{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["AnnualBudget","RevisedBudget","Receipt","Disbur_PB","Disbur_Others","Create","CashBook","Disbursement","Subactivities (2)","Dis_Type_Others","Subaccount","Disbur_Types","Subacc_Others","Subactivities","TypeofDisburement","SubaccountReport","REPORTDIS","SOURCE"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":12,"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":"AnnualBudget","index":0,"n_rows":76,"n_cols":15,"rows_kept":76,"cut":false,"hidden":false,"merged":[[73,1,73,3],[74,1,74,3],[75,1,75,3],[71,1,71,3],[72,1,72,3],[2,0,2,5],[3,0,3,5],[68,1,68,3],[69,1,69,3],[70,1,70,3],[9,1,9,3],[8,0,8,3],[4,0,4,14],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,4,7,4],[6,5,6,14],[5,13,5,14]]}
[]
[]
[{"$f":"Create!D3","v":"បំពេញឈ្មោះទីនេះ"}]
[{"$f":"Create!D4","v":"បំពេញឈ្មោះទីនេះ"}]
["ច្បាប់ថវិកាសម្រាប់ការគ្រប់គ្រងឆ្នាំ២០១៨"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ឯកតាគិតជាៈ រៀល"]
["ជំពូក","គណនី","អនុគណនី","បរិយាយ","សរុប","មុខសញ្ញាចំណាយ"]
[null,null,null,"សរុបរួមចំណាយថវិកា (ក+ខ)",null,"១.សម្ភារមូលដ្ឋាន ","២.ការកែលម្អបរិស្ថាន សាលា និងថ្នាក់រៀន","៣.ការជួសជុលតូច (សង្ហារឹម បណ្ណាល័យ និងបរិក្ខារអេឡិចត្រូនិច)","៤.ការទិញសៀវភៅអានដាក់ក្នុងបណ្ណាល័យ","៥.បំណិនជីវិត (កីឡា សិល្បៈ រោងជាង គេហវិជ្ជា និងកសិកម្ម) ","៦.ចំណាយសម្រាប់ទឹកស្អាត និងអនាម័យ"," ៧.ចំណាយទូទាត់ថ្លៃប្រើបា្រស់ថាមពលអគ្គិសនី និងទឹក"," ៨.ការរៀបចំឯកសារធ្វើតេស្តនិងសម្ភារៈផ្សេងៗសម្រាប់ប្រឡងឆមាស"," ៩.ចលនាបីល្អ (សិស្សល្អ មិត្តល្អ កូនល្អ) របស់ក្រុមប្រឹក្សាយុវជន","១០.ចំណាយផ្សេងៗ"]
["សរុបរួម",null,null,null,{"$f":"SUM(E10,E69,E75,E76)","v":0},{"$f":"SUM(F10,F69,F75,F76)","v":0},0,0,0,0,0,0,{"$f":"SUM(M10,M69,M75,M76)","v":0},0,0]
["I","សរុបថវិការដ្ឋ",null,null,{"$f":"SUM(E11,E37,E60,E64)","v":0},{"$f":"SUM(F11,F37,F60,F64)","v":0},0,0,0,0,0,0,{"$f":"SUM(M11,M37,M60,M64)","v":0},0,0]
[60,null,null,"ការទិញ",{"$f":"SUM(E12,E17,E21,E26,E28,E33)","v":0},{"$f":"SUM(F12,F17,F21,F26,F28,F33)","v":0},0,0,0,0,0,0,{"$f":"SUM(M12,M17,M21,M26,M28,M33)","v":0},0,0]
[null,6001,null,"សម្ភារៈផ្គត់ផ្គង់ថែទាំ",{"$f":"SUM(E13:E16)","v":0},{"$f":"SUM(F13:F16)","v":0},{"$f":"SUM(G13:G16)","v":0},0,0,0,0,0,{"$f":"SUM(M13:M16)","v":0},0,0]
[null,null,60011,"សម្ភារៈផ្គត់ផ្គង់សម្អាត​និងអនាម័យ ",{"$f":"SUM(F13:O13)","v":0}]
[null,null,60012,"សម្ភារៈផ្គត់ផ្គង់សម្រាប់​ថែទាំអគារ ប្រាសាទ និងសំណង់ផ្សេងៗ",{"$f":"SUM(F14:O14)","v":0}]
[null,null,60013,"សម្ភារផ្គត់ផ្គង់សម្រាប់​ថែទាំផ្លូវថ្នល់ ស្ពាន និងលូ",0]
[null,null,60014,"សម្ភារផ្គត់ផ្គង់សម្រាប់​ថែទាំសម្ភារឧបករណ៍",0]
[null,6002,null,"សម្ភារៈផ្គត់ផ្គង់ផ្នែករដ្ឋបាល",{"$f":"SUM(E18:E20)","v":0},{"$f":"SUM(F18:F20)","v":0},0,0,0,0,0,0,{"$f":"SUM(M18:M20)","v":0},0,0]
[null,null,60021,"សម្ភារៈការិយាល័យ",{"$f":"SUM(F18:O18)","v":0}]
[null,null,60022,"សៀវភៅមើល និងឯកសារ",0]
[null,null,60023,"ការបោះពុម្ភ",0]
[null,6003,null,"ស្បៀងអាហារ និងផលិតផលកសិកម្ម",{"$f":"SUM(E22:E25)","v":0},{"$f":"SUM(F22:F25)","v":0},0,0,0,0,0,0,{"$f":"SUM(M22:M25)","v":0},0,0]
[null,null,60031,"ស្បៀង",{"$f":"SUM(F22:O22)","v":0}]
[null,null,60032,"ចំណីសត្វ",0]
[null,null,60033,"ពូជ និងកូនរុក្ខជាតិ",0]
[null,null,60035,"ពូជសត្វ",0]
[null,6004,null,"សំលៀកបំពាក់ និងការតុបតែង",{"$f":"SUM(E27)","v":0},{"$f":"SUM(F27)","v":0},0,0,0,0,0,0,{"$f":"SUM(M27)","v":0},0,0]
[null,null,60041,"ឯកសណ្ឋាន",{"$f":"SUM(F27:O27)","v":0}]
[null,6005,null,"សម្ភារៈតូចតាច សង្ហារឹម និងសម្ភារៈបរិក្ខារ",{"$f":"SUM(E29:E32)","v":0},{"$f":"SUM(F29:F32)","v":0},0,0,0,0,0,0,{"$f":"SUM(M29:M32)","v":0},0,0]
[null,null,60051,"សម្ភារនិងបរិក្ខារបច្ចេកទេសមិនមែនព័ត៌មានវិទ្យា",{"$f":"SUM(F29:O29)","v":0}]
[null,null,60052,"សង្ហារឹម",0]
[null,null,60053,"សម្ភារៈប្រើប្រាស់",0]
[null,null,60055,"សម្ភារនិងបរិក្ខារបច្ចេកទេសព័ត៌មានវិទ្យា",0]
[null,6006,null,"ថាមពលនិងទឹក",{"$f":"SUM(E34:E36)","v":0},{"$f":"SUM(F34:F36)","v":0},0,0,0,0,0,0,{"$f":"SUM(M34:M36)","v":0},0,0]
[null,null,60061,"អគ្គិសនី",{"$f":"SUM(F34:O34)","v":0}]
[null,null,60062,"ទឹក",0]
[null,null,60068,"ផ្សេងៗ",0]
