249999999}]
[51,{"$f":"'Tasas imp.incl. Asisa VRT'!B43*100000/1000","v":305.70328489847719},{"$f":"'Tasas imp.incl. Asisa VRT'!C43*100000/1000","v":102.40157812500001},{"$f":"'Tasas imp.incl. Asisa VRT'!D43*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E43*100000/1000","v":49.262656249999999}]
[52,{"$f":"'Tasas imp.incl. Asisa VRT'!B44*100000/1000","v":339.48681200501755},{"$f":"'Tasas imp.incl. Asisa VRT'!C44*100000/1000","v":109.71597656250003},{"$f":"'Tasas imp.incl. Asisa VRT'!D44*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E44*100000/1000","v":49.262656249999999}]
[53,{"$f":"'Tasas imp.incl. Asisa VRT'!B45*100000/1000","v":369.54269879723415},{"$f":"'Tasas imp.incl. Asisa VRT'!C45*100000/1000","v":117.03037500000002},{"$f":"'Tasas imp.incl. Asisa VRT'!D45*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E45*100000/1000","v":49.262656249999999}]
[54,{"$f":"'Tasas imp.incl. Asisa VRT'!B46*100000/1000","v":402.45506552761867},{"$f":"'Tasas imp.incl. Asisa VRT'!C46*100000/1000","v":131.659171875},{"$f":"'Tasas imp.incl. Asisa VRT'!D46*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E46*100000/1000","v":49.262656249999999}]
[55,{"$f":"'Tasas imp.incl. Asisa VRT'!B47*100000/1000","v":436.15213988079881},{"$f":"'Tasas imp.incl. Asisa VRT'!C47*100000/1000","v":146.28796875000003},{"$f":"'Tasas imp.incl. Asisa VRT'!D47*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E47*100000/1000","v":49.262656249999999}]
[56,{"$f":"'Tasas imp.incl. Asisa VRT'!B48*100000/1000","v":472.99739695420459},{"$f":"'Tasas imp.incl. Asisa VRT'!C48*100000/1000","v":178.61760984375005},{"$f":"'Tasas imp.incl. Asisa VRT'!D48*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E48*100000/1000","v":49.262656249999999}]
[57,{"$f":"'Tasas imp.incl. Asisa VRT'!B49*100000/1000","v":509.7251292576214},{"$f":"'Tasas imp.incl. Asisa VRT'!C49*100000/1000","v":194.70928640625004},{"$f":"'Tasas imp.incl. Asisa VRT'!D49*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E49*100000/1000","v":49.262656249999999}]
[58,{"$f":"'Tasas imp.incl. Asisa VRT'!B50*100000/1000","v":544.42604568804472},{"$f":"'Tasas imp.incl. Asisa VRT'!C50*100000/1000","v":212.41013062499999},{"$f":"'Tasas imp.incl. Asisa VRT'!D50*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E50*100000/1000","v":49.262656249999999}]
[59,{"$f":"'Tasas imp.incl. Asisa VRT'!B51*100000/1000","v":579.42366561181439},{"$f":"'Tasas imp.incl. Asisa VRT'!C51*100000/1000","v":230.11097484375003},{"$f":"'Tasas imp.incl. Asisa VRT'!D51*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E51*100000/1000","v":49.262656249999999}]
[60,{"$f":"'Tasas imp.incl. Asisa VRT'!B52*100000/1000","v":611.51834370697554},{"$f":"'Tasas imp.incl. Asisa VRT'!C52*100000/1000","v":252.63932203125006},{"$f":"'Tasas imp.incl. Asisa VRT'!D52*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E52*100000/1000","v":49.262656249999999}]
[61,{"$f":"'Tasas imp.incl. Asisa VRT'!B53*100000/1000","v":641.28441179562662},{"$f":"'Tasas imp.incl. Asisa VRT'!C53*100000/1000","v":275.16766921875001},{"$f":"'Tasas imp.incl. Asisa VRT'!D53*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E53*100000/1000","v":49.262656249999999}]
[62,{"$f":"'Tasas imp.incl. Asisa VRT'!B54*100000/1000","v":670.58096879924722},{"$f":"'Tasas imp.incl. Asisa VRT'!C54*100000/1000","v":300.91435171874997},{"$f":"'Tasas imp.incl. Asisa VRT'!D54*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E54*100000/1000","v":49.262656249999999}]
