{"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":38,"n_cols":18,"rows_kept":38,"cut":false,"hidden":false,"merged":[[32,0,32,9],[33,0,34,0],[33,1,34,1],[33,2,34,2],[33,3,34,3],[33,4,34,4],[33,5,34,5],[33,6,34,6],[33,7,34,7],[33,8,34,8],[33,9,34,9],[25,4,26,4],[25,5,26,5],[25,6,26,6],[8,15,8,16],[24,0,24,9],[25,0,26,0],[25,1,26,1],[16,15,16,16],[25,7,26,7],[25,8,26,8],[25,9,26,9],[16,0,16,9],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[17,6,18,6],[17,7,18,7],[17,8,18,8],[17,9,18,9],[25,2,26,2],[25,3,26,3],[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],[9,6,10,6],[9,7,10,7],[9,8,10,8],[9,9,10,9],[8,0,8,9],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5]]}
["Cheval 1",null,null,null,null,null,null,null,null,null,null,null,"Total 1",{"$f":"SUM(H4:GT)-SUM(E4:MT)","v":10}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F4=\"\",\"\",F4*(G4*E4))","v":0},{"$f":"IF(F4=\"\",\"\",IF(F4=1,0,I3+E4))","v":0},0]
[null,2,7,8,{"$f":"IF(C5=\"\",\"\",ROUNDUP((I4+D5)/(C5-1),0))","v":2},1,6,12,0,{"$f":"IF(F5=0,\"0\",(H5-E5))","v":10}]
[null,null,null,8,{"$f":"IF(C6=\"\",\"\",ROUNDUP((I5+D6)/(C6-1),0))","v":""},null,null,{"$f":"IF(F6=\"\",\"\",F6*(G6*E6))","v":""},{"$f":"IF(F6=\"\",\"\",IF(F6=1,0,I5+E6))","v":""},{"$f":"IF(F6=0,\"0\",(H6-E6))","v":"0"}]
[]
[]
["Cheval 2",null,null,null,null,null,null,null,null,null,null,null,"Total 2",{"$f":"SUM(H12:G2T)-SUM(E12:M2T)","v":-2},null,"Capital Brut",null,300]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F12=\"\",\"\",F12*(G12*E12))","v":0},{"$f":"IF(F12=\"\",\"\",IF(F12=1,0,I11+E12))","v":0},0]
[null,3,6,9,{"$f":"IF(C13=\"\",\"\",ROUNDUP((I12+D13)/(C13-1),0))","v":2},0,0,0,2,{"$f":"IF(F13=0,\"0\",(H13-E13))","v":"0"}]
[null,null,null,9,{"$f":"IF(C14=\"\",\"\",ROUNDUP((I13+D14)/(C14-1),0))","v":""},null,null,{"$f":"IF(F14=\"\",\"\",F14*(G14*E14))","v":""},{"$f":"IF(F14=\"\",\"\",IF(F14=1,0,I13+E14))","v":""},{"$f":"IF(F14=0,\"0\",(H14-E14))","v":"0"}]
[]
[]
["Cheval 3",null,null,null,null,null,null,null,null,null,null,null,"Total 3",{"$f":"SUM(H20:G3T)-SUM(E20:M3T)","v":-3},null,"Capital Net",null,{"$f":"R9+SUM(N1,N9,N17,N25,N33)","v":303}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F20=\"\",\"\",F20*(G20*E20))","v":0},{"$f":"IF(F20=\"\",\"\",IF(F20=1,0,I19+E20))","v":0},0]
[null,4,5,10,{"$f":"IF(C21=\"\",\"\",ROUNDUP((I20+D21)/(C21-1),0))","v":3},0,0,0,3,{"$f":"IF(F21=0,\"0\",(H21-E21))","v":"0"}]
[null,null,null,10,{"$f":"IF(C22=\"\",\"\",ROUNDUP((I21+D22)/(C22-1),0))","v":""},null,null,{"$f":"IF(F22=\"\",\"\",F22*(G22*E22))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22=1,0,I21+E22))","v":""},{"$f":"IF(F22=0,\"0\",(H22-E22))","v":"0"}]
[]
[]
["Cheval 4",null,null,null,null,null,null,null,null,null,null,null,"Total 4",{"$f":"SUM(H28:G4T)-SUM(E28:M4T)","v":-1},null,"Jeu"]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice",null,null,null,null,null,"Cote"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mise "]
[null,null,0,0,0,0,0,{"$f":"IF(F28=\"\",\"\",F28*(G28*E28))","v":0},{"$f":"IF(F28=\"\",\"\",IF(F28=1,0,I27+E28))","v":0},0]
[null,5,4,3,{"$f":"IF(C29=\"\",\"\",ROUNDUP((I28+D29)/(C29-1),0))","v":1},0,0,0,1,{"$f":"IF(F29=0,\"0\",(H29-E29))","v":"0"}]
[null,null,null,3,{"$f":"IF(C30=\"\",\"\",ROUNDUP((I29+D30)/(C30-1),0))","v":""},null,null,{"$f":"IF(F30=\"\",\"\",F30*(G30*E30))","v":""},{"$f":"IF(F30=\"\",\"\",IF(F30=1,0,I29+E30))","v":""},{"$f":"IF(F30=0,\"0\",(H30-E30))","v":"0"}]
[]
[]
["Cheval 5",null,null,null,null,null,null,null,null,null,null,null,"Total 5",{"$f":"SUM(H36:G5T)-SUM(E36:M5T)","v":-1}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F36=\"\",\"\",F36*(G36*E36))","v":0},{"$f":"IF(F36=\"\",\"\",IF(F36=1,0,I35+E36))","v":0},0]
[null,6,3,1,{"$f":"IF(C37=\"\",\"\",ROUNDUP((I36+D37)/(C37-1),0))","v":1},0,0,0,1,{"$f":"IF(F37=0,\"0\",(H37-E37))","v":"0"}]
[null,null,null,1,{"$f":"IF(C38=\"\",\"\",ROUNDUP((I37+D38)/(C38-1),0))","v":""},null,null,{"$f":"IF(F38=\"\",\"\",F38*(G38*E38))","v":""},{"$f":"IF(F38=\"\",\"\",IF(F38=1,0,I37+E38))","v":""},{"$f":"IF(F38=0,\"0\",(H38-E38))","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":[]}