{"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":30,"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":70,"n_cols":18,"rows_kept":70,"cut":false,"hidden":false,"merged":[[64,1,64,9],[65,1,66,1],[65,2,66,2],[65,3,66,3],[65,4,66,4],[65,5,66,5],[65,6,66,6],[65,7,66,7],[65,8,66,8],[65,9,66,9],[56,1,56,9],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8],[57,9,58,9],[48,1,48,9],[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],[40,1,40,9],[41,1,42,1],[41,2,42,2],[41,3,42,3],[41,4,42,4],[41,5,42,5],[41,6,42,6],[41,7,42,7],[41,8,42,8],[41,9,42,9],[0,1,0,9],[8,1,8,9],[16,1,16,9],[24,1,24,9],[32,1,32,9],[25,4,26,4],[25,5,26,5],[25,6,26,6],[17,9,18,9],[25,2,26,2],[25,3,26,3],[1,9,2,9],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,2,8],[17,4,18,4],[8,15,8,16],[33,6,34,6],[33,7,34,7],[33,8,34,8],[25,7,26,7],[25,8,26,8],[25,9,26,9],[24,15,24,16],[9,9,10,9],[16,15,16,16],[33,4,34,4],[33,5,34,5],[33,9,34,9],[17,5,18,5],[17,6,18,6],[17,7,18,7],[17,8,18,8],[9,5,10,5],[9,6,10,6],[9,7,10,7],[9,8,10,8],[33,0,34,0],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[25,0,26,0],[25,1,26,1],[33,1,34,1],[33,2,34,2],[33,3,34,3],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[1,4,2,4],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4]]}
[null,"Cheval 1",null,null,null,null,null,null,null,null,null,null,"Total 1",{"$f":"((SUM(H4:GT)+SUM(H44:GTT))-(SUM(E4:MT)+SUM(E44:MTT)))","v":-4},null,"Jeu"]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice",null,null,null,null,null,"Cote"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mise "]
[null,null,0,0,0,0,0,{"$f":"IF(F4=\"\",\"\",F4*((G4*E4)))","v":0},{"$f":"IF(F4=\"\",\"\",IF(F4=1,0,((I3+E4)+(I43+E44))))","v":0},0]
[null,"1",6,10,{"$f":"IF(C5=\"\",\"\",ROUNDUP((I4+D5)/(C5-1),0))","v":2},0,0,{"$f":"IF(F5=\"\",\"\",F5*((G5*E5)))","v":0},{"$f":"IF(F5=\"\",\"\",IF(F5=1,0,((I4+E5)+(I44+E45))))","v":4},{"$f":"IF(F5=\"\",\"\",IF(F5=0,\"0\",(H5-E5)))","v":"0"}]
[null,null,null,10,{"$f":"IF(C6=\"\",\"\",ROUNDUP((I5+D6)/(C6-1),0))","v":""},null,null,{"$f":"IF(F6=\"\",\"\",F6*((G6*E6)))","v":""},{"$f":"IF(F6=\"\",\"\",IF(F6=1,0,((I5+E6)+(I45+E47))))","v":""},{"$f":"IF(F6=\"\",\"\",IF(F6=0,\"0\",(H6-E6)))","v":""}]
[]
[]
[null,"Cheval 2",null,null,null,null,null,null,null,null,null,null,"Total 2",{"$f":"((SUM(H12:G2T)+SUM(H52:GTTT))-(SUM(E12:M2T)+SUM(E52:MTTT)))","v":-4}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F12=\"\",\"\",F12*(G12*E12))","v":0},{"$f":"IF(F12=\"\",\"\",IF(F12=1,0,(I11+E12)+(I51+E52)))","v":0},0]
