{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["SIMULADOR","TABLA DE AMORTIZACIÓN","DATOS"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":19,"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":"SIMULADOR","index":0,"n_rows":48,"n_cols":14,"rows_kept":48,"cut":false,"hidden":false,"merged":[[26,6,26,8],[24,6,24,12],[26,10,26,12],[3,11,3,12],[9,12,9,13],[1,4,3,10],[10,6,10,12],[24,2,24,4],[10,2,10,4],[12,10,14,10],[12,12,14,12],[6,4,6,10]]}
["<"]
[null,null,null,null,"SIMULADOR BANCA COMERCIAL MIFEL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E4=\"\",\"\",IF(MOD(B4,2)=0,IF(#REF!=\"APOYO INFONAVIT\",IF(#REF!<D$13-L25,0,MIN(#REF!*0.1,6627)),0),0))","v":""}]
[]
[]
[null,null,"NOMBRE DEL SOLICITANTE:    "]
[]
[]
[]
[null,null,"DATOS DEL CRÉDITO",null,null,null,"CONDICIONES FINANCIERAS "]
[]
[null,null,"CANAL CRÉDITO:",null,null,null,"COMISIÓN POR APERTURA:",null,0,null,"CRÉDITO TOTAL:",null,{"$f":"IFERROR(IF(AND(OR(E15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",E15=\"LIQUIDEZ\"),E27=\"MONTO CRÉDITO\",E29>6000000),\"EL MONTO DEL CRÉDITO DEBE SER MÁXIMO DE 6 MDP\",IF(AND(OR(E15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",E15=\"LIQUIDEZ\"),E27=\"VALOR VIVIENDA\",(E29-E35)>=6000000),6000000,IF(AND(E15=\"LIQUIDEZ\",E27=\"INGRESOS\",MIN((E29-E37)*(1000000/IF(E15=\"HIPOTECA_DE_INVERSIÓN\",20000,26000)),PV(M17/12,E19*12,IF(AND(E15=\"HIPOTECA_DE_INVERSIÓN\",E21=30%),-(E29-E37)*0.4,-(E29-E37)*0.375)))<600000),\"INGRESO INSUFICIENTE\",IF(AND(E15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",E27=\"INGRESOS\",(MIN((E29-E37)*(1000000/26000),PV(M17/12,E19*12,-(E29-E37)*0.375))>=5500000)),5500000,IF(E27=\"MONTO CRÉDITO\",E29,IF(AND(E15=\"FOVISSSTE\",E27=\"INGRESOS\"),MIN((E29-E37)*30,PV(M17/12,E19*12,-(E29-E37)*0.375)),IF(E27=\"INGRESOS\",MIN((E29-E37)*(1000000/IF(E15=\"HIPOTECA_DE_INVERSIÓN\",20000,26000)),PV(M17/12,E19*12,IF(AND(E15=\"HIPOTECA_DE_INVERSIÓN\",E21=30%),-(E29-E37)*0.375,-(E29-E37)*0.375))),IF(E15=\"LIQUIDEZ\",E29*E21,E29-E35))))))))-IF(E17=\"COFINAVIT\",E41+DATOS!A65,0),\"REVISAR LLENADO\")","v":0}]
[]
[null,null,"OPCIÓN DE CRÉDITO:",null,null,null,"COMISIÓN POR ADMINISTRACIÓN:",null,399]
[]
[null,null,"TIPO DE PROGRAMA:",null,null,null,"SEGURO DE VIDA (MILLAR):",null,"INDIVIDUAL",null,"TASA:",null,{"$f":"IFERROR(DATOS!C54,0)","v":0}]
[]
[null,null,"PLAZO DE CRÉDITO:",null,null,null,"SEGURO DE DAÑOS (MILLAR)+IVA:",null,{"$f":"IF(E15=\"FOVISSSTE\",0,(0.098*1.16))","v":0.11368},null,"PAGO MENSUAL (sin seguros):",null,{"$f":"IFERROR(PMT(M17/12,E19*12,-M13),0)","v":0}]
[]
[null,null,{"$f":"IF(E15=\"MEJORA_DE_HIPOTECA\",\"\",IF(E15=\"LIQUIDEZ\",\"% DE AFORO:\",\"% DE ENGANCHE:\"))","v":"% DE ENGANCHE:"},null,null,null,"INGRESO MENSUAL REQUERIDO:",null,{"$f":"IF(E27=\"INGRESOS\",E29,(M19*2.5)+E37)","v":0},null,"CAT:",null,{"$f":"IFERROR(((1+IRR('TABLA DE AMORTIZACIÓN'!S12:S313))^(12))-1,0)","v":0}]
[]
[null,null,{"$f":"IF(OR(E13=DATOS!A4,E13=DATOS!A5,E13=DATOS!A7),\"\",IF(AND(E15=DATOS!A9,E17<>\"TRADICIONAL\"),\"PROMOCIÓN:\",\"\"))","v":""},null,null,null,{"$f":"IF(E27=\"INGRESOS\",\"VALOR DE VIVIENDA ESTIMADO:\",\"\")","v":""},null,{"$f":"IF(E43=\"\",DATOS!A59,DATOS!A63)","v":0},null,"PAGO MENSUAL TOTAL:",null,{"$f":"IFERROR(IF($E$15=\"LIQUIDEZ\",((M19+I15+(IF(I17=\"INDIVIDUAL\",DATOS!A41,DATOS!A42)*M13/1000)+(I19*M13/1000))+'TABLA DE AMORTIZACIÓN'!N14),(M19+I15+(IF(I17=\"INDIVIDUAL\",DATOS!A41,DATOS!A42)*M13/1000)+(I19*M13/1000))),0)","v":399}]
[]
[null,null,"COTIZACIÓN",null,null,null,"GASTOS"]
[]
[null,null,"COTIZAR POR :",null,null,null,"GASTOS INICIALES",null,null,null,"GASTOS A LA FIRMA"]
[]
[null,null,{"$f":"IF(AND(E15=\"LIQUIDEZ\",E27=\"VALOR VIVIENDA\"),\"AVALÚO:\",IF(E27=\"VALOR VIVIENDA\",\"VALOR VIVIENDA:\",IF(E27=\"MONTO CRÉDITO\",\"MONTO DEL CRÉDITO:\",IF(E27=\"INGRESOS\",\"INGRESO MENSUAL:\",\"\"))))","v":""},null,null,null,null,null,null,null,"Enganche total:",null,{"$f":"IF(E15=\"MEJORA_DE_HIPOTECA\",0,IF(E27=\"INGRESOS\",I23*E21,E35))-IF(E27=\"INGRESOS\",IF(E43>(I23*E21),I23*E21,E43),IF(E43>E35,E35,E43))","v":0}]
[]
[null,null,{"$f":"IF(E15=\"MEJORA_DE_HIPOTECA\",\"IMPORTE DE ADEUDO:\",\"\")","v":""},null,null,null,"Avalúo Inmueble*",null,{"$f":"IF(E15=\"ADQUISICIÓN_SIN_COMISIONES\",0,IF(E27=\"MONTO CRÉDITO\",\"SOLICITAR COTIZACIÓN\",DATOS!W29))","v":"SOLICITAR COTIZACIÓN "},null,"Comisión por apertura:",null,{"$f":"IFERROR(M13*I13,0)","v":0}]
[]
[null,null,{"$f":"IF(E15=\"MEJORA_DE_HIPOTECA\",\"% DE AFORO:\",\"\")","v":""},null,{"$f":"IFERROR((E31/E29),0)","v":0},null,"SUBTOTAL",null,{"$f":"IF(I31=\"SOLICITAR COTIZACIÓN \",0,I31)","v":0},null,"% de gastos notariales",null,0]
[]
[null,null,{"$f":"IF(E27=\"INGRESOS\",\"\",\"ENGANCHE:\")","v":"ENGANCHE:"},null,{"$f":"IFERROR(IF(E15=\"MEJORA_DE_HIPOTECA\",(1-E33)*E29,IF(E15=\"LIQUIDEZ\",E29*(1-E21),E21*E29)),0)","v":0},null,null,null,null,null,"Gastos notariales*:",null,{"$f":"I23*M33","v":0}]
[]
[null,null,"PAGO DE OBLIGACIONES:",null,null,null,null,null,null,null,"TOTAL:",null,{"$f":"M31+M35+I33+M29","v":0}]
[]
[null,null,{"$f":"IF(OR(E15=\"FOVISSSTE\",E17=\"APOYO INFONAVIT\"),\"SALARIO DE COTIZACIÓN:\",\"\")","v":""}]
[]
[null,null,{"$f":"IF(E17=\"COFINAVIT\",\"CRÉDITO INFONAVIT:\",\"\")","v":""}]
[]
[null,null,{"$f":"IF(E17=\"COFINAVIT\",\"SALDO SUBCUENTA DE VIVIENDA:\",\"\")","v":""},null,null,null,{"$f":"IF(AND(E15=\"FOVISSSTE\",E27=\"VALOR VIVIENDA\",E43>DATOS!A61),\"*Tu saldo en la SUBCUENTA DE VIVIENDA es mayor al enganche mínimo requerido, por lo que podrás subir el % de enganche a ser aplicado al \"&DATOS!A67*100&\"%\",\"\")","v":""}]
[]
[null,null,{"$f":"+IF(E15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",\"MONTO LIQUIDEZ:\",\"\")","v":""}]
[]
[null,null,"*Gastos definitivos cotizados directamente por notaria"]
[null,null,"NOTA IMPORTANTE:  Los costos referidos en este Simulador de Crédito, son aproximados y de carácter ilustrativo"]

{"sheet":"TABLA DE AMORTIZACIÓN","index":1,"n_rows":314,"n_cols":25,"rows_kept":314,"cut":false,"hidden":false,"merged":[[1,5,1,12]]}
[]
[null,null,null,null,null,"SIMULADOR BANCA COMERCIAL MIFEL"]
[]
[]
[null,null,null,null,null,"MONTO DEL CRÉDITO:",{"$f":"SIMULADOR!M13","v":0},null,"PRODUCTO:",null,{"$f":"+SIMULADOR!E15","v":0}]
[]
[null,null,null,null,null,"PLAZO:",{"$f":"+SIMULADOR!E19","v":0},null,"PROGRAMA:",null,{"$f":"+SIMULADOR!E17","v":0}]
[]
[null,null,null,null,null,"TASA:",{"$f":"+SIMULADOR!M17","v":0},null,"PREPAGO:",null,"NO APLICA"]
[]
[]
[null,"PERIODO","SALDO INSOLUTO","COMISIÓN","PAGOS MENSUALES","INTERESES GENERADOS","AMORTIZACIÓN","SALDO FINAL","ABONO A CAPITAL",null,"COMISIÓN POR ADMINISTRACION","PRIMA VIDA","PRIMA DAÑOS","IVA","PAGO MENSUAL (AMORTIZACIÓN, INTERESES Y SEGUROS)","APORTACIONES PATRONALES","INGRESOS MENSUALES",null,{"$f":"IF(C13=\"\",\"\",-C13+D13)","v":0},null,"PLAZO","CAPITAL","FINAL","PAGO","PLAZO"]
[null,0,{"$f":"IFERROR(SIMULADOR!M13-(IF(SIMULADOR!E17=\"TRADICIONAL\",SIMULADOR!E41,0)),0)","v":0},{"$f":"C13*SIMULADOR!I13","v":0}]
[null,1,{"$f":"C13","v":0},{"$f":"+G7*12","v":0},{"$f":"IFERROR(IF(B14=\"\",\"\",(F14+G14)),0)","v":0},{"$f":"IFERROR(C14*$G$9/12,\"\")","v":0},{"$f":"IFERROR(IF(B14=\"\",\"\",SIMULADOR!$M$19-F14),0)","v":0},{"$f":"IFERROR(C14-G14-P14,\"\")","v":0},0,{"$f":"$K$9","v":"NO APLICA"},{"$f":"IF(B15=\"\",\"\",SIMULADOR!$I$15)","v":""},{"$f":"IF(C14=\"\",\"\",C14*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":0},{"$f":"IFERROR(C14*SIMULADOR!$I$19/1000,\"\")","v":0},{"$f":"IFERROR(IF(B14=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F14*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F14*DATOS!$C$22)*16%,0))),\"\")","v":0},{"$f":"IFERROR(E14+K14+L14+M14+N14,\"\")","v":""},{"$f":"IF(B14=\"\",\"\",IF(MOD(B14,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H13<$E$14-G14,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),\"\"),0))","v":0},{"$f":"IF(SIMULADOR!E17=\"APOYO INFONAVIT\",SIMULADOR!E41,0)","v":0},null,{"$f":"IFERROR(IF(B14=\"\",\"\",O14+P14),0)","v":0},{"$f":"IFERROR(IF(C14=\"\",\"\",(O14-I14)),0)","v":0},{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U14:V14)=0,SIMULADOR!$M$19,X14*V14+Y14*U14)","v":0},{"$f":"IFERROR(PMT($G$9/12,$D$14-B13,-C14),0)","v":0},{"$f":"X14","v":0}]
[null,{"$f":"IF(C15=\"\",\"\",IF(B14>=$D$14,\"\",B14+1))","v":""},{"$f":"IFERROR(IF(H14<=0,\"\",H14-IF(J14=\"NO APLICA\",0,I14)),\"\")","v":""},{"$f":"IF(C15=\"\",\"\",D14-1)","v":""},{"$f":"IFERROR(IF(B15=\"\",\"\",(F15+G15)),0)","v":""},{"$f":"IFERROR(C15*$G$9/12,\"\")","v":""},{"$f":"IFERROR(IF(B15=\"\",\"\",IF(H14<W15-F15,H14,W15-F15)),0)","v":""},"",null,"NO APLICA",{"$f":"IF(B15=\"\",\"\",IF(C15>0,$K$14,0))","v":""},{"$f":"IF(C15=\"\",\"\",C15*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C15*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B15=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F15*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F15*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B15=\"\",\"\",IF(MOD(B15,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H14<$E$14-G15,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),\"\"))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U15:V15)=0,SIMULADOR!$M$19,X15*V15+Y15*U15)","v":0},0,{"$f":"W14","v":0}]
[null,{"$f":"IF(C16=\"\",\"\",IF(B15>=$D$14,\"\",B15+1))","v":""},{"$f":"IFERROR(IF(H15<=0,\"\",H15-IF(J15=\"NO APLICA\",0,I15)),\"\")","v":""},{"$f":"IF(C16=\"\",\"\",D15-1)","v":""},"","","","",null,"NO APLICA",{"$f":"IF(B16=\"\",\"\",IF(C16>0,$K$14,0))","v":""},{"$f":"IF(C16=\"\",\"\",C16*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C16*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B16=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F16*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F16*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B16=\"\",\"\",IF(MOD(B16,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H15<$E$14-G16,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U16:V16)=0,SIMULADOR!$M$19,X16*V16+Y16*U16)","v":0},0,{"$f":"W15","v":0}]
[null,{"$f":"IF(C17=\"\",\"\",IF(B16>=$D$14,\"\",B16+1))","v":""},"","","","","","",null,"NO APLICA",{"$f":"IF(B17=\"\",\"\",IF(C17>0,$K$14,0))","v":""},{"$f":"IF(C17=\"\",\"\",C17*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C17*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B17=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F17*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F17*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B17=\"\",\"\",IF(MOD(B17,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H16<$E$14-G17,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U17:V17)=0,SIMULADOR!$M$19,X17*V17+Y17*U17)","v":0},0,0]
[null,{"$f":"IF(C18=\"\",\"\",IF(B17>=$D$14,\"\",B17+1))","v":""},"","","","","","",null,"NO APLICA","",{"$f":"IF(C18=\"\",\"\",C18*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C18*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B18=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F18*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F18*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B18=\"\",\"\",IF(MOD(B18,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H17<$E$14-G18,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U18:V18)=0,SIMULADOR!$M$19,X18*V18+Y18*U18)","v":0},0,0]
[null,{"$f":"IF(C19=\"\",\"\",IF(B18>=$D$14,\"\",B18+1))","v":""},"","","",{"$f":"IFERROR(C19*$G$9/12,\"\")","v":""},"","",null,"NO APLICA","",{"$f":"IF(C19=\"\",\"\",C19*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C19*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B19=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F19*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F19*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B19=\"\",\"\",IF(MOD(B19,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H18<$E$14-G19,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U19:V19)=0,SIMULADOR!$M$19,X19*V19+Y19*U19)","v":0},0,0]
[null,{"$f":"IF(C20=\"\",\"\",IF(B19>=$D$14,\"\",B19+1))","v":""},"","","","","","",null,"NO APLICA","",{"$f":"IF(C20=\"\",\"\",C20*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C20*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B20=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F20*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F20*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B20=\"\",\"\",IF(MOD(B20,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H19<$E$14-G20,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U20:V20)=0,SIMULADOR!$M$19,X20*V20+Y20*U20)","v":0},0,0]
[null,"","","","","",{"$f":"IFERROR(IF(B21=\"\",\"\",IF(H20<W21-F21,H20,W21-F21)),0)","v":""},"",null,"NO APLICA","",{"$f":"IF(C21=\"\",\"\",C21*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C21*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B21=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F21*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F21*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B21=\"\",\"\",IF(MOD(B21,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H20<$E$14-G21,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U21:V21)=0,SIMULADOR!$M$19,X21*V21+Y21*U21)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C22=\"\",\"\",C22*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C22*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B22=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F22*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F22*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B22=\"\",\"\",IF(MOD(B22,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H21<$E$14-G22,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U22:V22)=0,SIMULADOR!$M$19,X22*V22+Y22*U22)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C23=\"\",\"\",C23*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C23*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B23=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F23*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F23*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B23=\"\",\"\",IF(MOD(B23,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H22<$E$14-G23,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U23:V23)=0,SIMULADOR!$M$19,X23*V23+Y23*U23)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C24=\"\",\"\",C24*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C24*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B24=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F24*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F24*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B24=\"\",\"\",IF(MOD(B24,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H23<$E$14-G24,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U24:V24)=0,SIMULADOR!$M$19,X24*V24+Y24*U24)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C25=\"\",\"\",C25*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C25*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B25=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F25*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F25*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B25=\"\",\"\",IF(MOD(B25,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H24<$E$14-G25,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U25:V25)=0,SIMULADOR!$M$19,X25*V25+Y25*U25)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C26=\"\",\"\",C26*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C26*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B26=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F26*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F26*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B26=\"\",\"\",IF(MOD(B26,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H25<$E$14-G26,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U26:V26)=0,SIMULADOR!$M$19,X26*V26+Y26*U26)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C27=\"\",\"\",C27*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C27*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B27=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F27*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F27*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B27=\"\",\"\",IF(MOD(B27,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H26<$E$14-G27,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U27:V27)=0,SIMULADOR!$M$19,X27*V27+Y27*U27)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C28=\"\",\"\",C28*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C28*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B28=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F28*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F28*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B28=\"\",\"\",IF(MOD(B28,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H27<$E$14-G28,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U28:V28)=0,SIMULADOR!$M$19,X28*V28+Y28*U28)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C29=\"\",\"\",C29*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C29*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B29=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F29*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F29*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B29=\"\",\"\",IF(MOD(B29,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H28<$E$14-G29,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U29:V29)=0,SIMULADOR!$M$19,X29*V29+Y29*U29)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C30=\"\",\"\",C30*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C30*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B30=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F30*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F30*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B30=\"\",\"\",IF(MOD(B30,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H29<$E$14-G30,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U30:V30)=0,SIMULADOR!$M$19,X30*V30+Y30*U30)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C31=\"\",\"\",C31*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C31*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B31=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F31*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F31*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B31=\"\",\"\",IF(MOD(B31,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H30<$E$14-G31,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U31:V31)=0,SIMULADOR!$M$19,X31*V31+Y31*U31)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C32=\"\",\"\",C32*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C32*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B32=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F32*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F32*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B32=\"\",\"\",IF(MOD(B32,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H31<$E$14-G32,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U32:V32)=0,SIMULADOR!$M$19,X32*V32+Y32*U32)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C33=\"\",\"\",C33*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C33*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B33=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F33*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F33*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B33=\"\",\"\",IF(MOD(B33,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H32<$E$14-G33,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U33:V33)=0,SIMULADOR!$M$19,X33*V33+Y33*U33)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C34=\"\",\"\",C34*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C34*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B34=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F34*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F34*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B34=\"\",\"\",IF(MOD(B34,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H33<$E$14-G34,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U34:V34)=0,SIMULADOR!$M$19,X34*V34+Y34*U34)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C35=\"\",\"\",C35*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C35*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B35=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F35*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F35*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B35=\"\",\"\",IF(MOD(B35,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H34<$E$14-G35,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U35:V35)=0,SIMULADOR!$M$19,X35*V35+Y35*U35)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C36=\"\",\"\",C36*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C36*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B36=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F36*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F36*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B36=\"\",\"\",IF(MOD(B36,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H35<$E$14-G36,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U36:V36)=0,SIMULADOR!$M$19,X36*V36+Y36*U36)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C37=\"\",\"\",C37*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C37*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B37=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F37*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F37*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B37=\"\",\"\",IF(MOD(B37,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H36<$E$14-G37,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U37:V37)=0,SIMULADOR!$M$19,X37*V37+Y37*U37)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C38=\"\",\"\",C38*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C38*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B38=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F38*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F38*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B38=\"\",\"\",IF(MOD(B38,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H37<$E$14-G38,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U38:V38)=0,SIMULADOR!$M$19,X38*V38+Y38*U38)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C39=\"\",\"\",C39*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C39*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B39=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F39*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F39*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B39=\"\",\"\",IF(MOD(B39,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H38<$E$14-G39,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U39:V39)=0,SIMULADOR!$M$19,X39*V39+Y39*U39)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C40=\"\",\"\",C40*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C40*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B40=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F40*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F40*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B40=\"\",\"\",IF(MOD(B40,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H39<$E$14-G40,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U40:V40)=0,SIMULADOR!$M$19,X40*V40+Y40*U40)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C41=\"\",\"\",C41*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C41*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B41=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F41*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F41*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B41=\"\",\"\",IF(MOD(B41,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H40<$E$14-G41,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U41:V41)=0,SIMULADOR!$M$19,X41*V41+Y41*U41)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C42=\"\",\"\",C42*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C42*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B42=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F42*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F42*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B42=\"\",\"\",IF(MOD(B42,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H41<$E$14-G42,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U42:V42)=0,SIMULADOR!