{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Feuil1","Feuil2","Feuil3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":16,"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":33,"n_cols":18,"rows_kept":33,"cut":false,"hidden":false,"merged":[[8,8,9,8],[8,9,9,9],[7,0,7,9],[8,0,9,0],[8,1,9,1],[8,2,9,2],[8,3,9,3],[8,4,9,4],[8,5,9,5],[15,9,16,9],[22,2,23,2],[22,3,23,3],[1,9,2,9],[0,0,0,9],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,2,8],[8,6,9,6],[8,7,9,7],[15,4,16,4],[15,5,16,5],[15,6,16,6],[15,7,16,7],[15,8,16,8],[22,4,23,4],[22,5,23,5],[22,6,23,6],[7,15,7,16],[21,0,21,9],[22,0,23,0],[22,1,23,1],[14,15,14,16],[22,7,23,7],[22,8,23,8],[22,9,23,9],[14,0,14,9],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[28,0,28,9],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[29,6,30,6],[29,7,30,7],[29,8,30,8],[29,9,30,9]]}
["Cheval 1",null,null,null,null,null,null,null,null,null,null,null,"Total 1",{"$f":"SUM(H4:GT)-SUM(E4:MT)","v":0}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F4=\"\",\"\",F4*(G4*E4))","v":0},{"$f":"IF(F4=\"\",\"\",IF(F4=1,0,I3+E4))","v":0},0]
[null,null,null,null,{"$f":"IF(C5=\"\",\"\",ROUNDUP((I4+D5)/(C5-1),0))","v":""},null,null,"","",{"$f":"IF(F5=0,\"0\",(H5-E5))","v":"0"}]
[]
[]
["Cheval 2",null,null,null,null,null,null,null,null,null,null,null,"Total 2",{"$f":"SUM(H11:G2T)-SUM(E11:M2T)","v":0},null,"Capital Brut",null,300]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F11=\"\",\"\",F11*(G11*E11))","v":0},{"$f":"IF(F11=\"\",\"\",IF(F11=1,0,I10+E11))","v":0},0]
[null,null,null,null,{"$f":"IF(C12=\"\",\"\",ROUNDUP((I11+D12)/(C12-1),0))","v":""},null,null,"","",{"$f":"IF(F12=0,\"0\",(H12-E12))","v":"0"}]
[]
[]
["Cheval 3",null,null,null,null,null,null,null,null,null,null,null,"Total 3",{"$f":"SUM(H18:G3T)-SUM(E18:M3T)","v":0},null,"Capital Net",null,{"$f":"R8+SUM(N1,N8,N15,N22,N29)","v":300}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F18=\"\",\"\",F18*(G18*E18))","v":0},{"$f":"IF(F18=\"\",\"\",IF(F18=1,0,I17+E18))","v":0},0]
[null,null,null,null,{"$f":"IF(C19=\"\",\"\",ROUNDUP((I18+D19)/(C19-1),0))","v":""},null,null,"","",{"$f":"IF(F19=0,\"0\",(H19-E19))","v":"0"}]
[]
[]
["Cheval 4",null,null,null,null,null,null,null,null,null,null,null,"Total 4",{"$f":"SUM(H25:G4T)-SUM(E25:M4T)","v":0},null,"Jeu"]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice",null,null,null,null,null,"Cote"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mise "]
[null,null,0,0,0,0,0,{"$f":"IF(F25=\"\",\"\",F25*(G25*E25))","v":0},{"$f":"IF(F25=\"\",\"\",IF(F25=1,0,I24+E25))","v":0},0]
[null,null,null,null,{"$f":"IF(C26=\"\",\"\",ROUNDUP((I25+D26)/(C26-1),0))","v":""},null,null,"","",{"$f":"IF(F26=0,\"0\",(H26-E26))","v":"0"}]
[]
[]
["Cheval 5",null,null,null,null,null,null,null,null,null,null,null,"Total 5",{"$f":"SUM(H32:G5T)-SUM(E32:M5T)","v":0}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F32=\"\",\"\",F32*(G32*E32))","v":0},{"$f":"IF(F32=\"\",\"\",IF(F32=1,0,I31+E32))","v":0},0]
[null,null,null,null,{"$f":"IF(C33=\"\",\"\",ROUNDUP((I32+D33)/(C33-1),0))","v":""},null,null,"","",{"$f":"IF(F33=0,\"0\",(H33-E33))","v":"0"}]

{"sheet":"Feuil2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Feuil3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}