{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["PMP","FIFO","COMPARATIVA"],"not_rendered":{"images":1,"macros":1,"external_links":1,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"PMP","index":0,"n_rows":700,"n_cols":12,"rows_kept":700,"merged":[[1,0,1,10],[8,2,8,4],[8,5,8,7],[8,8,8,10]]}
[]
["FICHA DE ALMACÉN"]
[]
["Producto:",{"$nulls":3},"Método de valoración:",null,null,"Precio Medio Ponderado"]
["STOCK MÁXIMO:"]
["STOCK MÍNIMO:"]
[]
[]
[null,null,"Entradas",null,null,"Salidas",null,null,"Existencias"]
["Fecha","Operación","Cantidad","Precio","Valor","Cantidad","Precio","Valor","Cantidad","Precio","Valor"]
["2014-01-01","Existencias iniciales",{"v":4000,"d":"4,000 "},0.21,{"$f":"IF(C11=\"\",\"\",C11*D11)","v":{"v":840,"d":"840.00 €"}},null,null,{"$f":"IF(F11=\"\",\"\",F11*G11)","v":""},{"$f":"IF(C11=\"\",\"\",C11)","v":{"v":4000,"d":"4,000 "}},{"$f":"IF(D11=\"\",\"\",D11)","v":0.21},{"$f":"IF(I11=\"\",\"\",I11*J11)","v":{"v":840,"d":"840.00 €"}},"Existencias iniciales"]
["2014-01-03","Compras",{"v":3000,"d":"3,000 "},0.24,{"v":720,"d":"720.00 €"},null,{"$f":"IF(F12=\"\",\"\",J11)","v":""},{"$f":"IF(F12=\"\",\"\",F12*G12)","v":""},{"$f":"IF(AND(C12=\"\",F12=\"\"),\"\",IF(C12<>\"\",I11+C12,IF(F12<>\"\",I11-F12)))","v":{"v":7000,"d":"7,000 "}},{"$f":"IF(AND(C12=\"\",F12=\"\"),\"\",IF(C12<>\"\",(K11+E12)/(I11+C12),IF(J11=\"\",\"\",J11)))","v":{"v":0.22285714285714286,"d":"0.22"}},{"$f":"IF(I12=\"\",\"\",I12*J12)","v":{"v":1560,"d":"1,560.00 €"}},{"$f":"IF(K12=\"\",\"\",IF(K13=\"\",\"Existencias finales\",\"\"))","v":""}]
["2014-01-05","Ventas",null,null,"",{"v":2000,"d":"2,000 "},{"$f":"IF(F13=\"\",\"\",J12)","v":{"v":0.22285714285714286,"d":"0.22"}},{"v":445.7142857142857,"d":"445.71 €"},{"$f":"IF(AND(C13=\"\",F13=\"\"),\"\",IF(C13<>\"\",I12+C13,IF(F13<>\"\",I12-F13)))","v":{"v":5000,"d":"5,000 "}},{"$f":"IF(AND(C13=\"\",F13=\"\"),\"\",IF(C13<>\"\",(K12+E13)/(I12+C13),IF(J12=\"\",\"\",J12)))","v":{"v":0.22285714285714286,"d":"0.22"}},{"v":1114.2857142857142,"d":"1,114.29 €"},""]
["2014-01-06","Ventas",null,null,"",{"v":2600,"d":"2,600 "},{"v":0.22285714285714286,"d":"0.22"},{"v":579.4285714285714,"d":"579.43 €"},{"v":2400,"d":"2,400 "},{"v":0.22285714285714286,"d":"0.22"},{"v":534.8571428571429,"d":"534.86 €"},""]
["2014-01-07","Compras",{"v":1600,"d":"1,600 "},0.25,{"v":400,"d":"400.00 €"},null,"","",{"v":4000,"d":"4,000 "},{"v":0.23371428571428574,"d":"0.23"},{"v":934.8571428571429,"d":"934.86 €"},"Existencias finales"]
[{"$nulls":4},"",null,"","","","","",{"$f":"IF(K16=\"\",\"\",IF(K17=\"\",\"Existencias finales\",\"\"))","v":""}]
[{"$nulls":4},"",null,"","","","",{"$f":"IF(I17=\"\",\"\",I17*J17)","v":""},{"$f":"IF(K17=\"\",\"\",IF(K18=\"\",\"Existencias finales\",\"\"))","v":""}]
[{"$nulls":4},"",null,"","","","",{"$f":"IF(I18=\"\",\"\",I18*J18)","v":""},""]
