{"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":61,"n_cols":18,"rows_kept":61,"cut":false,"hidden":false,"merged":[[1,4,2,4],[8,0,9,0],[8,1,9,1],[8,2,9,2],[8,3,9,3],[8,4,9,4],[29,0,30,0],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[22,0,23,0],[22,1,23,1],[29,1,30,1],[29,2,30,2],[29,3,30,3],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,7,16,7],[15,8,16,8],[8,5,9,5],[8,6,9,6],[8,7,9,7],[8,8,9,8],[15,4,16,4],[7,15,7,16],[29,6,30,6],[29,7,30,7],[29,8,30,8],[22,7,23,7],[22,8,23,8],[22,9,23,9],[21,15,21,16],[8,9,9,9],[14,15,14,16],[29,4,30,4],[29,5,30,5],[29,9,30,9],[15,5,16,5],[15,6,16,6],[0,1,0,9],[7,1,7,9],[14,1,14,9],[21,1,21,9],[28,1,28,9],[22,4,23,4],[22,5,23,5],[22,6,23,6],[15,9,16,9],[22,2,23,2],[22,3,23,3],[1,9,2,9],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,2,8],[35,1,35,9],[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],[36,9,37,9],[42,1,42,9],[43,1,44,1],[43,2,44,2],[43,3,44,3],[43,4,44,4],[43,5,44,5],[43,6,44,6],[43,7,44,7],[43,8,44,8],[43,9,44,9],[49,1,49,9],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[50,6,51,6],[50,7,51,7],[50,8,51,8],[50,9,51,9],[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]]}
[null,"Cheval 1",null,null,null,null,null,null,null,null,null,null,"Total 1",{"$f":"((SUM(H4:GT)+SUM(H39:GTT))-(SUM(E4:MT)+SUM(E39:MTT)))","v":-4},null,"Jeu"]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice",null,null,null,null,null,"Cote"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mise "]
[null,null,0,0,0,0,0,{"$f":"IF(F4=\"\",\"\",F4*((G4*E4)))","v":0},{"$f":"IF(F4=\"\",\"\",IF(F4=1,0,((I3+E4)+(I38+E39))))","v":0},0]
[null,"1",6,10,{"$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)+(I39+E40))))","v":4},{"$f":"IF(F5=\"\",\"\",IF(F5=0,\"0\",(H5-E5)))","v":"0"}]
[]
[]
[null,"Cheval 2",null,null,null,null,null,null,null,null,null,null,"Total 2",{"$f":"((SUM(H11:G2T)+SUM(H46:GTTT))-(SUM(E11:M2T)+SUM(E46:MTTT)))","v":-4}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F11=\"\",\"\",F11*(G11*E11))","v":0},{"$f":"IF(F11=\"\",\"\",IF(F11=1,0,(I10+E11)+(I45+E46)))","v":0},0]
[null,"2",7,10,{"$f":"IF(C12=\"\",\"\",ROUNDUP((I11+D12)/(C12-1),0))","v":2},0,0,0,{"$f":"IF(F12=\"\",\"\",IF(F12=1,0,(I11+E12)+(I46+E47)))","v":4},{"$f":"IF(F12=\"\",\"\",IF(F12=0,\"0\",(H12-E12)))","v":"0"}]
[]
[]
[null,"Cheval 3",null,null,null,null,null,null,null,null,null,null,"Total 3",{"$f":"SUM(H18:G3T)-SUM(E18: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,{"$f":"IF(F18=\"\",\"\",F18*(G18*E18))","v":0},{"$f":"IF(F18=\"\",\"\",IF(F18=1,0,I17+E18))","v":0},0]
[null,"3",8,10,{"$f":"IF(C19=\"\",\"\",ROUNDUP((I18+D19)/(C19-1),0))","v":2},0,0,0,2,{"$f":"IF(F19=\"\",\"\",IF(F19=0,\"0\",(H19-E19)))","v":"0"}]
[]
[]
