{"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":58,"n_cols":18,"rows_kept":58,"cut":false,"hidden":false,"merged":[[0,1,0,9],[11,1,11,9],[24,1,24,9],[36,1,36,9],[48,1,48,9],[37,4,38,4],[37,5,38,5],[37,6,38,6],[25,9,26,9],[37,2,38,2],[37,3,38,3],[1,9,2,9],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,2,8],[49,0,50,0],[49,1,50,1],[49,2,50,2],[49,3,50,3],[49,4,50,4],[49,5,50,5],[49,6,50,6],[49,7,50,7],[49,8,50,8],[49,9,50,9],[11,15,11,16],[37,0,38,0],[37,1,38,1],[24,15,24,16],[37,7,38,7],[37,8,38,8],[37,9,38,9],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[25,6,26,6],[25,7,26,7],[25,8,26,8],[12,5,13,5],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[12,0,13,0],[12,1,13,1],[12,2,13,2],[12,3,13,3],[12,4,13,4],[36,15,36,16],[12,6,13,6],[12,7,13,7],[12,8,13,8],[12,9,13,9]]}
[null,"Cheval 1",null,null,null,null,null,null,null,null,null,null,"Total 1",{"$f":"SUM(H4:GT)-SUM(E4:MT)","v":0},null,"Jeu"]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice",null,null,null,null,null,"Cote"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mise "]
[null,null,0,0,0,0,0,{"$f":"IF(F4=\"\",\"\",F4*(G4*E4))","v":0},{"$f":"IF(F4=\"\",\"\",IF(F4=1,0,I3+E4))","v":0},0]
[null,null,null,10,{"$f":"IF(C5=\"\",\"\",ROUNDUP((D5)/(C5-1),0))","v":""},null,null,"","",{"$f":"IF(F5=\"\",\"\",IF(F5=0,\"0\",(H5-E5)))","v":""}]
[null,null,null,10,{"$f":"IF(C6=\"\",\"\",ROUNDUP((D6)/(C6-1),0))","v":""},null,null,{"$f":"IF(F6=\"\",\"\",F6*(G6*E6))","v":""},{"$f":"IF(F6=\"\",\"\",IF(F6=1,0,I5+E6))","v":""},{"$f":"IF(F6=\"\",\"\",IF(F6=0,\"0\",(H6-E6)))","v":""}]
[null,null,null,10,{"$f":"IF(C7=\"\",\"\",ROUNDUP((D7)/(C7-1),0))","v":""},null,null,{"$f":"IF(F7=\"\",\"\",F7*(G7*E7))","v":""},{"$f":"IF(F7=\"\",\"\",IF(F7=1,0,I6+E7))","v":""},{"$f":"IF(F7=\"\",\"\",IF(F7=0,\"0\",(H7-E7)))","v":""}]
[null,null,null,10,{"$f":"IF(C8=\"\",\"\",ROUNDUP((D8)/(C8-1),0))","v":""},null,null,{"$f":"IF(F8=\"\",\"\",F8*(G8*E8))","v":""},{"$f":"IF(F8=\"\",\"\",IF(F8=1,0,I7+E8))","v":""},{"$f":"IF(F8=\"\",\"\",IF(F8=0,\"0\",(H8-E8)))","v":""}]
[null,null,null,10,{"$f":"IF(C9=\"\",\"\",ROUNDUP((D9)/(C9-1),0))","v":""},null,null,{"$f":"IF(F9=\"\",\"\",F9*(G9*E9))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=1,0,I8+E9))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=0,\"0\",(H9-E9)))","v":""}]
[]
[]
