Maybe:
Excel 2012
<colgroup><col style="width: 25pxpx"><col><col><col><col><col></colgroup><thead>
</thead><tbody>
[TD="align: center"]1[/TD]
[TD="align: right"]3[/TD]
[TD="align: right"]7[/TD]
[TD="align: right"][/TD]
[TD="align: right"]17[/TD]
[TD="align: right"]14[/TD]
[TD="align: center"]3[/TD]
[TD="align: right"]5[/TD]
[TD="align: right"]11[/TD]
[TD="align: right"][/TD]
[TD="align: right"]7[/TD]
[TD="align: right"]11[/TD]
[TD="align: center"]5[/TD]
[TD="align: right"]4[/TD]
[TD="align: right"]6[/TD]
[TD="align: right"][/TD]
[TD="align: right"]4[/TD]
[TD="align: right"]#NUM![/TD]
[TD="align: center"]6[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"]#NUM![/TD]
</tbody>
Sheet7
[TABLE="width: 85%"]
<tbody>[TR]
[TD]
Worksheet Formulas[TABLE="width: 100%"]
<thead>[TR="bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=DAE7F5]#DAE7F5[/URL] "]
[TH="width: 10px"]Cell[/TH]
[TH="align: left"]Formula[/TH]
[/TR]
</thead><tbody>[TR]
[TH="width: 10px, bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=DAE7F5]#DAE7F5[/URL] "]D1[/TH]
[TD="align: left"]=A1+B2[/TD]
[/TR]
</tbody>[/TABLE]
[/TD]
[/TR]
</tbody>[/TABLE]
[TABLE="width: 85%"]
<tbody>[TR]
[TD]
Array Formulas[TABLE="width: 100%"]
<thead>[TR="bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=DAE7F5]#DAE7F5[/URL] "]
[TH="width: 10px"]Cell[/TH]
[TH="align: left"]Formula[/TH]
[/TR]
</thead><tbody>[TR]
[TH="width: 10px, bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=DAE7F5]#DAE7F5[/URL] "]E1[/TH]
[TD="align: left"]{=A1+INDEX(
B2:B$10,SMALL(IF(SUBTOTAL(102,OFFSET(B2,ROW(B2:B$10)-ROW(B2),0,1,1)),ROW(B2:B$10)-ROW(B2)+1),1))}[/TD]
[/TR]
</tbody>[/TABLE]
Entered with Ctrl+Shift+Enter. If entered correctly, Excel will surround with curly braces {}.
Note: Do not try and enter the {} manually yourself[/TD]
[/TR]
</tbody>[/TABLE]