[63,{"$f":"'Tasas imp.incl. Asisa VRT'!B55*100000/1000","v":708.86882922056554},{"$f":"'Tasas imp.incl. Asisa VRT'!C55*100000/1000","v":328.27020187500011},{"$f":"'Tasas imp.incl. Asisa VRT'!D55*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E55*100000/1000","v":49.262656249999999}]
[64,{"$f":"'Tasas imp.incl. Asisa VRT'!B56*100000/1000","v":744.73945350857616},{"$f":"'Tasas imp.incl. Asisa VRT'!C56*100000/1000","v":358.84438734375004},{"$f":"'Tasas imp.incl. Asisa VRT'!D56*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E56*100000/1000","v":49.262656249999999}]
[65,{"$f":"'Tasas imp.incl. Asisa VRT'!B57*100000/1000","v":791.66362376412428},{"$f":"'Tasas imp.incl. Asisa VRT'!C57*100000/1000","v":394.53865171875009},{"$f":"'Tasas imp.incl. Asisa VRT'!D57*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E57*100000/1000","v":49.262656249999999}]
[66,{"$f":"'Tasas imp.incl. Asisa VRT'!B58*100000/1000","v":872.85811414510965},{"$f":"'Tasas imp.incl. Asisa VRT'!C58*100000/1000","v":434.03640328125016},{"$f":"'Tasas imp.incl. Asisa VRT'!D58*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E58*100000/1000","v":49.262656249999999}]
[67,{"$f":"'Tasas imp.incl. Asisa VRT'!B59*100000/1000","v":973.28064563867076},{"$f":"'Tasas imp.incl. Asisa VRT'!C59*100000/1000","v":477.33764203125014},{"$f":"'Tasas imp.incl. Asisa VRT'!D59*100000/1000","v":49.262656249999999},{"$f":"'Tasas imp.incl. Asisa VRT'!E59*100000/1000","v":49.262656249999999}]
[68,{"$f":"'Tasas imp.incl. Asisa VRT'!B60*100000/1000","v":1091.1053962150961}]
[69,{"$f":"'Tasas imp.incl. Asisa VRT'!B61*100000/1000","v":1222.9677376963245}]
[70,{"$f":"'Tasas imp.incl. Asisa VRT'!B62*100000/1000","v":1387.174601238914}]
[71,{"$f":"'Tasas imp.incl. Asisa VRT'!B63*100000/1000","v":1572.6076177896323}]
[72,{"$f":"'Tasas imp.incl. Asisa VRT'!B64*100000/1000","v":1775.2196930126797}]
[73,{"$f":"'Tasas imp.incl. Asisa VRT'!B65*100000/1000","v":2086.6259029209873}]
[74,{"$f":"'Tasas imp.incl. Asisa VRT'!B66*100000/1000","v":2489.6896890394087}]
[75,{"$f":"'Tasas imp.incl. Asisa VRT'!B67*100000/1000","v":2978.5056645152445}]
[]
["* Edades no contratables, al ser límite edad de entrada 64 años, pero si se permite la permanencia si se refleja tasa"]
[]
["** Prima mínima por póliza 50 €. Si no alcanza 50 €, subir el capital asegurado o incrementar garantías"]

{"sheet":"Prima 150.000 €","index":12,"n_rows":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4]]}
["Prima Asisa Vida Tranquilidad (impuestos incluidos)**"]
["Capital: 150.000 € (forma pago anual)"]
[]
["Edad","Prima Fallecimiento por cualquier causa","Prima IPA por cualquier causa","Prima Fallecimiento por accidente","Prima IPA por accidente"]
[18,{"$f":"'Tasas imp.incl. Asisa VRT'!B10*150000/1000","v":67.087046681621288},{"$f":"'Tasas imp.incl. Asisa VRT'!C10*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D10*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E10*150000/1000","v":73.893984375000002}]
[19,{"$f":"'Tasas imp.incl. Asisa VRT'!B11*150000/1000","v":68.830422893465453},{"$f":"'Tasas imp.incl. Asisa VRT'!C11*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D11*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E11*150000/1000","v":73.893984375000002}]
[20,{"$f":"'Tasas imp.incl. Asisa VRT'!B12*150000/1000","v":70.307121660786294},{"$f":"'Tasas imp.incl. Asisa VRT'!C12*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D12*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E12*150000/1000","v":73.893984375000002}]
[21,{"$f":"'Tasas imp.incl. Asisa VRT'!B13*150000/1000","v":72.33133527825305},{"$f":"'Tasas imp.incl. Asisa VRT'!C13*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D13*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E13*150000/1000","v":73.893984375000002}]
