{"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":35,"n_cols":18,"rows_kept":35,"cut":false,"hidden":false,"merged":[[23,15,23,16],[10,6,11,6],[10,7,11,7],[10,8,11,8],[10,9,11,9],[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],[9,15,9,16],[24,0,25,0],[24,1,25,1],[16,15,16,16],[24,7,25,7],[24,8,25,8],[24,9,25,9],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[17,6,18,6],[17,7,18,7],[17,8,18,8],[31,5,32,5],[31,6,32,6],[31,7,32,7],[31,8,32,8],[31,9,32,9],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[0,1,0,9],[9,1,9,9],[16,1,16,9],[23,1,23,9],[30,1,30,9],[24,4,25,4],[24,5,25,5],[24,6,25,6],[17,9,18,9],[24,2,25,2],[24,3,25,3],[1,9,2,9],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,2,8]]}
[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,I6+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,0,0,null,null,{"$f":"IF(F14=\"\",\"\",F14*(G14*E14))","v":""},{"$f":"IF(F14=\"\",\"\",IF(F14=1,0,I13+E14))","v":""},0]
[]
[]
[null,"Cheval 3",null,null,null,null,null,null,null,null,null,null,"Total 3",{"$f":"SUM(H20:G3T)-SUM(E20:M3T)","v":0},null,"Capital Net",null,500]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F20=\"\",\"\",F20*(G20*E20))","v":0},{"$f":"IF(F20=\"\",\"\",IF(F20=1,0,I19+E20))","v":0},0]
[null,null,null,0,0,null,null,{"$f":"IF(F21=\"\",\"\",F21*(G21*E21))","v":""},{"$f":"IF(F21=\"\",\"\",IF(F21=1,0,I20+E21))","v":""},0]
[]
[]
[null,"Cheval 4",null,null,null,null,null,null,null,null,null,null,"Total 4",{"$f":"SUM(H27:G4T)-SUM(E27:M4T)","v":0},null,"Capital Net ",null,{"$f":"R17+SUM(N1,N10,N17,N24,N31)","v":494}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F27=\"\",\"\",F27*(G27*E27))","v":0},{"$f":"IF(F27=\"\",\"\",IF(F27=1,0,I26+E27))","v":0},0]
[null,null,null,0,0,null,null,{"$f":"IF(F28=\"\",\"\",F28*(G28*E28))","v":""},{"$f":"IF(F28=\"\",\"\",IF(F28=1,0,I27+E28))","v":""},0]
[]
[]
[null,"Cheval 5",null,null,null,null,null,null,null,null,null,null,"Total 5",{"$f":"SUM(H34:G5T)-SUM(E34:M5T)","v":0}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F34=\"\",\"\",F34*(G34*E34))","v":0},{"$f":"IF(F34=\"\",\"\",IF(F34=1,0,I33+E34))","v":0},0]
[null,null,null,0,0,null,null,{"$f":"IF(F35=\"\",\"\",F35*(G35*E35))","v":""},{"$f":"IF(F35=\"\",\"\",IF(F35=1,0,I34+E35))","v":""},0]

{"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":[]}