$M$19,X42*V42+Y42*U42)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C43=\"\",\"\",C43*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C43*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B43=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F43*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F43*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B43=\"\",\"\",IF(MOD(B43,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H42<$E$14-G43,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U43:V43)=0,SIMULADOR!$M$19,X43*V43+Y43*U43)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C44=\"\",\"\",C44*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C44*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B44=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F44*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F44*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B44=\"\",\"\",IF(MOD(B44,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H43<$E$14-G44,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U44:V44)=0,SIMULADOR!$M$19,X44*V44+Y44*U44)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C45=\"\",\"\",C45*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C45*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B45=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F45*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F45*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B45=\"\",\"\",IF(MOD(B45,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H44<$E$14-G45,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U45:V45)=0,SIMULADOR!$M$19,X45*V45+Y45*U45)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C46=\"\",\"\",C46*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C46*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B46=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F46*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F46*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B46=\"\",\"\",IF(MOD(B46,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H45<$E$14-G46,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U46:V46)=0,SIMULADOR!$M$19,X46*V46+Y46*U46)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C47=\"\",\"\",C47*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C47*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B47=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F47*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F47*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B47=\"\",\"\",IF(MOD(B47,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H46<$E$14-G47,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U47:V47)=0,SIMULADOR!$M$19,X47*V47+Y47*U47)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C48=\"\",\"\",C48*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C48*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B48=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F48*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F48*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B48=\"\",\"\",IF(MOD(B48,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H47<$E$14-G48,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U48:V48)=0,SIMULADOR!$M$19,X48*V48+Y48*U48)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C49=\"\",\"\",C49*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C49*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B49=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F49*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F49*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B49=\"\",\"\",IF(MOD(B49,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H48<$E$14-G49,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U49:V49)=0,SIMULADOR!$M$19,X49*V49+Y49*U49)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C50=\"\",\"\",C50*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C50*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B50=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F50*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F50*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B50=\"\",\"\",IF(MOD(B50,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H49<$E$14-G50,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U50:V50)=0,SIMULADOR!$M$19,X50*V50+Y50*U50)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C51=\"\",\"\",C51*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C51*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B51=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F51*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F51*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B51=\"\",\"\",IF(MOD(B51,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H50<$E$14-G51,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U51:V51)=0,SIMULADOR!$M$19,X51*V51+Y51*U51)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C52=\"\",\"\",C52*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C52*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B52=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F52*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F52*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B52=\"\",\"\",IF(MOD(B52,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H51<$E$14-G52,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U52:V52)=0,SIMULADOR!$M$19,X52*V52+Y52*U52)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C53=\"\",\"\",C53*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C53*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B53=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F53*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F53*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B53=\"\",\"\",IF(MOD(B53,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H52<$E$14-G53,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U53:V53)=0,SIMULADOR!$M$19,X53*V53+Y53*U53)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C54=\"\",\"\",C54*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C54*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B54=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F54*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F54*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B54=\"\",\"\",IF(MOD(B54,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H53<$E$14-G54,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U54:V54)=0,SIMULADOR!$M$19,X54*V54+Y54*U54)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C55=\"\",\"\",C55*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C55*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B55=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F55*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F55*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B55=\"\",\"\",IF(MOD(B55,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H54<$E$14-G55,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U55:V55)=0,SIMULADOR!$M$19,X55*V55+Y55*U55)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C56=\"\",\"\",C56*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C56*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B56=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F56*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F56*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B56=\"\",\"\",IF(MOD(B56,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H55<$E$14-G56,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U56:V56)=0,SIMULADOR!$M$19,X56*V56+Y56*U56)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C57=\"\",\"\",C57*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C57*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B57=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F57*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F57*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B57=\"\",\"\",IF(MOD(B57,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H56<$E$14-G57,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U57:V57)=0,SIMULADOR!$M$19,X57*V57+Y57*U57)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C58=\"\",\"\",C58*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C58*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B58=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F58*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F58*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B58=\"\",\"\",IF(MOD(B58,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H57<$E$14-G58,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U58:V58)=0,SIMULADOR!$M$19,X58*V58+Y58*U58)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C59=\"\",\"\",C59*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C59*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B59=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F59*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F59*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B59=\"\",\"\",IF(MOD(B59,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H58<$E$14-G59,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U59:V59)=0,SIMULADOR!$M$19,X59*V59+Y59*U59)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C60=\"\",\"\",C60*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C60*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B60=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F60*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F60*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B60=\"\",\"\",IF(MOD(B60,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H59<$E$14-G60,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U60:V60)=0,SIMULADOR!$M$19,X60*V60+Y60*U60)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C61=\"\",\"\",C61*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C61*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B61=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F61*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F61*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B61=\"\",\"\",IF(MOD(B61,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H60<$E$14-G61,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U61:V61)=0,SIMULADOR!$M$19,X61*V61+Y61*U61)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C62=\"\",\"\",C62*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C62*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B62=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F62*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F62*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B62=\"\",\"\",IF(MOD(B62,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H61<$E$14-G62,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U62:V62)=0,SIMULADOR!$M$19,X62*V62+Y62*U62)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C63=\"\",\"\",C63*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C63*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B63=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F63*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F63*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B63=\"\",\"\",IF(MOD(B63,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H62<$E$14-G63,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U63:V63)=0,SIMULADOR!$M$19,X63*V63+Y63*U63)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C64=\"\",\"\",C64*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C64*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B64=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F64*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F64*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B64=\"\",\"\",IF(MOD(B64,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H63<$E$14-G64,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U64:V64)=0,SIMULADOR!$M$19,X64*V64+Y64*U64)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C65=\"\",\"\",C65*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C65*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B65=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F65*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F65*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B65=\"\",\"\",IF(MOD(B65,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H64<$E$14-G65,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U65:V65)=0,SIMULADOR!$M$19,X65*V65+Y65*U65)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C66=\"\",\"\",C66*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C66*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B66=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F66*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F66*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B66=\"\",\"\",IF(MOD(B66,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H65<$E$14-G66,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U66:V66)=0,SIMULADOR!$M$19,X66*V66+Y66*U66)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C67=\"\",\"\",C67*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C67*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B67=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F67*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F67*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B67=\"\",\"\",IF(MOD(B67,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H66<$E$14-G67,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U67:V67)=0,SIMULADOR!$M$19,X67*V67+Y67*U67)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C68=\"\",\"\",C68*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C68*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B68=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F68*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F68*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B68=\"\",\"\",IF(MOD(B68,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H67<$E$14-G68,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U68:V68)=0,SIMULADOR!$M$19,X68*V68+Y68*U68)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C69=\"\",\"\",C69*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C69*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B69=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F69*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F69*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B69=\"\",\"\",IF(MOD(B69,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H68<$E$14-G69,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U69:V69)=0,SIMULADOR!$M$19,X69*V69+Y69*U69)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C70=\"\",\"\",C70*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C70*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B70=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F70*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F70*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B70=\"\",\"\",IF(MOD(B70,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H69<$E$14-G70,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U70:V70)=0,SIMULADOR!$M$19,X70*V70+Y70*U70)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C71=\"\",\"\",C71*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C71*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B71=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F71*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F71*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B71=\"\",\"\",IF(MOD(B71,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H70<$E$14-G71,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U71:V71)=0,SIMULADOR!$M$19,X71*V71+Y71*U71)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C72=\"\",\"\",C72*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C72*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B72=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F72*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F72*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B72=\"\",\"\",IF(MOD(B72,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H71<$E$14-G72,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U72:V72)=0,SIMULADOR!$M$19,X72*V72+Y72*U72)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C73=\"\",\"\",C73*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C73*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B73=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F73*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F73*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B73=\"\",\"\",IF(MOD(B73,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H72<$E$14-G73,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U73:V73)=0,SIMULADOR!$M$19,X73*V73+Y73*U73)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C74=\"\",\"\",C74*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C74*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B74=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F74*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F74*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B74=\"\",\"\",IF(MOD(B74,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H73<$E$14-G74,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U74:V74)=0,SIMULADOR!$M$19,X74*V74+Y74*U74)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C75=\"\",\"\",C75*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C75*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B75=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F75*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F75*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B75=\"\",\"\",IF(MOD(B75,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H74<$E$14-G75,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U75:V75)=0,SIMULADOR!$M$19,X75*V75+Y75*U75)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C76=\"\",\"\",C76*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C76*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B76=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F76*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F76*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B76=\"\",\"\",IF(MOD(B76,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H75<$E$14-G76,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U76:V76)=0,SIMULADOR!$M$19,X76*V76+Y76*U76)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C77=\"\",\"\",C77*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C77*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B77=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F77*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F77*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B77=\"\",\"\",IF(MOD(B77,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H76<$E$14-G77,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U77:V77)=0,SIMULADOR!$M$19,X77*V77+Y77*U77)","v":0},0,0]
[null,"","","","","","",{"$f":"IFERROR(C78-G78-P78,\"\")","v":""},null,{"$f":"$K$9","v":"NO APLICA"},"",{"$f":"IF(C78=\"\",\"\",C78*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C78*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B78=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F78*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F78*DATOS!$C$22)*16%,0))),\"\")","v":""},{"$f":"IFERROR(E78+K78+L78+M78+N78,\"\")","v":""},{"$f":"IF(B78=\"\",\"\",IF(MOD(B78,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H77<$E$14-G78,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,{"$f":"IFERROR(IF(B78=\"\",\"\",O78+P78),0)","v":""},{"$f":"IFERROR(IF(C78=\"\",\"\",(O78-I78)),0)","v":""},{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U78:V78)=0,SIMULADOR!$M$19,X78*V78+Y78*U78)","v":0},{"$f":"IFERROR(PMT($G$9/12,$D$14-B77,-C78),0)","v":0},0]
[null,{"$f":"IF(C79=\"\",\"\",IF(B78>=$D$14,\"\",B78+1))","v":""},"","",{"$f":"IFERROR(IF(B79=\"\",\"\",(F79+G79)),0)","v":""},{"$f":"IFERROR(C79*$G$9/12,\"\")","v":""},{"$f":"IFERROR(IF(B79=\"\",\"\",IF(H78<W79-F79,H78,W79-F79)),0)","v":""},"",null,"NO APLICA","",{"$f":"IF(C79=\"\",\"\",C79*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C79*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B79=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F79*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F79*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B79=\"\",\"\",IF(MOD(B79,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H78<$E$14-G79,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U79:V79)=0,SIMULADOR!$M$19,X79*V79+Y79*U79)","v":0},0,0]
