{"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":6,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["год","месяц","доход",null,"доход нарастающим итогом за год","формула"]
[1,{"$f":"SUM($A$2:A2)","v":1},2730,null,{"$f":"SUM($C$2:C2)","v":2730},"\"  = сумм($c$2:c2) \""]
[1,{"$f":"SUM($A$2:A3)","v":2},1884,null,{"$f":"SUM($C$2:C3)","v":4614}]
[1,{"$f":"SUM($A$2:A4)","v":3},2861,null,{"$f":"SUM($C$2:C4)","v":7475}]
[1,{"$f":"SUM($A$2:A5)","v":4},2556,null,{"$f":"SUM($C$2:C5)","v":10031}]
[1,{"$f":"SUM($A$2:A6)","v":5},2611,null,{"$f":"SUM($C$2:C6)","v":12642}]
[1,{"$f":"SUM($A$2:A7)","v":6},1972,null,{"$f":"SUM($C$2:C7)","v":14614}]
[1,{"$f":"SUM($A$2:A8)","v":7},1348,null,{"$f":"SUM($C$2:C8)","v":15962}]
[1,{"$f":"SUM($A$2:A9)","v":8},1288,null,{"$f":"SUM($C$2:C9)","v":17250}]
[1,{"$f":"SUM($A$2:A10)","v":9},2373,null,{"$f":"SUM($C$2:C10)","v":19623}]
[1,{"$f":"SUM($A$2:A11)","v":10},1075,null,{"$f":"SUM($C$2:C11)","v":20698}]
[1,{"$f":"SUM($A$2:A12)","v":11},2327,null,{"$f":"SUM($C$2:C12)","v":23025}]
[1,{"$f":"SUM($A$2:A13)","v":12},1655,null,{"$f":"SUM($C$2:C13)","v":24680}]
[2,{"$f":"SUM($A$2:A2)","v":1},1045,null,{"$f":"SUM($C$14:C14)","v":1045},"\"  =СУММ($C$14:C14)  \""]
[2,{"$f":"SUM($A$2:A3)","v":2},1667,null,{"$f":"SUM($C$14:C15)","v":2712}]
[2,{"$f":"SUM($A$2:A4)","v":3},1615,null,{"$f":"SUM($C$14:C16)","v":4327}]
[2,{"$f":"SUM($A$2:A5)","v":4},2134,null,{"$f":"SUM($C$14:C17)","v":6461}]
[2,{"$f":"SUM($A$2:A6)","v":5},1278,null,{"$f":"SUM($C$14:C18)","v":7739}]
[2,{"$f":"SUM($A$2:A7)","v":6},1374,null,{"$f":"SUM($C$14:C19)","v":9113}]
[2,{"$f":"SUM($A$2:A8)","v":7},1362,null,{"$f":"SUM($C$14:C20)","v":10475}]
[2,{"$f":"SUM($A$2:A9)","v":8},1303,null,{"$f":"SUM($C$14:C21)","v":11778}]
[2,{"$f":"SUM($A$2:A10)","v":9},2370,null,{"$f":"SUM($C$14:C22)","v":14148}]
[2,{"$f":"SUM($A$2:A11)","v":10},1465,null,{"$f":"SUM($C$14:C23)","v":15613}]
[2,{"$f":"SUM($A$2:A12)","v":11},2117,null,{"$f":"SUM($C$14:C24)","v":17730}]
[2,{"$f":"SUM($A$2:A13)","v":12},2448,null,{"$f":"SUM($C$14:C25)","v":20178}]
[3,{"$f":"SUM($A$2:A2)","v":1},2377,null,{"$f":"SUM($C$26:C26)","v":2377},"\"  =СУММ($C$26:C26)  \""]
[3,{"$f":"SUM($A$2:A3)","v":2},2256,null,{"$f":"SUM($C$26:C27)","v":4633}]
[3,{"$f":"SUM($A$2:A4)","v":3},1194,null,{"$f":"SUM($C$26:C28)","v":5827}]
[3,{"$f":"SUM($A$2:A5)","v":4},2796,null,{"$f":"SUM($C$26:C29)","v":8623}]
[3,{"$f":"SUM($A$2:A6)","v":5},1712,null,{"$f":"SUM($C$26:C30)","v":10335}]
[3,{"$f":"SUM($A$2:A7)","v":6},1668,null,{"$f":"SUM($C$26:C31)","v":12003}]
[3,{"$f":"SUM($A$2:A8)","v":7},2148,null,{"$f":"SUM($C$26:C32)","v":14151}]
[3,{"$f":"SUM($A$2:A9)","v":8},2023,null,{"$f":"SUM($C$26:C33)","v":16174}]
[3,{"$f":"SUM($A$2:A10)","v":9},2994,null,{"$f":"SUM($C$26:C34)","v":19168}]
[3,{"$f":"SUM($A$2:A11)","v":10},2518,null,{"$f":"SUM($C$26:C35)","v":21686}]
[3,{"$f":"SUM($A$2:A12)","v":11},2948,null,{"$f":"SUM($C$26:C36)","v":24634}]
[3,{"$f":"SUM($A$2:A13)","v":12},2107,null,{"$f":"SUM($C$26:C37)","v":26741}]