ID;PWXL;N;E
P;PGeneral
P;P0
P;P0.00
P;P#,##0
P;P#,##0.00
P;P#,##0_);;\(#,##0\)
P;P#,##0_);;[Red]\(#,##0\)
P;P#,##0.00_);;\(#,##0.00\)
P;P#,##0.00_);;[Red]\(#,##0.00\)
P;P"$"#,##0_);;\("$"#,##0\)
P;P"$"#,##0_);;[Red]\("$"#,##0\)
P;P"$"#,##0.00_);;\("$"#,##0.00\)
P;P"$"#,##0.00_);;[Red]\("$"#,##0.00\)
P;P0%
P;P0.00%
P;P0.00E+00
P;P##0.0E+0
P;P#\ ?/?
P;P#\ ??/??
P;Pm/d/yy
P;Pd\-mmm\-yy
P;Pd\-mmm
P;Pmmm\-yy
P;Ph:mm\ AM/PM
P;Ph:mm:ss\ AM/PM
P;Ph:mm
P;Ph:mm:ss
P;Pm/d/yy\ h:mm
P;Pmm:ss
P;Pmm:ss.0
P;P@
P;P[h]:mm:ss
P;P_("$"* #,##0_);;_("$"* \(#,##0\);;_("$"* "-"_);;_(@_)
P;P_(* #,##0_);;_(* \(#,##0\);;_(* "-"_);;_(@_)
P;P_("$"* #,##0.00_);;_("$"* \(#,##0.00\);;_("$"* "-"??_);;_(@_)
P;P_(* #,##0.00_);;_(* \(#,##0.00\);;_(* "-"??_);;_(@_)
P;FGeneva;M200
P;FGeneva;M200;SB
P;FGeneva;M200;SI
P;FGeneva;M200;SBI
P;EVerdana;M200
P;EGeneva;M200
F;P0;DG0G10;SM6;M260;N3 10
B;Y44;X7;D0 0 43 6
O;L;D;V4;K47;G100 0.001
F;W1 1 12
F;W2 2 15
F;W3 3 14
F;W4 4 4
F;W5 5 11
F;W6 6 6
F;W7 7 11
C;Y1;X1;K"uniform random"
C;X2;K"binomial observation"
C;X3;K"success probability"
C;X4;K"phat"
C;X5;K"ptilde"
C;X6;K"hatloss"
C;X7;K"tilde loss"
C;Y2;X1;K0.556216565931209;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;X3;K0.25
C;X4;K0;ESUM(RC[-2]:R[+3]C[-2])/4
C;X5;K0.166666666666667;E(SUM(RC[-3]:R[+3]C[-3])+1)/6
C;X6;K0.0625;E(RC[-2]-R2C3)^2
C;X7;K0.00694444444444445;E(RC[-2]-R2C3)^2
C;Y3;X1;K0.814221010399706;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y4;X1;K0.675870135511104;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y5;X1;K0.931927854555397;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y6;X1;K0.674786588555435;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;X4;K0;ESUM(RC[-2]:R[+3]C[-2])/4
C;X5;K0.166666666666667;E(SUM(RC[-3]:R[+3]C[-3])+1)/6
C;X6;K0.0625;E(RC[-2]-R2C3)^2
C;X7;K0.00694444444444445;E(RC[-2]-R2C3)^2
C;Y7;X1;K0.290413202924356;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y8;X1;K0.35939292009607;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y9;X1;K0.809195263504989;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y10;X1;K0.318009882499609;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;X4;K0;ESUM(RC[-2]:R[+3]C[-2])/4
C;X5;K0.166666666666667;E(SUM(RC[-3]:R[+3]C[-3])+1)/6
C;X6;K0.0625;E(RC[-2]-R2C3)^2
C;X7;K0.00694444444444445;E(RC[-2]-R2C3)^2
C;Y11;X1;K0.386383028663658;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y12;X1;K0.879051505789903;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y13;X1;K0.376165362637039;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y14;X1;K0.531353458359263;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;X4;K0.5;ESUM(RC[-2]:R[+3]C[-2])/4
C;X5;K0.5;E(SUM(RC[-3]:R[+3]C[-3])+1)/6
C;X6;K0.0625;E(RC[-2]-R2C3)^2
C;X7;K0.0625;E(RC[-2]-R2C3)^2
C;Y15;X1;K0.633641546319268;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y16;X1;K0.204953401530474;ERAND()
C;X2;K1;EIF(RC[-1]<R2C3,1,0)
C;Y17;X1;K0.0586834307887329;ERAND()
C;X2;K1;EIF(RC[-1]<R2C3,1,0)
C;Y18;X1;K0.541300776146272;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;X4;K0;ESUM(RC[-2]:R[+3]C[-2])/4
