{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Hoja1","Hoja2","Hoja3"],"not_rendered":{"charts":1,"images":0,"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":"Hoja1","index":0,"n_rows":37,"n_cols":11,"rows_kept":37,"cut":false,"hidden":false,"merged":[[19,1,19,5],[1,0,1,10],[4,1,4,5],[4,6,4,10],[36,1,36,3]]}
[]
["UDF aplicado a Economía de la Competencia: Cálculo del Índice de Lerner"]
[]
[]
[null,"Ingreso Medio",null,null,null,null,"Costo Variable Medio"]
[null,"AFP Horizonte","AFP Integra","Profuturo","Prima AFP","Unión Vida","AFP Horizonte","AFP Integra","Profuturo","Prima AFP","Unión Vida"]
[2001,169.32202944959187,222.09173495580526,129.2485391531736,null,216.50156549029904,84.559478698846917,96.195598004844882,87.268169960155902,null,87.880763189572747]
[2002,169.3316464443225,204.60793041244514,134.21188623214016,null,200.90463780936875,81.388584029429097,90.374278501632915,92.017127979689747,null,75.982181127496958]
[2003,171.44820231675155,198.00136613018103,137.93202965225115,null,195.49764727756403,80.617514126315569,91.911148059827752,91.035979131657626,null,80.425531361614546]
[2004,173.63537020117877,198.8925546796834,139.22344300836934,null,192.18859758655518,71.327323050464884,84.974735044222257,94.850679995009216,null,73.990328013453677]
[2005,170.61997342508059,189.68055896883976,141.0071289529503,28.241830317527683,196.85825798162469,73.784605155450734,98.694524715473335,102.26039120231124,745.39912805277982,87.366366875954526]
[2006,146.19784425877523,180.06245081363764,121.43863427302487,72.601890050031912,null,122.23350791294681,118.16709400624508,127.51727454964507,163.67340272134336]
[2007,149.07728966708387,186.30530823039228,115.11404207929311,168.27568375408654,null,129.06713850830124,121.68878119283666,124.95810273215346,172.89727713823984]
[2008,162.62475379457555,205.46901438469433,124.30421323187228,200.5531909681369,null,116.7766787831295,104.20597418346544,114.8168866694282,154.66665784716045]
[2009,160.63622143573437,199.06633034205541,130.78437538402758,222.74722451746564,null,103.50334600697587,90.713787181301583,105.08034288741491,137.26963997599964]
[2010,162.42680836076966,195.9962852125424,147.22367849990897,223.23425965599395,null,94.050325769082008,98.337619350408858,98.989644715283561,140.58299227982928]
[2011,178.63107730668153,206.20901321498505,160.06656571685957,245.14499355556055,null,94.978502122964855,111.42203946140285,98.586572308503577,144.1061194668608]
[2012,16.124474057979434,18.499851495142494,15.184067423083128,23.025976430753985,null,8.6994974664429652,9.2106704304047504,6.7823650941358435,11.31918624163845]
[]
[null,"Índice de Lerner"]
[null,"AFP Horizonte","AFP Integra","Profuturo","Prima AFP","Unión Vida"]
[2001,{"$f":"Lerner(B7,G7)","v":0.50059966223106989},{"$f":"Lerner(C7,H7)","v":0.56686547554780842},{"$f":"Lerner(D7,I7)","v":0.32480343273564111},null,{"$f":"Lerner(F7,K7)","v":0.59408716980612097}]
[2002,0.5193539675633505,0.55830510420853185,0.31438913077689756,null,{"$f":"Lerner(F8,K8)","v":0.6217997655206261}]
[2003,0.52978501356710495,0.53580548530458905,0.33999391322541989,null,{"$f":"Lerner(F9,K9)","v":0.58861125705810757}]
[2004,0.58921201960278569,0.57276060342694013,0.31871617347297382,null,{"$f":"Lerner(F10,K10)","v":0.61501187405183622}]
[2005,0.5675500137863424,0.47968033597113863,0.27478566536566845,{"$f":"Lerner(E11,J11)","v":-25.393442622950818},{"$f":"Lerner(F11,K11)","v":0.55619658645912862}]
[2006,0.16391716627100689,0.34374383180785134,-5.0055242411190706E-2,-1.2543958925663179]
[2007,0.13422669008451163,0.34683137937029873,-8.5515724016358846E-2,-2.7464416016916439E-2]
[2008,0.28192556140229708,0.49283849686277614,7.6323451279537796E-2,0.22879981564724503]
[2009,0.35566620602823135,0.54430371512134568,0.19653748715117422,0.38374253473476477]
[2010,0.42096796262729724,0.4982679429675439,0.32762415853272703,0.37024454715656563]
[2011,0.46829799408362932,0.4596645523673652,0.38409016357049508,0.41215964733050903]
[2012,0.4604786838217591,0.50212192606934192,0.55332356573804753,0.50841666690319798]
[]
[]
[]
[null,"Alumna: Andrea Padilla Díaz"]

{"sheet":"Hoja2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Hoja3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}