[61,null,null,"សេវាកម្ម",{"$f":"SUM(E38,E41,E43,E49,E51,E53,E57)","v":0},{"$f":"SUM(F38,F41,F43,F49,F51,F53,F57)","v":0},0,0,0,0,0,0,{"$f":"SUM(M38,M41,M43,M49,M51,M53,M57)","v":0},0,0]
[null,6101,null,"កិច្ចសន្យានៃការផ្តល់សេវាជាមួយសហគ្រាស",{"$f":"SUM(E39:E40)","v":0},{"$f":"SUM(F39:F40)","v":0},0,0,0,0,0,0,{"$f":"SUM(M39:M40)","v":0},0,0]
[null,null,61011,"សេវាអនាម័យ",{"$f":"SUM(F39:O39)","v":0}]
[null,null,61012,"សេវារដ្ឋបាល",0]
[null,6102,null,"ការជួលមធ្យោបាយដឹកជញ្ជូន",{"$f":"SUM(E42)","v":0},{"$f":"SUM(F42)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,61021,"ការជួលមធ្យោបាយដឹកជញ្ជូន"]
[null,6105,null,"ការថែទាំនិងជួសជុល",{"$f":"SUM(E44:E48)","v":0},{"$f":"SUM(F44:F48)","v":0},0,0,0,0,0,0,{"$f":"SUM(M44:M48)","v":0},0,0]
[null,null,61051,"ការថែទាំដីធ្លី សួនច្បារ ព្រៃឈើ តំបន់ឆ្នេរ និងដែននេសាទ",{"$f":"SUM(F44:O44)","v":0}]
[null,null,61052,"ការថែទាំ ជួសជុលអគារផ្សេងៗ និងប្រាសាទ",0]
[null,null,61053,"ការថែទាំនិងជួសជុលផ្លូវ ផ្លូវលំ ស្ពាន ​និងលូ",0]
[null,null,61054,"ការថែទាំបណ្តាញផ្សេងៗ",0]
[null,null,61057,"ការថែទាំនិងជួសជុលសម្ភារៈ និងឧបករណ៍បច្ចេកទេស",0]
[null,6107,null,"សោហ៊ុយសិក្សាពិសោធន៍, សោហ៊ុយនៃការប្រើប្រាស់សេវា, សោហ៊ុយនៃការប្រើប្រាស់\nសិទ្ធិនិង​សំណងផ្សេងៗ",{"$f":"SUM(E50)","v":0},{"$f":"SUM(F50)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,61071,"សោហ៊ុយសិក្សាពិសោធន៍",{"$f":"SUM(F50:O50)","v":0}]
[null,6108,null,"សោហ៊ុយដឹកជញ្ជូន",{"$f":"SUM(E52)","v":0},{"$f":"SUM(F52)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,61081,"សម្ភារ​ និងទំនិញ",{"$f":"SUM(F52:O52)","v":0}]
[null,6110,null,"ទំនាក់ទំនងសាធារណៈ និងផ្សព្វផ្សាយ",{"$f":"SUM(E54:E56)","v":0},{"$f":"SUM(F54:F56)","v":0},0,0,0,0,0,0,{"$f":"SUM(M54:M56)","v":0},0,0]
[null,null,61101,"សោហ៊ុយទទួលភ្ញៀវជាតិ",{"$f":"SUM(F54:O54)","v":0}]
[null,null,61102,"សោហ៊ុយទទួលភ្ញៀវបរទេស",0]
[null,null,61103,"ប្រជុំ សិក្ខាសាលា និងសន្និសីទ",0]
[null,6114,null,"សោហ៊ុយប្រៃសណីយ៍ និងទូរគមនាគមន៍",{"$f":"SUM(E58:E59)","v":0},{"$f":"SUM(F58:F59)","v":0},0,0,0,0,0,0,{"$f":"SUM(M58:M59)","v":0},0,0]
[null,null,61141,"សោហ៊ុយប្រៃសណីយ៍",{"$f":"SUM(F58:O58)","v":0}]
[null,null,61142,"សោហ៊ុយទូរគមនាគមន៍",0]
[64,null,null,"បន្ទុកបុគ្គលិក",{"$f":"SUM(E61)","v":0},{"$f":"SUM(F61)","v":0},0,0,0,0,0,0,0,0,0]
[null,6402,null,"លាភការនិងប្រាក់បំណាច់ បុគ្គលិកក្របខ័ណ្ឌអចិន្ត្រៃយ៍",{"$f":"SUM(E62:E63)","v":0},{"$f":"SUM(F62:F63)","v":0},0,0,0,0,0,0,{"$f":"SUM(M62:M63)","v":0},0,0]
[null,null,64023,"ប្រាក់បំណាច់ម៉ោងបន្ថែម",{"$f":"SUM(F62:O62)","v":0}]
[null,null,64027,"ប្រាក់បំណាច់ទទួលខុសត្រូវ",0]
[62,null,null,"អត្ថប្រយោជន៍សង្គម",{"$f":"SUM(E65)","v":0},{"$f":"SUM(F65)","v":0},0,0,0,0,0,0,0,0,0]
[null,6202,null,"ជំនួយសង្គមដល់ប្រជាពលរដ្ឋ",{"$f":"SUM(E66:E68)","v":0},{"$f":"SUM(F66:F68)","v":0},0,0,0,0,0,0,{"$f":"SUM(M66:M68)","v":0},0,0]
[null,null,62024,"ជួយជនរងគ្រោះដោយគ្រោះធម្មជាតិ",{"$f":"SUM(F66:O66)","v":0}]
[null,null,62025,"អាហារូបករណ៍សម្រាប់​ការសិក្សា-ស្រាវជ្រាវក្នុងប្រទេស",0]
[null,null,62028,"ជំនួយសង្គមផ្សេងៗទៀត",0]
["II","សរុបថវិកាដៃគូរ",null,null,{"$f":"SUM(E70:E74)","v":0},{"$f":"SUM(F70:F74)","v":0},0,0,0,0,0,0,{"$f":"SUM(M70:M74)","v":0},0,0]
[1,"ធនាគារពិភពលោក(The World Bank)",null,null,{"$f":"SUM(F70:O70)","v":0}]
[2,"អង្គការយូនីសេហ្វ(UNICEF)",null,null,0]
[3,"ធនាគារអភិវឌ្ឍន៍អាស៊ី(ADB)",null,null,0]
[4,"ជំនួសពីប្រទេសស៊ុយអ៊ែត(SWEDEN)",null,null,0]
[5,"ជំនួយពីដៃគូផ្សេងៗ(Others)",null,null,0]
["III","ថវិកាសហគមន៍",null,null,{"$f":"SUM(F75:O75)","v":0}]
["IV","ថវិកាសប្បុរសជន",null,null,{"$f":"SUM(F76:O76)","v":0}]

{"sheet":"RevisedBudget","index":1,"n_rows":109,"n_cols":16,"rows_kept":109,"cut":false,"hidden":false,"merged":[[2,0,2,5],[3,0,3,5],[6,4,7,4],[108,0,108,4],[6,15,7,15],[6,5,6,14],[4,0,4,15],[6,2,7,2],[6,1,7,1],[6,0,7,0],[6,3,7,3]]}
[]
[]
[{"$f":"Create!D3","v":"បំពេញឈ្មោះទីនេះ"}]
[{"$f":"Create!D4","v":"បំពេញឈ្មោះទីនេះ"}]
["ការកត់ត្រាទិន្នន័យនិយ័តភាព"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ឯកតាគិតជាៈ រៀល"]
["ល.រ","លេខនិយ័តភាព","អនុគណនី","កាលបរិច្ឆេទ\nធ្វើនិយ័តភាព","ប្រភេទ\nចលនាឥណទាន","មុខសញ្ញាចំណាយ",null,null,null,null,null,null,null,null,null,"សរុប"]
