{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["Liste déb.","Etat trav. cours","Inv. march.","Liste fourn.","Liste autres fact."],"read":"whole","date_system":"1900"}

{"sheet":"Liste déb.","index":0,"n_rows":46,"n_cols":8,"rows_kept":46,"merged":[[6,0,6,7],[8,0,8,2],[9,0,9,2]]}
["Entreprise :………………………….."]
[]
["Adresse :…………………………..",{"$nulls":3},"NP/Domicile :………………………….."]
[]
[]
[]
["Liste des débiteurs (factures à encaisser) au 31.12.2025"]
[]
[{"$nulls":3},"Date de la",null,"Montant","Montant"]
["Nom et prénom (raison sociale)",null,null,"facture","Compte N°","BRUT","NET","TVA"]
[{"$nulls":6},{"$f":"F11-H11","v":{"v":0,"d":"0.00"}},{"$f":"(INT(((F11*8.1/108.1)+0.025)*20))/20","v":{"v":0,"d":"0.00"}}]
[{"$nulls":6},{"$f":"F12-H12","v":{"v":0,"d":"0.00"}},{"$f":"(INT(((F12*8.1/108.1)+0.025)*20))/20","v":{"v":0,"d":"0.00"}}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"$f":"F39-H39","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Total",{"$nulls":4},{"$f":"SUM(F11:F42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G11:G42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H11:H42)","v":{"v":0,"d":"0.00"}}]
[]
[]
["Date:…………………………..",null,null,"Signature:…………………….."]

{"sheet":"Etat trav. cours","index":1,"n_rows":46,"n_cols":8,"rows_kept":46,"merged":[[6,0,6,7],[8,0,8,2],[9,0,9,2]]}
["Entreprise :………………………….."]
[]
["Adresse :…………………………..",{"$nulls":3},"NP/Domicile :………………………….."]
[]
[]
[]
["Etat des travaux en cours au 31.12.2025"]
[]
[{"$nulls":3},"Date de la",null,"Montant","Montant"]
["Nom et prénom (raison sociale)",null,null,"facture","Compte N°","BRUT","NET","TVA"]
[{"$nulls":6},{"$f":"F11-H11","v":{"v":0,"d":"0.00"}},{"$f":"(INT(((F11*8.1/108.1)+0.025)*20))/20","v":{"v":0,"d":"0.00"}}]
[{"$nulls":6},{"$f":"F12-H12","v":{"v":0,"d":"0.00"}},{"$f":"(INT(((F12*8.1/108.1)+0.025)*20))/20","v":{"v":0,"d":"0.00"}}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Total",{"$nulls":4},{"$f":"SUM(F11:F42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G11:G42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H11:H42)","v":{"v":0,"d":"0.00"}}]
[]
[]
["Date:……………………………",null,null,"Signature:…………………….."]

{"sheet":"Inv. march.","index":2,"n_rows":47,"n_cols":9,"rows_kept":47,"merged":[[6,0,6,8],[8,0,8,2],[9,0,9,2]]}
["Entreprise :………………………….."]
[]
["Adresse :…………………………..",{"$nulls":3},"NP/Domicile :………………………….."]
[]
[{"$nulls":7},"Page:….."]
[]
["Inventaire des marchandises en stock au 31.12.2025"]
[]
["Désignation",{"$nulls":3},"Prix d'achat","Montant","Montant",null,"Fournisseur"]
["de la marchandise",null,null,"Quantité","par unité","BRUT","NET","TVA"]
[{"$nulls":6},{"$f":"F11-H11","v":{"v":0,"d":"0.00"}},{"$f":"(INT(((F11*8.1/108.1)+0.025)*20))/20","v":{"v":0,"d":"0.00"}}]
[{"$nulls":6},{"$f":"F12-H12","v":{"v":0,"d":"0.00"}},{"$f":"(INT(((F12*8.1/108.1)+0.025)*20))/20","v":{"v":0,"d":"0.00"}}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Report"]
["Total",{"$nulls":4},{"$f":"SUM(F11:F44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G11:G44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H11:H44)","v":{"v":0,"d":"0.00"}}]
[]
["Date:……………………………",null,null,"Signature:…………………….."]

{"sheet":"Liste fourn.","index":3,"n_rows":46,"n_cols":8,"rows_kept":46,"merged":[[6,0,6,7],[8,0,8,2],[9,0,9,2]]}
["Entreprise :………………………….."]
[]
["Adresse :…………………………..",{"$nulls":3},"NP/Domicile :………………………….."]
[]
[]
[]
["Liste des fournisseurs (factures marchandises à payer) au 31.12.2025"]
[]
[{"$nulls":5},"Montant","Montant"]
["Nom et prénom (raison sociale)",null,null,"Désignation","Compte N°","BRUT","NET","TVA"]
[{"$nulls":6},{"$f":"F11-H11","v":{"v":0,"d":"0.00"}},{"$f":"(INT(((F11*8.1/108.1)+0.025)*20))/20","v":{"v":0,"d":"0.00"}}]
[{"$nulls":6},{"$f":"F12-H12","v":{"v":0,"d":"0.00"}},{"$f":"(INT(((F12*8.1/108.1)+0.025)*20))/20","v":{"v":0,"d":"0.00"}}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"$f":"F40-H40","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Total",{"$nulls":4},{"$f":"SUM(F11:F42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G11:G42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H11:H42)","v":{"v":0,"d":"0.00"}}]
[]
[]
["Date:……………………………",null,null,"Signature:…………………….."]

{"sheet":"Liste autres fact.","index":4,"n_rows":46,"n_cols":8,"rows_kept":46,"merged":[[6,0,6,7],[8,0,8,2],[9,0,9,2]]}
["Entreprise :………………………….."]
[]
["Adresse :…………………………..",{"$nulls":3},"NP/Domicile :………………………….."]
[]
[]
[]
["Liste des autres créanciers (factures à payer) au 31.12.2025"]
[]
[{"$nulls":5},"Montant","Montant"]
["Nom et prénom (raison sociale)",null,null,"Désignation","Compte N°","BRUT","NET","TVA"]
[{"$nulls":6},{"$f":"F11-H11","v":{"v":0,"d":"0.00"}},{"$f":"(INT(((F11*8.1/108.1)+0.025)*20))/20","v":{"v":0,"d":"0.00"}}]
[{"$nulls":6},{"$f":"F12-H12","v":{"v":0,"d":"0.00"}},{"$f":"(INT(((F12*8.1/108.1)+0.025)*20))/20","v":{"v":0,"d":"0.00"}}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Total",{"$nulls":4},{"$f":"SUM(F11:F42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G11:G42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H11:H42)","v":{"v":0,"d":"0.00"}}]
[]
[]
["Date:……………………………",null,null,"Signature:…………………….."]