[22,{"$f":"'Tasas imp.incl. Asisa VRT'!B14*150000/1000","v":74.098827991300638},{"$f":"'Tasas imp.incl. Asisa VRT'!C14*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D14*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E14*150000/1000","v":73.893984375000002}]
[23,{"$f":"'Tasas imp.incl. Asisa VRT'!B15*150000/1000","v":75.815767319836567},{"$f":"'Tasas imp.incl. Asisa VRT'!C15*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D15*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E15*150000/1000","v":73.893984375000002}]
[24,{"$f":"'Tasas imp.incl. Asisa VRT'!B16*150000/1000","v":77.142834497119253},{"$f":"'Tasas imp.incl. Asisa VRT'!C16*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D16*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E16*150000/1000","v":73.893984375000002}]
[25,{"$f":"'Tasas imp.incl. Asisa VRT'!B17*150000/1000","v":76.939335646562796},{"$f":"'Tasas imp.incl. Asisa VRT'!C17*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D17*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E17*150000/1000","v":73.893984375000002}]
[26,{"$f":"'Tasas imp.incl. Asisa VRT'!B18*150000/1000","v":74.999156582054297},{"$f":"'Tasas imp.incl. Asisa VRT'!C18*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D18*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E18*150000/1000","v":73.893984375000002}]
[27,{"$f":"'Tasas imp.incl. Asisa VRT'!B19*150000/1000","v":72.897685837499992},{"$f":"'Tasas imp.incl. Asisa VRT'!C19*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D19*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E19*150000/1000","v":73.893984375000002}]
[28,{"$f":"'Tasas imp.incl. Asisa VRT'!B20*150000/1000","v":70.28173561476855},{"$f":"'Tasas imp.incl. Asisa VRT'!C20*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D20*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E20*150000/1000","v":73.893984375000002}]
[29,{"$f":"'Tasas imp.incl. Asisa VRT'!B21*150000/1000","v":67.974670368770461},{"$f":"'Tasas imp.incl. Asisa VRT'!C21*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D21*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E21*150000/1000","v":73.893984375000002}]
[30,{"$f":"'Tasas imp.incl. Asisa VRT'!B22*150000/1000","v":65.873024163148386},{"$f":"'Tasas imp.incl. Asisa VRT'!C22*150000/1000","v":39.497751562500007},{"$f":"'Tasas imp.incl. Asisa VRT'!D22*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E22*150000/1000","v":73.893984375000002}]
[31,{"$f":"'Tasas imp.incl. Asisa VRT'!B23*150000/1000","v":65.780225806451625},{"$f":"'Tasas imp.incl. Asisa VRT'!C23*150000/1000","v":39.497751562500007},{"$f":"'Tasas imp.incl. Asisa VRT'!D23*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E23*150000/1000","v":73.893984375000002}]
[32,{"$f":"'Tasas imp.incl. Asisa VRT'!B24*150000/1000","v":66.966948843784479},{"$f":"'Tasas imp.incl. Asisa VRT'!C24*150000/1000","v":39.497751562500007},{"$f":"'Tasas imp.incl. Asisa VRT'!D24*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E24*150000/1000","v":73.893984375000002}]
[33,{"$f":"'Tasas imp.incl. Asisa VRT'!B25*150000/1000","v":70.4001368540127},{"$f":"'Tasas imp.incl. Asisa VRT'!C25*150000/1000","v":39.497751562500007},{"$f":"'Tasas imp.incl. Asisa VRT'!D25*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E25*150000/1000","v":73.893984375000002}]