[null,null,null,null,null,"១.សម្ភារមូលដ្ឋាន ","២.ការកែលម្អបរិស្ថាន សាលា និងថ្នាក់រៀន","៣.ការជួសជុលតូច (សង្ហារឹម បណ្ណាល័យ និងបរិក្ខារអេឡិចត្រូនិច)","៤.ការទិញសៀវភៅអានដាក់ក្នុងបណ្ណាល័យ","៥.បំណិនជីវិត (កីឡា សិល្បៈ រោងជាង គេហវិជ្ជា និងកសិកម្ម) ","៦.ចំណាយសម្រាប់ទឹកស្អាត និងអនាម័យ"," ៧.ចំណាយទូទាត់ថ្លៃប្រើបា្រស់ថាមពលអគ្គិសនី និងទឹក"," ៨.ការរៀបចំឯកសារធ្វើតេស្តនិងសម្ភារៈផ្សេងៗសម្រាប់ប្រឡងឆមាស"," ៩.ចលនាបីល្អ (សិស្សល្អ មិត្តល្អ កូនល្អ) របស់ក្រុមប្រឹក្សាយុវជន","១០.ចំណាយផ្សេងៗ"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F9:O9)","v":0}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F41:O41)","v":0}]
[34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F73:O73)","v":0}]
[66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F105:O105)","v":0}]
[98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["សរុប",null,null,null,null,{"$f":"SUM(F9:F108)","v":0},{"$f":"SUM(G9:G108)","v":0},0,0,0,0,0,{"$f":"SUM(M9:M108)","v":0},0,0,0]

{"sheet":"Receipt","index":2,"n_rows":118,"n_cols":6,"rows_kept":118,"cut":false,"hidden":false,"merged":[[117,0,117,3],[5,4,5,5],[4,0,4,5],[2,0,2,3],[3,0,3,3]]}
[]
[]
[{"$f":"Create!D3","v":"បំពេញឈ្មោះទីនេះ"}]
[{"$f":"Create!D4","v":"បំពេញឈ្មោះទីនេះ"}]
["ប័ណ្ណចំណូល"]
[null,null,null,null,"ឯកតាគិតជាៈ រៀល"]
["ល.រ","លេខប័ណ្ណ\nចំណូល","ថ្ងៃទី ខែ ឆ្នាំ","បរិយាយ","ចំណូល","ប្រភព"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84]
[85]
[86]
[87]
[88]
[89]
[90]
[91]
[92]
[93]
[94]
[95]
[96]
[97]
[98]
[99]
[100]
[101]
[102]
[103]
[104]
[105]
[106]
[107]
[108]
[109]
[110,9]
["សរុប",null,null,null,{"$f":"SUM(E8:E117)","v":0}]

{"sheet":"Disbur_PB","index":3,"n_rows":359,"n_cols":7,"rows_kept":359,"cut":false,"hidden":false,"merged":[[358,0,358,4],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,6,7,6],[4,0,4,6],[6,5,7,5],[2,0,2,4],[3,0,3,4]]}
[]
[]
[{"$f":"Create!D3","v":"បំពេញឈ្មោះទីនេះ"}]
[{"$f":"Create!D4","v":"បំពេញឈ្មោះទីនេះ"}]
["ការកត់ត្រាទិន្នន័យចំណាយ"]
[null,null,null,null,null,null,"ឯកតាគិតជាៈ រៀល"]
["ល.រ","សក្ខីប័ត្រយោង","កាលបរិច្ឆេទ","អនុគណនី","បរិយាយ","ចំណាយ","មុខសញ្ញាចំណាយ"]
[]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84]
[85]
[86]
[87]
[88]
[89]
[90]
[91]
[92]
[93]
[94]
[95]
[96]
[97]
[98]
[99]
[100]
[101]
[102]
[103]
[104]
[105]
[106]
[107]
[108]
[109]
[110]
[111]
[112]
[113]
[114]
[115]
[116]
[117]
[118]
[119]
[120]
[121]
[122]
[123]
[124]
[125]
[126]
[127]
[128]
[129]
[130]
[131]
[132]
[133]
[134]
[135]
[136]
[137]
[138]
[139]
[140]
[141]
[142]
[143]
[144]
[145]
[146]
[147]
[148]
[149]
[150]
[151]
[152]
[153]
[154]
[155]
[156]
[157]
[158]
[159]
[160]
[161]
[162]
[163]
[164]
[165]
[166]
[167]
[168]
[169]
[170]
[171]
[172]
[173]
[174]
[175]
[176]
[177]
[178]
[179]
[180]
[181]
[182]
[183]
[184]
[185]
[186]
[187]
[188]
[189]
[190]
[191]
[192]
[193]
[194]
[195]
[196]
[197]
[198]
[199]
[200]
[201]
[202]
[203]
[204]
[205]
[206]
[207]
[208]
[209]
[210]
[211]
[212]
[213]
[214]
[215]
[216]
[217]
[218]
[219]
[220]
[221]
[222]
[223]
[224]
[225]
[226]
[227]
[228]
[229]
[230]
[231]
[232]
[233]
[234]
[235]
[236]
[237]
[238]
[239]
[240]
[241]
[242]
[243]
[244]
[245]
[246]
[247]
[248]
[249]
[250]
[251]
[252]
[253]
[254]
[255]
[256]
[257]
[258]
[259]
[260]
[261]
[262]
[263]
[264]
[265]
[266]
[267]
[268]
[269]
[270]
[271]
[272]
[273]
[274]
[275]
[276]
[277]
[278]
[279]
[280]
[281]
[282]
[283]
[284]
[285]
[286]
[287]
[288]
[289]
[290]
[291]
[292]
[293]
[294]
[295]
[296]
[297]
[298]
[299]
[300]
[301]
[302]
[303]
[304]
[305]
[306]
[307]
[308]
[309]
[310]
[311]
[312]
[313]
[314]
[315]
[316]
[317]
[318]
[319]
[320]
[321]
[322]
[323]
[324]
[325]
[326]
[327]
[328]
[329]
[330]
[331]
[332]
[333]
[334]
[335]
[336]
[337]
[338]
[339]
[340]
[341]
[342]
[343]
[344]
[345]
[346]
[347]
[348]
[349]
[350]
["សរុប",null,null,null,null,{"$f":"SUM(F9:F358)","v":0}]

{"sheet":"Disbur_Others","index":4,"n_rows":359,"n_cols":7,"rows_kept":359,"cut":false,"hidden":false,"merged":[[4,0,4,6],[2,0,2,3],[3,0,3,3],[6,5,7,5],[358,0,358,3],[6,6,7,6],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,4,7,4]]}
[]
[]
[{"$f":"Create!D3","v":"បំពេញឈ្មោះទីនេះ"}]
