{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Feuil1","Feuil2","Feuil3"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":0,"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":21,"n_cols":16,"rows_kept":21,"cut":false,"hidden":false,"merged":[[18,0,19,1],[20,0,20,1],[18,8,20,8],[18,9,20,9],[20,2,20,3],[18,5,18,6],[19,5,19,6],[20,5,20,6],[6,13,7,13],[6,14,7,14],[8,13,10,13],[8,14,10,14],[12,12,16,12],[12,13,13,13],[12,14,13,14],[14,13,16,13],[14,14,16,14],[6,0,6,10],[10,0,10,4],[12,0,12,10],[16,0,16,4],[6,12,10,12],[0,11,4,11],[6,11,21,11],[18,10,20,10],[0,15,1,15],[2,15,4,15],[6,15,7,15],[8,15,10,15],[12,15,13,15],[14,15,16,15],[0,14,1,14],[2,13,4,13],[2,14,4,14],[0,0,0,10],[4,0,4,4],[0,13,1,13],[0,12,4,12]]}
["Système simple gagnant (1-2)",null,null,null,null,null,null,null,null,null,null,null,"Bilan de la partie","Gain",null,"Bénéfice"]
["Jeu","Cotes","Coefficient Proportio.","Bénéfice souhaité","Coefficient Répartition","Mise ","Gain    potentiel","Bénéfice potentiel","Rapport pour 1€","Gain réel","Bénéfice réel"]
[null,6,{"$f":"IF(B3=\"\",\"\",1/B3)","v":0.16666666666666666},{"$f":"IF(B3=\"\",\"\",$E$20)","v":5},{"$f":"IF(B3=\"\",\"\",1/(1-SUM($C$3:$C$7)))","v":1.5789473684210527},{"$f":"IF(C3=\"\",\"\",MAX(1,C3*(D3+O$3)*E3))","v":1.3157894736842104},{"$f":"IF(B3=\"\",\"\",(F3*B3))","v":7.8947368421052619},{"$f":"IF(B3=\"\",\"\",G3-F$5)","v":4.9999999999999991},5,{"$f":"IF(F3=\"\",\"\",(F3*I3))","v":6.5789473684210522},{"$f":"IF(I3<=0,\"\",J$5-F$5)","v":5.2631578947368416},null,null,"Perte",null,{"$f":"(H21-((O3+O1)+(O9+O7)+(O15+O13)))","v":300}]
[null,5,{"$f":"IF(B4=\"\",\"\",1/B4)","v":0.2},{"$f":"IF(B4=\"\",\"\",$E$20)","v":5},{"$f":"IF(B4=\"\",\"\",1/(1-SUM($C$3:$C$7)))","v":1.5789473684210527},{"$f":"IF(C4=\"\",\"\",MAX(1,C4*(D4+O$3)*E4))","v":1.5789473684210527},{"$f":"IF(B4=\"\",\"\",(F4*B4))","v":7.8947368421052637},{"$f":"IF(B4=\"\",\"\",G4-F$5)","v":5.0000000000000009},1,{"$f":"IF(F4=\"\",\"\",(F4*I4))","v":1.5789473684210527},{"$f":"IF(I4<=0,\"\",J$5-F$5)","v":5.2631578947368416}]
[null,null,null,null,null,{"$f":"SUM(F3:F4)","v":2.8947368421052628},null,null,null,{"$f":"SUM(J3:J4)","v":8.1578947368421044}]
[]
["Système simple gagnant (1-3)",null,null,null,null,null,null,null,null,null,null,null,"Bilan de la partie","Gain",null,"Bénéfice"]
["Jeu","Cotes","Coefficient Proportio.","Bénéfice souhaité","Coefficient Répartition","Mise ","Gain    potentiel","Bénéfice potentiel","Rapport pour 1€","Gain réel","Bénéfice réel"]
