{"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":76,"n_cols":18,"rows_kept":76,"cut":false,"hidden":false,"merged":[[48,15,48,16],[18,6,19,6],[18,7,19,7],[18,8,19,8],[18,9,19,9],[18,5,19,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[18,0,19,0],[18,1,19,1],[18,2,19,2],[18,3,19,3],[18,4,19,4],[17,15,17,16],[49,0,50,0],[49,1,50,1],[33,15,33,16],[49,7,50,7],[49,8,50,8],[49,9,50,9],[34,0,35,0],[34,1,35,1],[34,2,35,2],[34,3,35,3],[34,4,35,4],[34,5,35,5],[34,6,35,6],[34,7,35,7],[34,8,35,8],[64,5,65,5],[64,6,65,6],[64,7,65,7],[64,8,65,8],[64,9,65,9],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[2,1,2,9],[17,1,17,9],[33,1,33,9],[48,1,48,9],[63,1,63,9],[49,4,50,4],[49,5,50,5],[49,6,50,6],[34,9,35,9],[49,2,50,2],[49,3,50,3],[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",{"$f":"SUM(H6:GT)-SUM(E6:MT)","v":-4},null,"Jeu",1]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice",null,null,null,null,null,"Cote"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mise "]
[null,null,0,0,0,0,0,{"$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":""},{"$f":"IF(F15=\"\",\"\",IF(F15=1,0,I14+E15))","v":""},""]
[]
[]
[null,"Cheval 2",null,null,null,null,null,null,null,null,null,null,"Total 2",{"$f":"SUM(H21:G2T)-SUM(E21:M2T)","v":0}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F21=\"\",\"\",F21*(G21*E21))","v":0},{"$f":"IF(F21=\"\",\"\",IF(F21=1,0,I20+E21))","v":0},0]
[null,null,null,10,{"$f":"IF(C22=\"\",\"\",ROUNDUP((D22)/(C22-1),0))","v":""},null,null,"","",{"$f":"IF(F22=\"\",\"\",IF(F22=0,\"0\",(H22-E22)))","v":""}]
[null,null,null,10,"",null,null,{"$f":"IF(F23=\"\",\"\",F23*(G23*E23))","v":""},{"$f":"IF(F23=\"\",\"\",IF(F23=1,0,#REF!+E23))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F24=\"\",\"\",F24*(G24*E24))","v":""},{"$f":"IF(F24=\"\",\"\",IF(F24=1,0,I23+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,{"$f":"IF(C27=\"\",\"\",ROUNDUP((D27)/(C27-1),0))","v":""},null,null,{"$f":"IF(F27=\"\",\"\",F27*(G27*E27))","v":""},{"$f":"IF(F27=\"\",\"\",IF(F27=1,0,#REF!+E27))","v":""},{"$f":"IF(F27=\"\",\"\",IF(F27=0,\"0\",(H27-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,"Cheval 3",null,null,null,null,null,null,null,null,null,null,"Total 3",{"$f":"SUM(H37:G3T)-SUM(E37:M3T)","v":0},null,"Capital Net",null,500]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F37=\"\",\"\",F37*(G37*E37))","v":0},{"$f":"IF(F37=\"\",\"\",IF(F37=1,0,I36+E37))","v":0},0]
[null,null,null,10,{"$f":"IF(C38=\"\",\"\",ROUNDUP((D38)/(C38-1),0))","v":""},null,null,"","",{"$f":"IF(F38=\"\",\"\",IF(F38=0,\"0\",(H38-E38)))","v":""}]
[null,null,null,10,"",null,null,{"$f":"IF(F39=\"\",\"\",F39*(G39*E39))","v":""},{"$f":"IF(F39=\"\",\"\",IF(F39=1,0,I38+E39))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F40=\"\",\"\",F40*(G40*E40))","v":""},{"$f":"IF(F40=\"\",\"\",IF(F40=1,0,I39+E40))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F41=\"\",\"\",F41*(G41*E41))","v":""},{"$f":"IF(F41=\"\",\"\",IF(F41=1,0,I40+E41))","v":""},""]
[null,null,null,10,{"$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,#REF!+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,#REF!+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,#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":""},{"$f":"IF(F46=\"\",\"\",IF(F46=0,\"0\",(H46-E46)))","v":""}]
[]
[]
