{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Feuil1"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Feuil1","index":0,"n_rows":15,"n_cols":14,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Date","Type","Explication","Combiné / Simple","Cote","Mise","Gagné/perdu","Gain","Bénéfice",null,null,null,"Bankroll",50]
["2015-10-12","Gratuit","Russie + Suède + Angleterre + Tsonga + Slovaquie\n","Combiné",{"$f":"1.28*1.13*1.37*1.3*1.26","v":3.2458083840000005},10,"Gagné",{"$f":"IF(Tableau1[[#All],[Gagné/perdu]]=\"Perdu\",0,IF(Tableau1[[#All],[Type]]=\"Gratuit\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Mise]]*Tableau1[[#All],[Cote]]-Tableau1[[#All],[Mise]]),IF(Tableau1[[#All],[Type]]=\"Pari\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Cote]]*Tableau1[[#All],[Mise]]))))","v":22.458083840000008},{"$f":"IF(Tableau1[[#All],[Type]]=\"Gratuit\",Tableau1[[#All],[Gain]],IF(Tableau1[[#All],[Type]]=\"Pari\",Tableau1[[#All],[Gain]]-Tableau1[[#All],[Mise]]))","v":22.458083840000008},null,null,null,"Bankroll Actuelle",{"$f":"SUM(Tableau1[[#All],[Bénéfice]])+N1","v":56.936083840000009}]
["2015-10-12","Gratuit","Suisse U21 + Russie + Suède + Suisse","Combiné",{"$f":"1.66*1.28*1.13*1.46","v":3.5054950399999991},10,"Perdu",{"$f":"IF(Tableau1[[#All],[Gagné/perdu]]=\"Perdu\",0,IF(Tableau1[[#All],[Type]]=\"Gratuit\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Mise]]*Tableau1[[#All],[Cote]]-Tableau1[[#All],[Mise]]),IF(Tableau1[[#All],[Type]]=\"Pari\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Cote]]*Tableau1[[#All],[Mise]]))))","v":0},{"$f":"IF(Tableau1[[#All],[Type]]=\"Gratuit\",Tableau1[[#All],[Gain]],IF(Tableau1[[#All],[Type]]=\"Pari\",Tableau1[[#All],[Gain]]-Tableau1[[#All],[Mise]]))","v":0},null,null,null,"Mise possible",{"$f":"N2*0.03","v":1.7080825152000003}]
["2015-10-13","Gratuit","Pays-Bas + Algérie + Turquie","Combiné",{"$f":"1.46*1.45*2.2","v":4.6574},10,null,{"$f":"IF(Tableau1[[#All],[Gagné/perdu]]=\"Perdu\",0,IF(Tableau1[[#All],[Type]]=\"Gratuit\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Mise]]*Tableau1[[#All],[Cote]]-Tableau1[[#All],[Mise]]),IF(Tableau1[[#All],[Type]]=\"Pari\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Cote]]*Tableau1[[#All],[Mise]]))))","v":false},{"$f":"IF(Tableau1[[#All],[Type]]=\"Gratuit\",Tableau1[[#All],[Gain]],IF(Tableau1[[#All],[Type]]=\"Pari\",Tableau1[[#All],[Gain]]-Tableau1[[#All],[Mise]]))","v":false},null,null,null,"Paris Gratuit",{"$f":"50-F2-F3-Tableau1[[#This Row],[Mise]]-F5","v":0}]
["2015-10-13","Gratuit","Simon + Sock + Federer + Angleterre U21 + France U21 + Belgique + V. Williams","Combiné",{"$f":"1.05*1.3*1.27*1.19*1.01*1.05*1.15","v":2.5158911470874998},20,"Perdu",{"$f":"IF(Tableau1[[#All],[Gagné/perdu]]=\"Perdu\",0,IF(Tableau1[[#All],[Type]]=\"Gratuit\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Mise]]*Tableau1[[#All],[Cote]]-Tableau1[[#All],[Mise]]),IF(Tableau1[[#All],[Type]]=\"Pari\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Cote]]*Tableau1[[#All],[Mise]]))))","v":0},{"$f":"IF(Tableau1[[#All],[Type]]=\"Gratuit\",Tableau1[[#All],[Gain]],IF(Tableau1[[#All],[Type]]=\"Pari\",Tableau1[[#All],[Gain]]-Tableau1[[#All],[Mise]]))","v":0},null,null,null,"Mise pour FUN",{"$f":"N2*0.005","v":0.28468041920000003}]