[34,{"$f":"'Tasas imp.incl. Asisa VRT'!B26*150000/1000","v":76.150196149746478},{"$f":"'Tasas imp.incl. Asisa VRT'!C26*150000/1000","v":39.497751562500007},{"$f":"'Tasas imp.incl. Asisa VRT'!D26*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E26*150000/1000","v":73.893984375000002}]
[35,{"$f":"'Tasas imp.incl. Asisa VRT'!B27*150000/1000","v":84.590844786679199},{"$f":"'Tasas imp.incl. Asisa VRT'!C27*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D27*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E27*150000/1000","v":73.893984375000002}]
[36,{"$f":"'Tasas imp.incl. Asisa VRT'!B28*150000/1000","v":95.505515737770637},{"$f":"'Tasas imp.incl. Asisa VRT'!C28*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D28*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E28*150000/1000","v":73.893984375000002}]
[37,{"$f":"'Tasas imp.incl. Asisa VRT'!B29*150000/1000","v":107.30673437499999},{"$f":"'Tasas imp.incl. Asisa VRT'!C29*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D29*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E29*150000/1000","v":73.893984375000002}]
[38,{"$f":"'Tasas imp.incl. Asisa VRT'!B30*150000/1000","v":119.59672831900166},{"$f":"'Tasas imp.incl. Asisa VRT'!C30*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D30*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E30*150000/1000","v":73.893984375000002}]
[39,{"$f":"'Tasas imp.incl. Asisa VRT'!B31*150000/1000","v":134.40049565575475},{"$f":"'Tasas imp.incl. Asisa VRT'!C31*150000/1000","v":43.886390625000004},{"$f":"'Tasas imp.incl. Asisa VRT'!D31*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E31*150000/1000","v":73.893984375000002}]
[40,{"$f":"'Tasas imp.incl. Asisa VRT'!B32*150000/1000","v":149.96778870704796},{"$f":"'Tasas imp.incl. Asisa VRT'!C32*150000/1000","v":52.663668749999999},{"$f":"'Tasas imp.incl. Asisa VRT'!D32*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E32*150000/1000","v":73.893984375000002}]
[41,{"$f":"'Tasas imp.incl. Asisa VRT'!B33*150000/1000","v":168.07576692653032},{"$f":"'Tasas imp.incl. Asisa VRT'!C33*150000/1000","v":59.246627343750006},{"$f":"'Tasas imp.incl. Asisa VRT'!D33*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E33*150000/1000","v":73.893984375000002}]
[42,{"$f":"'Tasas imp.incl. Asisa VRT'!B34*150000/1000","v":187.34158825825153},{"$f":"'Tasas imp.incl. Asisa VRT'!C34*150000/1000","v":65.829585937499999},{"$f":"'Tasas imp.incl. Asisa VRT'!D34*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E34*150000/1000","v":73.893984375000002}]
[43,{"$f":"'Tasas imp.incl. Asisa VRT'!B35*150000/1000","v":208.58342124340308},{"$f":"'Tasas imp.incl. Asisa VRT'!C35*150000/1000","v":76.801183593750011},{"$f":"'Tasas imp.incl. Asisa VRT'!D35*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E35*150000/1000","v":73.893984375000002}]
[44,{"$f":"'Tasas imp.incl. Asisa VRT'!B36*150000/1000","v":230.29518285849215},{"$f":"'Tasas imp.incl. Asisa VRT'!C36*150000/1000","v":87.772781250000008},{"$f":"'Tasas imp.incl. Asisa VRT'!D36*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E36*150000/1000","v":73.893984375000002}]
[45,{"$f":"'Tasas imp.incl. Asisa VRT'!B37*150000/1000","v":252.73572640135603},{"$f":"'Tasas imp.incl. Asisa VRT'!C37*150000/1000","v":94.355739843750015},{"$f":"'Tasas imp.incl. Asisa VRT'!D37*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E37*150000/1000","v":73.893984375000002}]
[46,{"$f":"'Tasas imp.incl. Asisa VRT'!B38*150000/1000","v":277.51184827302632},{"$f":"'Tasas imp.incl. Asisa VRT'!C38*150000/1000","v":105.3273375},{"$f":"'Tasas imp.incl. Asisa VRT'!D38*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E38*150000/1000","v":73.893984375000002}]