[{"$f":"Create!D4","v":"បំពេញឈ្មោះទីនេះ"}]
["ការកត់ត្រាទិន្នន័យចំណាយ"]
[null,null,null,null,null,null,"ឯកតាគិតជាៈ រៀល"]
["ល.រ","សក្ខីប័ត្រយោង","កាលបរិច្ឆេទ","បរិយាយ","ចំណាយ","មុខសញ្ញាចំណាយ","ប្រភពថវិកា"]
[]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84]
[85]
[86]
[87]
[88]
[89]
[90]
[91]
[92]
[93]
[94]
[95]
[96]
[97]
[98]
[99]
[100]
[101]
[102]
[103]
[104]
[105]
[106]
[107]
[108]
[109]
[110]
[111]
[112]
[113]
[114]
[115]
[116]
[117]
[118]
[119]
[120]
[121]
[122]
[123]
[124]
[125]
[126]
[127]
[128]
[129]
[130]
[131]
[132]
[133]
[134]
[135]
[136]
[137]
[138]
[139]
[140]
[141]
[142]
[143]
[144]
[145]
[146]
[147]
[148]
[149]
[150]
[151]
[152]
[153]
[154]
[155]
[156]
[157]
[158]
[159]
[160]
[161]
[162]
[163]
[164]
[165]
[166]
[167]
[168]
[169]
[170]
[171]
[172]
[173]
[174]
[175]
[176]
[177]
[178]
[179]
[180]
[181]
[182]
[183]
[184]
[185]
[186]
[187]
[188]
[189]
[190]
[191]
[192]
[193]
[194]
[195]
[196]
[197]
[198]
[199]
[200]
[201]
[202]
[203]
[204]
[205]
[206]
[207]
[208]
[209]
[210]
[211]
[212]
[213]
[214]
[215]
[216]
[217]
[218]
[219]
[220]
[221]
[222]
[223]
[224]
[225]
[226]
[227]
[228]
[229]
[230]
[231]
[232]
[233]
[234]
[235]
[236]
[237]
[238]
[239]
[240]
[241]
[242]
[243]
[244]
[245]
[246]
[247]
[248]
[249]
[250]
[251]
[252]
[253]
[254]
[255]
[256]
[257]
[258]
[259]
[260]
[261]
[262]
[263]
[264]
[265]
[266]
[267]
[268]
[269]
[270]
[271]
[272]
[273]
[274]
[275]
[276]
[277]
[278]
[279]
[280]
[281]
[282]
[283]
[284]
[285]
[286]
[287]
[288]
[289]
[290]
[291]
[292]
[293]
[294]
[295]
[296]
[297]
[298]
[299]
[300]
[301]
[302]
[303]
[304]
[305]
[306]
[307]
[308]
[309]
[310]
[311]
[312]
[313]
[314]
[315]
[316]
[317]
[318]
[319]
[320]
[321]
[322]
[323]
[324]
[325]
[326]
[327]
[328]
[329]
[330]
[331]
[332]
[333]
[334]
[335]
[336]
[337]
[338]
[339]
[340]
[341]
[342]
[343]
[344]
[345]
[346]
[347]
[348]
[349]
[350]
["សរុប",null,null,null,{"$f":"SUM(E9:E358)","v":0}]

{"sheet":"Create","index":5,"n_rows":8,"n_cols":5,"rows_kept":8,"cut":false,"hidden":false,"merged":[[8,5,8,6],[0,0,0,7],[1,0,1,2],[3,0,3,2],[1,3,1,7],[3,3,3,7],[2,0,2,2],[2,3,2,7]]}
["សូមបំពេញព័ត៌មាន៖"]
[]
["ឈ្មោះការិយាល័យអប់រំ យុវជន និងកីឡាៈ",null,null,"បំពេញឈ្មោះទីនេះ"]
["ឈ្មោះសាលារៀន",null,null,"បំពេញឈ្មោះទីនេះ"]
[]
[]
["សូមជ្រើសរើសត្រីមាសបង្កើតរបាយការណ៍",null,null,1,{"$f":"IF(D7=1,3,IF(D7=2,6,IF(D7=3,9,12)))","v":3}]
[null,null,null,null,{"$f":"IF(E7<=3,1,IF(E7<=6,2,IF(E7<=9,3,4)))","v":1}]

{"sheet":"CashBook","index":6,"n_rows":42,"n_cols":7,"rows_kept":42,"cut":false,"hidden":true,"merged":[[11,0,11,3],[2,5,2,6],[3,0,3,4],[3,5,3,6],[4,0,4,4],[5,0,5,4],[6,0,6,6],[8,0,9,0],[8,1,8,2],[8,3,9,3],[8,4,8,6],[10,0,10,2]]}
[null,null,null,{"$f":"IF(Create!$E$7<=3,1,IF(Create!$E$7<=6,2,IF(Create!$E$7<=9,3,4)))","v":1}]
[]
[null,null,null,null,null,"ព្រះរាជាណាចក្រកម្ពុជា"]
[{"$f":"Create!D2","v":0},null,null,null,null,"ជាតិ សាសនា ព្រះមហាក្សត្រ"]
[{"$f":"Create!D3","v":"បំពេញឈ្មោះទីនេះ"}]
[{"$f":"Create!D4","v":"បំពេញឈ្មោះទីនេះ"}]
[{"$f":"CONCATENATE(\"បញ្ជីបេឡាប្រចាំខែ \",VLOOKUP(Create!$E$7,REPORTDIS!$A$17:$B$28,2),\" ឆ្នាំ២០១៨\")","v":"បញ្ជីបេឡាប្រចាំខែ មីនា ឆ្នាំ២០១៨"}]
[]
["ល.រ","សក្ខីប័ត្រ",null,"អត្ថន័យចំណាយ","ទឹកប្រាក់"]
[null,"លេខ","ថ្ងៃ ខែ ឆ្នាំ",null,"ចំណូល","ចំណាយ","នៅសល់"]
[]
["សមតុល្យដើមគ្រា​ (យោងទឹកប្រាក់នៅសល់ពីខែមុន)",null,null,null,0,null,{"$f":"E12","v":0}]
[1,null,null,null,"asdfasf"]
[2]
[3,null,null,"dafas","asdfasf"]
[4]
[5]
[6,null,null,null,"asdfasfd"]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]

{"sheet":"Disbursement","index":7,"n_rows":446,"n_cols":9,"rows_kept":446,"cut":false,"hidden":true,"merged":[[0,7,0,8],[2,0,2,6],[3,0,3,6],[4,0,4,6],[1,7,1,8],[2,7,2,8],[6,7,6,8],[5,0,5,8],[7,8,8,8],[7,0,8,0],[7,1,7,2],[7,3,7,5],[7,6,8,6],[7,7,8,7]]}
[]
[null,null,null,null,null,null,null,"ព្រះរាជាណាចក្រកម្ពុជា"]
[{"$f":"Create!D2","v":0},null,null,null,null,null,null,"ជាតិ សាសនា ព្រះមហាក្សត្រ"]
[{"$f":"Create!D3","v":"បំពេញឈ្មោះទីនេះ"}]
[{"$f":"Create!D4","v":"បំពេញឈ្មោះទីនេះ"}]