[null,null,{"$f":"IF(B9=\"\",\"\",1/B9)","v":""},{"$f":"IF(B9=\"\",\"\",$E$20)","v":""},{"$f":"IF(B9=\"\",\"\",1/(1-SUM($C$9:$C$12)))","v":""},{"$f":"IF(C9=\"\",\"\",MAX(1,C9*(D9+O$3)*E9))","v":""},{"$f":"IF(B9=\"\",\"\",(F9*B9))","v":""},{"$f":"IF(B9=\"\",\"\",G9-F$5)","v":""},null,{"$f":"IF(F9=\"\",\"\",(F9*I9))","v":""},{"$f":"IF(I9<=0,\"\",J$11-F$11)","v":""},null,null,"Perte",null,{"$f":"(H21-((O3+O1)+(O9+O7)+(O15+O13)))","v":300}]
[null,null,{"$f":"IF(B10=\"\",\"\",1/B10)","v":""},{"$f":"IF(B10=\"\",\"\",$E$20)","v":""},{"$f":"IF(B10=\"\",\"\",1/(1-SUM($C$9:$C$12)))","v":""},{"$f":"IF(C10=\"\",\"\",MAX(1,C10*(D10+O$3)*E10))","v":""},{"$f":"IF(B10=\"\",\"\",(F10*B10))","v":""},{"$f":"IF(B10=\"\",\"\",G10-F$5)","v":""},null,{"$f":"IF(F10=\"\",\"\",(F10*I10))","v":""},{"$f":"IF(I10<=0,\"\",J$11-F$11)","v":""}]
[null,null,null,null,null,{"$f":"SUM(F9:F10)","v":0},null,null,null,{"$f":"SUM(J9:J10)","v":0}]
[]
["Système simple gagnant (2-3)",null,null,null,null,null,null,null,null,null,null,null,"Bilan de la partie","Gain",null,"Bénéfice"]
["Jeu","Cotes","Coefficient Proportio.","Bénéfice souhaité","Coefficient Répartition","Mise ","Gain    potentiel","Bénéfice potentiel","Rapport pour 1€","Gain réel","Bénéfice réel"]
[null,null,{"$f":"IF(B15=\"\",\"\",1/B15)","v":""},{"$f":"IF(B15=\"\",\"\",$E$20)","v":""},{"$f":"IF(B15=\"\",\"\",1/(1-SUM($C$15:$C$17)))","v":""},{"$f":"IF(C15=\"\",\"\",MAX(1,C15*(D15+O$3)*E15))","v":""},{"$f":"IF(B15=\"\",\"\",(F15*B15))","v":""},{"$f":"IF(B15=\"\",\"\",G15-F$5)","v":""},null,{"$f":"IF(F15=\"\",\"\",(F15*I15))","v":""},{"$f":"IF(I15<=0,\"\",J$17-F$17)","v":""},null,null,"Perte",null,{"$f":"(H21-((O3+O1)+(O9+O7)+(O15+O13)))","v":300}]
[null,null,{"$f":"IF(B16=\"\",\"\",1/B16)","v":""},{"$f":"IF(B16=\"\",\"\",$E$20)","v":""},{"$f":"IF(B16=\"\",\"\",1/(1-SUM($C$15:$C$17)))","v":""},{"$f":"IF(C16=\"\",\"\",MAX(1,C16*(D16+O$3)*E16))","v":""},{"$f":"IF(B16=\"\",\"\",(F16*B16))","v":""},{"$f":"IF(B16=\"\",\"\",G16-F$5)","v":""},null,{"$f":"IF(F16=\"\",\"\",(F16*I16))","v":""},{"$f":"IF(I16<=0,\"\",J$5-F$5)","v":""}]
[null,null,null,null,null,{"$f":"SUM(F15:F16)","v":0},null,null,null,{"$f":"SUM(J15:J16)","v":0}]
[]
["Bénéfice souhaité",null,"VB1","VB2","VB3","Total gains",null,null,"Bénéfices",{"$f":"H19-E21","v":0},null,null,"Jeu",{"$f":"IF(A3=\"\",\"\",A3)","v":""},{"$f":"IF(A4=\"\",\"\",A4)","v":""},{"$f":"IF(A10=\"\",\"\",A10)","v":""}]
[null,null,{"$f":"IF(O3>0,0,$A$21)","v":5},{"$f":"IF(O9>0,0,$A$21)","v":5},{"$f":"IF(O15>0,0,$A$21)","v":5},"Capital brut",null,300,null,null,null,null,"Mise ",{"$f":"IF(F3=\"\",\"\",F3+F9)","v":{"$error":"#VALUE!"}},{"$f":"IF(F4=\"\",\"\",F4+F15)","v":{"$error":"#VALUE!"}},{"$f":"IF(F10=\"\",\"\",F10+F16)","v":""}]
[5,null,"Total mises",null,null,"Capital net",null,{"$f":"H20-E21+H19","v":300}]

{"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":[]}