[null,"",{"$f":"IFERROR(IF(H79<=0,\"\",H79-IF(J79=\"NO APLICA\",0,I79)),\"\")","v":""},{"$f":"IF(C80=\"\",\"\",D79-1)","v":""},"","","","",null,"NO APLICA",{"$f":"IF(B80=\"\",\"\",IF(C80>0,$K$14,0))","v":""},{"$f":"IF(C80=\"\",\"\",C80*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C80*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B80=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F80*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F80*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B80=\"\",\"\",IF(MOD(B80,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H79<$E$14-G80,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U80:V80)=0,SIMULADOR!$M$19,X80*V80+Y80*U80)","v":0},0,{"$f":"W79","v":0}]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C81=\"\",\"\",C81*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C81*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B81=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F81*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F81*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B81=\"\",\"\",IF(MOD(B81,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H80<$E$14-G81,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U81:V81)=0,SIMULADOR!$M$19,X81*V81+Y81*U81)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C82=\"\",\"\",C82*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C82*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B82=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F82*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F82*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B82=\"\",\"\",IF(MOD(B82,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H81<$E$14-G82,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U82:V82)=0,SIMULADOR!$M$19,X82*V82+Y82*U82)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C83=\"\",\"\",C83*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C83*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B83=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F83*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F83*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B83=\"\",\"\",IF(MOD(B83,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H82<$E$14-G83,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U83:V83)=0,SIMULADOR!$M$19,X83*V83+Y83*U83)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C84=\"\",\"\",C84*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C84*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B84=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F84*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F84*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B84=\"\",\"\",IF(MOD(B84,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H83<$E$14-G84,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U84:V84)=0,SIMULADOR!$M$19,X84*V84+Y84*U84)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C85=\"\",\"\",C85*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C85*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B85=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F85*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F85*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B85=\"\",\"\",IF(MOD(B85,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H84<$E$14-G85,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U85:V85)=0,SIMULADOR!$M$19,X85*V85+Y85*U85)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C86=\"\",\"\",C86*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C86*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B86=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F86*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F86*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B86=\"\",\"\",IF(MOD(B86,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H85<$E$14-G86,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U86:V86)=0,SIMULADOR!$M$19,X86*V86+Y86*U86)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C87=\"\",\"\",C87*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C87*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B87=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F87*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F87*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B87=\"\",\"\",IF(MOD(B87,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H86<$E$14-G87,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U87:V87)=0,SIMULADOR!$M$19,X87*V87+Y87*U87)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C88=\"\",\"\",C88*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C88*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B88=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F88*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F88*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B88=\"\",\"\",IF(MOD(B88,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H87<$E$14-G88,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U88:V88)=0,SIMULADOR!$M$19,X88*V88+Y88*U88)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C89=\"\",\"\",C89*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C89*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B89=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F89*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F89*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B89=\"\",\"\",IF(MOD(B89,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H88<$E$14-G89,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U89:V89)=0,SIMULADOR!$M$19,X89*V89+Y89*U89)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C90=\"\",\"\",C90*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C90*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B90=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F90*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F90*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B90=\"\",\"\",IF(MOD(B90,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H89<$E$14-G90,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U90:V90)=0,SIMULADOR!$M$19,X90*V90+Y90*U90)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C91=\"\",\"\",C91*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C91*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B91=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F91*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F91*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B91=\"\",\"\",IF(MOD(B91,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H90<$E$14-G91,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U91:V91)=0,SIMULADOR!$M$19,X91*V91+Y91*U91)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C92=\"\",\"\",C92*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C92*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B92=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F92*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F92*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B92=\"\",\"\",IF(MOD(B92,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H91<$E$14-G92,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U92:V92)=0,SIMULADOR!$M$19,X92*V92+Y92*U92)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C93=\"\",\"\",C93*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C93*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B93=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F93*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F93*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B93=\"\",\"\",IF(MOD(B93,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H92<$E$14-G93,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U93:V93)=0,SIMULADOR!$M$19,X93*V93+Y93*U93)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C94=\"\",\"\",C94*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C94*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B94=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F94*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F94*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B94=\"\",\"\",IF(MOD(B94,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H93<$E$14-G94,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U94:V94)=0,SIMULADOR!$M$19,X94*V94+Y94*U94)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C95=\"\",\"\",C95*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C95*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B95=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F95*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F95*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B95=\"\",\"\",IF(MOD(B95,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H94<$E$14-G95,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U95:V95)=0,SIMULADOR!$M$19,X95*V95+Y95*U95)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C96=\"\",\"\",C96*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C96*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B96=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F96*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F96*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B96=\"\",\"\",IF(MOD(B96,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H95<$E$14-G96,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U96:V96)=0,SIMULADOR!$M$19,X96*V96+Y96*U96)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C97=\"\",\"\",C97*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C97*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B97=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F97*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F97*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B97=\"\",\"\",IF(MOD(B97,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H96<$E$14-G97,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U97:V97)=0,SIMULADOR!$M$19,X97*V97+Y97*U97)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C98=\"\",\"\",C98*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C98*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B98=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F98*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F98*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B98=\"\",\"\",IF(MOD(B98,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H97<$E$14-G98,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U98:V98)=0,SIMULADOR!$M$19,X98*V98+Y98*U98)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C99=\"\",\"\",C99*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C99*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B99=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F99*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F99*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B99=\"\",\"\",IF(MOD(B99,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H98<$E$14-G99,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U99:V99)=0,SIMULADOR!$M$19,X99*V99+Y99*U99)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C100=\"\",\"\",C100*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C100*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B100=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F100*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F100*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B100=\"\",\"\",IF(MOD(B100,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H99<$E$14-G100,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U100:V100)=0,SIMULADOR!$M$19,X100*V100+Y100*U100)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C101=\"\",\"\",C101*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C101*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B101=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F101*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F101*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B101=\"\",\"\",IF(MOD(B101,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H100<$E$14-G101,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U101:V101)=0,SIMULADOR!$M$19,X101*V101+Y101*U101)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C102=\"\",\"\",C102*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C102*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B102=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F102*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F102*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B102=\"\",\"\",IF(MOD(B102,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H101<$E$14-G102,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U102:V102)=0,SIMULADOR!$M$19,X102*V102+Y102*U102)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C103=\"\",\"\",C103*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C103*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B103=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F103*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F103*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B103=\"\",\"\",IF(MOD(B103,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H102<$E$14-G103,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U103:V103)=0,SIMULADOR!$M$19,X103*V103+Y103*U103)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C104=\"\",\"\",C104*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C104*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B104=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F104*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F104*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B104=\"\",\"\",IF(MOD(B104,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H103<$E$14-G104,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U104:V104)=0,SIMULADOR!$M$19,X104*V104+Y104*U104)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C105=\"\",\"\",C105*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C105*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B105=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F105*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F105*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B105=\"\",\"\",IF(MOD(B105,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H104<$E$14-G105,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U105:V105)=0,SIMULADOR!$M$19,X105*V105+Y105*U105)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C106=\"\",\"\",C106*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C106*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B106=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F106*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F106*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B106=\"\",\"\",IF(MOD(B106,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H105<$E$14-G106,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U106:V106)=0,SIMULADOR!$M$19,X106*V106+Y106*U106)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C107=\"\",\"\",C107*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C107*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B107=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F107*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F107*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B107=\"\",\"\",IF(MOD(B107,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H106<$E$14-G107,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U107:V107)=0,SIMULADOR!$M$19,X107*V107+Y107*U107)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C108=\"\",\"\",C108*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C108*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B108=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F108*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F108*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B108=\"\",\"\",IF(MOD(B108,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H107<$E$14-G108,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U108:V108)=0,SIMULADOR!$M$19,X108*V108+Y108*U108)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C109=\"\",\"\",C109*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C109*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B109=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F109*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F109*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B109=\"\",\"\",IF(MOD(B109,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H108<$E$14-G109,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U109:V109)=0,SIMULADOR!$M$19,X109*V109+Y109*U109)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C110=\"\",\"\",C110*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C110*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B110=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F110*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F110*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B110=\"\",\"\",IF(MOD(B110,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H109<$E$14-G110,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U110:V110)=0,SIMULADOR!$M$19,X110*V110+Y110*U110)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C111=\"\",\"\",C111*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C111*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B111=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F111*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F111*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B111=\"\",\"\",IF(MOD(B111,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H110<$E$14-G111,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U111:V111)=0,SIMULADOR!$M$19,X111*V111+Y111*U111)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C112=\"\",\"\",C112*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C112*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B112=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F112*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F112*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B112=\"\",\"\",IF(MOD(B112,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H111<$E$14-G112,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U112:V112)=0,SIMULADOR!$M$19,X112*V112+Y112*U112)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C113=\"\",\"\",C113*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C113*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B113=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F113*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F113*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B113=\"\",\"\",IF(MOD(B113,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H112<$E$14-G113,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U113:V113)=0,SIMULADOR!$M$19,X113*V113+Y113*U113)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C114=\"\",\"\",C114*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C114*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B114=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F114*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F114*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B114=\"\",\"\",IF(MOD(B114,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H113<$E$14-G114,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U114:V114)=0,SIMULADOR!$M$19,X114*V114+Y114*U114)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C115=\"\",\"\",C115*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C115*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B115=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F115*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F115*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B115=\"\",\"\",IF(MOD(B115,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H114<$E$14-G115,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U115:V115)=0,SIMULADOR!$M$19,X115*V115+Y115*U115)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C116=\"\",\"\",C116*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C116*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B116=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F116*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F116*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B116=\"\",\"\",IF(MOD(B116,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H115<$E$14-G116,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U116:V116)=0,SIMULADOR!$M$19,X116*V116+Y116*U116)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C117=\"\",\"\",C117*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C117*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B117=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F117*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F117*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B117=\"\",\"\",IF(MOD(B117,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H116<$E$14-G117,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U117:V117)=0,SIMULADOR!$M$19,X117*V117+Y117*U117)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C118=\"\",\"\",C118*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C118*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B118=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F118*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F118*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B118=\"\",\"\",IF(MOD(B118,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H117<$E$14-G118,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U118:V118)=0,SIMULADOR!$M$19,X118*V118+Y118*U118)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C119=\"\",\"\",C119*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C119*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B119=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F119*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F119*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B119=\"\",\"\",IF(MOD(B119,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H118<$E$14-G119,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U119:V119)=0,SIMULADOR!$M$19,X119*V119+Y119*U119)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C120=\"\",\"\",C120*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C120*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B120=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F120*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F120*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B120=\"\",\"\",IF(MOD(B120,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H119<$E$14-G120,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U120:V120)=0,SIMULADOR!$M$19,X120*V120+Y120*U120)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C121=\"\",\"\",C121*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C121*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B121=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F121*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F121*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B121=\"\",\"\",IF(MOD(B121,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H120<$E$14-G121,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U121:V121)=0,SIMULADOR!$M$19,X121*V121+Y121*U121)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C122=\"\",\"\",C122*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C122*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B122=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F122*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F122*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B122=\"\",\"\",IF(MOD(B122,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H121<$E$14-G122,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U122:V122)=0,SIMULADOR!$M$19,X122*V122+Y122*U122)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C123=\"\",\"\",C123*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C123*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B123=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F123*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F123*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B123=\"\",\"\",IF(MOD(B123,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H122<$E$14-G123,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U123:V123)=0,SIMULADOR!$M$19,X123*V123+Y123*U123)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C124=\"\",\"\",C124*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C124*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B124=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F124*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F124*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B124=\"\",\"\",IF(MOD(B124,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H123<$E$14-G124,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U124:V124)=0,SIMULADOR!$M$19,X124*V124+Y124*U124)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C125=\"\",\"\",C125*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C125*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B125=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F125*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F125*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B125=\"\",\"\",IF(MOD(B125,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H124<$E$14-G125,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U125:V125)=0,SIMULADOR!$M$19,X125*V125+Y125*U125)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C126=\"\",\"\",C126*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C126*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B126=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F126*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F126*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B126=\"\",\"\",IF(MOD(B126,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H125<$E$14-G126,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U126:V126)=0,SIMULADOR!$M$19,X126*V126+Y126*U126)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C127=\"\",\"\",C127*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C127*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B127=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F127*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F127*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B127=\"\",\"\",IF(MOD(B127,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H126<$E$14-G127,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U127:V127)=0,SIMULADOR!$M$19,X127*V127+Y127*U127)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C128=\"\",\"\",C128*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C128*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B128=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F128*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F128*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B128=\"\",\"\",IF(MOD(B128,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H127<$E$14-G128,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U128:V128)=0,SIMULADOR!$M$19,X128*V128+Y128*U128)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C129=\"\",\"\",C129*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C129*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B129=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F129*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F129*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B129=\"\",\"\",IF(MOD(B129,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H128<$E$14-G129,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U129:V129)=0,SIMULADOR!