[null,"Cheval 2",null,null,null,null,null,null,null,null,null,null,"Total 2",{"$f":"SUM(H15:G2T)-SUM(E15:M2T)","v":0}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F15=\"\",\"\",F15*(G15*E15))","v":0},{"$f":"IF(F15=\"\",\"\",IF(F15=1,0,I14+E15))","v":0},0]
[null,null,null,10,{"$f":"IF(C16=\"\",\"\",ROUNDUP((D16)/(C16-1),0))","v":""},null,null,"","",{"$f":"IF(F16=\"\",\"\",IF(F16=0,\"0\",(H16-E16)))","v":""}]
[null,null,null,10,{"$f":"IF(C17=\"\",\"\",ROUNDUP((D17)/(C17-1),0))","v":""},null,null,{"$f":"IF(F17=\"\",\"\",F17*(G17*E17))","v":""},{"$f":"IF(F17=\"\",\"\",IF(F17=1,0,#REF!+E17))","v":""},{"$f":"IF(F17=\"\",\"\",IF(F17=0,\"0\",(H17-E17)))","v":""}]
[null,null,null,10,{"$f":"IF(C18=\"\",\"\",ROUNDUP((D18)/(C18-1),0))","v":""},null,null,{"$f":"IF(F18=\"\",\"\",F18*(G18*E18))","v":""},{"$f":"IF(F18=\"\",\"\",IF(F18=1,0,I17+E18))","v":""},{"$f":"IF(F18=\"\",\"\",IF(F18=0,\"0\",(H18-E18)))","v":""}]
[null,null,null,10,{"$f":"IF(C19=\"\",\"\",ROUNDUP((D19)/(C19-1),0))","v":""},null,null,{"$f":"IF(F19=\"\",\"\",F19*(G19*E19))","v":""},{"$f":"IF(F19=\"\",\"\",IF(F19=1,0,I18+E19))","v":""},{"$f":"IF(F19=\"\",\"\",IF(F19=0,\"0\",(H19-E19)))","v":""}]
[null,null,null,10,{"$f":"IF(C20=\"\",\"\",ROUNDUP((D20)/(C20-1),0))","v":""},null,null,{"$f":"IF(F20=\"\",\"\",F20*(G20*E20))","v":""},{"$f":"IF(F20=\"\",\"\",IF(F20=1,0,I19+E20))","v":""},{"$f":"IF(F20=\"\",\"\",IF(F20=0,\"0\",(H20-E20)))","v":""}]
[null,null,null,10,{"$f":"IF(C21=\"\",\"\",ROUNDUP((D21)/(C21-1),0))","v":""},null,null,{"$f":"IF(F21=\"\",\"\",F21*(G21*E21))","v":""},{"$f":"IF(F21=\"\",\"\",IF(F21=1,0,I20+E21))","v":""},{"$f":"IF(F21=\"\",\"\",IF(F21=0,\"0\",(H21-E21)))","v":""}]
[null,null,null,10,{"$f":"IF(C22=\"\",\"\",ROUNDUP((D22)/(C22-1),0))","v":""},null,null,{"$f":"IF(F22=\"\",\"\",F22*(G22*E22))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22=1,0,I21+E22))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22=0,\"0\",(H22-E22)))","v":""}]
[]
[]
[null,"Cheval 3",null,null,null,null,null,null,null,null,null,null,"Total 3",{"$f":"SUM(H28:G3T)-SUM(E28:M3T)","v":0},null,"Capital Net",null,500]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F28=\"\",\"\",F28*(G28*E28))","v":0},{"$f":"IF(F28=\"\",\"\",IF(F28=1,0,I27+E28))","v":0},0]
[null,null,null,10,{"$f":"IF(C29=\"\",\"\",ROUNDUP((D29)/(C29-1),0))","v":""},null,null,"","",{"$f":"IF(F29=\"\",\"\",IF(F29=0,\"0\",(H29-E29)))","v":""}]