[{"$nulls":4},"",null,"","","","",{"$f":"IF(I19=\"\",\"\",I19*J19)","v":""},""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},{"$f":"IF(C76=\"\",\"\",C76*D76)","v":""},null,"",{"$f":"IF(F76=\"\",\"\",F76*G76)","v":""},"","",{"$f":"IF(I76=\"\",\"\",I76*J76)","v":""},""]
[{"$nulls":4},"",null,{"$f":"IF(F77=\"\",\"\",J76)","v":""},"",{"$f":"IF(AND(C77=\"\",F77=\"\"),\"\",IF(C77<>\"\",I76+C77,IF(F77<>\"\",I76-F77)))","v":""},{"$f":"IF(AND(C77=\"\",F77=\"\"),\"\",IF(C77<>\"\",(K76+E77)/(I76+C77),IF(J76=\"\",\"\",J76)))","v":""},"",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",{"$f":"IF(K81=\"\",\"\",IF(K82=\"\",\"Existencias finales\",\"\"))","v":""}]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},{"$f":"IF(C140=\"\",\"\",C140*D140)","v":""},null,"",{"$f":"IF(F140=\"\",\"\",F140*G140)","v":""},"","",{"$f":"IF(I140=\"\",\"\",I140*J140)","v":""},""]
[{"$nulls":4},"",null,{"$f":"IF(F141=\"\",\"\",J140)","v":""},"",{"$f":"IF(AND(C141=\"\",F141=\"\"),\"\",IF(C141<>\"\",I140+C141,IF(F141<>\"\",I140-F141)))","v":""},{"$f":"IF(AND(C141=\"\",F141=\"\"),\"\",IF(C141<>\"\",(K140+E141)/(I140+C141),IF(J140=\"\",\"\",J140)))","v":""},"",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",{"$f":"IF(K145=\"\",\"\",IF(K146=\"\",\"Existencias finales\",\"\"))","v":""}]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},{"$f":"IF(C204=\"\",\"\",C204*D204)","v":""},null,"",{"$f":"IF(F204=\"\",\"\",F204*G204)","v":""},"","",{"$f":"IF(I204=\"\",\"\",I204*J204)","v":""},""]
[{"$nulls":4},"",null,{"$f":"IF(F205=\"\",\"\",J204)","v":""},"",{"$f":"IF(AND(C205=\"\",F205=\"\"),\"\",IF(C205<>\"\",I204+C205,IF(F205<>\"\",I204-F205)))","v":""},{"$f":"IF(AND(C205=\"\",F205=\"\"),\"\",IF(C205<>\"\",(K204+E205)/(I204+C205),IF(J204=\"\",\"\",J204)))","v":""},"",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",{"$f":"IF(K209=\"\",\"\",IF(K210=\"\",\"Existencias finales\",\"\"))","v":""}]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},{"$f":"IF(C268=\"\",\"\",C268*D268)","v":""},null,"",{"$f":"IF(F268=\"\",\"\",F268*G268)","v":""},"","",{"$f":"IF(I268=\"\",\"\",I268*J268)","v":""},""]
[{"$nulls":4},"",null,{"$f":"IF(F269=\"\",\"\",J268)","v":""},"",{"$f":"IF(AND(C269=\"\",F269=\"\"),\"\",IF(C269<>\"\",I268+C269,IF(F269<>\"\",I268-F269)))","v":""},{"$f":"IF(AND(C269=\"\",F269=\"\"),\"\",IF(C269<>\"\",(K268+E269)/(I268+C269),IF(J268=\"\",\"\",J268)))","v":""},"",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",{"$f":"IF(K273=\"\",\"\",IF(K274=\"\",\"Existencias finales\",\"\"))","v":""}]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},{"$f":"IF(C332=\"\",\"\",C332*D332)","v":""},null,"",{"$f":"IF(F332=\"\",\"\",F332*G332)","v":""},"","",{"$f":"IF(I332=\"\",\"\",I332*J332)","v":""},""]
