{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Feuil1"],"not_rendered":{"charts":0,"images":1,"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":18,"n_cols":10,"rows_kept":18,"cut":false,"hidden":false,"merged":[[7,0,7,4],[0,0,0,9],[15,0,15,1],[16,0,16,1],[7,7,7,8],[17,0,17,1],[10,0,10,2],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1]]}
["Système simple gagnant"]
["Chevaux","Cotes","Coefficient de proportionnalité","Bénéfice souhaité","Coefficient de Répartition","Mise ","Gain    potentiel","Bénéfice potentiel","Rapport pour 1€","Gain    réel"]
[null,null,{"$f":"IF(B3=\"\",\"\",1/B3)","v":""},{"$f":"IF(B3=\"\",\"\",$C$12)","v":""},{"$f":"IF(B3=\"\",\"\",1/(1-SUM($C$3:$C$10)))","v":""},{"$f":"IF(C3=\"\",\"\",MAX(2,C3*(D3+C$15)*E3))","v":""},{"$f":"IF(B3=\"\",\"\",(F3*B3))","v":""},{"$f":"IF(B3=\"\",\"\",G3-F$8)","v":""},null,{"$f":"IF(F3=\"\",\"\",(F3*I3))","v":""}]
[null,null,{"$f":"IF(B4=\"\",\"\",1/B4)","v":""},{"$f":"IF(B4=\"\",\"\",$C$12)","v":""},{"$f":"IF(B4=\"\",\"\",1/(1-SUM($C$3:$C$10)))","v":""},{"$f":"IF(C4=\"\",\"\",MAX(2,C4*(D4+C$15)*E4))","v":""},{"$f":"IF(B4=\"\",\"\",(F4*B4))","v":""},{"$f":"IF(B4=\"\",\"\",G4-F$8)","v":""},null,{"$f":"IF(F4=\"\",\"\",(F4*I4))","v":""}]
[null,null,"","","","","","",null,""]
[null,null,"","","","","","",null,""]
[null,null,"","","","","","",null,""]
["Total →  ",null,null,null,null,{"$f":"SUM(F3:F7)","v":0},null,"Total → ",null,{"$f":"SUM(J3:J7)","v":0}]
[]
[]
["Résultat",null,null," "]
["Bénéfice souhaité",null,10]
["Total mises"]
["Total gains"]
["Perte",null,{"$f":"IF(C14-C13>0,0,C13)","v":0}]
["Capital brut",null,100]
["Capital net",null,{"$f":"C16-C13+C14","v":100}]
["Bénéfices",null,{"$f":"IF(C14-C13<0,0,C14-C13)","v":0}]