{"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":63,"n_cols":21,"rows_kept":63,"cut":false,"hidden":false,"merged":[[52,0,52,9],[53,0,54,0],[53,1,54,1],[53,2,54,2],[53,3,54,3],[53,4,54,4],[53,5,54,5],[53,6,54,6],[53,7,54,7],[53,8,54,8],[53,9,54,9],[40,4,41,4],[40,5,41,5],[40,6,41,6],[13,15,13,16],[39,0,39,9],[40,0,41,0],[40,1,41,1],[26,15,26,16],[40,7,41,7],[40,8,41,8],[40,9,41,9],[26,0,26,9],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[27,6,28,6],[27,7,28,7],[27,8,28,8],[27,9,28,9],[40,2,41,2],[40,3,41,3],[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],[14,6,15,6],[14,7,15,7],[14,8,15,8],[14,9,15,9],[13,0,13,9],[14,0,15,0],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,4,15,4],[14,5,15,5]]}
["Cheval 1",null,null,null,null,null,null,null,null,null,null,null,"Total 1",{"$f":"SUM(H4:GT)-SUM(E4:MT)","v":87},null,"Jeu",5,7,8,9,2]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice",null,null,null,null,null,"Cote",3,4,5,6,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mise ",7,8,9,10,22]
[null,null,0,0,0,0,0,{"$f":"IF(F4=\"\",\"\",F4*(G4*E4))","v":0},{"$f":"IF(F4=\"\",\"\",IF(F4=1,0,I3+E4))","v":0},0]
[null,2,3,5,{"$f":"IF(C5=\"\",\"\",ROUNDUP((I4+D5)/(C5-1),0))","v":3},1,4,12,0,{"$f":"IF(F5=0,\"0\",(H5-E5))","v":9}]
[null,2,3,5,{"$f":"IF(C6=\"\",\"\",ROUNDUP((I5+D6)/(C6-1),0))","v":3},1,3,{"$f":"IF(F6=\"\",\"\",F6*(G6*E6))","v":9},{"$f":"IF(F6=\"\",\"\",IF(F6=1,0,I5+E6))","v":0},{"$f":"IF(F6=0,\"0\",(H6-E6))","v":6}]
[null,3,6,0,{"$f":"IF(C7=\"\",\"\",ROUNDUP((I6+D7)/(C7-1),0))","v":0},1,9,{"$f":"IF(F7=\"\",\"\",F7*(G7*E7))","v":0},{"$f":"IF(F7=\"\",\"\",IF(F7=1,0,I6+E7))","v":0},{"$f":"IF(F7=0,\"0\",(H7-E7))","v":0}]
[null,3,1,0,3,1,4,{"$f":"IF(F8=\"\",\"\",F8*(G8*E8))","v":12},{"$f":"IF(F8=\"\",\"\",IF(F8=1,0,I7+E8))","v":0},{"$f":"IF(F8=0,\"0\",(H8-E8))","v":9}]
[null,6,3,10,7,1,7,{"$f":"IF(F9=\"\",\"\",F9*(G9*E9))","v":49},{"$f":"IF(F9=\"\",\"\",IF(F9=1,0,I8+E9))","v":0},{"$f":"IF(F9=0,\"0\",(H9-E9))","v":42}]
[null,5,3,10,7,1,4,{"$f":"IF(F10=\"\",\"\",F10*(G10*E10))","v":28},{"$f":"IF(F10=\"\",\"\",IF(F10=1,0,I9+E10))","v":0},{"$f":"IF(F10=0,\"0\",(H10-E10))","v":21}]
[null,5,3,10,null,null,null,{"$f":"IF(F11=\"\",\"\",F11*(G11*E11))","v":""},{"$f":"IF(F11=\"\",\"\",IF(F11=1,0,I10+E11))","v":""},{"$f":"IF(F11=0,\"0\",(H11-E11))","v":"0"}]
[]
[]
["Cheval 2",null,null,null,null,null,null,null,null,null,null,null,"Total 2",{"$f":"SUM(H17:G2T)-SUM(E17:M2T)","v":78},null,"Capital Brut",null,300]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F17=\"\",\"\",F17*(G17*E17))","v":0},{"$f":"IF(F17=\"\",\"\",IF(F17=1,0,I16+E17))","v":0},0]
[null,5,4,5,{"$f":"IF(C18=\"\",\"\",ROUNDUP((I17+D18)/(C18-1),0))","v":2},0,0,0,2,{"$f":"IF(F18=0,\"0\",(H18-E18))","v":"0"}]