[{"$nulls":4},"",null,{"$f":"IF(F333=\"\",\"\",J332)","v":""},"",{"$f":"IF(AND(C333=\"\",F333=\"\"),\"\",IF(C333<>\"\",I332+C333,IF(F333<>\"\",I332-F333)))","v":""},{"$f":"IF(AND(C333=\"\",F333=\"\"),\"\",IF(C333<>\"\",(K332+E333)/(I332+C333),IF(J332=\"\",\"\",J332)))","v":""},"",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",{"$f":"IF(K337=\"\",\"\",IF(K338=\"\",\"Existencias finales\",\"\"))","v":""}]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},{"$f":"IF(C396=\"\",\"\",C396*D396)","v":""},null,"",{"$f":"IF(F396=\"\",\"\",F396*G396)","v":""},"","",{"$f":"IF(I396=\"\",\"\",I396*J396)","v":""},""]
[{"$nulls":4},"",null,{"$f":"IF(F397=\"\",\"\",J396)","v":""},"",{"$f":"IF(AND(C397=\"\",F397=\"\"),\"\",IF(C397<>\"\",I396+C397,IF(F397<>\"\",I396-F397)))","v":""},{"$f":"IF(AND(C397=\"\",F397=\"\"),\"\",IF(C397<>\"\",(K396+E397)/(I396+C397),IF(J396=\"\",\"\",J396)))","v":""},"",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",{"$f":"IF(K401=\"\",\"\",IF(K402=\"\",\"Existencias finales\",\"\"))","v":""}]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},{"$f":"IF(C460=\"\",\"\",C460*D460)","v":""},null,"",{"$f":"IF(F460=\"\",\"\",F460*G460)","v":""},"","",{"$f":"IF(I460=\"\",\"\",I460*J460)","v":""},""]
[{"$nulls":4},"",null,{"$f":"IF(F461=\"\",\"\",J460)","v":""},"",{"$f":"IF(AND(C461=\"\",F461=\"\"),\"\",IF(C461<>\"\",I460+C461,IF(F461<>\"\",I460-F461)))","v":""},{"$f":"IF(AND(C461=\"\",F461=\"\"),\"\",IF(C461<>\"\",(K460+E461)/(I460+C461),IF(J460=\"\",\"\",J460)))","v":""},"",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",{"$f":"IF(K465=\"\",\"\",IF(K466=\"\",\"Existencias finales\",\"\"))","v":""}]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},{"$f":"IF(C524=\"\",\"\",C524*D524)","v":""},null,"",{"$f":"IF(F524=\"\",\"\",F524*G524)","v":""},"","",{"$f":"IF(I524=\"\",\"\",I524*J524)","v":""},""]
[{"$nulls":4},"",null,{"$f":"IF(F525=\"\",\"\",J524)","v":""},"",{"$f":"IF(AND(C525=\"\",F525=\"\"),\"\",IF(C525<>\"\",I524+C525,IF(F525<>\"\",I524-F525)))","v":""},{"$f":"IF(AND(C525=\"\",F525=\"\"),\"\",IF(C525<>\"\",(K524+E525)/(I524+C525),IF(J524=\"\",\"\",J524)))","v":""},"",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",{"$f":"IF(K529=\"\",\"\",IF(K530=\"\",\"Existencias finales\",\"\"))","v":""}]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},{"$f":"IF(C588=\"\",\"\",C588*D588)","v":""},null,"",{"$f":"IF(F588=\"\",\"\",F588*G588)","v":""},"","",{"$f":"IF(I588=\"\",\"\",I588*J588)","v":""},""]
[{"$nulls":4},"",null,{"$f":"IF(F589=\"\",\"\",J588)","v":""},"",{"$f":"IF(AND(C589=\"\",F589=\"\"),\"\",IF(C589<>\"\",I588+C589,IF(F589<>\"\",I588-F589)))","v":""},{"$f":"IF(AND(C589=\"\",F589=\"\"),\"\",IF(C589<>\"\",(K588+E589)/(I588+C589),IF(J588=\"\",\"\",J588)))","v":""},"",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",{"$f":"IF(K593=\"\",\"\",IF(K594=\"\",\"Existencias finales\",\"\"))","v":""}]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},{"$f":"IF(C652=\"\",\"\",C652*D652)","v":""},null,"",{"$f":"IF(F652=\"\",\"\",F652*G652)","v":""},"","",{"$f":"IF(I652=\"\",\"\",I652*J652)","v":""},""]