[{"$f":"CONCATENATE(\"របាយការណ៍ស្តីពីការចំណាយថវិកាដំណើរការសាលារៀនប្រចាំខែ \",VLOOKUP(Create!$E$7,REPORTDIS!$A$17:$B$28,2),\" ឆ្នាំ២០១៨\")","v":"របាយការណ៍ស្តីពីការចំណាយថវិកាដំណើរការសាលារៀនប្រចាំខែ មីនា ឆ្នាំ២០១៨"}]
[null,null,null,null,null,null,null,"ឯកតាគិតជា៖ រៀល"]
["ល.រ","ប័ណ្ណចំណាយ",null,"ចំណាត់ថ្នាក់សេដ្ឋកិច្ច",null,null,"កម្មវត្ថុចំណាយ","ទឹកបា្រក់","ផ្សេងៗ"]
[null,"លេខ","កាលបរិច្ចេទ","ជំពូក","គណនី","អនុគណនី"]
[null,null,null,60,null,null,null,{"$f":"SUM(H11,H45)","v":0}]
[null,null,null,null,6001,null,null,{"$f":"SUM(H12,H23,H34)","v":0}]
[null,null,null,null,null,60011,null,{"$f":"SUM(H13:H22)","v":0}]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,60012]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,60013]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,6002,null,null,{"$f":"SUM(H46,H57,H68)","v":0}]
[null,null,null,null,null,60021]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,60022]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,60023]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,6003]
[null,null,null,null,null,60031]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,60032]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,60033]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,60035]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,6004]
[null,null,null,null,null,60041]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,6005]
[null,null,null,null,null,60051]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,60052]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,60053]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,60055]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,6006]
[null,null,null,null,null,60061]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,60062]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,60068]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,61]
[null,null,null,null,6101]
[null,null,null,null,null,61011]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,61012]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,6102]
[null,null,null,null,null,61021]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,6105]
[null,null,null,null,null,61051]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,61052]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,61053]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,61054]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,61057]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,6107]
[null,null,null,null,null,61071]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,6108]
[null,null,null,null,null,61081]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,6110]
[null,null,null,null,null,61101]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,61102]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,61103]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,6114]
[null,null,null,null,null,61141]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,61142]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,64]
[null,null,null,null,6402]
[null,null,null,null,null,64023]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,64033]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,62]
[null,null,null,null,6202]
[null,null,null,null,null,62024]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,62025]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,null,62028]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]

{"sheet":"Subactivities (2)","index":8,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":true,"merged":[[7,10,7,11],[7,12,8,12],[10,0,10,3],[1,10,1,12],[2,10,2,12],[5,0,5,12],[7,0,9,0],[7,1,9,1],[7,2,9,2],[7,3,9,3],[7,4,8,4],[7,5,8,5],[7,6,7,9]]}
[]
[null,null,null,null,null,null,null,null,null,null,"ព្រះរាជាណាចក្រកម្ពុជា"]
["មន្ទីរអប់រំ យុវជន និងកីឡា រាជធានី/ខេត្ត.............................",null,null,null,null,null,null,null,null,null,"ជាតិ សាសនា ព្រះមហាក្សត្រ"]
["ការិយាល័យអប់រំ យុវជន និងកីឡាក្រុង ស្រុក ខ័ណ្ឌ......................."]