[null,5,4,5,{"$f":"IF(C19=\"\",\"\",ROUNDUP((I18+D19)/(C19-1),0))","v":3},7,5,{"$f":"IF(F19=\"\",\"\",F19*(G19*E19))","v":105},{"$f":"IF(F19=\"\",\"\",IF(F19=1,0,I18+E19))","v":5},{"$f":"IF(F19=0,\"0\",(H19-E19))","v":102}]
[null,4,7,2,{"$f":"IF(C20=\"\",\"\",ROUNDUP((I19+D20)/(C20-1),0))","v":2},0,0,{"$f":"IF(F20=\"\",\"\",F20*(G20*E20))","v":0},{"$f":"IF(F20=\"\",\"\",IF(F20=1,0,I19+E20))","v":7},{"$f":"IF(F20=0,\"0\",(H20-E20))","v":"0"}]
[null,8,8,2,4,0,0,{"$f":"IF(F21=\"\",\"\",F21*(G21*E21))","v":0},{"$f":"IF(F21=\"\",\"\",IF(F21=1,0,I20+E21))","v":11},{"$f":"IF(F21=0,\"0\",(H21-E21))","v":"0"}]
[null,7,4,10,8,0,0,{"$f":"IF(F22=\"\",\"\",F22*(G22*E22))","v":0},{"$f":"IF(F22=\"\",\"\",IF(F22=1,0,I21+E22))","v":19},{"$f":"IF(F22=0,\"0\",(H22-E22))","v":"0"}]
[null,7,4,10,8,0,0,{"$f":"IF(F23=\"\",\"\",F23*(G23*E23))","v":0},{"$f":"IF(F23=\"\",\"\",IF(F23=1,0,I22+E23))","v":27},{"$f":"IF(F23=0,\"0\",(H23-E23))","v":"0"}]
[null,7,4,10,null,null,null,{"$f":"IF(F24=\"\",\"\",F24*(G24*E24))","v":""},{"$f":"IF(F24=\"\",\"\",IF(F24=1,0,I23+E24))","v":""},{"$f":"IF(F24=0,\"0\",(H24-E24))","v":"0"}]
[]
[]
["Cheval 3",null,null,null,null,null,null,null,null,null,null,null,"Total 3",{"$f":"SUM(H30:G3T)-SUM(E30:M3T)","v":-30},null,"Capital Net",null,{"$f":"R14+SUM(N1,N14,N27,N40,N53)","v":352}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F30=\"\",\"\",F30*(G30*E30))","v":0},{"$f":"IF(F30=\"\",\"\",IF(F30=1,0,I29+E30))","v":0},0]
[null,6,4,6,{"$f":"IF(C31=\"\",\"\",ROUNDUP((I30+D31)/(C31-1),0))","v":2},0,0,0,2,{"$f":"IF(F31=0,\"0\",(H31-E31))","v":"0"}]
[null,6,4,6,{"$f":"IF(C32=\"\",\"\",ROUNDUP((I31+D32)/(C32-1),0))","v":3},0,0,{"$f":"IF(F32=\"\",\"\",F32*(G32*E32))","v":0},{"$f":"IF(F32=\"\",\"\",IF(F32=1,0,I31+E32))","v":5},{"$f":"IF(F32=0,\"0\",(H32-E32))","v":"0"}]
[null,5,8,4,{"$f":"IF(C33=\"\",\"\",ROUNDUP((I32+D33)/(C33-1),0))","v":2},0,0,{"$f":"IF(F33=\"\",\"\",F33*(G33*E33))","v":0},{"$f":"IF(F33=\"\",\"\",IF(F33=1,0,I32+E33))","v":7},{"$f":"IF(F33=0,\"0\",(H33-E33))","v":"0"}]
[null,7,3,4,5,0,0,{"$f":"IF(F34=\"\",\"\",F34*(G34*E34))","v":0},{"$f":"IF(F34=\"\",\"\",IF(F34=1,0,I33+E34))","v":12},{"$f":"IF(F34=0,\"0\",(H34-E34))","v":"0"}]
[null,8,5,10,9,0,0,{"$f":"IF(F35=\"\",\"\",F35*(G35*E35))","v":0},{"$f":"IF(F35=\"\",\"\",IF(F35=1,0,I34+E35))","v":21},{"$f":"IF(F35=0,\"0\",(H35-E35))","v":"0"}]
[null,8,5,10,9,0,0,{"$f":"IF(F36=\"\",\"\",F36*(G36*E36))","v":0},{"$f":"IF(F36=\"\",\"\",IF(F36=1,0,I35+E36))","v":30},{"$f":"IF(F36=0,\"0\",(H36-E36))","v":"0"}]
[null,8,5,10,null,null,null,{"$f":"IF(F37=\"\",\"\",F37*(G37*E37))","v":""},{"$f":"IF(F37=\"\",\"\",IF(F37=1,0,I36+E37))","v":""},{"$f":"IF(F37=0,\"0\",(H37-E37))","v":"0"}]
[]
[]
["Cheval 4",null,null,null,null,null,null,null,null,null,null,null,"Total 4",{"$f":"SUM(H43:G4T)-SUM(E43:M4T)","v":-38}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F43=\"\",\"\",F43*(G43*E43))","v":0},{"$f":"IF(F43=\"\",\"\",IF(F43=1,0,I42+E43))","v":0},0]