[{"$nulls":4},"",null,{"$f":"IF(F653=\"\",\"\",J652)","v":""},"",{"$f":"IF(AND(C653=\"\",F653=\"\"),\"\",IF(C653<>\"\",I652+C653,IF(F653<>\"\",I652-F653)))","v":""},{"$f":"IF(AND(C653=\"\",F653=\"\"),\"\",IF(C653<>\"\",(K652+E653)/(I652+C653),IF(J652=\"\",\"\",J652)))","v":""},"",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",{"$f":"IF(K657=\"\",\"\",IF(K658=\"\",\"Existencias finales\",\"\"))","v":""}]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]
[{"$nulls":4},"",null,"","","","","",""]

{"sheet":"FIFO","index":1,"n_rows":38,"n_cols":15,"rows_kept":38,"merged":[[1,0,1,13],[3,0,3,1],[3,11,3,12],[4,0,4,1],[5,0,5,1],[8,0,9,0],[8,1,9,1],[8,2,9,2],[8,3,8,5],[8,7,8,9],[8,11,8,13],[24,0,24,2],[26,0,27,0],[26,1,27,1],[26,2,27,2],[26,3,26,5],[29,7,29,9],[29,10,29,12],[33,7,33,12],[34,7,34,9],[34,10,34,12],[35,7,35,9],[35,10,35,12],[36,7,36,9],[36,10,36,12],[37,0,37,2],[37,7,37,9],[37,10,37,12]]}
[]
["FICHA DE ALMACÉN"]
[]
["Artículo",{"$nulls":4},"Método de valoración",{"$nulls":5},"FIFO"]
["STOCK MÁXIMO:"]
["STOCK MÍNIMO:"]
[]
[]
["Nº","FECHA","COMPRAS","ENTRADAS",{"$nulls":3},"MOVIMIENTOS",{"$nulls":3},"SALDOS"]
[{"$nulls":3},"Cantidad","Precio","Valor",null,"Cantidad","Precio","Valor",null,"Cantidad","Precio","Valor"]
[null,null,"EXISTENCIAS INICIALES",4000,0.21,{"$f":"+D11*E11","v":{"v":840,"d":"840.00"}},null,{"$f":"IF(SUM($D11:D$11)<=$D$38,D11,$D$38-SUM($H10:H$10))","v":4000},{"$f":"IF(H11<>0,E11,0)","v":0.21},{"$f":"+H11*I11","v":{"v":840,"d":"840.00"}},null,{"$f":"+D11-H11","v":0},{"$f":"IF(L11<>0,E11,0)","v":0},{"$f":"+L11*M11","v":0}]
[1,"2014-01-01","Compras",3000,0.24,{"$f":"+D12*E12","v":{"v":720,"d":"720.00"}},null,{"$f":"IF(SUM($D$11:D12)<=$D$38,D12,$D$38-SUM($H$10:H11))","v":600},{"$f":"IF(H12<>0,E12,0)","v":0.24},{"$f":"+H12*I12","v":{"v":144,"d":"144.00"}},null,{"$f":"+D12-H12","v":{"v":2400,"d":"2,400"}},{"$f":"IF(L12<>0,E12,0)","v":0.24},{"$f":"+L12*M12","v":{"v":576,"d":"576.00"}}]
[2,"2014-01-03","Compras",1600,0.25,{"$f":"+D13*E13","v":{"v":400,"d":"400.00"}},null,{"$f":"IF(SUM($D$11:D13)<=$D$38,D13,$D$38-SUM($H$10:H12))","v":0},0,{"$f":"+H13*I13","v":0},null,{"v":1600,"d":"1,600"},0.25,{"v":400,"d":"400.00"}]
[{"$nulls":5},{"$f":"+D14*E14","v":0},null,{"$f":"IF(SUM($D$11:D14)<=$D$38,D14,$D$38-SUM($H$10:H13))","v":0},0,0,null,0,{"$f":"IF(L14<>0,E14,0)","v":0},0]
[{"$nulls":5},0,null,{"$f":"IF(SUM($D$11:D15)<=$D$38,D15,$D$38-SUM($H$10:H14))","v":0},0,0,null,0,0,0]
[{"$nulls":5},0,null,{"$f":"IF(SUM($D$11:D16)<=$D$38,D16,$D$38-SUM($H$10:H15))","v":0},0,0,null,0,0,0]
[{"$nulls":5},0,null,{"$f":"IF(SUM($D$11:D17)<=$D$38,D17,$D$38-SUM($H$10:H16))","v":0},0,0,null,0,0,0]
[{"$nulls":5},0,null,{"$f":"IF(SUM($D$11:D18)<=$D$38,D18,$D$38-SUM($H$10:H17))","v":0},0,0,null,0,0,0]
[{"$nulls":5},0,null,{"$f":"IF(SUM($D$11:D19)<=$D$38,D19,$D$38-SUM($H$10:H18))","v":0},0,0,null,0,0,0]