$M$19,X129*V129+Y129*U129)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C130=\"\",\"\",C130*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C130*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B130=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F130*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F130*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B130=\"\",\"\",IF(MOD(B130,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H129<$E$14-G130,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U130:V130)=0,SIMULADOR!$M$19,X130*V130+Y130*U130)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C131=\"\",\"\",C131*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C131*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B131=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F131*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F131*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B131=\"\",\"\",IF(MOD(B131,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H130<$E$14-G131,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U131:V131)=0,SIMULADOR!$M$19,X131*V131+Y131*U131)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C132=\"\",\"\",C132*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C132*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B132=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F132*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F132*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B132=\"\",\"\",IF(MOD(B132,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H131<$E$14-G132,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U132:V132)=0,SIMULADOR!$M$19,X132*V132+Y132*U132)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C133=\"\",\"\",C133*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C133*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B133=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F133*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F133*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B133=\"\",\"\",IF(MOD(B133,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H132<$E$14-G133,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U133:V133)=0,SIMULADOR!$M$19,X133*V133+Y133*U133)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C134=\"\",\"\",C134*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C134*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B134=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F134*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F134*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B134=\"\",\"\",IF(MOD(B134,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H133<$E$14-G134,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U134:V134)=0,SIMULADOR!$M$19,X134*V134+Y134*U134)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C135=\"\",\"\",C135*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C135*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B135=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F135*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F135*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B135=\"\",\"\",IF(MOD(B135,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H134<$E$14-G135,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U135:V135)=0,SIMULADOR!$M$19,X135*V135+Y135*U135)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C136=\"\",\"\",C136*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C136*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B136=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F136*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F136*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B136=\"\",\"\",IF(MOD(B136,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H135<$E$14-G136,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U136:V136)=0,SIMULADOR!$M$19,X136*V136+Y136*U136)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C137=\"\",\"\",C137*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C137*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B137=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F137*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F137*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B137=\"\",\"\",IF(MOD(B137,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H136<$E$14-G137,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U137:V137)=0,SIMULADOR!$M$19,X137*V137+Y137*U137)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C138=\"\",\"\",C138*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C138*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B138=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F138*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F138*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B138=\"\",\"\",IF(MOD(B138,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H137<$E$14-G138,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U138:V138)=0,SIMULADOR!$M$19,X138*V138+Y138*U138)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C139=\"\",\"\",C139*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C139*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B139=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F139*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F139*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B139=\"\",\"\",IF(MOD(B139,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H138<$E$14-G139,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U139:V139)=0,SIMULADOR!$M$19,X139*V139+Y139*U139)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C140=\"\",\"\",C140*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C140*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B140=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F140*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F140*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B140=\"\",\"\",IF(MOD(B140,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H139<$E$14-G140,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U140:V140)=0,SIMULADOR!$M$19,X140*V140+Y140*U140)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C141=\"\",\"\",C141*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C141*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B141=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F141*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F141*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B141=\"\",\"\",IF(MOD(B141,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H140<$E$14-G141,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U141:V141)=0,SIMULADOR!$M$19,X141*V141+Y141*U141)","v":0},0,0]
[null,"","","","","","",{"$f":"IFERROR(C142-G142-P142,\"\")","v":""},null,{"$f":"$K$9","v":"NO APLICA"},"",{"$f":"IF(C142=\"\",\"\",C142*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C142*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B142=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F142*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F142*DATOS!$C$22)*16%,0))),\"\")","v":""},{"$f":"IFERROR(E142+K142+L142+M142+N142,\"\")","v":""},{"$f":"IF(B142=\"\",\"\",IF(MOD(B142,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H141<$E$14-G142,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,{"$f":"IFERROR(IF(B142=\"\",\"\",O142+P142),0)","v":""},{"$f":"IFERROR(IF(C142=\"\",\"\",(O142-I142)),0)","v":""},{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U142:V142)=0,SIMULADOR!$M$19,X142*V142+Y142*U142)","v":0},{"$f":"IFERROR(PMT($G$9/12,$D$14-B141,-C142),0)","v":0},0]
[null,{"$f":"IF(C143=\"\",\"\",IF(B142>=$D$14,\"\",B142+1))","v":""},"","",{"$f":"IFERROR(IF(B143=\"\",\"\",(F143+G143)),0)","v":""},{"$f":"IFERROR(C143*$G$9/12,\"\")","v":""},{"$f":"IFERROR(IF(B143=\"\",\"\",IF(H142<W143-F143,H142,W143-F143)),0)","v":""},"",null,"NO APLICA","",{"$f":"IF(C143=\"\",\"\",C143*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C143*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B143=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F143*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F143*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B143=\"\",\"\",IF(MOD(B143,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H142<$E$14-G143,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U143:V143)=0,SIMULADOR!$M$19,X143*V143+Y143*U143)","v":0},0,0]
[null,"",{"$f":"IFERROR(IF(H143<=0,\"\",H143-IF(J143=\"NO APLICA\",0,I143)),\"\")","v":""},{"$f":"IF(C144=\"\",\"\",D143-1)","v":""},"","","","",null,"NO APLICA",{"$f":"IF(B144=\"\",\"\",IF(C144>0,$K$14,0))","v":""},{"$f":"IF(C144=\"\",\"\",C144*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C144*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B144=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F144*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F144*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B144=\"\",\"\",IF(MOD(B144,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H143<$E$14-G144,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U144:V144)=0,SIMULADOR!$M$19,X144*V144+Y144*U144)","v":0},0,{"$f":"W143","v":0}]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C145=\"\",\"\",C145*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C145*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B145=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F145*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F145*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B145=\"\",\"\",IF(MOD(B145,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H144<$E$14-G145,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U145:V145)=0,SIMULADOR!$M$19,X145*V145+Y145*U145)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C146=\"\",\"\",C146*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C146*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B146=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F146*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F146*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B146=\"\",\"\",IF(MOD(B146,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H145<$E$14-G146,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U146:V146)=0,SIMULADOR!$M$19,X146*V146+Y146*U146)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C147=\"\",\"\",C147*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C147*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B147=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F147*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F147*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B147=\"\",\"\",IF(MOD(B147,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H146<$E$14-G147,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U147:V147)=0,SIMULADOR!$M$19,X147*V147+Y147*U147)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C148=\"\",\"\",C148*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C148*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B148=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F148*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F148*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B148=\"\",\"\",IF(MOD(B148,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H147<$E$14-G148,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U148:V148)=0,SIMULADOR!$M$19,X148*V148+Y148*U148)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C149=\"\",\"\",C149*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C149*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B149=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F149*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F149*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B149=\"\",\"\",IF(MOD(B149,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H148<$E$14-G149,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U149:V149)=0,SIMULADOR!$M$19,X149*V149+Y149*U149)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C150=\"\",\"\",C150*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C150*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B150=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F150*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F150*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B150=\"\",\"\",IF(MOD(B150,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H149<$E$14-G150,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U150:V150)=0,SIMULADOR!$M$19,X150*V150+Y150*U150)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C151=\"\",\"\",C151*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C151*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B151=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F151*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F151*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B151=\"\",\"\",IF(MOD(B151,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H150<$E$14-G151,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U151:V151)=0,SIMULADOR!$M$19,X151*V151+Y151*U151)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C152=\"\",\"\",C152*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C152*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B152=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F152*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F152*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B152=\"\",\"\",IF(MOD(B152,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H151<$E$14-G152,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U152:V152)=0,SIMULADOR!$M$19,X152*V152+Y152*U152)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C153=\"\",\"\",C153*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C153*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B153=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F153*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F153*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B153=\"\",\"\",IF(MOD(B153,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H152<$E$14-G153,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U153:V153)=0,SIMULADOR!$M$19,X153*V153+Y153*U153)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C154=\"\",\"\",C154*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C154*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B154=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F154*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F154*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B154=\"\",\"\",IF(MOD(B154,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H153<$E$14-G154,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U154:V154)=0,SIMULADOR!$M$19,X154*V154+Y154*U154)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C155=\"\",\"\",C155*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C155*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B155=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F155*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F155*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B155=\"\",\"\",IF(MOD(B155,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H154<$E$14-G155,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U155:V155)=0,SIMULADOR!$M$19,X155*V155+Y155*U155)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C156=\"\",\"\",C156*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C156*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B156=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F156*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F156*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B156=\"\",\"\",IF(MOD(B156,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H155<$E$14-G156,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U156:V156)=0,SIMULADOR!$M$19,X156*V156+Y156*U156)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C157=\"\",\"\",C157*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C157*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B157=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F157*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F157*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B157=\"\",\"\",IF(MOD(B157,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H156<$E$14-G157,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U157:V157)=0,SIMULADOR!$M$19,X157*V157+Y157*U157)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C158=\"\",\"\",C158*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C158*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B158=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F158*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F158*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B158=\"\",\"\",IF(MOD(B158,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H157<$E$14-G158,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U158:V158)=0,SIMULADOR!$M$19,X158*V158+Y158*U158)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C159=\"\",\"\",C159*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C159*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B159=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F159*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F159*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B159=\"\",\"\",IF(MOD(B159,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H158<$E$14-G159,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U159:V159)=0,SIMULADOR!$M$19,X159*V159+Y159*U159)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C160=\"\",\"\",C160*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C160*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B160=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F160*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F160*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B160=\"\",\"\",IF(MOD(B160,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H159<$E$14-G160,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U160:V160)=0,SIMULADOR!$M$19,X160*V160+Y160*U160)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C161=\"\",\"\",C161*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C161*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B161=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F161*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F161*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B161=\"\",\"\",IF(MOD(B161,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H160<$E$14-G161,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U161:V161)=0,SIMULADOR!$M$19,X161*V161+Y161*U161)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C162=\"\",\"\",C162*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C162*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B162=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F162*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F162*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B162=\"\",\"\",IF(MOD(B162,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H161<$E$14-G162,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U162:V162)=0,SIMULADOR!$M$19,X162*V162+Y162*U162)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C163=\"\",\"\",C163*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C163*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B163=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F163*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F163*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B163=\"\",\"\",IF(MOD(B163,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H162<$E$14-G163,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U163:V163)=0,SIMULADOR!$M$19,X163*V163+Y163*U163)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C164=\"\",\"\",C164*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C164*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B164=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F164*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F164*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B164=\"\",\"\",IF(MOD(B164,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H163<$E$14-G164,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U164:V164)=0,SIMULADOR!$M$19,X164*V164+Y164*U164)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C165=\"\",\"\",C165*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C165*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B165=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F165*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F165*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B165=\"\",\"\",IF(MOD(B165,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H164<$E$14-G165,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U165:V165)=0,SIMULADOR!$M$19,X165*V165+Y165*U165)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C166=\"\",\"\",C166*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C166*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B166=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F166*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F166*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B166=\"\",\"\",IF(MOD(B166,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H165<$E$14-G166,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U166:V166)=0,SIMULADOR!$M$19,X166*V166+Y166*U166)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C167=\"\",\"\",C167*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C167*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B167=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F167*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F167*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B167=\"\",\"\",IF(MOD(B167,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H166<$E$14-G167,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U167:V167)=0,SIMULADOR!$M$19,X167*V167+Y167*U167)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C168=\"\",\"\",C168*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C168*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B168=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F168*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F168*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B168=\"\",\"\",IF(MOD(B168,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H167<$E$14-G168,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U168:V168)=0,SIMULADOR!$M$19,X168*V168+Y168*U168)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C169=\"\",\"\",C169*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C169*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B169=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F169*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F169*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B169=\"\",\"\",IF(MOD(B169,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H168<$E$14-G169,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U169:V169)=0,SIMULADOR!$M$19,X169*V169+Y169*U169)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C170=\"\",\"\",C170*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C170*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B170=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F170*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F170*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B170=\"\",\"\",IF(MOD(B170,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H169<$E$14-G170,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U170:V170)=0,SIMULADOR!$M$19,X170*V170+Y170*U170)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C171=\"\",\"\",C171*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C171*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B171=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F171*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F171*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B171=\"\",\"\",IF(MOD(B171,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H170<$E$14-G171,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U171:V171)=0,SIMULADOR!