[null,"2",7,10,{"$f":"IF(C13=\"\",\"\",ROUNDUP((I12+D13)/(C13-1),0))","v":2},0,0,0,{"$f":"IF(F13=\"\",\"\",IF(F13=1,0,(I12+E13)+(I52+E53)))","v":4},{"$f":"IF(F13=\"\",\"\",IF(F13=0,\"0\",(H13-E13)))","v":"0"}]
[null,null,null,10,{"$f":"IF(C14=\"\",\"\",ROUNDUP((I13+D14)/(C14-1),0))","v":""},null,null,{"$f":"IF(F14=\"\",\"\",F14*(G14*E14))","v":""},{"$f":"IF(F14=\"\",\"\",IF(F14=1,0,(I13+E14)+(I53+E55)))","v":""},{"$f":"IF(F14=\"\",\"\",IF(F14=0,\"0\",(H14-E14)))","v":""}]
[]
[]
[null,"Cheval 3",null,null,null,null,null,null,null,null,null,null,"Total 3",{"$f":"SUM(H20:G3T)-SUM(E20:M3T)","v":-2},null,"GA",null,500]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F20=\"\",\"\",F20*(G20*E20))","v":0},{"$f":"IF(F20=\"\",\"\",IF(F20=1,0,I19+E20))","v":0},0]
[null,"3",8,10,{"$f":"IF(C21=\"\",\"\",ROUNDUP((I20+D21)/(C21-1),0))","v":2},0,0,0,2,{"$f":"IF(F21=\"\",\"\",IF(F21=0,\"0\",(H21-E21)))","v":"0"}]
[null,null,null,10,{"$f":"IF(C22=\"\",\"\",ROUNDUP((I21+D22)/(C22-1),0))","v":""},null,null,{"$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 4",null,null,null,null,null,null,null,null,null,null,"Total 4",{"$f":"((SUM(H28:G4T)+SUM(H60:GTTTTT))-(SUM(E28:M4T)+SUM(E60:MTTTTT)))","v":-4},null,"GB",null,{"$f":"R17+SUM(N1,N9,N17,N25,N33)","v":482}]
[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)+(I59+E60)))","v":0},0]
[null,"4",9,10,{"$f":"IF(C29=\"\",\"\",ROUNDUP((I28+D29)/(C29-1),0))","v":2},0,0,0,{"$f":"IF(F29=\"\",\"\",IF(F29=1,0,(I28+E29)+(I60+E61)))","v":4},{"$f":"IF(F29=\"\",\"\",IF(F29=0,\"0\",(H29-E29)))","v":"0"}]
[null,null,null,10,{"$f":"IF(C30=\"\",\"\",ROUNDUP((I29+D30)/(C30-1),0))","v":""},null,null,{"$f":"IF(F30=\"\",\"\",F30*(G30*E30))","v":""},{"$f":"IF(F30=\"\",\"\",IF(F30=1,0,(I29+E30)+(I61+E63)))","v":""},{"$f":"IF(F30=\"\",\"\",IF(F30=0,\"0\",(H30-E30)))","v":""}]
[]
[]
[null,"Cheval 5",null,null,null,null,null,null,null,null,null,null,"Total 5",{"$f":"((SUM(H36:G5T)+SUM(H68:GTTTTTT))-(SUM(E36:M5T)+SUM(E68:MTTTTTT)))","v":-4}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F36=\"\",\"\",F36*(G36*E36))","v":0},{"$f":"IF(F36=\"\",\"\",IF(F36=1,0,(I35+E36)+(I67+E68)))","v":0},0]
[null,"5",10,10,{"$f":"IF(C37=\"\",\"\",ROUNDUP((I36+D37)/(C37-1),0))","v":2},0,0,0,{"$f":"IF(F37=\"\",\"\",IF(F37=1,0,(I36+E37)+(I68+E69)))","v":4},{"$f":"IF(F37=\"\",\"\",IF(F37=0,\"0\",(H37-E37)))","v":"0"}]
[null,null,null,10,{"$f":"IF(C38=\"\",\"\",ROUNDUP((I37+D38)/(C38-1),0))","v":""},null,null,{"$f":"IF(F38=\"\",\"\",F38*(G38*E38))","v":""},{"$f":"IF(F38=\"\",\"\",IF(F38=1,0,(I37+E38)+(I69+E71)))","v":""},{"$f":"IF(F38=\"\",\"\",IF(F38=0,\"0\",(H38-E38)))","v":""}]
[]
[]