[null,null,null,10,{"$f":"IF(C30=\"\",\"\",ROUNDUP((D30)/(C30-1),0))","v":""},null,null,{"$f":"IF(F30=\"\",\"\",F30*(G30*E30))","v":""},{"$f":"IF(F30=\"\",\"\",IF(F30=1,0,I29+E30))","v":""},{"$f":"IF(F30=\"\",\"\",IF(F30=0,\"0\",(H30-E30)))","v":""}]
[null,null,null,10,{"$f":"IF(C31=\"\",\"\",ROUNDUP((D31)/(C31-1),0))","v":""},null,null,{"$f":"IF(F31=\"\",\"\",F31*(G31*E31))","v":""},{"$f":"IF(F31=\"\",\"\",IF(F31=1,0,I30+E31))","v":""},{"$f":"IF(F31=\"\",\"\",IF(F31=0,\"0\",(H31-E31)))","v":""}]
[null,null,null,10,{"$f":"IF(C32=\"\",\"\",ROUNDUP((D32)/(C32-1),0))","v":""},null,null,{"$f":"IF(F32=\"\",\"\",F32*(G32*E32))","v":""},{"$f":"IF(F32=\"\",\"\",IF(F32=1,0,I31+E32))","v":""},{"$f":"IF(F32=\"\",\"\",IF(F32=0,\"0\",(H32-E32)))","v":""}]
[null,null,null,10,{"$f":"IF(C33=\"\",\"\",ROUNDUP((D33)/(C33-1),0))","v":""},null,null,{"$f":"IF(F33=\"\",\"\",F33*(G33*E33))","v":""},{"$f":"IF(F33=\"\",\"\",IF(F33=1,0,I32+E33))","v":""},{"$f":"IF(F33=\"\",\"\",IF(F33=0,\"0\",(H33-E33)))","v":""}]
[null,null,null,10,{"$f":"IF(C34=\"\",\"\",ROUNDUP((D34)/(C34-1),0))","v":""},null,null,{"$f":"IF(F34=\"\",\"\",F34*(G34*E34))","v":""},{"$f":"IF(F34=\"\",\"\",IF(F34=1,0,I33+E34))","v":""},{"$f":"IF(F34=\"\",\"\",IF(F34=0,\"0\",(H34-E34)))","v":""}]
[]
[]
[null,"Cheval 4",null,null,null,null,null,null,null,null,null,null,"Total 4",{"$f":"SUM(H40:G4T)-SUM(E40:M4T)","v":0},null,"Capital Net ",null,{"$f":"R25+SUM(N1,N12,N25,N37,N49)","v":500}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F40=\"\",\"\",F40*(G40*E40))","v":0},{"$f":"IF(F40=\"\",\"\",IF(F40=1,0,I39+E40))","v":0},0]
[null,null,null,10,{"$f":"IF(C41=\"\",\"\",ROUNDUP((D41)/(C41-1),0))","v":""},null,null,"","",{"$f":"IF(F41=\"\",\"\",IF(F41=0,\"0\",(H41-E41)))","v":""}]
[null,null,null,10,{"$f":"IF(C42=\"\",\"\",ROUNDUP((D42)/(C42-1),0))","v":""},null,null,{"$f":"IF(F42=\"\",\"\",F42*(G42*E42))","v":""},{"$f":"IF(F42=\"\",\"\",IF(F42=1,0,I41+E42))","v":""},{"$f":"IF(F42=\"\",\"\",IF(F42=0,\"0\",(H42-E42)))","v":""}]
[null,null,null,10,{"$f":"IF(C43=\"\",\"\",ROUNDUP((D43)/(C43-1),0))","v":""},null,null,{"$f":"IF(F43=\"\",\"\",F43*(G43*E43))","v":""},{"$f":"IF(F43=\"\",\"\",IF(F43=1,0,I42+E43))","v":""},{"$f":"IF(F43=\"\",\"\",IF(F43=0,\"0\",(H43-E43)))","v":""}]