$M$19,X171*V171+Y171*U171)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C172=\"\",\"\",C172*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C172*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B172=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F172*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F172*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B172=\"\",\"\",IF(MOD(B172,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H171<$E$14-G172,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U172:V172)=0,SIMULADOR!$M$19,X172*V172+Y172*U172)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C173=\"\",\"\",C173*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C173*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B173=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F173*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F173*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B173=\"\",\"\",IF(MOD(B173,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H172<$E$14-G173,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U173:V173)=0,SIMULADOR!$M$19,X173*V173+Y173*U173)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C174=\"\",\"\",C174*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C174*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B174=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F174*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F174*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B174=\"\",\"\",IF(MOD(B174,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H173<$E$14-G174,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U174:V174)=0,SIMULADOR!$M$19,X174*V174+Y174*U174)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C175=\"\",\"\",C175*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C175*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B175=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F175*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F175*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B175=\"\",\"\",IF(MOD(B175,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H174<$E$14-G175,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U175:V175)=0,SIMULADOR!$M$19,X175*V175+Y175*U175)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C176=\"\",\"\",C176*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C176*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B176=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F176*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F176*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B176=\"\",\"\",IF(MOD(B176,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H175<$E$14-G176,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U176:V176)=0,SIMULADOR!$M$19,X176*V176+Y176*U176)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C177=\"\",\"\",C177*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C177*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B177=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F177*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F177*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B177=\"\",\"\",IF(MOD(B177,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H176<$E$14-G177,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U177:V177)=0,SIMULADOR!$M$19,X177*V177+Y177*U177)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C178=\"\",\"\",C178*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C178*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B178=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F178*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F178*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B178=\"\",\"\",IF(MOD(B178,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H177<$E$14-G178,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U178:V178)=0,SIMULADOR!$M$19,X178*V178+Y178*U178)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C179=\"\",\"\",C179*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C179*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B179=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F179*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F179*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B179=\"\",\"\",IF(MOD(B179,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H178<$E$14-G179,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U179:V179)=0,SIMULADOR!$M$19,X179*V179+Y179*U179)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C180=\"\",\"\",C180*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C180*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B180=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F180*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F180*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B180=\"\",\"\",IF(MOD(B180,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H179<$E$14-G180,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U180:V180)=0,SIMULADOR!$M$19,X180*V180+Y180*U180)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C181=\"\",\"\",C181*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C181*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B181=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F181*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F181*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B181=\"\",\"\",IF(MOD(B181,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H180<$E$14-G181,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U181:V181)=0,SIMULADOR!$M$19,X181*V181+Y181*U181)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C182=\"\",\"\",C182*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C182*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B182=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F182*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F182*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B182=\"\",\"\",IF(MOD(B182,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H181<$E$14-G182,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U182:V182)=0,SIMULADOR!$M$19,X182*V182+Y182*U182)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C183=\"\",\"\",C183*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C183*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B183=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F183*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F183*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B183=\"\",\"\",IF(MOD(B183,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H182<$E$14-G183,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U183:V183)=0,SIMULADOR!$M$19,X183*V183+Y183*U183)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C184=\"\",\"\",C184*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C184*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B184=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F184*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F184*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B184=\"\",\"\",IF(MOD(B184,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H183<$E$14-G184,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U184:V184)=0,SIMULADOR!$M$19,X184*V184+Y184*U184)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C185=\"\",\"\",C185*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C185*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B185=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F185*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F185*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B185=\"\",\"\",IF(MOD(B185,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H184<$E$14-G185,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U185:V185)=0,SIMULADOR!$M$19,X185*V185+Y185*U185)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C186=\"\",\"\",C186*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C186*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B186=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F186*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F186*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B186=\"\",\"\",IF(MOD(B186,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H185<$E$14-G186,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U186:V186)=0,SIMULADOR!$M$19,X186*V186+Y186*U186)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C187=\"\",\"\",C187*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C187*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B187=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F187*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F187*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B187=\"\",\"\",IF(MOD(B187,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H186<$E$14-G187,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U187:V187)=0,SIMULADOR!$M$19,X187*V187+Y187*U187)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C188=\"\",\"\",C188*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C188*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B188=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F188*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F188*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B188=\"\",\"\",IF(MOD(B188,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H187<$E$14-G188,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U188:V188)=0,SIMULADOR!$M$19,X188*V188+Y188*U188)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C189=\"\",\"\",C189*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C189*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B189=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F189*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F189*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B189=\"\",\"\",IF(MOD(B189,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H188<$E$14-G189,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U189:V189)=0,SIMULADOR!$M$19,X189*V189+Y189*U189)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C190=\"\",\"\",C190*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C190*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B190=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F190*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F190*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B190=\"\",\"\",IF(MOD(B190,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H189<$E$14-G190,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U190:V190)=0,SIMULADOR!$M$19,X190*V190+Y190*U190)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C191=\"\",\"\",C191*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C191*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B191=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F191*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F191*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B191=\"\",\"\",IF(MOD(B191,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H190<$E$14-G191,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U191:V191)=0,SIMULADOR!$M$19,X191*V191+Y191*U191)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C192=\"\",\"\",C192*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C192*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B192=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F192*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F192*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B192=\"\",\"\",IF(MOD(B192,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H191<$E$14-G192,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U192:V192)=0,SIMULADOR!$M$19,X192*V192+Y192*U192)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C193=\"\",\"\",C193*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C193*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B193=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F193*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F193*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B193=\"\",\"\",IF(MOD(B193,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H192<$E$14-G193,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U193:V193)=0,SIMULADOR!$M$19,X193*V193+Y193*U193)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C194=\"\",\"\",C194*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C194*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B194=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F194*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F194*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B194=\"\",\"\",IF(MOD(B194,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H193<$E$14-G194,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U194:V194)=0,SIMULADOR!$M$19,X194*V194+Y194*U194)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C195=\"\",\"\",C195*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C195*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B195=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F195*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F195*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B195=\"\",\"\",IF(MOD(B195,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H194<$E$14-G195,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U195:V195)=0,SIMULADOR!$M$19,X195*V195+Y195*U195)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C196=\"\",\"\",C196*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C196*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B196=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F196*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F196*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B196=\"\",\"\",IF(MOD(B196,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H195<$E$14-G196,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U196:V196)=0,SIMULADOR!$M$19,X196*V196+Y196*U196)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C197=\"\",\"\",C197*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C197*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B197=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F197*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F197*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B197=\"\",\"\",IF(MOD(B197,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H196<$E$14-G197,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U197:V197)=0,SIMULADOR!$M$19,X197*V197+Y197*U197)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C198=\"\",\"\",C198*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C198*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B198=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F198*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F198*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B198=\"\",\"\",IF(MOD(B198,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H197<$E$14-G198,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U198:V198)=0,SIMULADOR!$M$19,X198*V198+Y198*U198)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C199=\"\",\"\",C199*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C199*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B199=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F199*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F199*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B199=\"\",\"\",IF(MOD(B199,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H198<$E$14-G199,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U199:V199)=0,SIMULADOR!$M$19,X199*V199+Y199*U199)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C200=\"\",\"\",C200*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C200*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B200=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F200*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F200*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B200=\"\",\"\",IF(MOD(B200,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H199<$E$14-G200,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U200:V200)=0,SIMULADOR!$M$19,X200*V200+Y200*U200)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C201=\"\",\"\",C201*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C201*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B201=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F201*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F201*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B201=\"\",\"\",IF(MOD(B201,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H200<$E$14-G201,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U201:V201)=0,SIMULADOR!$M$19,X201*V201+Y201*U201)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C202=\"\",\"\",C202*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C202*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B202=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F202*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F202*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B202=\"\",\"\",IF(MOD(B202,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H201<$E$14-G202,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U202:V202)=0,SIMULADOR!$M$19,X202*V202+Y202*U202)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C203=\"\",\"\",C203*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C203*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B203=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F203*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F203*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B203=\"\",\"\",IF(MOD(B203,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H202<$E$14-G203,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U203:V203)=0,SIMULADOR!$M$19,X203*V203+Y203*U203)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C204=\"\",\"\",C204*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C204*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B204=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F204*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F204*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B204=\"\",\"\",IF(MOD(B204,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H203<$E$14-G204,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U204:V204)=0,SIMULADOR!$M$19,X204*V204+Y204*U204)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C205=\"\",\"\",C205*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C205*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B205=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F205*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F205*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B205=\"\",\"\",IF(MOD(B205,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H204<$E$14-G205,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U205:V205)=0,SIMULADOR!$M$19,X205*V205+Y205*U205)","v":0},0,0]
[null,"","","","","","",{"$f":"IFERROR(C206-G206-P206,\"\")","v":""},null,{"$f":"$K$9","v":"NO APLICA"},"",{"$f":"IF(C206=\"\",\"\",C206*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C206*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B206=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F206*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F206*DATOS!$C$22)*16%,0))),\"\")","v":""},{"$f":"IFERROR(E206+K206+L206+M206+N206,\"\")","v":""},{"$f":"IF(B206=\"\",\"\",IF(MOD(B206,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H205<$E$14-G206,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,{"$f":"IFERROR(IF(B206=\"\",\"\",O206+P206),0)","v":""},{"$f":"IFERROR(IF(C206=\"\",\"\",(O206-I206)),0)","v":""},{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U206:V206)=0,SIMULADOR!$M$19,X206*V206+Y206*U206)","v":0},{"$f":"IFERROR(PMT($G$9/12,$D$14-B205,-C206),0)","v":0},0]
[null,{"$f":"IF(C207=\"\",\"\",IF(B206>=$D$14,\"\",B206+1))","v":""},"","",{"$f":"IFERROR(IF(B207=\"\",\"\",(F207+G207)),0)","v":""},{"$f":"IFERROR(C207*$G$9/12,\"\")","v":""},{"$f":"IFERROR(IF(B207=\"\",\"\",IF(H206<W207-F207,H206,W207-F207)),0)","v":""},"",null,"NO APLICA","",{"$f":"IF(C207=\"\",\"\",C207*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C207*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B207=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F207*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F207*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B207=\"\",\"\",IF(MOD(B207,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H206<$E$14-G207,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U207:V207)=0,SIMULADOR!$M$19,X207*V207+Y207*U207)","v":0},0,0]
[null,"",{"$f":"IFERROR(IF(H207<=0,\"\",H207-IF(J207=\"NO APLICA\",0,I207)),\"\")","v":""},{"$f":"IF(C208=\"\",\"\",D207-1)","v":""},"","","","",null,"NO APLICA",{"$f":"IF(B208=\"\",\"\",IF(C208>0,$K$14,0))","v":""},{"$f":"IF(C208=\"\",\"\",C208*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C208*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B208=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F208*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F208*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B208=\"\",\"\",IF(MOD(B208,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H207<$E$14-G208,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U208:V208)=0,SIMULADOR!$M$19,X208*V208+Y208*U208)","v":0},0,{"$f":"W207","v":0}]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C209=\"\",\"\",C209*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C209*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B209=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F209*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F209*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B209=\"\",\"\",IF(MOD(B209,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H208<$E$14-G209,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U209:V209)=0,SIMULADOR!$M$19,X209*V209+Y209*U209)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C210=\"\",\"\",C210*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C210*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B210=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F210*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F210*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B210=\"\",\"\",IF(MOD(B210,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H209<$E$14-G210,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U210:V210)=0,SIMULADOR!$M$19,X210*V210+Y210*U210)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C211=\"\",\"\",C211*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C211*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B211=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F211*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F211*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B211=\"\",\"\",IF(MOD(B211,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H210<$E$14-G211,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U211:V211)=0,SIMULADOR!$M$19,X211*V211+Y211*U211)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C212=\"\",\"\",C212*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C212*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B212=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F212*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F212*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B212=\"\",\"\",IF(MOD(B212,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H211<$E$14-G212,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U212:V212)=0,SIMULADOR!$M$19,X212*V212+Y212*U212)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C213=\"\",\"\",C213*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C213*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B213=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F213*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F213*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B213=\"\",\"\",IF(MOD(B213,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H212<$E$14-G213,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U213:V213)=0,SIMULADOR!$M$19,X213*V213+Y213*U213)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C214=\"\",\"\",C214*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C214*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B214=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F214*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F214*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B214=\"\",\"\",IF(MOD(B214,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H213<$E$14-G214,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U214:V214)=0,SIMULADOR!