["2015-10-13","Pari","Belgique + Pays Bas + Match Nul + Bosnie + Italie + Match Nul + Turquie","Combiné",{"$f":"1.3*1.45*3.6*1.76*1.91*3.25*1.5","v":111.20761079999998},1,null,{"$f":"IF(Tableau1[[#All],[Gagné/perdu]]=\"Perdu\",0,IF(Tableau1[[#All],[Type]]=\"Gratuit\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Mise]]*Tableau1[[#All],[Cote]]-Tableau1[[#All],[Mise]]),IF(Tableau1[[#All],[Type]]=\"Pari\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Cote]]*Tableau1[[#All],[Mise]]))))","v":false},{"$f":"IF(Tableau1[[#All],[Type]]=\"Gratuit\",Tableau1[[#All],[Gain]],IF(Tableau1[[#All],[Type]]=\"Pari\",Tableau1[[#All],[Gain]]-Tableau1[[#All],[Mise]]))","v":-1},null,null,null,"Total Mise",{"$f":"SUM(Tableau1[[#All],[Mise]])","v":68.220000000000013}]
["2015-10-14","Pari","Nadal + Valence","Combiné",{"$f":"1.23*1.36","v":1.6728000000000001},2.14,null,{"$f":"IF(Tableau1[[#All],[Gagné/perdu]]=\"Perdu\",0,IF(Tableau1[[#All],[Type]]=\"Gratuit\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Mise]]*Tableau1[[#All],[Cote]]-Tableau1[[#All],[Mise]]),IF(Tableau1[[#All],[Type]]=\"Pari\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Cote]]*Tableau1[[#All],[Mise]]))))","v":false},{"$f":"IF(Tableau1[[#All],[Type]]=\"Gratuit\",Tableau1[[#All],[Gain]],IF(Tableau1[[#All],[Type]]=\"Pari\",Tableau1[[#All],[Gain]]-Tableau1[[#All],[Mise]]))","v":-2.14},null,null,null,"Gain/perte",{"$f":"SUM(Tableau1[[#All],[Gain]])","v":25.156083840000008}]
["2015-10-13","Pari","Belgique + Croatie + Pays-Bas + Turquie + Pays de Galles","Combiné",{"$f":"1.3*1.05*1.45*1.5*1.01","v":2.9985637500000002},2.08,null,{"$f":"IF(Tableau1[[#All],[Gagné/perdu]]=\"Perdu\",0,IF(Tableau1[[#All],[Type]]=\"Gratuit\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Mise]]*Tableau1[[#All],[Cote]]-Tableau1[[#All],[Mise]]),IF(Tableau1[[#All],[Type]]=\"Pari\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Cote]]*Tableau1[[#All],[Mise]]))))","v":false},{"$f":"IF(Tableau1[[#All],[Type]]=\"Gratuit\",Tableau1[[#All],[Gain]],IF(Tableau1[[#All],[Type]]=\"Pari\",Tableau1[[#All],[Gain]]-Tableau1[[#All],[Mise]]))","v":-2.08},null,null,null,"ROI",{"$f":"(N7-N6)/N6","v":-0.63125060334212835}]
["2015-10-13","Pari","Beygelzimer","Simple",2.85,2.02,"Perdu",{"$f":"IF(Tableau1[[#All],[Gagné/perdu]]=\"Perdu\",0,IF(Tableau1[[#All],[Type]]=\"Gratuit\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Mise]]*Tableau1[[#All],[Cote]]-Tableau1[[#All],[Mise]]),IF(Tableau1[[#All],[Type]]=\"Pari\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Cote]]*Tableau1[[#All],[Mise]]))))","v":0},{"$f":"IF(Tableau1[[#All],[Type]]=\"Gratuit\",Tableau1[[#All],[Gain]],IF(Tableau1[[#All],[Type]]=\"Pari\",Tableau1[[#All],[Gain]]-Tableau1[[#All],[Mise]]))","v":-2.02}]
["2015-10-13","Pari","Williams","Simple",18,1.96,"Perdu",{"$f":"IF(Tableau1[[#All],[Gagné/perdu]]=\"Perdu\",0,IF(Tableau1[[#All],[Type]]=\"Gratuit\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Mise]]*Tableau1[[#All],[Cote]]-Tableau1[[#All],[Mise]]),IF(Tableau1[[#All],[Type]]=\"Pari\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Cote]]*Tableau1[[#All],[Mise]]))))","v":0},{"$f":"IF(Tableau1[[#All],[Type]]=\"Gratuit\",Tableau1[[#All],[Gain]],IF(Tableau1[[#All],[Type]]=\"Pari\",Tableau1[[#All],[Gain]]-Tableau1[[#All],[Mise]]))","v":-1.96}]