[null,"Cheval 6"]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F44=\"\",\"\",F44*(G44*E44))","v":0},{"$f":"IF(F44=\"\",\"\",IF(F44=1,0,(I43+E44)+(I3+E4)))","v":0},0]
[null,"5",10,10,{"$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)+(I4+E5)))","v":4},{"$f":"IF(F45=\"\",\"\",IF(F45=0,\"0\",(H45-E45)))","v":"0"}]
[null,null,null,10,{"$f":"IF(C46=\"\",\"\",ROUNDUP((I45+D46)/(C46-1),0))","v":""},null,null,{"$f":"IF(F46=\"\",\"\",F46*(G46*E46))","v":""},{"$f":"IF(F46=\"\",\"\",IF(F46=1,0,(I45+E46)+(I5+E6)))","v":""},{"$f":"IF(F46=\"\",\"\",IF(F46=0,\"0\",(H46-E46)))","v":""}]
[]
[]
[null,"Cheval 7"]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F52=\"\",\"\",F52*(G52*E52))","v":0},{"$f":"IF(F52=\"\",\"\",IF(F52=1,0,(I51+E52)+(I11+E12)))","v":0},0]
[null,"4",9,10,{"$f":"IF(C53=\"\",\"\",ROUNDUP((I52+D53)/(C53-1),0))","v":2},0,0,0,{"$f":"IF(F53=\"\",\"\",IF(F53=1,0,(I52+E53)+(I12+E13)))","v":4},{"$f":"IF(F53=\"\",\"\",IF(F53=0,\"0\",(H53-E53)))","v":"0"}]
[null,null,null,10,{"$f":"IF(C54=\"\",\"\",ROUNDUP((I53+D54)/(C54-1),0))","v":""},null,null,{"$f":"IF(F54=\"\",\"\",F54*(G54*E54))","v":""},{"$f":"IF(F54=\"\",\"\",IF(F54=1,0,(I53+E54)+(I13+E14)))","v":""},{"$f":"IF(F54=\"\",\"\",IF(F54=0,\"0\",(H54-E54)))","v":""}]
[]
[]
[null,"Cheval 8"]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F60=\"\",\"\",F60*(G60*E60))","v":0},{"$f":"IF(F60=\"\",\"\",IF(F60=1,0,(I59+E60)+(I27+E28)))","v":0},0]
[null,"2",7,10,{"$f":"IF(C61=\"\",\"\",ROUNDUP((I60+D61)/(C61-1),0))","v":2},0,0,0,{"$f":"IF(F61=\"\",\"\",IF(F61=1,0,(I60+E61)+(I28+E29)))","v":4},{"$f":"IF(F61=\"\",\"\",IF(F61=0,\"0\",(H61-E61)))","v":"0"}]
[null,null,null,10,{"$f":"IF(C62=\"\",\"\",ROUNDUP((I61+D62)/(C62-1),0))","v":""},null,null,{"$f":"IF(F62=\"\",\"\",F62*(G62*E62))","v":""},{"$f":"IF(F62=\"\",\"\",IF(F62=1,0,(I61+E62)+(I29+E30)))","v":""},{"$f":"IF(F62=\"\",\"\",IF(F62=0,\"0\",(H62-E62)))","v":""}]
[]
[]
[null,"Cheval 9"]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F68=\"\",\"\",F68*(G68*E68))","v":0},{"$f":"IF(F68=\"\",\"\",IF(F68=1,0,(I67+E68)+(I35+E36)))","v":0},0]
[null,"1",6,10,{"$f":"IF(C69=\"\",\"\",ROUNDUP((I68+D69)/(C69-1),0))","v":2},0,0,0,{"$f":"IF(F69=\"\",\"\",IF(F69=1,0,(I68+E69)+(I36+E37)))","v":4},{"$f":"IF(F69=\"\",\"\",IF(F69=0,\"0\",(H69-E69)))","v":"0"}]
[null,null,null,10,{"$f":"IF(C70=\"\",\"\",ROUNDUP((I69+D70)/(C70-1),0))","v":""},null,null,{"$f":"IF(F70=\"\",\"\",F70*(G70*E70))","v":""},{"$f":"IF(F70=\"\",\"\",IF(F70=1,0,(I69+E70)+(I37+E38)))","v":""},{"$f":"IF(F70=\"\",\"\",IF(F70=0,\"0\",(H70-E70)))","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":[]}