{"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":17,"n_cols":14,"rows_kept":17,"cut":false,"hidden":false,"merged":[[17,0,17,1],[10,0,10,2],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[7,0,7,4],[15,0,15,1],[16,0,16,1],[7,7,7,8],[0,0,0,10],[0,12,0,13],[2,12,3,12],[2,13,3,13],[4,12,5,12],[4,13,5,13],[1,12,1,13]]}
["Système simple gagnant",null,null,null,null,null,null,null,null,null,null,null,"Partie en cours"]
["Chevaux","Cotes","Coefficient de proportionnalité","Bénéfice souhaité","Coefficient de Répartition","Mise ","Gain    potentiel","Bénéfice potentiel","Rapport pour 1€","Gain réel","Bénéfice réel",null,"Bilan de la partie"]
[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(1,C3*(D3+N$3)*E3))","v":""},{"$f":"IF(B3=\"\",\"\",(F3*B3))","v":""},{"$f":"IF(B3=\"\",\"\",G3-F$8)","v":""},null,{"$f":"IF(F3=\"\",\"\",(F3*I3))","v":""},{"$f":"IF(I3<=0,\"\",J8-F8)","v":""},null,"Perte",0]
[null,null,{"$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(1,C4*(D4+N$3)*E4))","v":""},{"$f":"IF(B4=\"\",\"\",(F4*B4))","v":""},{"$f":"IF(B4=\"\",\"\",G4-F$8)","v":""},null,{"$f":"IF(F4=\"\",\"\",(F4*I4))","v":""},{"$f":"IF(I4<=0,\"\",J9-F9)","v":""}]
[null,null,"","","","","","",null,"","",null,"Gains",{"$f":"J8","v":0}]
[null,null,"","","","","","",null,"",""]
[null,null,"","","","","","",null,"","",null,"Capital",{"$f":"C15-N3+N5","v":300}]
[null,null,null,null,null,{"$f":"SUM(F3:F7)","v":0},null,null,null,{"$f":"SUM(J3:J7)","v":0}]
[]
[]
["Résultat",null,null," ",null,null,null,null,null,"Chevaux","Mise"]
["Bénéfice souhaité",null,2,null,null,null,null,null,null,{"$f":"IF(A3=\"\",\"\",A3)","v":""},{"$f":"IF(A3=\"\",\"\",F3)","v":""}]
["Total mises",null,0,null,null,null,null,null,null,{"$f":"IF(A4=\"\",\"\",A4)","v":""},{"$f":"IF(A4=\"\",\"\",F4)","v":""}]
["Total gains",null,0,null,null,null,null,null,null,"",""]
["Capital brut",null,300,null,null,null,null,null,null,"",""]
["Capital net",null,{"$f":"C15-C13+C14","v":300},null,null,null,null,null,null,"",""]
["Bénéfices",null,{"$f":"C14-C13","v":0},null,null,null,null,null,null,{"$f":"IF(A8=\"\",\"\",A8)","v":""}]