{"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":81,"n_cols":18,"rows_kept":81,"cut":false,"hidden":false,"merged":[[51,15,51,16],[19,6,20,6],[19,7,20,7],[19,8,20,8],[19,9,20,9],[19,5,20,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[18,15,18,16],[52,0,53,0],[52,1,53,1],[35,15,35,16],[52,7,53,7],[52,8,53,8],[52,9,53,9],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,37,5],[36,6,37,6],[36,7,37,7],[36,8,37,8],[68,5,69,5],[68,6,69,6],[68,7,69,7],[68,8,69,8],[68,9,69,9],[68,0,69,0],[68,1,69,1],[68,2,69,2],[68,3,69,3],[68,4,69,4],[2,1,2,9],[18,1,18,9],[35,1,35,9],[51,1,51,9],[67,1,67,9],[52,4,53,4],[52,5,53,5],[52,6,53,6],[36,9,37,9],[52,2,53,2],[52,3,53,3],[3,9,4,9],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8]]}
[]
[null,null,null,null,{"$f":"IF(C2=\"\",\"\",ROUNDUP((D2)/(C2-1),0))","v":""},null,null,{"$f":"IF(F2=\"\",\"\",F2*(G2*E2))","v":""},{"$f":"IF(F2=\"\",\"\",IF(F2=1,0,I1+E2))","v":""},{"$f":"IF(F2=\"\",\"\",IF(F2=0,\"0\",(H2-E2)))","v":""}]
[null,"Cheval 1",null,null,null,null,null,null,null,null,null,null,"Total 1",{"$f":"SUM(H6:GT)-SUM(E6:MT)","v":-4},null,"Jeu"]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice",null,null,null,null,null,"Cote"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mise "]
[null,null,0,0,0,0,0,{"$f":"IF(F6=\"\",\"\",F6*(G6*E6))","v":0},{"$f":"IF(F6=\"\",\"\",IF(F6=1,0,I5+E6))","v":0},0]
[null,null,null,10,{"$f":"IF(C7=\"\",\"\",ROUNDUP((D7)/(C7-1),0))","v":""},null,null,"","",{"$f":"IF(F7=\"\",\"\",IF(F7=0,\"0\",(H7-E7)))","v":""}]
[null,null,null,10,"",null,null,{"$f":"IF(F8=\"\",\"\",F8*(G8*E8))","v":""},{"$f":"IF(F8=\"\",\"\",IF(F8=1,0,I7+E8))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F9=\"\",\"\",F9*(G9*E9))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=1,0,I8+E9))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F10=\"\",\"\",F10*(G10*E10))","v":""},{"$f":"IF(F10=\"\",\"\",IF(F10=1,0,I9+E10))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F11=\"\",\"\",F11*(G11*E11))","v":""},{"$f":"IF(F11=\"\",\"\",IF(F11=1,0,I10+E11))","v":""},""]
[null,null,22,10,1,null,null,{"$f":"IF(F12=\"\",\"\",F12*(G12*E12))","v":""},{"$f":"IF(F12=\"\",\"\",IF(F12=1,0,I11+E12))","v":""},""]
[null,null,22,10,1,null,null,{"$f":"IF(F13=\"\",\"\",F13*(G13*E13))","v":""},{"$f":"IF(F13=\"\",\"\",IF(F13=1,0,I12+E13))","v":""},""]
[null,null,22,10,1,null,null,{"$f":"IF(F14=\"\",\"\",F14*(G14*E14))","v":""},{"$f":"IF(F14=\"\",\"\",IF(F14=1,0,I13+E14))","v":""},""]
[null,null,22,10,1,null,null,{"$f":"IF(F15=\"\",\"\",F15*(G15*E15))","v":""},{"$f":"IF(F15=\"\",\"\",IF(F15=1,0,I14+E15))","v":""},""]
[null,null,null,null,"",null,null,"","",""]
[]
[]
