{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Лист1"],"not_rendered":{"charts":0,"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":"Лист1","index":0,"n_rows":37,"n_cols":5,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["год","месяц","доход",null,"доход нарастающим итогом за год"]
[1,{"$f":"MOD(ROW(B1)-1,12)+1","v":1},2730,null,{"$f":"SUM(IF(B2-1,E1),C2)","v":2730}]
[1,{"$f":"MOD(ROW(B2)-1,12)+1","v":2},1884,null,{"$f":"SUM(IF(B3-1,E2),C3)","v":4614}]
[1,3,2861,null,7475]
[1,4,2556,null,10031]
[1,5,2611,null,12642]
[1,6,1972,null,14614]
[1,7,1348,null,15962]
[1,8,1288,null,17250]
[1,9,2373,null,19623]
[1,10,1075,null,20698]
[1,11,2327,null,23025]
[1,12,1655,null,24680]
[2,1,1045,null,1045]
[2,2,1667,null,2712]
[2,3,1615,null,4327]
[2,4,2134,null,6461]
[2,5,1278,null,7739]
[2,6,1374,null,9113]
[2,7,1362,null,10475]
[2,8,1303,null,11778]
[2,9,2370,null,14148]
[2,10,1465,null,15613]
[2,11,2117,null,17730]
[2,12,2448,null,20178]
[3,1,2377,null,2377]
[3,2,2256,null,4633]
[3,3,1194,null,5827]
[3,4,2796,null,8623]
[3,5,1712,null,10335]
[3,6,1668,null,12003]
[3,7,2148,null,14151]
[3,8,2023,null,16174]
[3,9,2994,null,19168]
[3,10,2518,null,21686]
[3,11,2948,null,24634]
[3,12,2107,null,26741]