[null,"Cheval 4",null,null,null,null,null,null,null,null,null,null,"Total 4",{"$f":"((SUM(H25:G4T)+SUM(H53:GTTTTT))-(SUM(E25:M4T)+SUM(E53:MTTTTT)))","v":-4},null,"GB",null,{"$f":"R15+SUM(N1,N8,N15,N22,N29)","v":482}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F25=\"\",\"\",F25*(G25*E25))","v":0},{"$f":"IF(F25=\"\",\"\",IF(F25=1,0,(I24+E25)+(I52+E53)))","v":0},0]
[null,"4",9,10,{"$f":"IF(C26=\"\",\"\",ROUNDUP((I25+D26)/(C26-1),0))","v":2},0,0,0,{"$f":"IF(F26=\"\",\"\",IF(F26=1,0,(I25+E26)+(I53+E54)))","v":4},{"$f":"IF(F26=\"\",\"\",IF(F26=0,\"0\",(H26-E26)))","v":"0"}]
[]
[]
[null,"Cheval 5",null,null,null,null,null,null,null,null,null,null,"Total 5",{"$f":"((SUM(H32:G5T)+SUM(H60:GTTTTTT))-(SUM(E32:M5T)+SUM(E60:MTTTTTT)))","v":-4}]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F32=\"\",\"\",F32*(G32*E32))","v":0},{"$f":"IF(F32=\"\",\"\",IF(F32=1,0,(I31+E32)+(I59+E60)))","v":0},0]
[null,"5",10,10,{"$f":"IF(C33=\"\",\"\",ROUNDUP((I32+D33)/(C33-1),0))","v":2},0,0,0,{"$f":"IF(F33=\"\",\"\",IF(F33=1,0,(I32+E33)+(I60+E61)))","v":4},{"$f":"IF(F33=\"\",\"\",IF(F33=0,\"0\",(H33-E33)))","v":"0"}]
[]
[]
[null,"Cheval 6"]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F39=\"\",\"\",F39*(G39*E39))","v":0},{"$f":"IF(F39=\"\",\"\",IF(F39=1,0,(I38+E39)+(I3+E4)))","v":0},0]
[null,"5",10,10,{"$f":"IF(C40=\"\",\"\",ROUNDUP((I39+D40)/(C40-1),0))","v":2},0,0,{"$f":"IF(F40=\"\",\"\",F40*(G40*E40))","v":0},{"$f":"IF(F40=\"\",\"\",IF(F40=1,0,(I39+E40)+(I4+E5)))","v":4},{"$f":"IF(F40=\"\",\"\",IF(F40=0,\"0\",(H40-E40)))","v":"0"}]
[]
[]
[null,"Cheval 7"]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F46=\"\",\"\",F46*(G46*E46))","v":0},{"$f":"IF(F46=\"\",\"\",IF(F46=1,0,(I45+E46)+(I10+E11)))","v":0},0]
[null,"4",9,10,{"$f":"IF(C47=\"\",\"\",ROUNDUP((I46+D47)/(C47-1),0))","v":2},0,0,0,{"$f":"IF(F47=\"\",\"\",IF(F47=1,0,(I46+E47)+(I11+E12)))","v":4},{"$f":"IF(F47=\"\",\"\",IF(F47=0,\"0\",(H47-E47)))","v":"0"}]
[]
[]
[null,"Cheval 8"]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte ","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F53=\"\",\"\",F53*(G53*E53))","v":0},{"$f":"IF(F53=\"\",\"\",IF(F53=1,0,(I52+E53)+(I24+E25)))","v":0},0]
[null,"2",7,10,{"$f":"IF(C54=\"\",\"\",ROUNDUP((I53+D54)/(C54-1),0))","v":2},0,0,0,{"$f":"IF(F54=\"\",\"\",IF(F54=1,0,(I53+E54)+(I25+E26)))","v":4},{"$f":"IF(F54=\"\",\"\",IF(F54=0,\"0\",(H54-E54)))","v":"0"}]
[]
[]
[null,"Cheval 9"]
[null,"Jeu","Cote","Bénéfice souhaité","Mise","Résultat","Rapport","Gain","Perte","Bénéfice"]
[]
[null,null,0,0,0,0,0,{"$f":"IF(F60=\"\",\"\",F60*(G60*E60))","v":0},{"$f":"IF(F60=\"\",\"\",IF(F60=1,0,(I59+E60)+(I31+E32)))","v":0},0]
[null,"1",6,10,{"$f":"IF(C61=\"\",\"\",ROUNDUP((I60+D61)/(C61-1),0))","v":2},0,0,0,{"$f":"IF(F61=\"\",\"\",IF(F61=1,0,(I60+E61)+(I32+E33)))","v":4},{"$f":"IF(F61=\"\",\"\",IF(F61=0,\"0\",(H61-E61)))","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":[]}