[null,"Cheval 2",null,null,null,null,null,null,null,null,null,null,"Total 2",{"$f":"SUM(H22:G2T)-SUM(E22:M2T)","v":0}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F22=\"\",\"\",F22*(G22*E22))","v":0},{"$f":"IF(F22=\"\",\"\",IF(F22=1,0,I21+E22))","v":0},0]
[null,null,null,10,{"$f":"IF(C23=\"\",\"\",ROUNDUP((D23)/(C23-1),0))","v":""},null,null,"","",{"$f":"IF(F23=\"\",\"\",IF(F23=0,\"0\",(H23-E23)))","v":""}]
[null,null,null,10,"",null,null,{"$f":"IF(F24=\"\",\"\",F24*(G24*E24))","v":""},{"$f":"IF(F24=\"\",\"\",IF(F24=1,0,#REF!+E24))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F25=\"\",\"\",F25*(G25*E25))","v":""},{"$f":"IF(F25=\"\",\"\",IF(F25=1,0,I24+E25))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F26=\"\",\"\",F26*(G26*E26))","v":""},{"$f":"IF(F26=\"\",\"\",IF(F26=1,0,I25+E26))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F27=\"\",\"\",F27*(G27*E27))","v":""},{"$f":"IF(F27=\"\",\"\",IF(F27=1,0,I26+E27))","v":""},""]
[null,null,null,10,{"$f":"IF(C28=\"\",\"\",ROUNDUP((D28)/(C28-1),0))","v":""},null,null,{"$f":"IF(F28=\"\",\"\",F28*(G28*E28))","v":""},{"$f":"IF(F28=\"\",\"\",IF(F28=1,0,#REF!+E28))","v":""},{"$f":"IF(F28=\"\",\"\",IF(F28=0,\"0\",(H28-E28)))","v":""}]
[null,null,null,10,{"$f":"IF(C29=\"\",\"\",ROUNDUP((D29)/(C29-1),0))","v":""},null,null,{"$f":"IF(F29=\"\",\"\",F29*(G29*E29))","v":""},{"$f":"IF(F29=\"\",\"\",IF(F29=1,0,#REF!+E29))","v":""},{"$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":""},{"$f":"IF(F30=\"\",\"\",IF(F30=1,0,#REF!+E30))","v":""},{"$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":""},{"$f":"IF(F31=\"\",\"\",IF(F31=1,0,#REF!+E31))","v":""},{"$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":""},{"$f":"IF(F32=\"\",\"\",IF(F32=1,0,#REF!+E32))","v":""},{"$f":"IF(F32=\"\",\"\",IF(F32=0,\"0\",(H32-E32)))","v":""}]
[null,null,null,null,"",null,null,"",{"$f":"IF(F33=\"\",\"\",IF(F33=1,0,I32+E33))","v":""},""]
[]
[]
[null,"Cheval 3",null,null,null,null,null,null,null,null,null,null,"Total 3",{"$f":"SUM(H39:G3T)-SUM(E39: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,{"$f":"IF(F39=\"\",\"\",F39*(G39*E39))","v":0},{"$f":"IF(F39=\"\",\"\",IF(F39=1,0,I38+E39))","v":0},0]
[null,null,null,10,{"$f":"IF(C40=\"\",\"\",ROUNDUP((D40)/(C40-1),0))","v":""},null,null,"","",{"$f":"IF(F40=\"\",\"\",IF(F40=0,\"0\",(H40-E40)))","v":""}]
[null,null,null,10,"",null,null,{"$f":"IF(F41=\"\",\"\",F41*(G41*E41))","v":""},{"$f":"IF(F41=\"\",\"\",IF(F41=1,0,I40+E41))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F42=\"\",\"\",F42*(G42*E42))","v":""},{"$f":"IF(F42=\"\",\"\",IF(F42=1,0,I41+E42))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F43=\"\",\"\",F43*(G43*E43))","v":""},{"$f":"IF(F43=\"\",\"\",IF(F43=1,0,I42+E43))","v":""},""]