[47,{"$f":"'Tasas imp.incl. Asisa VRT'!B39*150000/1000","v":305.25274805904462},{"$f":"'Tasas imp.incl. Asisa VRT'!C39*150000/1000","v":114.10461562500001},{"$f":"'Tasas imp.incl. Asisa VRT'!D39*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E39*150000/1000","v":73.893984375000002}]
[48,{"$f":"'Tasas imp.incl. Asisa VRT'!B40*150000/1000","v":337.34788782427017},{"$f":"'Tasas imp.incl. Asisa VRT'!C40*150000/1000","v":120.68757421875003},{"$f":"'Tasas imp.incl. Asisa VRT'!D40*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E40*150000/1000","v":73.893984375000002}]
[49,{"$f":"'Tasas imp.incl. Asisa VRT'!B41*150000/1000","v":372.77465868749999},{"$f":"'Tasas imp.incl. Asisa VRT'!C41*150000/1000","v":131.659171875},{"$f":"'Tasas imp.incl. Asisa VRT'!D41*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E41*150000/1000","v":73.893984375000002}]
[50,{"$f":"'Tasas imp.incl. Asisa VRT'!B42*150000/1000","v":412.7843519511149},{"$f":"'Tasas imp.incl. Asisa VRT'!C42*150000/1000","v":147.01940859375006},{"$f":"'Tasas imp.incl. Asisa VRT'!D42*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E42*150000/1000","v":73.893984375000002}]
[51,{"$f":"'Tasas imp.incl. Asisa VRT'!B43*150000/1000","v":458.55492734771576},{"$f":"'Tasas imp.incl. Asisa VRT'!C43*150000/1000","v":153.60236718750002},{"$f":"'Tasas imp.incl. Asisa VRT'!D43*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E43*150000/1000","v":73.893984375000002}]
[52,{"$f":"'Tasas imp.incl. Asisa VRT'!B44*150000/1000","v":509.23021800752628},{"$f":"'Tasas imp.incl. Asisa VRT'!C44*150000/1000","v":164.57396484375002},{"$f":"'Tasas imp.incl. Asisa VRT'!D44*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E44*150000/1000","v":73.893984375000002}]
[53,{"$f":"'Tasas imp.incl. Asisa VRT'!B45*150000/1000","v":554.31404819585123},{"$f":"'Tasas imp.incl. Asisa VRT'!C45*150000/1000","v":175.54556250000002},{"$f":"'Tasas imp.incl. Asisa VRT'!D45*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E45*150000/1000","v":73.893984375000002}]
[54,{"$f":"'Tasas imp.incl. Asisa VRT'!B46*150000/1000","v":603.68259829142801},{"$f":"'Tasas imp.incl. Asisa VRT'!C46*150000/1000","v":197.48875781250001},{"$f":"'Tasas imp.incl. Asisa VRT'!D46*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E46*150000/1000","v":73.893984375000002}]
[55,{"$f":"'Tasas imp.incl. Asisa VRT'!B47*150000/1000","v":654.22820982119822},{"$f":"'Tasas imp.incl. Asisa VRT'!C47*150000/1000","v":219.43195312500006},{"$f":"'Tasas imp.incl. Asisa VRT'!D47*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E47*150000/1000","v":73.893984375000002}]
[56,{"$f":"'Tasas imp.incl. Asisa VRT'!B48*150000/1000","v":709.49609543130691},{"$f":"'Tasas imp.incl. Asisa VRT'!C48*150000/1000","v":267.92641476562505},{"$f":"'Tasas imp.incl. Asisa VRT'!D48*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E48*150000/1000","v":73.893984375000002}]
[57,{"$f":"'Tasas imp.incl. Asisa VRT'!B49*150000/1000","v":764.58769388643213},{"$f":"'Tasas imp.incl. Asisa VRT'!C49*150000/1000","v":292.06392960937501},{"$f":"'Tasas imp.incl. Asisa VRT'!D49*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E49*150000/1000","v":73.893984375000002}]
[58,{"$f":"'Tasas imp.incl. Asisa VRT'!B50*150000/1000","v":816.6390685320672},{"$f":"'Tasas imp.incl. Asisa VRT'!C50*150000/1000","v":318.6151959375},{"$f":"'Tasas imp.incl. Asisa VRT'!D50*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E50*150000/1000","v":73.893984375000002}]