["ឈ្មោះសាលា................................."]
[{"$f":"CONCATENATE(\"របាយការណ៍ចំណាយថវិកាតាមសកម្មភាពប្រចាំ \", IF(AND(Create!E7>=1,Create!E7<=3),\"ត្រីមាសទី១\",IF(AND(Create!E7>=4,Create!E7<=6),\"ត្រីមាសទី២\",IF(AND(Create!E7>=7,Create!E7<=9),\"ត្រីមាសទី៣\",IF(AND(Create!E7>=10,Create!E7<=12),\"ត្រីមាសទី៤\",\"\")))),\" ឆ្នាំ២០១៨\")","v":"របាយការណ៍ចំណាយថវិកាតាមសកម្មភាពប្រចាំ ត្រីមាសទី១ ឆ្នាំ២០១៨"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"ឯកតា៖ រៀល"]
["ជំពូក","គណនី","អនុគណនី","បរិយាយ","ច្បាប់ថវិកា","ឥណទានកែតម្រូវ","សកម្មភាព",null,null,null,"ចំណាយសរុប",null,"ឥណទាននៅសល់"]
[null,null,null,null,null,null,"សកម្មភាពទី១","សកម្មភាពទី២","សកម្មភាពទី៣","សកម្មភាពទី៦","សាច់ប្រាក់","ភាគរយ"]
[]
["សរុប",null,null,null,{"$f":"SUM(E12,E33,E42,E46)","v":0},{"$f":"SUM(F12,F33,F42,F46)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"K11/F11","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[60,null,null,"ការទិញ",{"$f":"SUM(E13,E17,E21,E23,E25,E29)","v":0},{"$f":"SUM(F13,F17,F21,F23,F25,F29)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"K12/F12","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,6001,null,"សម្ភារៈផ្គត់ផ្គង់ថែទាំ",{"$f":"SUM(E14:E16)","v":0},{"$f":"SUM(F14:F16)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,60011,"សម្ភារៈផ្គត់ផ្គង់សម្អាត​និងអនាម័យ ",{"$f":"AnnualBudget!E13","v":0},{"$f":"Disbur_Types!F15","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C14,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C14,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C14,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C14,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUM(G14:J14)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"F14-K14","v":{"$error":"#REF!"}}]
[null,null,60012,"សម្ភារៈផ្គត់ផ្គង់សម្រាប់​ថែទាំអគារ ប្រាសាទ និងសំណង់ផ្សេងៗ",{"$f":"AnnualBudget!E14","v":0},{"$f":"Disbur_Types!F16","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C15,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C15,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C15,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C15,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F15-K15","v":{"$error":"#REF!"}}]
[null,null,60013,"សម្ភារផ្គត់ផ្គង់សម្រាប់​ថែទាំផ្លូវថ្នល់ ស្ពាន និងលូ",{"$f":"AnnualBudget!E15","v":0},{"$f":"Disbur_Types!F17","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C16,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C16,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C16,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C16,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F16-K16","v":{"$error":"#REF!"}}]
[null,6002,null,"សម្ភារៈផ្គត់ផ្គង់ផ្នែករដ្ឋបាល",{"$f":"SUM(E18:E20)","v":0},{"$f":"SUM(F18:F20)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,60021,"សម្ភារៈការិយាល័យនិងការបោះពុម្ព",{"$f":"AnnualBudget!E17","v":0},{"$f":"Disbur_Types!F20","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C18,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C18,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C18,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C18,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F18-K18","v":{"$error":"#REF!"}}]
[null,null,60022,"សៀវភៅមើល និងឯកសារ",{"$f":"AnnualBudget!E18","v":0},{"$f":"Disbur_Types!F21","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C19,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C19,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C19,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C19,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F19-K19","v":{"$error":"#REF!"}}]
[null,null,60023,"ការបោះពុម្ភ",{"$f":"AnnualBudget!E19","v":0},{"$f":"Disbur_Types!F22","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C20,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C20,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C20,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C20,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F20-K20","v":{"$error":"#REF!"}}]
[null,6003,null,"ស្បៀងអាហារ និងផលិតផលកសិកម្ម",{"$f":"E22","v":0},{"$f":"F22","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,60031,"ស្បៀង",{"$f":"AnnualBudget!E21","v":0},{"$f":"Disbur_Types!F24","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C22,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C22,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C22,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C22,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F22-K22","v":{"$error":"#REF!"}}]
[null,6004,null,"សំលៀកបំពាក់ និងការតុបតែង",{"$f":"E24","v":0},{"$f":"F24","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,60041,"ឯកសណ្ឋាន",{"$f":"AnnualBudget!E23","v":0},{"$f":"Disbur_Types!F29","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C24,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C24,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C24,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C24,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F24-K24","v":{"$error":"#REF!"}}]
[null,6005,null,"សម្ភារៈតូចតាច សង្ហារឹម និងសម្ភារៈបរិក្ខារ",{"$f":"SUM(E26:E28)","v":0},{"$f":"SUM(F26:F28)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,60051,"សម្ភារនិងបរិក្ខារបច្ចេកទេសមិនមែនព័ត៌មានវិទ្យា",{"$f":"AnnualBudget!E25","v":0},{"$f":"Disbur_Types!F31","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C26,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C26,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C26,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C26,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F26-K26","v":{"$error":"#REF!"}}]
[null,null,60053,"សម្ភារៈប្រើប្រាស់",{"$f":"AnnualBudget!E26","v":0},{"$f":"Disbur_Types!F33","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C27,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C27,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C27,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C27,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F27-K27","v":{"$error":"#REF!"}}]
[null,null,60055,"សម្ភារនិងបរិក្ខារបច្ចេកទេសព័ត៌មានវិទ្យា",{"$f":"AnnualBudget!E27","v":0},{"$f":"Disbur_Types!F34","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C28,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C28,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C28,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C28,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F28-K28","v":{"$error":"#REF!"}}]
[null,6006,null,"ថាមពលនិងទឹក",{"$f":"SUM(E30:E32)","v":0},{"$f":"SUM(F30:F32)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,60061,"អគ្គិសនី",{"$f":"AnnualBudget!E29","v":0},{"$f":"Disbur_Types!F36","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C30,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C30,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C30,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C30,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F30-K30","v":{"$error":"#REF!"}}]