[null,null,null,10,{"$f":"IF(C44=\"\",\"\",ROUNDUP((D44)/(C44-1),0))","v":""},null,null,{"$f":"IF(F44=\"\",\"\",F44*(G44*E44))","v":""},{"$f":"IF(F44=\"\",\"\",IF(F44=1,0,#REF!+E44))","v":""},{"$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":""},{"$f":"IF(F45=\"\",\"\",IF(F45=1,0,#REF!+E45))","v":""},{"$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":""},{"$f":"IF(F46=\"\",\"\",IF(F46=1,0,#REF!+E46))","v":""},{"$f":"IF(F46=\"\",\"\",IF(F46=0,\"0\",(H46-E46)))","v":""}]
[null,null,null,10,{"$f":"IF(C47=\"\",\"\",ROUNDUP((D47)/(C47-1),0))","v":""},null,null,{"$f":"IF(F47=\"\",\"\",F47*(G47*E47))","v":""},{"$f":"IF(F47=\"\",\"\",IF(F47=1,0,#REF!+E47))","v":""},{"$f":"IF(F47=\"\",\"\",IF(F47=0,\"0\",(H47-E47)))","v":""}]
[null,null,null,10,{"$f":"IF(C48=\"\",\"\",ROUNDUP((D48)/(C48-1),0))","v":""},null,null,{"$f":"IF(F48=\"\",\"\",F48*(G48*E48))","v":""},{"$f":"IF(F48=\"\",\"\",IF(F48=1,0,#REF!+E48))","v":""},{"$f":"IF(F48=\"\",\"\",IF(F48=0,\"0\",(H48-E48)))","v":""}]
[null,null,null,null,"",null,null,"",{"$f":"IF(F49=\"\",\"\",IF(F49=1,0,I48+E49))","v":""},""]
[]
[]
[null,"Cheval 4",null,null,null,null,null,null,null,null,null,null,"Total 4",{"$f":"SUM(H55:G4T)-SUM(E55:M4T)","v":0},null,"Capital Net ",null,{"$f":"R36+SUM(N3,N19,N36,N52,N68)","v":496}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F55=\"\",\"\",F55*(G55*E55))","v":0},{"$f":"IF(F55=\"\",\"\",IF(F55=1,0,I54+E55))","v":0},0]
[null,null,null,10,{"$f":"IF(C56=\"\",\"\",ROUNDUP((D56)/(C56-1),0))","v":""},null,null,"","",{"$f":"IF(F56=\"\",\"\",IF(F56=0,\"0\",(H56-E56)))","v":""}]
[null,null,null,10,"",null,null,{"$f":"IF(F57=\"\",\"\",F57*(G57*E57))","v":""},{"$f":"IF(F57=\"\",\"\",IF(F57=1,0,I56+E57))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F58=\"\",\"\",F58*(G58*E58))","v":""},{"$f":"IF(F58=\"\",\"\",IF(F58=1,0,I57+E58))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F59=\"\",\"\",F59*(G59*E59))","v":""},{"$f":"IF(F59=\"\",\"\",IF(F59=1,0,I58+E59))","v":""},""]
[null,null,null,10,{"$f":"IF(C60=\"\",\"\",ROUNDUP((D60)/(C60-1),0))","v":""},null,null,{"$f":"IF(F60=\"\",\"\",F60*(G60*E60))","v":""},{"$f":"IF(F60=\"\",\"\",IF(F60=1,0,#REF!+E60))","v":""},{"$f":"IF(F60=\"\",\"\",IF(F60=0,\"0\",(H60-E60)))","v":""}]
[null,null,null,10,{"$f":"IF(C61=\"\",\"\",ROUNDUP((D61)/(C61-1),0))","v":""},null,null,{"$f":"IF(F61=\"\",\"\",F61*(G61*E61))","v":""},{"$f":"IF(F61=\"\",\"\",IF(F61=1,0,#REF!+E61))","v":""},{"$f":"IF(F61=\"\",\"\",IF(F61=0,\"0\",(H61-E61)))","v":""}]
[null,null,null,10,{"$f":"IF(C62=\"\",\"\",ROUNDUP((D62)/(C62-1),0))","v":""},null,null,{"$f":"IF(F62=\"\",\"\",F62*(G62*E62))","v":""},{"$f":"IF(F62=\"\",\"\",IF(F62=1,0,#REF!+E62))","v":""},{"$f":"IF(F62=\"\",\"\",IF(F62=0,\"0\",(H62-E62)))","v":""}]