[null,7,5,6,{"$f":"IF(C44=\"\",\"\",ROUNDUP((I43+D44)/(C44-1),0))","v":2},0,0,0,2,{"$f":"IF(F44=0,\"0\",(H44-E44))","v":"0"}]
[null,7,5,6,{"$f":"IF(C45=\"\",\"\",ROUNDUP((I44+D45)/(C45-1),0))","v":2},0,0,{"$f":"IF(F45=\"\",\"\",F45*(G45*E45))","v":0},{"$f":"IF(F45=\"\",\"\",IF(F45=1,0,I44+E45))","v":4},{"$f":"IF(F45=0,\"0\",(H45-E45))","v":"0"}]
[null,6,9,56,{"$f":"IF(C46=\"\",\"\",ROUNDUP((I45+D46)/(C46-1),0))","v":8},0,0,{"$f":"IF(F46=\"\",\"\",F46*(G46*E46))","v":0},{"$f":"IF(F46=\"\",\"\",IF(F46=1,0,I45+E46))","v":12},{"$f":"IF(F46=0,\"0\",(H46-E46))","v":"0"}]
[null,8,4,6,6,0,0,{"$f":"IF(F47=\"\",\"\",F47*(G47*E47))","v":0},{"$f":"IF(F47=\"\",\"\",IF(F47=1,0,I46+E47))","v":18},{"$f":"IF(F47=0,\"0\",(H47-E47))","v":"0"}]
[null,9,6,10,10,0,0,{"$f":"IF(F48=\"\",\"\",F48*(G48*E48))","v":0},{"$f":"IF(F48=\"\",\"\",IF(F48=1,0,I47+E48))","v":28},{"$f":"IF(F48=0,\"0\",(H48-E48))","v":"0"}]
[null,9,6,10,10,0,0,{"$f":"IF(F49=\"\",\"\",F49*(G49*E49))","v":0},{"$f":"IF(F49=\"\",\"\",IF(F49=1,0,I48+E49))","v":38},{"$f":"IF(F49=0,\"0\",(H49-E49))","v":"0"}]
[null,9,6,10,null,null,null,{"$f":"IF(F50=\"\",\"\",F50*(G50*E50))","v":""},{"$f":"IF(F50=\"\",\"\",IF(F50=1,0,I49+E50))","v":""},{"$f":"IF(F50=0,\"0\",(H50-E50))","v":"0"}]
[]
[]
["Cheval 5",null,null,null,null,null,null,null,null,null,null,null,"Total 5",{"$f":"SUM(H56:G5T)-SUM(E56:M5T)","v":-45}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F56=\"\",\"\",F56*(G56*E56))","v":0},{"$f":"IF(F56=\"\",\"\",IF(F56=1,0,I55+E56))","v":0},0]
[null,3,6,3,{"$f":"IF(C57=\"\",\"\",ROUNDUP((I56+D57)/(C57-1),0))","v":1},0,0,0,1,{"$f":"IF(F57=0,\"0\",(H57-E57))","v":"0"}]
[null,3,6,3,{"$f":"IF(C58=\"\",\"\",ROUNDUP((I57+D58)/(C58-1),0))","v":1},0,0,{"$f":"IF(F58=\"\",\"\",F58*(G58*E58))","v":0},{"$f":"IF(F58=\"\",\"\",IF(F58=1,0,I57+E58))","v":2},{"$f":"IF(F58=0,\"0\",(H58-E58))","v":"0"}]
[null,7,0,6,{"$f":"IF(C59=\"\",\"\",ROUNDUP((I58+D59)/(C59-1),0))","v":-8},0,0,{"$f":"IF(F59=\"\",\"\",F59*(G59*E59))","v":0},{"$f":"IF(F59=\"\",\"\",IF(F59=1,0,I58+E59))","v":-6},{"$f":"IF(F59=0,\"0\",(H59-E59))","v":"0"}]
[null,5,5,6,7,0,0,{"$f":"IF(F60=\"\",\"\",F60*(G60*E60))","v":0},{"$f":"IF(F60=\"\",\"\",IF(F60=1,0,I59+E60))","v":1},{"$f":"IF(F60=0,\"0\",(H60-E60))","v":"0"}]
[null,2,7,10,22,0,0,{"$f":"IF(F61=\"\",\"\",F61*(G61*E61))","v":0},{"$f":"IF(F61=\"\",\"\",IF(F61=1,0,I60+E61))","v":23},{"$f":"IF(F61=0,\"0\",(H61-E61))","v":"0"}]
[null,2,7,10,22,0,0,{"$f":"IF(F62=\"\",\"\",F62*(G62*E62))","v":0},{"$f":"IF(F62=\"\",\"\",IF(F62=1,0,I61+E62))","v":45},{"$f":"IF(F62=0,\"0\",(H62-E62))","v":"0"}]
[null,2,7,10,null,null,null,{"$f":"IF(F63=\"\",\"\",F63*(G63*E63))","v":""},{"$f":"IF(F63=\"\",\"\",IF(F63=1,0,I62+E63))","v":""},{"$f":"IF(F63=0,\"0\",(H63-E63))","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":[]}