[59,{"$f":"'Tasas imp.incl. Asisa VRT'!B51*150000/1000","v":869.13549841772146},{"$f":"'Tasas imp.incl. Asisa VRT'!C51*150000/1000","v":345.166462265625},{"$f":"'Tasas imp.incl. Asisa VRT'!D51*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E51*150000/1000","v":73.893984375000002}]
[60,{"$f":"'Tasas imp.incl. Asisa VRT'!B52*150000/1000","v":917.27751556046326},{"$f":"'Tasas imp.incl. Asisa VRT'!C52*150000/1000","v":378.95898304687506},{"$f":"'Tasas imp.incl. Asisa VRT'!D52*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E52*150000/1000","v":73.893984375000002}]
[61,{"$f":"'Tasas imp.incl. Asisa VRT'!B53*150000/1000","v":961.92661769343988},{"$f":"'Tasas imp.incl. Asisa VRT'!C53*150000/1000","v":412.75150382812507},{"$f":"'Tasas imp.incl. Asisa VRT'!D53*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E53*150000/1000","v":73.893984375000002}]
[62,{"$f":"'Tasas imp.incl. Asisa VRT'!B54*150000/1000","v":1005.8714531988707},{"$f":"'Tasas imp.incl. Asisa VRT'!C54*150000/1000","v":451.37152757812493},{"$f":"'Tasas imp.incl. Asisa VRT'!D54*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E54*150000/1000","v":73.893984375000002}]
[63,{"$f":"'Tasas imp.incl. Asisa VRT'!B55*150000/1000","v":1063.3032438308483},{"$f":"'Tasas imp.incl. Asisa VRT'!C55*150000/1000","v":492.40530281250011},{"$f":"'Tasas imp.incl. Asisa VRT'!D55*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E55*150000/1000","v":73.893984375000002}]
[64,{"$f":"'Tasas imp.incl. Asisa VRT'!B56*150000/1000","v":1117.1091802628644},{"$f":"'Tasas imp.incl. Asisa VRT'!C56*150000/1000","v":538.26658101562509},{"$f":"'Tasas imp.incl. Asisa VRT'!D56*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E56*150000/1000","v":73.893984375000002}]
[65,{"$f":"'Tasas imp.incl. Asisa VRT'!B57*150000/1000","v":1187.4954356461863},{"$f":"'Tasas imp.incl. Asisa VRT'!C57*150000/1000","v":591.80797757812513},{"$f":"'Tasas imp.incl. Asisa VRT'!D57*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E57*150000/1000","v":73.893984375000002}]
[66,{"$f":"'Tasas imp.incl. Asisa VRT'!B58*150000/1000","v":1309.2871712176643},{"$f":"'Tasas imp.incl. Asisa VRT'!C58*150000/1000","v":651.05460492187513},{"$f":"'Tasas imp.incl. Asisa VRT'!D58*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E58*150000/1000","v":73.893984375000002}]
[67,{"$f":"'Tasas imp.incl. Asisa VRT'!B59*150000/1000","v":1459.9209684580062},{"$f":"'Tasas imp.incl. Asisa VRT'!C59*150000/1000","v":716.00646304687518},{"$f":"'Tasas imp.incl. Asisa VRT'!D59*150000/1000","v":73.893984375000002},{"$f":"'Tasas imp.incl. Asisa VRT'!E59*150000/1000","v":73.893984375000002}]
[68,{"$f":"'Tasas imp.incl. Asisa VRT'!B60*150000/1000","v":1636.6580943226443}]
[69,{"$f":"'Tasas imp.incl. Asisa VRT'!B61*150000/1000","v":1834.4516065444868}]
[70,{"$f":"'Tasas imp.incl. Asisa VRT'!B62*150000/1000","v":2080.7619018583709}]
[71,{"$f":"'Tasas imp.incl. Asisa VRT'!B63*150000/1000","v":2358.9114266844481}]
[72,{"$f":"'Tasas imp.incl. Asisa VRT'!B64*150000/1000","v":2662.8295395190194}]
[73,{"$f":"'Tasas imp.incl. Asisa VRT'!B65*150000/1000","v":3129.9388543814807}]
[74,{"$f":"'Tasas imp.incl. Asisa VRT'!B66*150000/1000","v":3734.5345335591132}]
[75,{"$f":"'Tasas imp.incl. Asisa VRT'!B67*150000/1000","v":4467.7584967728671}]
[]
["* Edades no contratables, al ser límite edad de entrada 64 años, pero si se permite la permanencia si se refleja tasa"]
[]
["** Prima mínima por póliza 50 €. Si no alcanza 50 €, subir el capital asegurado o incrementar garantías"]

{"sheet":"Recargos por fracc","index":13,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
["Anual",0]
["Semestral",0.01]
["Trimestral",0.02]
["Mensual",0.03]