[null,null,60062,"ទឹក",{"$f":"AnnualBudget!E30","v":0},{"$f":"Disbur_Types!F37","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C31,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C31,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C31,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C31,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F31-K31","v":{"$error":"#REF!"}}]
[null,null,60068,"ផ្សេងៗ",{"$f":"AnnualBudget!E31","v":0},{"$f":"Disbur_Types!F38","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C32,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C32,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C32,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C32,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F32-K32","v":{"$error":"#REF!"}}]
[61,null,null,"សេវាកម្ម",{"$f":"SUM(E34,E40)","v":0},{"$f":"SUM(F34,F40)","v":0},{"$f":"SUM(G34,G40)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,6105,null,"ការថែទាំនិងជួសជុល",{"$f":"SUM(E35:E39)","v":0},{"$f":"SUM(F35:F39)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,61051,"ការថែទាំដីធ្លី សួនច្បារ ព្រៃឈើ តំបន់ឆ្នេរ និងដែននេសាទ",{"$f":"AnnualBudget!E34","v":0},{"$f":"Disbur_Types!F46","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C35,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C35,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C35,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C35,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F35-K35","v":{"$error":"#REF!"}}]
[null,null,61052,"ការថែទាំ ជួសជុលអគារផ្សេងៗ និងប្រាសាទ",{"$f":"AnnualBudget!E35","v":0},{"$f":"Disbur_Types!F47","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C36,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C36,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C36,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C36,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F36-K36","v":{"$error":"#REF!"}}]
[null,null,61053,"ការថែទាំនិងជួសជុលផ្លូវ ផ្លូវលំ ស្ពាន ​និងលូ",{"$f":"AnnualBudget!E36","v":0},{"$f":"Disbur_Types!F48","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C37,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C37,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C37,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C37,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F37-K37","v":{"$error":"#REF!"}}]
[null,null,61054,"ការថែទាំបណ្តាញផ្សេងៗ",{"$f":"AnnualBudget!E37","v":0},{"$f":"Disbur_Types!F49","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C38,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C38,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C38,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C38,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F38-K38","v":{"$error":"#REF!"}}]
[null,null,61057,"ការថែទាំនិងជួសជុលសម្ភារៈ និងឧបករណ៍បច្ចេកទេស",{"$f":"AnnualBudget!E38","v":0},{"$f":"Disbur_Types!F50","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C39,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C39,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C39,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C39,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F39-K39","v":{"$error":"#REF!"}}]
[null,6108,null,"សោហ៊ុយដឹកជញ្ជូន",{"$f":"E41","v":0},{"$f":"F41","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,61081,"សម្ភារ​ និងទំនិញ",{"$f":"AnnualBudget!E40","v":0},{"$f":"Disbur_Types!F54","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C41,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C41,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C41,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C41,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F41-K41","v":{"$error":"#REF!"}}]
[64,null,null,"បន្ទុកបុគ្គលិក",{"$f":"E43","v":0},{"$f":"F43","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,6402,null,"លាភការនិងប្រាក់បំណាច់ បុគ្គលិកក្របខ័ណ្ឌអចិន្ត្រៃយ៍",{"$f":"SUM(E44:E45)","v":0},{"$f":"SUM(F44:F45)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,64023,"ប្រាក់បំណាច់ម៉ោងបន្ថែម",{"$f":"AnnualBudget!E43","v":0},{"$f":"Disbur_Types!F64","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C44,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C44,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C44,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C44,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F44-K44","v":{"$error":"#REF!"}}]
[null,null,64033,"រង្វាន់​",{"$f":"AnnualBudget!E44","v":0},{"$f":"Disbur_Types!F65","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C45,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C45,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C45,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C45,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F45-K45","v":{"$error":"#REF!"}}]
[62,null,null,"អត្ថប្រយោជន៍សង្គម",{"$f":"E47","v":0},{"$f":"F47","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,6202,null,"ជំនួយសង្គមដល់ប្រជាពលរដ្ឋ",{"$f":"SUM(E48:E49)","v":0},{"$f":"SUM(F48:F49)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(J48:J49)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,62024,"ជួយជនរងគ្រោះដោយគ្រោះធម្មជាតិ",{"$f":"AnnualBudget!E47","v":0},{"$f":"Disbur_Types!F68","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C48,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C48,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C48,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C48,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F48-K48","v":{"$error":"#REF!"}}]
[null,null,62028,"ជំនួយសង្គមផ្សេងៗទៀត",{"$f":"AnnualBudget!E48","v":0},{"$f":"Disbur_Types!F70","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C49,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C49,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C49,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,'Subactivities (2)'!C49,Disbur_PB!#REF!,#REF!,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F49-K49","v":{"$error":"#REF!"}}]

{"sheet":"Dis_Type_Others","index":9,"n_rows":47,"n_cols":18,"rows_kept":47,"cut":false,"hidden":true,"merged":[[13,1,13,3],[14,1,14,3],[15,1,15,3],[8,1,8,3],[9,1,9,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[0,14,0,17],[1,14,1,17],[4,0,4,17],[5,15,5,17],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,4,7,4],[6,5,7,5],[6,6,6,15],[6,16,7,16],[6,17,7,17]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ព្រះរាជាណាចក្រកម្ពុជា"]
["មន្ទីរអប់រំ យុវជន និងកីឡា រាជធានី/ខេត្ត.............................",null,null,null,null,null,{"$f":"EOMONTH(REPORTDIS!$F$14,Create!A7*3-1)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,"ជាតិ សាសនា ព្រះមហាក្សត្រ"]
["ការិយាល័យអប់រំ យុវជន និងកីឡាក្រុង ស្រុក ខ័ណ្ឌ......................."]
["ឈ្មោះសាលា................................."]
