{"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":43,"n_cols":18,"rows_kept":43,"cut":false,"hidden":false,"merged":[[0,1,0,9],[9,1,9,9],[18,1,18,9],[27,1,27,9],[36,1,36,9],[28,4,29,4],[28,5,29,5],[28,6,29,6],[19,9,20,9],[28,2,29,2],[28,3,29,3],[1,9,2,9],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,2,8],[37,0,38,0],[37,1,38,1],[37,2,38,2],[37,3,38,3],[37,4,38,4],[37,5,38,5],[37,6,38,6],[37,7,38,7],[37,8,38,8],[37,9,38,9],[9,15,9,16],[28,0,29,0],[28,1,29,1],[18,15,18,16],[28,7,29,7],[28,8,29,8],[28,9,29,9],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,6],[19,7,20,7],[19,8,20,8],[10,5,11,5],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[10,0,11,0],[10,1,11,1],[10,2,11,2],[10,3,11,3],[10,4,11,4],[27,15,27,16],[10,6,11,6],[10,7,11,7],[10,8,11,8],[10,9,11,9]]}
[null,"Cheval 1",null,null,null,null,null,null,null,null,null,null,"Total 1",{"$f":"SUM(H4:GT)-SUM(E4:MT)","v":-6},null,"Jeu"]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice",null,null,null,null,null,"Cote"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mise "]
[null,null,0,0,0,0,0,{"$f":"IF(F4=\"\",\"\",F4*(G4*E4))","v":0},{"$f":"IF(F4=\"\",\"\",IF(F4=1,0,I3+E4))","v":0},0]
[null,null,null,10,5,5,null,0,5,{"$f":"IF(F5=\"\",\"\",IF(F5=0,\"0\",(H5-E5)))","v":-5}]
[null,null,20,10,{"$f":"IF(C6=\"\",\"\",ROUNDUP((D6)/(C6-1),0))","v":1},20,null,{"$f":"IF(F6=\"\",\"\",F6*(G6*E6))","v":0},6,{"$f":"IF(F6=\"\",\"\",IF(F6=0,\"0\",(H6-E6)))","v":-1}]
[null,null,null,10,{"$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,#REF!+E7))","v":""},{"$f":"IF(F7=\"\",\"\",IF(F7=0,\"0\",(H7-E7)))","v":""}]
[]
[]
[null,"Cheval 2",null,null,null,null,null,null,null,null,null,null,"Total 2",{"$f":"SUM(H13:G2T)-SUM(E13:M2T)","v":0}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F13=\"\",\"\",F13*(G13*E13))","v":0},{"$f":"IF(F13=\"\",\"\",IF(F13=1,0,I12+E13))","v":0},0]
[null,null,null,10,{"$f":"IF(C14=\"\",\"\",ROUNDUP((D14)/(C14-1),0))","v":""},null,null,"","",{"$f":"IF(F14=\"\",\"\",IF(F14=0,\"0\",(H14-E14)))","v":""}]
[null,null,null,10,{"$f":"IF(C15=\"\",\"\",ROUNDUP((D15)/(C15-1),0))","v":""},null,null,{"$f":"IF(F15=\"\",\"\",F15*(G15*E15))","v":""},{"$f":"IF(F15=\"\",\"\",IF(F15=1,0,#REF!+E15))","v":""},{"$f":"IF(F15=\"\",\"\",IF(F15=0,\"0\",(H15-E15)))","v":""}]
[null,null,null,10,{"$f":"IF(C16=\"\",\"\",ROUNDUP((D16)/(C16-1),0))","v":""},null,null,{"$f":"IF(F16=\"\",\"\",F16*(G16*E16))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F16=1,0,#REF!+E16))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F16=0,\"0\",(H16-E16)))","v":""}]
[]
[]
[null,"Cheval 3",null,null,null,null,null,null,null,null,null,null,"Total 3",{"$f":"SUM(H22:G3T)-SUM(E22:M3T)","v":0},null,"Capital Net",null,500]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(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,"","",{"$f":"IF(F23=\"\",\"\",IF(F23=0,\"0\",(H23-E23)))","v":""}]
[null,null,null,10,{"$f":"IF(C24=\"\",\"\",ROUNDUP((D24)/(C24-1),0))","v":""},null,null,{"$f":"IF(F24=\"\",\"\",F24*(G24*E24))","v":""},{"$f":"IF(F24=\"\",\"\",IF(F24=1,0,#REF!+E24))","v":""},{"$f":"IF(F24=\"\",\"\",IF(F24=0,\"0\",(H24-E24)))","v":""}]
[null,null,null,10,{"$f":"IF(C25=\"\",\"\",ROUNDUP((D25)/(C25-1),0))","v":""},null,null,{"$f":"IF(F25=\"\",\"\",F25*(G25*E25))","v":""},{"$f":"IF(F25=\"\",\"\",IF(F25=1,0,#REF!+E25))","v":""},{"$f":"IF(F25=\"\",\"\",IF(F25=0,\"0\",(H25-E25)))","v":""}]
[]
[]
[null,"Cheval 4",null,null,null,null,null,null,null,null,null,null,"Total 4",{"$f":"SUM(H31:G4T)-SUM(E31:M4T)","v":0},null,"Capital Net ",null,{"$f":"R19+SUM(N1,N10,N19,N28,N37)","v":494}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F31=\"\",\"\",F31*(G31*E31))","v":0},{"$f":"IF(F31=\"\",\"\",IF(F31=1,0,I30+E31))","v":0},0]
[null,null,null,10,{"$f":"IF(C32=\"\",\"\",ROUNDUP((D32)/(C32-1),0))","v":""},null,null,"","",{"$f":"IF(F32=\"\",\"\",IF(F32=0,\"0\",(H32-E32)))","v":""}]
[null,null,null,10,{"$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,#REF!+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,#REF!+E34))","v":""},{"$f":"IF(F34=\"\",\"\",IF(F34=0,\"0\",(H34-E34)))","v":""}]
[]
[]
[null,"Cheval 5",null,null,null,null,null,null,null,null,null,null,"Total 5",{"$f":"SUM(H40:G5T)-SUM(E40:M5T)","v":0}]
[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=\"\",\"\",F41*(G41*E41))","v":""},{"$f":"IF(F41=\"\",\"\",IF(F41=1,0,#REF!+E41))","v":""},{"$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":""},{"$f":"IF(F42=\"\",\"\",IF(F42=1,0,#REF!+E42))","v":""},{"$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":""}]

{"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":[]}