[null,null,null,10,{"$f":"IF(C63=\"\",\"\",ROUNDUP((D63)/(C63-1),0))","v":""},null,null,{"$f":"IF(F63=\"\",\"\",F63*(G63*E63))","v":""},{"$f":"IF(F63=\"\",\"\",IF(F63=1,0,#REF!+E63))","v":""},{"$f":"IF(F63=\"\",\"\",IF(F63=0,\"0\",(H63-E63)))","v":""}]
[null,null,null,10,{"$f":"IF(C64=\"\",\"\",ROUNDUP((D64)/(C64-1),0))","v":""},null,null,{"$f":"IF(F64=\"\",\"\",F64*(G64*E64))","v":""},{"$f":"IF(F64=\"\",\"\",IF(F64=1,0,#REF!+E64))","v":""},{"$f":"IF(F64=\"\",\"\",IF(F64=0,\"0\",(H64-E64)))","v":""}]
[null,null,null,null,"",null,null,"",{"$f":"IF(F65=\"\",\"\",IF(F65=1,0,I64+E65))","v":""},""]
[]
[]
[null,"Cheval 5",null,null,null,null,null,null,null,null,null,null,"Total 5",{"$f":"SUM(H71:G5T)-SUM(E71:M5T)","v":0}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F71=\"\",\"\",F71*(G71*E71))","v":0},{"$f":"IF(F71=\"\",\"\",IF(F71=1,0,I70+E71))","v":0},0]
[null,null,null,10,{"$f":"IF(C72=\"\",\"\",ROUNDUP((D72)/(C72-1),0))","v":""},null,null,"","",{"$f":"IF(F72=\"\",\"\",IF(F72=0,\"0\",(H72-E72)))","v":""}]
[null,null,null,10,"",null,null,{"$f":"IF(F73=\"\",\"\",F73*(G73*E73))","v":""},{"$f":"IF(F73=\"\",\"\",IF(F73=1,0,I72+E73))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F74=\"\",\"\",F74*(G74*E74))","v":""},{"$f":"IF(F74=\"\",\"\",IF(F74=1,0,I73+E74))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F75=\"\",\"\",F75*(G75*E75))","v":""},{"$f":"IF(F75=\"\",\"\",IF(F75=1,0,I74+E75))","v":""},""]
[null,null,null,10,{"$f":"IF(C76=\"\",\"\",ROUNDUP((D76)/(C76-1),0))","v":""},null,null,{"$f":"IF(F76=\"\",\"\",F76*(G76*E76))","v":""},{"$f":"IF(F76=\"\",\"\",IF(F76=1,0,#REF!+E76))","v":""},{"$f":"IF(F76=\"\",\"\",IF(F76=0,\"0\",(H76-E76)))","v":""}]
[null,null,null,10,{"$f":"IF(C77=\"\",\"\",ROUNDUP((D77)/(C77-1),0))","v":""},null,null,{"$f":"IF(F77=\"\",\"\",F77*(G77*E77))","v":""},{"$f":"IF(F77=\"\",\"\",IF(F77=1,0,#REF!+E77))","v":""},{"$f":"IF(F77=\"\",\"\",IF(F77=0,\"0\",(H77-E77)))","v":""}]
[null,null,null,10,{"$f":"IF(C78=\"\",\"\",ROUNDUP((D78)/(C78-1),0))","v":""},null,null,{"$f":"IF(F78=\"\",\"\",F78*(G78*E78))","v":""},{"$f":"IF(F78=\"\",\"\",IF(F78=1,0,#REF!+E78))","v":""},{"$f":"IF(F78=\"\",\"\",IF(F78=0,\"0\",(H78-E78)))","v":""}]
[null,null,null,10,{"$f":"IF(C79=\"\",\"\",ROUNDUP((D79)/(C79-1),0))","v":""},null,null,{"$f":"IF(F79=\"\",\"\",F79*(G79*E79))","v":""},{"$f":"IF(F79=\"\",\"\",IF(F79=1,0,#REF!+E79))","v":""},{"$f":"IF(F79=\"\",\"\",IF(F79=0,\"0\",(H79-E79)))","v":""}]
[null,null,null,10,{"$f":"IF(C80=\"\",\"\",ROUNDUP((D80)/(C80-1),0))","v":""},null,null,{"$f":"IF(F80=\"\",\"\",F80*(G80*E80))","v":""},{"$f":"IF(F80=\"\",\"\",IF(F80=1,0,#REF!+E80))","v":""},{"$f":"IF(F80=\"\",\"\",IF(F80=0,\"0\",(H80-E80)))","v":""}]
[null,null,null,null,"",null,null,"",{"$f":"IF(F81=\"\",\"\",IF(F81=1,0,I80+E81))","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":[]}