$M$19,X214*V214+Y214*U214)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C215=\"\",\"\",C215*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C215*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B215=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F215*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F215*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B215=\"\",\"\",IF(MOD(B215,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H214<$E$14-G215,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U215:V215)=0,SIMULADOR!$M$19,X215*V215+Y215*U215)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C216=\"\",\"\",C216*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C216*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B216=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F216*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F216*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B216=\"\",\"\",IF(MOD(B216,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H215<$E$14-G216,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U216:V216)=0,SIMULADOR!$M$19,X216*V216+Y216*U216)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C217=\"\",\"\",C217*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C217*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B217=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F217*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F217*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B217=\"\",\"\",IF(MOD(B217,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H216<$E$14-G217,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U217:V217)=0,SIMULADOR!$M$19,X217*V217+Y217*U217)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C218=\"\",\"\",C218*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C218*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B218=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F218*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F218*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B218=\"\",\"\",IF(MOD(B218,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H217<$E$14-G218,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U218:V218)=0,SIMULADOR!$M$19,X218*V218+Y218*U218)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C219=\"\",\"\",C219*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C219*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B219=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F219*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F219*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B219=\"\",\"\",IF(MOD(B219,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H218<$E$14-G219,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U219:V219)=0,SIMULADOR!$M$19,X219*V219+Y219*U219)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C220=\"\",\"\",C220*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C220*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B220=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F220*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F220*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B220=\"\",\"\",IF(MOD(B220,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H219<$E$14-G220,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U220:V220)=0,SIMULADOR!$M$19,X220*V220+Y220*U220)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C221=\"\",\"\",C221*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C221*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B221=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F221*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F221*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B221=\"\",\"\",IF(MOD(B221,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H220<$E$14-G221,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U221:V221)=0,SIMULADOR!$M$19,X221*V221+Y221*U221)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C222=\"\",\"\",C222*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C222*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B222=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F222*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F222*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B222=\"\",\"\",IF(MOD(B222,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H221<$E$14-G222,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U222:V222)=0,SIMULADOR!$M$19,X222*V222+Y222*U222)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C223=\"\",\"\",C223*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C223*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B223=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F223*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F223*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B223=\"\",\"\",IF(MOD(B223,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H222<$E$14-G223,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U223:V223)=0,SIMULADOR!$M$19,X223*V223+Y223*U223)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C224=\"\",\"\",C224*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C224*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B224=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F224*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F224*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B224=\"\",\"\",IF(MOD(B224,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H223<$E$14-G224,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U224:V224)=0,SIMULADOR!$M$19,X224*V224+Y224*U224)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C225=\"\",\"\",C225*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C225*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B225=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F225*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F225*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B225=\"\",\"\",IF(MOD(B225,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H224<$E$14-G225,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U225:V225)=0,SIMULADOR!$M$19,X225*V225+Y225*U225)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C226=\"\",\"\",C226*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C226*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B226=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F226*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F226*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B226=\"\",\"\",IF(MOD(B226,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H225<$E$14-G226,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U226:V226)=0,SIMULADOR!$M$19,X226*V226+Y226*U226)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C227=\"\",\"\",C227*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C227*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B227=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F227*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F227*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B227=\"\",\"\",IF(MOD(B227,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H226<$E$14-G227,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U227:V227)=0,SIMULADOR!$M$19,X227*V227+Y227*U227)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C228=\"\",\"\",C228*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C228*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B228=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F228*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F228*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B228=\"\",\"\",IF(MOD(B228,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H227<$E$14-G228,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U228:V228)=0,SIMULADOR!$M$19,X228*V228+Y228*U228)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C229=\"\",\"\",C229*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C229*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B229=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F229*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F229*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B229=\"\",\"\",IF(MOD(B229,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H228<$E$14-G229,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U229:V229)=0,SIMULADOR!$M$19,X229*V229+Y229*U229)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C230=\"\",\"\",C230*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C230*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B230=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F230*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F230*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B230=\"\",\"\",IF(MOD(B230,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H229<$E$14-G230,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U230:V230)=0,SIMULADOR!$M$19,X230*V230+Y230*U230)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C231=\"\",\"\",C231*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C231*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B231=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F231*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F231*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B231=\"\",\"\",IF(MOD(B231,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H230<$E$14-G231,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U231:V231)=0,SIMULADOR!$M$19,X231*V231+Y231*U231)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C232=\"\",\"\",C232*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C232*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B232=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F232*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F232*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B232=\"\",\"\",IF(MOD(B232,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H231<$E$14-G232,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U232:V232)=0,SIMULADOR!$M$19,X232*V232+Y232*U232)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C233=\"\",\"\",C233*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C233*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B233=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F233*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F233*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B233=\"\",\"\",IF(MOD(B233,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H232<$E$14-G233,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U233:V233)=0,SIMULADOR!$M$19,X233*V233+Y233*U233)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C234=\"\",\"\",C234*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C234*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B234=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F234*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F234*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B234=\"\",\"\",IF(MOD(B234,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H233<$E$14-G234,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U234:V234)=0,SIMULADOR!$M$19,X234*V234+Y234*U234)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C235=\"\",\"\",C235*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C235*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B235=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F235*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F235*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B235=\"\",\"\",IF(MOD(B235,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H234<$E$14-G235,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U235:V235)=0,SIMULADOR!$M$19,X235*V235+Y235*U235)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C236=\"\",\"\",C236*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C236*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B236=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F236*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F236*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B236=\"\",\"\",IF(MOD(B236,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H235<$E$14-G236,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U236:V236)=0,SIMULADOR!$M$19,X236*V236+Y236*U236)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C237=\"\",\"\",C237*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C237*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B237=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F237*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F237*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B237=\"\",\"\",IF(MOD(B237,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H236<$E$14-G237,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U237:V237)=0,SIMULADOR!$M$19,X237*V237+Y237*U237)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C238=\"\",\"\",C238*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C238*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B238=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F238*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F238*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B238=\"\",\"\",IF(MOD(B238,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H237<$E$14-G238,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U238:V238)=0,SIMULADOR!$M$19,X238*V238+Y238*U238)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C239=\"\",\"\",C239*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C239*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B239=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F239*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F239*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B239=\"\",\"\",IF(MOD(B239,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H238<$E$14-G239,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U239:V239)=0,SIMULADOR!$M$19,X239*V239+Y239*U239)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C240=\"\",\"\",C240*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C240*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B240=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F240*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F240*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B240=\"\",\"\",IF(MOD(B240,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H239<$E$14-G240,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U240:V240)=0,SIMULADOR!$M$19,X240*V240+Y240*U240)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C241=\"\",\"\",C241*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C241*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B241=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F241*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F241*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B241=\"\",\"\",IF(MOD(B241,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H240<$E$14-G241,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U241:V241)=0,SIMULADOR!$M$19,X241*V241+Y241*U241)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C242=\"\",\"\",C242*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C242*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B242=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F242*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F242*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B242=\"\",\"\",IF(MOD(B242,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H241<$E$14-G242,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U242:V242)=0,SIMULADOR!$M$19,X242*V242+Y242*U242)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C243=\"\",\"\",C243*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C243*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B243=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F243*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F243*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B243=\"\",\"\",IF(MOD(B243,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H242<$E$14-G243,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U243:V243)=0,SIMULADOR!$M$19,X243*V243+Y243*U243)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C244=\"\",\"\",C244*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C244*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B244=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F244*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F244*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B244=\"\",\"\",IF(MOD(B244,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H243<$E$14-G244,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U244:V244)=0,SIMULADOR!$M$19,X244*V244+Y244*U244)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C245=\"\",\"\",C245*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C245*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B245=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F245*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F245*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B245=\"\",\"\",IF(MOD(B245,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H244<$E$14-G245,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U245:V245)=0,SIMULADOR!$M$19,X245*V245+Y245*U245)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C246=\"\",\"\",C246*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C246*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B246=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F246*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F246*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B246=\"\",\"\",IF(MOD(B246,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H245<$E$14-G246,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U246:V246)=0,SIMULADOR!$M$19,X246*V246+Y246*U246)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C247=\"\",\"\",C247*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C247*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B247=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F247*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F247*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B247=\"\",\"\",IF(MOD(B247,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H246<$E$14-G247,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U247:V247)=0,SIMULADOR!$M$19,X247*V247+Y247*U247)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C248=\"\",\"\",C248*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C248*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B248=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F248*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F248*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B248=\"\",\"\",IF(MOD(B248,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H247<$E$14-G248,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U248:V248)=0,SIMULADOR!$M$19,X248*V248+Y248*U248)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C249=\"\",\"\",C249*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C249*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B249=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F249*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F249*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B249=\"\",\"\",IF(MOD(B249,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H248<$E$14-G249,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U249:V249)=0,SIMULADOR!$M$19,X249*V249+Y249*U249)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C250=\"\",\"\",C250*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C250*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B250=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F250*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F250*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B250=\"\",\"\",IF(MOD(B250,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H249<$E$14-G250,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U250:V250)=0,SIMULADOR!$M$19,X250*V250+Y250*U250)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C251=\"\",\"\",C251*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C251*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B251=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F251*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F251*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B251=\"\",\"\",IF(MOD(B251,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H250<$E$14-G251,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U251:V251)=0,SIMULADOR!$M$19,X251*V251+Y251*U251)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C252=\"\",\"\",C252*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C252*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B252=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F252*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F252*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B252=\"\",\"\",IF(MOD(B252,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H251<$E$14-G252,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U252:V252)=0,SIMULADOR!$M$19,X252*V252+Y252*U252)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C253=\"\",\"\",C253*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C253*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B253=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F253*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F253*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B253=\"\",\"\",IF(MOD(B253,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H252<$E$14-G253,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U253:V253)=0,SIMULADOR!$M$19,X253*V253+Y253*U253)","v":0},0,0]