[{"$nulls":5},0,null,{"$f":"IF(SUM($D$11:D20)<=$D$38,D20,$D$38-SUM($H$10:H19))","v":0},0,0,null,0,0,0]
[{"$nulls":5},0,null,{"$f":"IF(SUM($D$11:D21)<=$D$38,D21,$D$38-SUM($H$10:H20))","v":0},0,0,null,0,0,0]
[{"$nulls":5},0,null,{"$f":"IF(SUM($D$11:D22)<=$D$38,D22,$D$38-SUM($H$10:H21))","v":0},0,0,null,0,0,0]
[{"$nulls":5},0,null,{"$f":"IF(SUM($D$11:D23)<=$D$38,D23,$D$38-SUM($H$10:H22))","v":0},0,0,null,0,0,0]
[{"$nulls":5},0,null,{"$f":"IF(SUM($D$11:D24)<=$D$38,D24,$D$38-SUM($H$10:H23))","v":0},0,0,null,0,0,0]
["TOTAL COMPRAS",null,null,{"$f":"SUM(D11:D24)","v":8600},null,{"$f":"SUM(F12:F24)","v":{"v":1120,"d":"1,120.00"}},null,{"$f":"SUM(H11:H24)","v":4600},null,{"$f":"SUM(J11:J24)","v":{"v":984,"d":"984.00"}},null,{"$f":"+D25-H25","v":{"v":4000,"d":"4,000"}},null,{"$f":"SUM(N11:N24)","v":{"v":976,"d":"976.00"}},"Existencias finales"]
[]
["Nº","FECHA","VENTAS","SALIDAS"]
[{"$nulls":3},"Cantidad","Pre.Uni","Valor"]
[1,"2014-01-05","Ventas",{"v":2000,"d":"2000.00"}]
[null,"2014-01-06","Ventas",{"v":2600,"d":"2600.00"},{"$nulls":3},"DIFERENCIA",null,null,{"$f":"+J25-K38","v":0}]
[]
[]
[]
[{"$nulls":7},"COMPROBACIÓN:"]
[{"$nulls":7},"EXISTENCIAS INICIALES",null,null,{"$f":"+F11","v":{"v":840,"d":"840.00"}}]
[{"$nulls":7},"(+) COMPRAS",null,null,{"$f":"+F25","v":{"v":1120,"d":"1,120.00"}}]
[{"$nulls":7},"(-) EXISTENCIAL FINALES",null,null,{"$f":"-N25","v":{"v":-976,"d":"-976.00"}}]
["TOTAL VENTAS",null,null,{"$f":"SUM(D29:D37)","v":4600},{"$nulls":3},"(=) COSTE DE LAS VENTAS",null,null,{"$f":"+SUM(K35:M37)","v":{"v":984,"d":"984.00"}}]

{"sheet":"COMPARATIVA","index":2,"n_rows":14,"n_cols":6,"rows_kept":14,"merged":[[2,1,2,2],[2,4,2,5]]}
[]
[]
[null,"PRECIO MEDIO PONDERADO",null,null,"FIFO"]
[null,"EXISTENCIAS INICIALES",{"$f":"PMP!K11","v":{"v":840,"d":"840.00 "}},null,"EXISTENCIAS INICIALES",{"$f":"FIFO!K35","v":{"v":840,"d":"840.00 "}}]
[null,"(+) COMPRAS",{"$f":"SUM(PMP!E12:'PMP'!E500)","v":{"v":1120,"d":"1,120.00 "}},null,"(+) COMPRAS",{"$f":"FIFO!K36","v":{"v":1120,"d":"1,120.00 "}}]
[null,"(-) EXISTENCIAL FINALES",{"$f":"LOOKUP(1E+307,clave)","v":{"v":934.8571428571429,"d":"934.86 "}},null,"(-) EXISTENCIAL FINALES",{"$f":"-FIFO!K37","v":{"v":976,"d":"976.00 "}}]
[null,"(=) COSTE DE LAS VENTAS",{"$f":"C4+C5-C6","v":{"v":1025.142857142857,"d":"1,025.14 "}},null,"(=) COSTE DE LAS VENTAS",{"$f":"FIFO!K38","v":{"v":984,"d":"984.00 "}}]
[]
[]
[null,"Vemos que la valoración por método FIFO es mayor que la que se obtiene por Precio medio por lo"]
[null,"que la variación de existencia será mayor y por lo tanto el coste de las ventas es menor y supondrá"]
[null,"declarar más ingresos para la empresa lo que implicará pagar más impuesto."]
[null,"Esto siempre ocurre en épocas de inflación (subida de precios), que por otra parte es lo normal."]
[null,"Puedes probar simulando con precios a la baja y verás como la conclusión es la contraria."]