["2015-10-13","Pari","Williams","Simple",1.42,1.9,"Gagné",{"$f":"IF(Tableau1[[#All],[Gagné/perdu]]=\"Perdu\",0,IF(Tableau1[[#All],[Type]]=\"Gratuit\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Mise]]*Tableau1[[#All],[Cote]]-Tableau1[[#All],[Mise]]),IF(Tableau1[[#All],[Type]]=\"Pari\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Cote]]*Tableau1[[#All],[Mise]]))))","v":2.698},{"$f":"IF(Tableau1[[#All],[Type]]=\"Gratuit\",Tableau1[[#All],[Gain]],IF(Tableau1[[#All],[Type]]=\"Pari\",Tableau1[[#All],[Gain]]-Tableau1[[#All],[Mise]]))","v":0.79800000000000004}]
["2015-10-13","Pari","moins de 8,5 jeu","Simple",2,1.84,"Perdu",{"$f":"IF(Tableau1[[#All],[Gagné/perdu]]=\"Perdu\",0,IF(Tableau1[[#All],[Type]]=\"Gratuit\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Mise]]*Tableau1[[#All],[Cote]]-Tableau1[[#All],[Mise]]),IF(Tableau1[[#All],[Type]]=\"Pari\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Cote]]*Tableau1[[#All],[Mise]]))))","v":0},{"$f":"IF(Tableau1[[#All],[Type]]=\"Gratuit\",Tableau1[[#All],[Gain]],IF(Tableau1[[#All],[Type]]=\"Pari\",Tableau1[[#All],[Gain]]-Tableau1[[#All],[Mise]]))","v":-1.84}]
["2015-10-13","Pari","Williams jeu 2","Simple",4,1.79,"Perdu",{"$f":"IF(Tableau1[[#All],[Gagné/perdu]]=\"Perdu\",0,IF(Tableau1[[#All],[Type]]=\"Gratuit\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Mise]]*Tableau1[[#All],[Cote]]-Tableau1[[#All],[Mise]]),IF(Tableau1[[#All],[Type]]=\"Pari\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Cote]]*Tableau1[[#All],[Mise]]))))","v":0},{"$f":"IF(Tableau1[[#All],[Type]]=\"Gratuit\",Tableau1[[#All],[Gain]],IF(Tableau1[[#All],[Type]]=\"Pari\",Tableau1[[#All],[Gain]]-Tableau1[[#All],[Mise]]))","v":-1.79}]
["2015-10-13","Pari","Turkménistan + UK 21 + Espagne 21 + France 21 + Belgique","Combiné",{"$f":"1.3*1.33*1.38*1.12*1.3","v":3.4740451200000004},1.73,null,{"$f":"IF(Tableau1[[#All],[Gagné/perdu]]=\"Perdu\",0,IF(Tableau1[[#All],[Type]]=\"Gratuit\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Mise]]*Tableau1[[#All],[Cote]]-Tableau1[[#All],[Mise]]),IF(Tableau1[[#All],[Type]]=\"Pari\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Cote]]*Tableau1[[#All],[Mise]]))))","v":false},{"$f":"IF(Tableau1[[#All],[Type]]=\"Gratuit\",Tableau1[[#All],[Gain]],IF(Tableau1[[#All],[Type]]=\"Pari\",Tableau1[[#All],[Gain]]-Tableau1[[#All],[Mise]]))","v":-1.73}]
["2015-10-13","Pari","Bosnie -1","Simple",3.15,1.76,null,{"$f":"IF(Tableau1[[#All],[Gagné/perdu]]=\"Perdu\",0,IF(Tableau1[[#All],[Type]]=\"Gratuit\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Mise]]*Tableau1[[#All],[Cote]]-Tableau1[[#All],[Mise]]),IF(Tableau1[[#All],[Type]]=\"Pari\",IF(Tableau1[[#All],[Gagné/perdu]]=\"Gagné\",Tableau1[[#All],[Cote]]*Tableau1[[#All],[Mise]]))))","v":false},{"$f":"IF(Tableau1[[#All],[Type]]=\"Gratuit\",Tableau1[[#All],[Gain]],IF(Tableau1[[#All],[Type]]=\"Pari\",Tableau1[[#All],[Gain]]-Tableau1[[#All],[Mise]]))","v":-1.76}]