[null,{"$f":"IF(C254=\"\",\"\",IF(B253>=$D$14,\"\",B253+1))","v":""},{"$f":"IFERROR(IF(H253<=0,\"\",H253-IF(J253=\"NO APLICA\",0,I253)),\"\")","v":""},{"$f":"IF(C254=\"\",\"\",D253-1)","v":""},{"$f":"IFERROR(IF(B254=\"\",\"\",(F254+G254)),0)","v":""},{"$f":"IFERROR(C254*$G$9/12,\"\")","v":""},{"$f":"IFERROR(IF(B254=\"\",\"\",IF(H253<W254-F254,H253,W254-F254)),0)","v":""},{"$f":"IFERROR(C254-G254-P254,\"\")","v":""},null,"NO APLICA",{"$f":"IF(B254=\"\",\"\",IF(C254>0,$K$14,0))","v":""},{"$f":"IF(C254=\"\",\"\",C254*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C254*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B254=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F254*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F254*DATOS!$C$22)*16%,0))),\"\")","v":""},{"$f":"IFERROR(E254+K254+L254+M254+N254,\"\")","v":""},{"$f":"IF(B254=\"\",\"\",IF(MOD(B254,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H253<$E$14-G254,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,{"$f":"IFERROR(IF(B254=\"\",\"\",O254+P254),0)","v":""},{"$f":"IFERROR(IF(C254=\"\",\"\",(O254-I254)),0)","v":""},{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U254:V254)=0,SIMULADOR!$M$19,X254*V254+Y254*U254)","v":0},{"$f":"IFERROR(PMT($G$9/12,$D$14-B253,-C254),0)","v":0},{"$f":"W253","v":0}]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C255=\"\",\"\",C255*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C255*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B255=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F255*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F255*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B255=\"\",\"\",IF(MOD(B255,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H254<$E$14-G255,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U255:V255)=0,SIMULADOR!$M$19,X255*V255+Y255*U255)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C256=\"\",\"\",C256*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C256*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B256=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F256*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F256*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B256=\"\",\"\",IF(MOD(B256,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H255<$E$14-G256,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U256:V256)=0,SIMULADOR!$M$19,X256*V256+Y256*U256)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C257=\"\",\"\",C257*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C257*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B257=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F257*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F257*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B257=\"\",\"\",IF(MOD(B257,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H256<$E$14-G257,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U257:V257)=0,SIMULADOR!$M$19,X257*V257+Y257*U257)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C258=\"\",\"\",C258*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C258*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B258=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F258*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F258*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B258=\"\",\"\",IF(MOD(B258,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H257<$E$14-G258,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U258:V258)=0,SIMULADOR!$M$19,X258*V258+Y258*U258)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C259=\"\",\"\",C259*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C259*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B259=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F259*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F259*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B259=\"\",\"\",IF(MOD(B259,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H258<$E$14-G259,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U259:V259)=0,SIMULADOR!$M$19,X259*V259+Y259*U259)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C260=\"\",\"\",C260*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C260*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B260=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F260*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F260*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B260=\"\",\"\",IF(MOD(B260,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H259<$E$14-G260,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U260:V260)=0,SIMULADOR!$M$19,X260*V260+Y260*U260)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C261=\"\",\"\",C261*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C261*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B261=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F261*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F261*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B261=\"\",\"\",IF(MOD(B261,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H260<$E$14-G261,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U261:V261)=0,SIMULADOR!$M$19,X261*V261+Y261*U261)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C262=\"\",\"\",C262*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C262*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B262=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F262*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F262*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B262=\"\",\"\",IF(MOD(B262,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H261<$E$14-G262,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U262:V262)=0,SIMULADOR!$M$19,X262*V262+Y262*U262)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C263=\"\",\"\",C263*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C263*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B263=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F263*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F263*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B263=\"\",\"\",IF(MOD(B263,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H262<$E$14-G263,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U263:V263)=0,SIMULADOR!$M$19,X263*V263+Y263*U263)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C264=\"\",\"\",C264*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C264*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B264=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F264*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F264*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B264=\"\",\"\",IF(MOD(B264,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H263<$E$14-G264,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U264:V264)=0,SIMULADOR!$M$19,X264*V264+Y264*U264)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C265=\"\",\"\",C265*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C265*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B265=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F265*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F265*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B265=\"\",\"\",IF(MOD(B265,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H264<$E$14-G265,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U265:V265)=0,SIMULADOR!$M$19,X265*V265+Y265*U265)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C266=\"\",\"\",C266*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C266*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B266=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F266*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F266*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B266=\"\",\"\",IF(MOD(B266,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H265<$E$14-G266,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U266:V266)=0,SIMULADOR!$M$19,X266*V266+Y266*U266)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C267=\"\",\"\",C267*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C267*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B267=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F267*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F267*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B267=\"\",\"\",IF(MOD(B267,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H266<$E$14-G267,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U267:V267)=0,SIMULADOR!$M$19,X267*V267+Y267*U267)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C268=\"\",\"\",C268*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C268*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B268=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F268*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F268*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B268=\"\",\"\",IF(MOD(B268,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H267<$E$14-G268,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U268:V268)=0,SIMULADOR!$M$19,X268*V268+Y268*U268)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C269=\"\",\"\",C269*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C269*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B269=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F269*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F269*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B269=\"\",\"\",IF(MOD(B269,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H268<$E$14-G269,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U269:V269)=0,SIMULADOR!$M$19,X269*V269+Y269*U269)","v":0},0,0]
[null,"","","","","","","",null,{"$f":"$K$9","v":"NO APLICA"},"",{"$f":"IF(C270=\"\",\"\",C270*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C270*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B270=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F270*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F270*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B270=\"\",\"\",IF(MOD(B270,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H269<$E$14-G270,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U270:V270)=0,SIMULADOR!$M$19,X270*V270+Y270*U270)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C271=\"\",\"\",C271*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C271*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B271=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F271*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F271*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B271=\"\",\"\",IF(MOD(B271,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H270<$E$14-G271,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U271:V271)=0,SIMULADOR!$M$19,X271*V271+Y271*U271)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C272=\"\",\"\",C272*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C272*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B272=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F272*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F272*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B272=\"\",\"\",IF(MOD(B272,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H271<$E$14-G272,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U272:V272)=0,SIMULADOR!$M$19,X272*V272+Y272*U272)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C273=\"\",\"\",C273*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C273*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B273=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F273*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F273*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B273=\"\",\"\",IF(MOD(B273,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H272<$E$14-G273,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U273:V273)=0,SIMULADOR!$M$19,X273*V273+Y273*U273)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C274=\"\",\"\",C274*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C274*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B274=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F274*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F274*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B274=\"\",\"\",IF(MOD(B274,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H273<$E$14-G274,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U274:V274)=0,SIMULADOR!$M$19,X274*V274+Y274*U274)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C275=\"\",\"\",C275*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C275*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B275=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F275*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F275*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B275=\"\",\"\",IF(MOD(B275,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H274<$E$14-G275,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U275:V275)=0,SIMULADOR!$M$19,X275*V275+Y275*U275)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C276=\"\",\"\",C276*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C276*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B276=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F276*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F276*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B276=\"\",\"\",IF(MOD(B276,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H275<$E$14-G276,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U276:V276)=0,SIMULADOR!$M$19,X276*V276+Y276*U276)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C277=\"\",\"\",C277*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C277*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B277=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F277*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F277*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B277=\"\",\"\",IF(MOD(B277,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H276<$E$14-G277,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U277:V277)=0,SIMULADOR!$M$19,X277*V277+Y277*U277)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C278=\"\",\"\",C278*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C278*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B278=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F278*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F278*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B278=\"\",\"\",IF(MOD(B278,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H277<$E$14-G278,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U278:V278)=0,SIMULADOR!$M$19,X278*V278+Y278*U278)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C279=\"\",\"\",C279*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C279*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B279=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F279*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F279*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B279=\"\",\"\",IF(MOD(B279,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H278<$E$14-G279,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U279:V279)=0,SIMULADOR!$M$19,X279*V279+Y279*U279)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C280=\"\",\"\",C280*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C280*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B280=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F280*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F280*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B280=\"\",\"\",IF(MOD(B280,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H279<$E$14-G280,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U280:V280)=0,SIMULADOR!$M$19,X280*V280+Y280*U280)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C281=\"\",\"\",C281*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C281*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B281=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F281*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F281*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B281=\"\",\"\",IF(MOD(B281,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H280<$E$14-G281,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U281:V281)=0,SIMULADOR!$M$19,X281*V281+Y281*U281)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C282=\"\",\"\",C282*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C282*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B282=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F282*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F282*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B282=\"\",\"\",IF(MOD(B282,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H281<$E$14-G282,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U282:V282)=0,SIMULADOR!$M$19,X282*V282+Y282*U282)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C283=\"\",\"\",C283*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C283*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B283=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F283*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F283*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B283=\"\",\"\",IF(MOD(B283,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H282<$E$14-G283,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U283:V283)=0,SIMULADOR!$M$19,X283*V283+Y283*U283)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C284=\"\",\"\",C284*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C284*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B284=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F284*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F284*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B284=\"\",\"\",IF(MOD(B284,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H283<$E$14-G284,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U284:V284)=0,SIMULADOR!$M$19,X284*V284+Y284*U284)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C285=\"\",\"\",C285*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C285*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B285=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F285*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F285*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B285=\"\",\"\",IF(MOD(B285,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H284<$E$14-G285,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U285:V285)=0,SIMULADOR!$M$19,X285*V285+Y285*U285)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C286=\"\",\"\",C286*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C286*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B286=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F286*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F286*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B286=\"\",\"\",IF(MOD(B286,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H285<$E$14-G286,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U286:V286)=0,SIMULADOR!$M$19,X286*V286+Y286*U286)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C287=\"\",\"\",C287*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C287*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B287=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F287*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F287*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B287=\"\",\"\",IF(MOD(B287,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H286<$E$14-G287,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U287:V287)=0,SIMULADOR!$M$19,X287*V287+Y287*U287)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C288=\"\",\"\",C288*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C288*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B288=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F288*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F288*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B288=\"\",\"\",IF(MOD(B288,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H287<$E$14-G288,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U288:V288)=0,SIMULADOR!$M$19,X288*V288+Y288*U288)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C289=\"\",\"\",C289*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C289*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B289=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F289*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F289*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B289=\"\",\"\",IF(MOD(B289,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H288<$E$14-G289,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U289:V289)=0,SIMULADOR!$M$19,X289*V289+Y289*U289)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C290=\"\",\"\",C290*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C290*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B290=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F290*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F290*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B290=\"\",\"\",IF(MOD(B290,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H289<$E$14-G290,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U290:V290)=0,SIMULADOR!$M$19,X290*V290+Y290*U290)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C291=\"\",\"\",C291*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C291*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B291=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F291*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F291*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B291=\"\",\"\",IF(MOD(B291,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H290<$E$14-G291,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U291:V291)=0,SIMULADOR!$M$19,X291*V291+Y291*U291)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C292=\"\",\"\",C292*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C292*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B292=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F292*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F292*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B292=\"\",\"\",IF(MOD(B292,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H291<$E$14-G292,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U292:V292)=0,SIMULADOR!$M$19,X292*V292+Y292*U292)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C293=\"\",\"\",C293*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C293*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B293=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F293*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F293*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B293=\"\",\"\",IF(MOD(B293,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H292<$E$14-G293,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U293:V293)=0,SIMULADOR!$M$19,X293*V293+Y293*U293)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C294=\"\",\"\",C294*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C294*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B294=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F294*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F294*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B294=\"\",\"\",IF(MOD(B294,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H293<$E$14-G294,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U294:V294)=0,SIMULADOR!$M$19,X294*V294+Y294*U294)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C295=\"\",\"\",C295*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C295*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B295=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F295*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F295*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B295=\"\",\"\",IF(MOD(B295,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H294<$E$14-G295,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U295:V295)=0,SIMULADOR!$M$19,X295*V295+Y295*U295)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C296=\"\",\"\",C296*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C296*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B296=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F296*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F296*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B296=\"\",\"\",IF(MOD(B296,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H295<$E$14-G296,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U296:V296)=0,SIMULADOR!$M$19,X296*V296+Y296*U296)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C297=\"\",\"\",C297*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C297*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B297=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F297*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F297*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B297=\"\",\"\",IF(MOD(B297,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H296<$E$14-G297,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U297:V297)=0,SIMULADOR!$M$19,X297*V297+Y297*U297)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C298=\"\",\"\",C298*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C298*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B298=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F298*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F298*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B298=\"\",\"\",IF(MOD(B298,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H297<$E$14-G298,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U298:V298)=0,SIMULADOR!$M$19,X298*V298+Y298*U298)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C299=\"\",\"\",C299*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C299*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B299=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F299*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F299*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B299=\"\",\"\",IF(MOD(B299,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H298<$E$14-G299,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U299:V299)=0,SIMULADOR!