C;X5;K0.166666666666667;E(SUM(RC[-3]:R[+3]C[-3])+1)/6
C;X6;K0.0625;E(RC[-2]-R2C3)^2
C;X7;K0.00694444444444445;E(RC[-2]-R2C3)^2
C;Y19;X1;K0.326249532539805;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y20;X1;K0.307986073424217;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y21;X1;K0.942554099239715;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y22;X1;K0.0351356332375872;ERAND()
C;X2;K1;EIF(RC[-1]<R2C3,1,0)
C;X4;K0.5;ESUM(RC[-2]:R[+3]C[-2])/4
C;X5;K0.5;E(SUM(RC[-3]:R[+3]C[-3])+1)/6
C;X6;K0.0625;E(RC[-2]-R2C3)^2
C;X7;K0.0625;E(RC[-2]-R2C3)^2
C;Y23;X1;K0.278381026343595;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y24;X1;K0.191386720449373;ERAND()
C;X2;K1;EIF(RC[-1]<R2C3,1,0)
C;Y25;X1;K0.82030853328888;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y26;X1;K0.461432430094646;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;X4;K0.25;ESUM(RC[-2]:R[+3]C[-2])/4
C;X5;K0.333333333333333;E(SUM(RC[-3]:R[+3]C[-3])+1)/6
C;X6;K0;E(RC[-2]-R2C3)^2
C;X7;K0.00694444444444444;E(RC[-2]-R2C3)^2
C;Y27;X1;K0.93922295952234;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y28;X1;K0.320012468899222;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y29;X1;K0.0537840592578505;ERAND()
C;X2;K1;EIF(RC[-1]<R2C3,1,0)
C;Y30;X1;K0.424572971349335;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;X4;K0;ESUM(RC[-2]:R[+3]C[-2])/4
C;X5;K0.166666666666667;E(SUM(RC[-3]:R[+3]C[-3])+1)/6
C;X6;K0.0625;E(RC[-2]-R2C3)^2
C;X7;K0.00694444444444445;E(RC[-2]-R2C3)^2
C;Y31;X1;K0.942478621816008;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y32;X1;K0.293871855014004;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y33;X1;K0.326815092531433;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y34;X1;K0.862350751203849;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;X4;K0.25;ESUM(RC[-2]:R[+3]C[-2])/4
C;X5;K0.333333333333333;E(SUM(RC[-3]:R[+3]C[-3])+1)/6
C;X6;K0;E(RC[-2]-R2C3)^2
C;X7;K0.00694444444444444;E(RC[-2]-R2C3)^2
C;Y35;X1;K0.358054572998299;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y36;X1;K0.665288416291332;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y37;X1;K0.00886339717544615;ERAND()
C;X2;K1;EIF(RC[-1]<R2C3,1,0)
C;Y38;X1;K0.258750660056663;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;X4;K0;ESUM(RC[-2]:R[+3]C[-2])/4
C;X5;K0.166666666666667;E(SUM(RC[-3]:R[+3]C[-3])+1)/6
C;X6;K0.0625;E(RC[-2]-R2C3)^2
C;X7;K0.00694444444444445;E(RC[-2]-R2C3)^2
C;Y39;X1;K0.401559416484361;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y40;X1;K0.926356292904984;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y41;X1;K0.956479619848324;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;Y42;X1;K0.797673530387328;ERAND()
C;X2;K0;EIF(RC[-1]<R2C3,1,0)
C;X4;K0;ESUM(RC[-2]:R[+3]C[-2])/4
C;X5;K0.166666666666667;E(SUM(RC[-3]:R[+3]C[-3])+1)/6
C;X6;K0.0625;E(RC[-2]-R2C3)^2
C;X7;K0.00694444444444445;E(RC[-2]-R2C3)^2
C;Y43;X6;K"hat total"
C;X7;K"tilde total"
C;Y44;X6;K50;E100*SUM(R[-42]C:R[-6]C)
C;X7;K18.0555555555556;E100*SUM(R[-42]C:R[-6]C)
E