[null,"Cheval 4",null,null,null,null,null,null,null,null,null,null,"Total 4",{"$f":"SUM(H52:G4T)-SUM(E52:M4T)","v":0},null,"Capital Net ",null,{"$f":"R34+SUM(N3,N18,N34,N49,N64)","v":496}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$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,"","",{"$f":"IF(F53=\"\",\"\",IF(F53=0,\"0\",(H53-E53)))","v":""}]
[null,null,null,10,"",null,null,{"$f":"IF(F54=\"\",\"\",F54*(G54*E54))","v":""},{"$f":"IF(F54=\"\",\"\",IF(F54=1,0,I53+E54))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F55=\"\",\"\",F55*(G55*E55))","v":""},{"$f":"IF(F55=\"\",\"\",IF(F55=1,0,I54+E55))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F56=\"\",\"\",F56*(G56*E56))","v":""},{"$f":"IF(F56=\"\",\"\",IF(F56=1,0,I55+E56))","v":""},""]
[null,null,null,10,{"$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,#REF!+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,#REF!+E58))","v":""},{"$f":"IF(F58=\"\",\"\",IF(F58=0,\"0\",(H58-E58)))","v":""}]
[null,null,null,10,{"$f":"IF(C59=\"\",\"\",ROUNDUP((D59)/(C59-1),0))","v":""},null,null,{"$f":"IF(F59=\"\",\"\",F59*(G59*E59))","v":""},{"$f":"IF(F59=\"\",\"\",IF(F59=1,0,#REF!+E59))","v":""},{"$f":"IF(F59=\"\",\"\",IF(F59=0,\"0\",(H59-E59)))","v":""}]
[null,null,null,10,{"$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":""},{"$f":"IF(F61=\"\",\"\",IF(F61=0,\"0\",(H61-E61)))","v":""}]
[]
[]
[null,"Cheval 5",null,null,null,null,null,null,null,null,null,null,"Total 5",{"$f":"SUM(H67:G5T)-SUM(E67:M5T)","v":0}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F67=\"\",\"\",F67*(G67*E67))","v":0},{"$f":"IF(F67=\"\",\"\",IF(F67=1,0,I66+E67))","v":0},0]
[null,null,null,10,{"$f":"IF(C68=\"\",\"\",ROUNDUP((D68)/(C68-1),0))","v":""},null,null,"","",{"$f":"IF(F68=\"\",\"\",IF(F68=0,\"0\",(H68-E68)))","v":""}]
[null,null,null,10,"",null,null,{"$f":"IF(F69=\"\",\"\",F69*(G69*E69))","v":""},{"$f":"IF(F69=\"\",\"\",IF(F69=1,0,I68+E69))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F70=\"\",\"\",F70*(G70*E70))","v":""},{"$f":"IF(F70=\"\",\"\",IF(F70=1,0,I69+E70))","v":""},""]
[null,null,null,10,"",null,null,{"$f":"IF(F71=\"\",\"\",F71*(G71*E71))","v":""},{"$f":"IF(F71=\"\",\"\",IF(F71=1,0,I70+E71))","v":""},""]
[null,null,null,10,{"$f":"IF(C72=\"\",\"\",ROUNDUP((D72)/(C72-1),0))","v":""},null,null,{"$f":"IF(F72=\"\",\"\",F72*(G72*E72))","v":""},{"$f":"IF(F72=\"\",\"\",IF(F72=1,0,#REF!+E72))","v":""},{"$f":"IF(F72=\"\",\"\",IF(F72=0,\"0\",(H72-E72)))","v":""}]
[null,null,null,10,{"$f":"IF(C73=\"\",\"\",ROUNDUP((D73)/(C73-1),0))","v":""},null,null,{"$f":"IF(F73=\"\",\"\",F73*(G73*E73))","v":""},{"$f":"IF(F73=\"\",\"\",IF(F73=1,0,#REF!+E73))","v":""},{"$f":"IF(F73=\"\",\"\",IF(F73=0,\"0\",(H73-E73)))","v":""}]
[null,null,null,10,{"$f":"IF(C74=\"\",\"\",ROUNDUP((D74)/(C74-1),0))","v":""},null,null,{"$f":"IF(F74=\"\",\"\",F74*(G74*E74))","v":""},{"$f":"IF(F74=\"\",\"\",IF(F74=1,0,#REF!+E74))","v":""},{"$f":"IF(F74=\"\",\"\",IF(F74=0,\"0\",(H74-E74)))","v":""}]
[null,null,null,10,{"$f":"IF(C75=\"\",\"\",ROUNDUP((D75)/(C75-1),0))","v":""},null,null,{"$f":"IF(F75=\"\",\"\",F75*(G75*E75))","v":""},{"$f":"IF(F75=\"\",\"\",IF(F75=1,0,#REF!+E75))","v":""},{"$f":"IF(F75=\"\",\"\",IF(F75=0,\"0\",(H75-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":""}]

{"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":[]}