$M$19,X299*V299+Y299*U299)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C300=\"\",\"\",C300*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C300*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B300=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F300*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F300*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B300=\"\",\"\",IF(MOD(B300,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H299<$E$14-G300,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U300:V300)=0,SIMULADOR!$M$19,X300*V300+Y300*U300)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C301=\"\",\"\",C301*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C301*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B301=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F301*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F301*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B301=\"\",\"\",IF(MOD(B301,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H300<$E$14-G301,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U301:V301)=0,SIMULADOR!$M$19,X301*V301+Y301*U301)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C302=\"\",\"\",C302*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C302*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B302=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F302*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F302*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B302=\"\",\"\",IF(MOD(B302,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H301<$E$14-G302,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U302:V302)=0,SIMULADOR!$M$19,X302*V302+Y302*U302)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C303=\"\",\"\",C303*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C303*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B303=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F303*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F303*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B303=\"\",\"\",IF(MOD(B303,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H302<$E$14-G303,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U303:V303)=0,SIMULADOR!$M$19,X303*V303+Y303*U303)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C304=\"\",\"\",C304*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C304*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B304=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F304*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F304*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B304=\"\",\"\",IF(MOD(B304,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H303<$E$14-G304,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U304:V304)=0,SIMULADOR!$M$19,X304*V304+Y304*U304)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C305=\"\",\"\",C305*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C305*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B305=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F305*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F305*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B305=\"\",\"\",IF(MOD(B305,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H304<$E$14-G305,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U305:V305)=0,SIMULADOR!$M$19,X305*V305+Y305*U305)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C306=\"\",\"\",C306*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C306*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B306=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F306*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F306*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B306=\"\",\"\",IF(MOD(B306,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H305<$E$14-G306,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U306:V306)=0,SIMULADOR!$M$19,X306*V306+Y306*U306)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C307=\"\",\"\",C307*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C307*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B307=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F307*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F307*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B307=\"\",\"\",IF(MOD(B307,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H306<$E$14-G307,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U307:V307)=0,SIMULADOR!$M$19,X307*V307+Y307*U307)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C308=\"\",\"\",C308*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C308*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B308=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F308*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F308*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B308=\"\",\"\",IF(MOD(B308,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H307<$E$14-G308,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U308:V308)=0,SIMULADOR!$M$19,X308*V308+Y308*U308)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C309=\"\",\"\",C309*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C309*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B309=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F309*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F309*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B309=\"\",\"\",IF(MOD(B309,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H308<$E$14-G309,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U309:V309)=0,SIMULADOR!$M$19,X309*V309+Y309*U309)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C310=\"\",\"\",C310*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C310*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B310=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F310*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F310*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B310=\"\",\"\",IF(MOD(B310,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H309<$E$14-G310,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U310:V310)=0,SIMULADOR!$M$19,X310*V310+Y310*U310)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C311=\"\",\"\",C311*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C311*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B311=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F311*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F311*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B311=\"\",\"\",IF(MOD(B311,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H310<$E$14-G311,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U311:V311)=0,SIMULADOR!$M$19,X311*V311+Y311*U311)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C312=\"\",\"\",C312*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C312*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B312=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F312*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F312*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B312=\"\",\"\",IF(MOD(B312,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H311<$E$14-G312,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U312:V312)=0,SIMULADOR!$M$19,X312*V312+Y312*U312)","v":0},0,0]
[null,"","","","","","","",null,"NO APLICA","",{"$f":"IF(C313=\"\",\"\",C313*IF(SIMULADOR!$I$17=\"INDIVIDUAL\",DATOS!$A$41/1000,DATOS!$A$42/1000))","v":""},{"$f":"IFERROR(C313*SIMULADOR!$I$19/1000,\"\")","v":""},{"$f":"IFERROR(IF(B313=\"\",\"\",IF(SIMULADOR!$E$15=\"LIQUIDEZ\",F313*16%,IF(SIMULADOR!$E$15=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",(F313*DATOS!$C$22)*16%,0))),\"\")","v":""},"",{"$f":"IF(B313=\"\",\"\",IF(MOD(B313,2)=0,IF(OR(SIMULADOR!$E$15=\"FOVISSSTE\",SIMULADOR!$E$17=\"APOYO INFONAVIT\"),IF(H312<$E$14-G313,0,MIN(SIMULADOR!$E$39*0.1,(DATOS!$S$31))),0),0))","v":""},null,null,"","",{"$f":"IF($K$9=DATOS!$A$23,1,0)","v":0},{"$f":"IF($K$9=DATOS!$A$24,1,0)","v":0},{"$f":"IF(SUM(U313:V313)=0,SIMULADOR!$M$19,X313*V313+Y313*U313)","v":0},0,0]
[null,null,null,null,{"$f":"SUM(E14:E313)","v":0},{"$f":"SUM(F14:F313)","v":0},{"$f":"SUM(G14:G313)","v":0},null,{"$f":"SUM(I14:I313)","v":0},null,{"$f":"IF(C314=\"\",\"\",IF(C314>0,$K$14,0))","v":""},null,null,{"$f":"SUM(N14:N313)","v":0},{"$f":"SUM(O14:O313)","v":0}]

{"sheet":"DATOS","index":2,"n_rows":96,"n_cols":25,"rows_kept":96,"cut":false,"hidden":true,"merged":[[31,8,31,10],[26,8,26,10],[21,8,21,10],[17,8,17,10],[12,8,12,10],[9,8,9,10],[6,8,6,10],[1,19,1,21],[0,17,0,21],[27,19,27,21],[1,8,1,10],[0,8,0,10],[1,17,1,18]]}
["VARIABLES",null,"PROGRAMA",null,"PLAZO",null,null,null,"ENGANCHE",null,null,null,"PROGRAMA","TASAS","ENGANCHE","PLAZO",null,"AVALUO"]
["CANAL CRÉDITO",null,"ADQUISICIÓN_DE_VIVIENDA",null,"ADQUISICIÓN_DE_VIVIENDA",null,"NOTARIO",null,"ADQUISICIÓN_DE_VIVIENDA",null,null,null,"ADQUISICIÓN_DE_VIVIENDA","ADQUISICIÓN_DE_VIVIENDA",null,null,null,"VALOR INMUEBLE",null,"COSTO AVALUO",null,null,null,10,9.1499999999999998E-2]
["SUCURSAL",null,"TRADICIONAL",null,{"$f":"IF(SIMULADOR!E17=\"TRADICIONAL\",\"\",\"05\")","v":"05"},null,0.02,null,"5%-19%",{"$f":"IF(SIMULADOR!E17=\"TRADICIONAL\",5%,3%)","v":0.03},0.19,null,"ADQUISICIÓN_DE_VIVIENDA051",{"$f":"IF(OR(SIMULADOR!E14=\"APOYO INFONAVIT\",SIMULADOR!E14=\"COFINAVIT\"),10.77%,10.67%)","v":0.1067},"10%-19%",5,null,"MINIMO ","MAXIMO ","COSTO","IVA","TOTAL ",null,15,9.1499999999999998E-2]
["DESARROLLADOR PUENTE",null,"APOYO INFONAVIT",null,10,null,0.03,null,"20%-29%",0.2,0.28999999999999998,null,"ADQUISICIÓN_DE_VIVIENDA052",0.10489999999999999,"20%-29%",5,null,0.01,1000000,2500,{"$f":"+T4*16%","v":400},{"$f":"T4+U4","v":2900},null,20,9.1499999999999998E-2]
["DESARROLLADOR PREMIUM",null,"COFINAVIT",null,15,null,0.04,null,"30%-100%",0.3,1,null,"ADQUISICIÓN_DE_VIVIENDA053",9.4E-2,"30%-100%",5,null,1000000.01,1500000,3500,{"$f":"+T5*16%","v":560},{"$f":"T5+U5","v":4060}]
["BROKER",null,null,null,20,null,0.05,null,null,null,null,null,"ADQUISICIÓN_DE_VIVIENDA101",{"$f":"IF(OR(SIMULADOR!E17=\"APOYO INFONAVIT\",SIMULADOR!E17=\"COFINAVIT\"),10.77%,10.67%)","v":0.1067},"10%-19%",10,null,1500000.01,2000000,4225,676,4901]
["BANCA PRIVADA",null,"HIPOTECA_DE_INVERSIÓN",null,{"$f":"IF(SIMULADOR!E17=\"TRADICIONAL\",\"\",25)","v":25},null,0.06,null,"HIPOTECA_DE_INVERSIÓN",null,null,null,"ADQUISICIÓN_DE_VIVIENDA102",0.10489999999999999,"20%-29%",10,null,2000000.01,2500000,5300,848,6148]
["OPCION DE CRÉDITO",null,"TRADICIONAL",null,"HIPOTECA_DE_INVERSIÓN",null,7.0000000000000007E-2,null,"30%-100%",0.3,1,null,"ADQUISICIÓN_DE_VIVIENDA103",9.4E-2,"30%-100%",10,null,2500000.0099999998,3000000,6400,1024,7424]
["ADQUISICIÓN_DE_VIVIENDA",null,"APOYO INFONAVIT",null,10,null,0.08,null,null,null,null,null,"ADQUISICIÓN_DE_VIVIENDA151",0.10970000000000001,"10%-14%",15,null,3000000.01,3500000,6700,1072,7772]
[{"$f":"IF(OR(SIMULADOR!E13=\"DESARROLLADOR PREMIUM\",SIMULADOR!E13=\"DESARROLLADOR PUENTE\"),\"\",\"HIPOTECA_VERDE\")","v":"HIPOTECA_VERDE"},null,"COFINAVIT",null,15,null,0.09,null,"LIQUIDEZ",null,null,null,"ADQUISICIÓN_DE_VIVIENDA152",0.1079,"15%-19%",15,null,3500000.01,4000000,7725,1236,8961]
[{"$f":"IF(OR(SIMULADOR!E13=\"DESARROLLADOR PUENTE\",SIMULADOR!E13=\"DESARROLLADOR PREMIUM\"),\"\",\"HIPOTECA_DE_INVERSIÓN\")","v":"HIPOTECA_DE_INVERSIÓN"},null,null,null,20,null,0.1,null,"25%-100%",0.25,1,null,"ADQUISICIÓN_DE_VIVIENDA153",0.1,"20%-24%",15,null,4000000.01,4500000,8750,1400,10150]
[{"$f":"IF(OR(SIMULADOR!E13=\"DESARROLLADOR PUENTE\",SIMULADOR!E13=\"DESARROLLADOR PREMIUM\"),\"\",\"LIQUIDEZ\")","v":"LIQUIDEZ"},null,"LIQUIDEZ",null,"LIQUIDEZ",null,null,null,null,null,null,null,"ADQUISICIÓN_DE_VIVIENDA201",0.11,"10%-14%",20,null,4500000.01,5000000,9775,1564,11339]
[{"$f":"IF(OR(SIMULADOR!E13=\"DESARROLLADOR PUENTE\",SIMULADOR!E13=\"DESARROLLADOR PREMIUM\"),\"\",\"MEJORA_DE_HIPOTECA\")","v":"MEJORA_DE_HIPOTECA"},null,"TRADICIONAL",null,10,null,null,null,"MEJORA_DE_HIPOTECA",null,null,null,"ADQUISICIÓN_DE_VIVIENDA202",0.1089,"15%-19%",20,null,5000000.01,5500000,10825,1732,12557]
[{"$f":"IF(OR(SIMULADOR!E13=\"DESARROLLADOR PUENTE\",SIMULADOR!E13=\"DESARROLLADOR PREMIUM\"),\"\",\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\")","v":"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ"},null,null,null,15,null,null,null,"10%-19%",{"$f":"IF(OR(SIMULADOR!E30=\"APOYO INFONAVIT\",SIMULADOR!E30=\"COFINAVIT\"),5%,10%)","v":0.1},0.19,null,"ADQUISICIÓN_DE_VIVIENDA203",0.1048,"20%-24%",20,null,5500000.0099999998,6000000,11875,1900,13775]
[null,null,"MEJORA_DE_HIPOTECA",null,"MEJORA_DE_HIPOTECA",null,null,null,"20%-29%",0.2,0.28999999999999998,null,"ADQUISICIÓN_DE_VIVIENDA251",0.11,"10%-14%",25,null,6000000.0099999998,6500000,13000,2080,15080]
[null,null,"TRADICIONAL",null,10,null,null,null,"30%-100%",0.3,1,null,"ADQUISICIÓN_DE_VIVIENDA252",0.1089,"15%-19%",25,null,6500000.0099999998,7000000,14100,2256,16356]
["COTIZACION",null,null,null,15,null,null,null,null,null,null,null,"ADQUISICIÓN_DE_VIVIENDA253",0.1048,"20%-24%",25,null,7000000.0099999998,7500000,15200,2432,17632]
["VALOR VIVIENDA",null,"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ",null,20,null,null,null,"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ",null,null,null,"HIPOTECA_DE_INVERSIÓN","HIPOTECA_DE_INVERSIÓN",null,null,null,7500000.0099999998,8000000,15840,2534.4,18374.400000000001]
[{"$f":"IF(SIMULADOR!E15=\"MEJORA_DE_HIPOTECA\",\"\",\"INGRESOS\")","v":"INGRESOS"},null,"TRADICIONAL",null,null,null,null,null,"15%-49%",0.15,0.49,null,"HIPOTECA_DE_INVERSIÓN101",9.8100000000000007E-2,">35%",10,null,8000000.0099999998,8500000,16500,2640,19140]
[{"$f":"IF(SIMULADOR!E15=\"MEJORA_DE_HIPOTECA\",\"\",\"MONTO CRÉDITO\")","v":"MONTO CRÉDITO"},null,null,null,"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ",null,null,null,"50%-100%",0.5,1,null,"HIPOTECA_DE_INVERSIÓN151",9.8900000000000002E-2,">35%",15,null,8500000.0099999998,9000000,17250,2760,20010]
["PREPAGO",null,"PARTE DE LIQUIDEZ",null,10,null,null,null,null,null,null,null,"HIPOTECA_DE_INVERSIÓN201",9.9900000000000003E-2,">35%",20,null,9000000.0099999998,9500000,18000,2880,20880]
["NO APLICA",null,{"$f":"IFERROR(SIMULADOR!E45/SIMULADOR!M13,0)","v":0},null,15,null,null,null,"HIPOTECA_VERDE",null,null,null,"LIQUIDEZ","LIQUIDEZ",null,null,null,9500000.0099999998,10000000,18600,2976,21576]
["REDUCCIÓN PLAZO",null,null,null,null,null,null,null,"10%-19%",{"$f":"IF(OR(SIMULADOR!E41=\"APOYO INFONAVIT\",SIMULADOR!E41=\"COFINAVIT\"),5%,10%)","v":0.1},0.19,null,"LIQUIDEZ101",0.11,">25%",10,null,10000000.01,12000000,21000,{"$f":"+T23*16%","v":3360},{"$f":"T23+U23","v":24360}]
[{"$f":"IF(SIMULADOR!E15=\"FOVISSSTE\",\"\",\"REDUCCIÓN CAPITAL\")","v":"REDUCCIÓN CAPITAL"},null,"HIPOTECA_VERDE",null,"HIPOTECA_VERDE",null,null,null,"20%-29%",0.2,0.28999999999999998,null,"LIQUIDEZ151",0.11,">25%",15,null,12000000.01,14000000,22400,3584,25984]
[null,null,"TRADICIONAL",null,10,null,null,null,"30%-100%",0.3,1,null,"MEJORA_DE_HIPOTECA","MEJORA_DE_HIPOTECA",null,null,null,14000000.01,16000000,25600,4096,29696]
["COMISIÓN POR APERTURA",null,"APOYO INFONAVIT",null,15,null,null,null,null,null,null,null,"MEJORA_DE_HIPOTECA101",0.1,"10%-14%",10,null,16000000.01,18000000,28800,4608,33408]
[0,null,"COFINAVIT",null,20,null,null,null,null,null,null,null,"MEJORA_DE_HIPOTECA102",0.1,"15%-19%",10,null,18000000.010000002,20000000,31000,4960,35960]
[5.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,"MEJORA_DE_HIPOTECA103",9.4E-2,"20%-24%",10,null,20000000.010000002,"EN ADELANTE","SOLICITAR COTIZACIÓN ",null,null,{"$f":"IF(SIMULADOR!E27=\"VALOR VIVIENDA\",SIMULADOR!E29,SIMULADOR!I23)","v":0}]
[0.01,null,"FOVISSSTE",null,"FOVISSSTE",null,null,null,null,null,null,null,"MEJORA_DE_HIPOTECA151",0.1,"10%-14%",15,null,null,null,null,null,null,{"$f":"IF(AND(W28>=DATOS!R4,W28<=DATOS!S4),DATOS!V4,IF(AND(W28>=DATOS!R5,W28<=DATOS!S5),DATOS!V5,IF(AND(W28>=DATOS!R6,W28<=DATOS!S6),DATOS!V6,IF(AND(W28>=DATOS!R7,W28<=DATOS!S7),DATOS!V7,IF(AND(W28>=DATOS!R8,W28<=DATOS!S8),DATOS!V8,IF(AND(W28>=DATOS!R9,W28<=DATOS!S9),DATOS!V9,IF(AND(W28>=DATOS!R10,W28<=DATOS!S10),DATOS!V10,IF(AND(W28>=DATOS!R10,W28<=DATOS!S10),DATOS!V10,IF(AND(W28>=DATOS!R11,W28<=DATOS!S11),DATOS!V11,IF(AND(W28>=DATOS!R12,W28<=DATOS!S12),DATOS!V12,IF(AND(W28>=DATOS!R13,W28<=DATOS!S13),DATOS!V13,IF(AND(W28>=DATOS!R14,W28<=DATOS!S14),DATOS!V14,IF(AND(W28>=DATOS!R15,W28<=DATOS!S15),DATOS!V15,IF(AND(W28>=DATOS!R16,W28<=DATOS!S16),DATOS!V16,IF(AND(W28>=DATOS!R17,W28<=DATOS!S17),DATOS!V17,IF(AND(W28>=DATOS!R18,W28<=DATOS!S18),DATOS!V18,IF(AND(W28>=DATOS!R19,W28<=DATOS!S19),DATOS!V19,IF(AND(W28>=DATOS!R20,W28<=DATOS!S20),DATOS!V20,IF(AND(W28>=DATOS!R21,W28<=DATOS!S21),DATOS!V21,IF(AND(W28>=DATOS!R22,W28<=DATOS!S22),DATOS!V22,IF(AND(W28>=DATOS!R23,W28<=DATOS!S23),DATOS!V23,IF(AND(W28>=DATOS!R24,W28<=DATOS!S24),DATOS!V24,IF(AND(W28>=DATOS!R25,W28<=DATOS!S25),DATOS!V25,IF(AND(W28>=DATOS!R26,W28<=DATOS!S26),DATOS!V26,IF(AND(W28>=DATOS!R27,W28<=DATOS!S27),DATOS!V27,\"SOLICITAR COTIZACIÓN \")))))))))))))))))))))))))","v":"SOLICITAR COTIZACIÓN "}]
[null,null,"TRADICIONAL",null,"05",null,null,null,null,null,null,null,"MEJORA_DE_HIPOTECA152",0.1,"15%-19%",15]
[null,null,null,null,10,null,null,null,null,null,null,null,"MEJORA_DE_HIPOTECA153",0.1,"20%-24%",15,null,"UMA 2025",{"$f":"(R35*S33)*10%","v":8598.64},8598.65]
[null,null,"ADQUISICIÓN_SIN_COMISIONES",null,15,null,null,null,null,null,null,null,"MEJORA_DE_HIPOTECA201",0.1,"10%-14%",20,null,"DIARIO","VECES"]
[null,null,"TRADICIONAL",null,20,null,null,null,null,null,null,null,"MEJORA_DE_HIPOTECA202",0.1,"15%-19%",20,null,113.14,25]
["PROMOCIONES",null,"APOYO INFONAVIT",null,25,null,null,null,null,null,null,null,"MEJORA_DE_HIPOTECA203",0.1,"20%-24%",20,null,"MENSUAL"]
[{"$f":"IF(SIMULADOR!C23=\"\",\"\",\"HIPOTECA MUNDIALISTA\")","v":""},null,"COFINAVIT",null,null,null,null,null,null,null,null,null,"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ","MEJORA_DE_HIPOTECA_Y_LIQUIDEZ",null,null,null,{"$f":"+R33*30.4","v":3439.4559999999997}]
[{"$f":"IF(AND(SIMULADOR!E13=\"SUCURSAL\",SIMULADOR!E15=\"ADQUISICIÓN_DE_VIVIENDA\"),\"CONVENIO ZONA PENINSULAR\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ101",0.105,"30%-49%",10]
[null,null,null,null,null,null,null,null,null,null,null,null,"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ102",0.105,"50%-100%",10]
[null,null,null,null,null,null,null,null,null,null,null,null,"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ151",0.105,"30%-49%",15]
[null,null,null,null,null,null,null,null,null,null,null,null,"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ152",0.105,"50%-100%",15]
["SEGURO DE VIDA",null,null,null,null,null,null,null,null,null,null,null,"HIPOTECA_VERDE","HIP_VERDE"]
[0.49,null,null,null,null,null,null,null,null,null,null,null,"HIPOTECA_VERDE101",9.7000000000000003E-2,"10%-14%",10]
[0.59299999999999997,null,null,null,null,null,null,null,null,null,null,null,"HIPOTECA_VERDE102",9.7000000000000003E-2,"15%-19%",10]
[null,null,null,null,null,null,null,null,null,null,null,null,"HIPOTECA_VERDE103",9.4E-2,"20%-24%",10]
[null,null,null,null,null,null,null,null,null,null,null,null,"HIPOTECA_VERDE151",9.7000000000000003E-2,"10%-14%",15]
[{"$f":"IF(AND(SIMULADOR!E15=\"LIQUIDEZ\",SIMULADOR!E27=\"VALOR VIVIENDA\",OR(SIMULADOR!E29<1500000,SIMULADOR!M13>6000000)),\"\",IF(AND(SIMULADOR!E15=\"LIQUIDEZ\",OR(SIMULADOR!E29<600000,SIMULADOR!E29>6000000)),\"\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,"HIPOTECA_VERDE152",9.7000000000000003E-2,"15%-19%",15]
[null,null,null,null,null,null,null,null,null,null,null,null,"HIPOTECA_VERDE153",9.4E-2,"20%-24%",15]
[{"$f":"IF(AND(OR(SIMULADOR!E15=A10,SIMULADOR!E15=A15,SIMULADOR!E15=A13),SIMULADOR!E21<10%),\"ERROR\",IF(AND(SIMULADOR!E15=A9,SIMULADOR!E17=C3,SIMULADOR!E21<10%),\"ERROR\",IF(AND(SIMULADOR!E15=A9,OR(SIMULADOR!E17=C4,SIMULADOR!E17=C5),OR(SIMULADOR!E13=A3,SIMULADOR!E13=A6),SIMULADOR!E21<3%),\"ERROR\",IF(AND(SIMULADOR!E15=A9,OR(SIMULADOR!E17=C4,SIMULADOR!E17=C5),OR(SIMULADOR!E13=A4,SIMULADOR!E13=A5,SIMULADOR!E13=A7),SIMULADOR!E21<10%),\"ERROR\",IF(AND(OR(SIMULADOR!E15=A14),SIMULADOR!E21<15%),\"ERROR\",IF(AND(OR(SIMULADOR!E15=A11),SIMULADOR!E21<35%),\"ERROR\",IF(AND(SIMULADOR!E15=A12,SIMULADOR!E21<25%),\"ERROR\",\"\")))))))","v":"ERROR"},null,null,null,null,null,null,null,null,null,null,null,"HIPOTECA_VERDE201",9.7000000000000003E-2,"10%-14%",20]
[null,null,null,null,null,null,null,null,null,null,null,null,"HIPOTECA_VERDE202",9.7000000000000003E-2,"15%-19%",20]
[null,null,null,null,null,null,null,null,null,null,null,null,"HIPOTECA_VERDE203",9.4E-2,"20%-24%",20]
[]
["PROGRAMA",null,"AÑOS",null,"ENGANCHE",null,"INT",1,{"$f":"IF($A$52=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",I19,IF($A$52=\"HIPOTECA_DE_INVERSIÓN\",I8,IF($A$52=\"LIQUIDEZ\",I11,IF($A$52=\"FOVISSSTE\",I28,I3))))","v":"5%-19%"},{"$f":"IF($A$52=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",J19,IF($A$52=\"HIPOTECA_DE_INVERSIÓN\",J8,IF($A$52=\"LIQUIDEZ\",J11,IF($A$52=\"FOVISSSTE\",J28,J3))))","v":0.03},{"$f":"IF($A$52=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",K19,IF(OR($A$52=\"HIPOTECA_DE_INVERSIÓN\",$A$52=\"LIQUIDEZ\"),K8,IF($A$52=\"FOVISSSTE\",K28,K3)))","v":0.19}]
[{"$f":"+SIMULADOR!E15","v":0},null,{"$f":"+SIMULADOR!E19","v":0},null,{"$f":"IF(A52=\"LIQUIDEZ\",1-SIMULADOR!E21,ROUND(IF(A52=\"MEJORA_DE_HIPOTECA\",1-SIMULADOR!E33,SIMULADOR!E21),2))","v":0},null,{"$f":"+IF(AND($E$52>=J51,E52<=K51),H51,IF(AND($E$52>=J52,$E$52<=K52),H52,IF(AND($E$52>=J53,$E$52<=K53),H53,0)))","v":0},2,{"$f":"IF($A$52=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",I20,IF(OR($A$52=\"HIPOTECA_DE_INVERSIÓN\",$A$52=\"LIQUIDEZ\"),\"\",IF($A$52=\"FOVISSSTE\",I29,I4)))","v":"20%-29%"},{"$f":"IF($A$52=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",J20,IF(OR($A$52=\"HIPOTECA_DE_INVERSIÓN\",$A$52=\"LIQUIDEZ\"),\"\",IF($A$52=\"FOVISSSTE\",J29,J4)))","v":0.2},{"$f":"IF($A$52=\"MEJORA_DE_HIPOTECA_Y_LIQUIDEZ\",K20,IF(OR($A$52=\"HIPOTECA_DE_INVERSIÓN\",$A$52=\"LIQUIDEZ\"),\"\",IF($A$52=\"FOVISSSTE\",K29,K4)))","v":0.28999999999999998}]
[{"$f":"IF(A54=\"HIP_VERDE\",CONCATENATE(A54&C52&G52),IF(A54=\"ADQUISICIÓN SIN COMISIONES\",CONCATENATE(\"SIN_COMISIONES\"&C52&G52),CONCATENATE(A52&C52&G52)))","v":"000"},null,"TASA",null,"INTERVALO",null,null,3,{"$f":"IF(OR($A$52=\"ADQUISICIÓN_DE_VIVIENDA\",$A$52=\"MEJORA_DE_HIPOTECA\",$A$52=\"HIP_VERDE\",$A$52=\"FOVISSSTE\",$A$52=\"ADQUISICIÓN_SIN_COMISIONES\",$A$52=\"HIPOTECA_VERDE\"),I5,\"\")","v":""},{"$f":"IF(OR($A$52=\"ADQUISICIÓN_DE_VIVIENDA\",$A$52=\"MEJORA_DE_HIPOTECA\",$A$52=\"HIP_VERDE\",$A$52=\"FOVISSSTE\",$A$52=\"ADQUISICIÓN_SIN_COMISIONES\",$A$52=\"HIPOTECA_VERDE\"),J5,\"\")","v":""},{"$f":"IF(OR($A$52=\"ADQUISICIÓN_DE_VIVIENDA\",$A$52=\"MEJORA_DE_HIPOTECA\",$A$52=\"HIP_VERDE\",$A$52=\"FOVISSSTE\",$A$52=\"ADQUISICIÓN_SIN_COMISIONES\",$A$52=\"HIPOTECA_VERDE\"),K5,\"\")","v":""}]
[{"$f":"SIMULADOR!E23","v":0},null,{"$f":"IF(A54=A35,9.6%,IF(A54=\"CONVENIO ZONA PENINSULAR\",9.7%,IF(AND(SIMULADOR!E13=\"DESARROLLADOR PUENTE\",SIMULADOR!$E$15=\"ADQUISICIÓN_DE_VIVIENDA\"),DATOS!Y2,IF(SIMULADOR!E13=\"DESARROLLADOR PREMIUM\",9.99%,IF(AND(SIMULADOR!E13=\"BANCA PRIVADA\",OR(A52=\"ADQUISICIÓN_DE_VIVIENDA\",A52=\"HIPOTECA_DE_INVERSIÓN\")),DATOS!Y2,IF(AND(VLOOKUP(A53,M:N,2,0)>10.3%,OR(A55=\"APOYO INFONAVIT\",A55=\"COFINAVIT\")),10.3%,VLOOKUP(A53,M:N,2,0)))))))","v":{"$error":"#N/A"}},null,{"$f":"+VLOOKUP(G52,H51:I53,2,0)","v":{"$error":"#N/A"}}]
[{"$f":"+SIMULADOR!E17","v":0}]
[]
[]
[]
[{"$f":"IFERROR(IF(SIMULADOR!E27=\"INGRESOS\",SIMULADOR!M13/(1-SIMULADOR!E21),IF(SIMULADOR!E27=\"MONTO CRÉDITO\",SIMULADOR!E29+SIMULADOR!E35,SIMULADOR!E29)),0)","v":0}]
[]
[{"$f":"IF(SIMULADOR!E27=\"INGRESOS\",IF(SIMULADOR!E43>(A59*SIMULADOR!E21),A59*SIMULADOR!E21,SIMULADOR!E43),IF(SIMULADOR!E43>SIMULADOR!E35,SIMULADOR!E35,SIMULADOR!E43))","v":0}]
[]
[{"$f":"IF(SIMULADOR!E27=\"INGRESOS\",SIMULADOR!M13/(1-SIMULADOR!E21),IF(SIMULADOR!E27=\"MONTO CRÉDITO\",SIMULADOR!E29+SIMULADOR!E35,SIMULADOR!E29))+(SIMULADOR!E43-A61)","v":0}]
[]
[{"$f":"SIMULADOR!E43-DATOS!A61","v":0}]
[]
[{"$f":"SIMULADOR!E43/SIMULADOR!E29","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SI(Y(SIMULADOR!E15=\"ADQUISICIÓN_DE_VIVIENDA\",SIMULADOR!E17=\"TRADICIONAL\",SIMULADOR!E21<10%),\"ERROR\",SI(Y(SIMULADOR!E15=\"ADQUISICIÓN_DE_VIVIENDA\",O(SIMULADOR!E17=\"APOYO INFONAVIT\",SIMULADOR!E17=\"COFINAVIT\"),SIMULADOR!E21<5%),\"ERROR\",SI(Y(O(SIMULADOR!E15=DATOS!A11,SIMULADOR!E15=DATOS!A13),SIMULADOR!E21<30%),\"ERROR\",SI(Y(SIMULADOR!E15=DATOS!A12,SIMULADOR!E21>50%),\"ERROR\",\"\"))))"]