[null,null,null,10,{"$f":"IF(C44=\"\",\"\",ROUNDUP((D44)/(C44-1),0))","v":""},null,null,{"$f":"IF(F44=\"\",\"\",F44*(G44*E44))","v":""},{"$f":"IF(F44=\"\",\"\",IF(F44=1,0,I43+E44))","v":""},{"$f":"IF(F44=\"\",\"\",IF(F44=0,\"0\",(H44-E44)))","v":""}]
[null,null,null,10,{"$f":"IF(C45=\"\",\"\",ROUNDUP((D45)/(C45-1),0))","v":""},null,null,{"$f":"IF(F45=\"\",\"\",F45*(G45*E45))","v":""},{"$f":"IF(F45=\"\",\"\",IF(F45=1,0,I44+E45))","v":""},{"$f":"IF(F45=\"\",\"\",IF(F45=0,\"0\",(H45-E45)))","v":""}]
[null,null,null,10,{"$f":"IF(C46=\"\",\"\",ROUNDUP((D46)/(C46-1),0))","v":""},null,null,{"$f":"IF(F46=\"\",\"\",F46*(G46*E46))","v":""},{"$f":"IF(F46=\"\",\"\",IF(F46=1,0,I45+E46))","v":""},{"$f":"IF(F46=\"\",\"\",IF(F46=0,\"0\",(H46-E46)))","v":""}]
[]
[]
[null,"Cheval 5",null,null,null,null,null,null,null,null,null,null,"Total 5",{"$f":"SUM(H52:G5T)-SUM(E52:M5T)","v":0}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F52=\"\",\"\",F52*(G52*E52))","v":0},{"$f":"IF(F52=\"\",\"\",IF(F52=1,0,I51+E52))","v":0},0]
[null,null,null,10,{"$f":"IF(C53=\"\",\"\",ROUNDUP((D53)/(C53-1),0))","v":""},null,null,"","",{"$f":"IF(F53=\"\",\"\",IF(F53=0,\"0\",(H53-E53)))","v":""}]
[null,null,null,10,{"$f":"IF(C54=\"\",\"\",ROUNDUP((D54)/(C54-1),0))","v":""},null,null,{"$f":"IF(F54=\"\",\"\",F54*(G54*E54))","v":""},{"$f":"IF(F54=\"\",\"\",IF(F54=1,0,I53+E54))","v":""},{"$f":"IF(F54=\"\",\"\",IF(F54=0,\"0\",(H54-E54)))","v":""}]
[null,null,null,10,{"$f":"IF(C55=\"\",\"\",ROUNDUP((D55)/(C55-1),0))","v":""},null,null,{"$f":"IF(F55=\"\",\"\",F55*(G55*E55))","v":""},{"$f":"IF(F55=\"\",\"\",IF(F55=1,0,I54+E55))","v":""},{"$f":"IF(F55=\"\",\"\",IF(F55=0,\"0\",(H55-E55)))","v":""}]
[null,null,null,10,{"$f":"IF(C56=\"\",\"\",ROUNDUP((D56)/(C56-1),0))","v":""},null,null,{"$f":"IF(F56=\"\",\"\",F56*(G56*E56))","v":""},{"$f":"IF(F56=\"\",\"\",IF(F56=1,0,I55+E56))","v":""},{"$f":"IF(F56=\"\",\"\",IF(F56=0,\"0\",(H56-E56)))","v":""}]
[null,null,null,10,{"$f":"IF(C57=\"\",\"\",ROUNDUP((D57)/(C57-1),0))","v":""},null,null,{"$f":"IF(F57=\"\",\"\",F57*(G57*E57))","v":""},{"$f":"IF(F57=\"\",\"\",IF(F57=1,0,I56+E57))","v":""},{"$f":"IF(F57=\"\",\"\",IF(F57=0,\"0\",(H57-E57)))","v":""}]
[null,null,null,10,{"$f":"IF(C58=\"\",\"\",ROUNDUP((D58)/(C58-1),0))","v":""},null,null,{"$f":"IF(F58=\"\",\"\",F58*(G58*E58))","v":""},{"$f":"IF(F58=\"\",\"\",IF(F58=1,0,I57+E58))","v":""},{"$f":"IF(F58=\"\",\"\",IF(F58=0,\"0\",(H58-E58)))","v":""}]

{"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":[]}