[{"$f":"CONCATENATE(\"របាយការណ៍ចំណាយថវិកាតាមមុខសញ្ញាចំណាយប្រចាំ \", IF(AND(Create!E7>=1,Create!E7<=3),\"ត្រីមាសទី១\",IF(AND(Create!E7>=4,Create!E7<=6),\"ត្រីមាសទី២\",IF(AND(Create!E7>=7,Create!E7<=9),\"ត្រីមាសទី៣\",IF(AND(Create!E7>=10,Create!E7<=12),\"ត្រីមាសទី៤\",\"\")))),\" ឆ្នាំ២០១៨\")","v":"របាយការណ៍ចំណាយថវិកាតាមមុខសញ្ញាចំណាយប្រចាំ ត្រីមាសទី១ ឆ្នាំ២០១៨"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ឯកតា៖ រៀល"]
["ជំពូក","គណនី","អនុគណនី","បរិយាយ","ច្បាប់ថវិកា","ឥណទានកែតម្រូវ","មុខសញ្ញាចំណាយ",null,null,null,null,null,null,null,null,null,"សរុបចំណាយ","ឥណទាននៅសល់"]
[null,null,null,"សរុបរួមចំណាយថវិកា (ក+ខ)",null,null,{"$f":"REPORTDIS!E17","v":"១.សម្ភារមូលដ្ឋាន "},{"$f":"REPORTDIS!E18","v":"២.ការកែលម្អបរិស្ថាន សាលា និងថ្នាក់រៀន"},{"$f":"REPORTDIS!E19","v":"៣.ការជួសជុលតូច (សង្ហារឹម បណ្ណាល័យ និងបរិក្ខារអេឡិចត្រូនិច)"},{"$f":"REPORTDIS!E20","v":"៤.ការទិញសៀវភៅអានដាក់ក្នុងបណ្ណាល័យ"},{"$f":"REPORTDIS!E21","v":"៥.បំណិនជីវិត (កីឡា សិល្បៈ រោងជាង គេហវិជ្ជា និងកសិកម្ម) "},{"$f":"REPORTDIS!E22","v":"៦.ចំណាយសម្រាប់ទឹកស្អាត និងអនាម័យ"},{"$f":"REPORTDIS!E23","v":"៧.ចំណាយទូទាត់ថ្លៃប្រើបា្រស់ថាមពលអគ្គិសនី និងទឹក"},{"$f":"REPORTDIS!E24","v":"៨.ការរៀបចំឯកសារធ្វើតេស្ត និងសម្ភារផ្សេងៗសម្រាប់ប្រឡងឆមាស"},{"$f":"REPORTDIS!E25","v":"៩.ចលនាបីល្អ (សិស្សល្អ មិត្តល្អ កូនល្អ) របស់ក្រុមប្រឹក្សាយុវជន"},{"$f":"REPORTDIS!E26","v":"១០.ចំណាយផ្សេងៗ"}]
["II","សរុបថវិកាដៃគូរ"]
[1,"World Bank"]
[2,"UNICEF"]
[3,"ADB"]
[4,"SWEDEN"]
[5,"Others"]
["III","ថវិកាសហគមន៍"]
["IV","ថវិកាសប្បុរសជន"]
[null,null,60022,"សៀវភៅមើល និងឯកសារ",{"$f":"AnnualBudget!E18","v":0},{"$f":"E17","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G17:P17)","v":0},{"$f":"F17-Q17","v":0}]
[null,null,60023,"ការបោះពុម្ភ",{"$f":"AnnualBudget!E19","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,6003,null,"ស្បៀងអាហារ និងផលិតផលកសិកម្ម",{"$f":"E20","v":0},{"$f":"F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,60031,"ស្បៀង",{"$f":"AnnualBudget!E21","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G20:P20)","v":0},0]
[null,6004,null,"សំលៀកបំពាក់ និងការតុបតែង",{"$f":"E22","v":0},{"$f":"F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,60041,"ឯកសណ្ឋាន",{"$f":"AnnualBudget!E23","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G22:P22)","v":0},0]
[null,6005,null,"សម្ភារៈតូចតាច សង្ហារឹម និងសម្ភារៈបរិក្ខារ",{"$f":"SUM(E24:E26)","v":0},{"$f":"SUM(F24:F26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,60051,"សម្ភារនិងបរិក្ខារបច្ចេកទេសមិនមែនព័ត៌មានវិទ្យា",{"$f":"AnnualBudget!E25","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G24:P24)","v":0},0]
[null,null,60053,"សម្ភារៈប្រើប្រាស់",{"$f":"AnnualBudget!E26","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,null,60055,"សម្ភារនិងបរិក្ខារបច្ចេកទេសព័ត៌មានវិទ្យា",{"$f":"AnnualBudget!E27","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,6006,null,"ថាមពលនិងទឹក",{"$f":"SUM(E28:E30)","v":0},{"$f":"SUM(F28:F30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,60061,"អគ្គិសនី",{"$f":"AnnualBudget!E29","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G28:P28)","v":0},0]
[null,null,60062,"ទឹក",{"$f":"AnnualBudget!E30","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,null,60068,"ផ្សេងៗ",{"$f":"AnnualBudget!E31","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[61,null,null,"សេវាកម្ម",{"$f":"SUM(E32,E38)","v":0},{"$f":"SUM(F32,F38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,6105,null,"ការថែទាំនិងជួសជុល",{"$f":"SUM(E33:E37)","v":0},{"$f":"SUM(F33:F37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,61051,"ការថែទាំដីធ្លី សួនច្បារ ព្រៃឈើ តំបន់ឆ្នេរ និងដែននេសាទ",{"$f":"AnnualBudget!E34","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G33:P33)","v":0},0]
[null,null,61052,"ការថែទាំ ជួសជុលអគារផ្សេងៗ និងប្រាសាទ",{"$f":"AnnualBudget!E35","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,null,61053,"ការថែទាំនិងជួសជុលផ្លូវ ផ្លូវលំ ស្ពាន ​និងលូ",{"$f":"AnnualBudget!E36","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,null,61054,"ការថែទាំបណ្តាញផ្សេងៗ",{"$f":"AnnualBudget!E37","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,null,61057,"ការថែទាំនិងជួសជុលសម្ភារៈ និងឧបករណ៍បច្ចេកទេស",{"$f":"AnnualBudget!E38","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,6108,null,"សោហ៊ុយដឹកជញ្ជូន",{"$f":"E39","v":0},{"$f":"F39","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,61081,"សម្ភារ​ និងទំនិញ",{"$f":"AnnualBudget!E40","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G39:P39)","v":0},0]
[64,null,null,"បន្ទុកបុគ្គលិក",{"$f":"E41","v":0},{"$f":"F41","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,6402,null,"លាភការនិងប្រាក់បំណាច់ បុគ្គលិកក្របខ័ណ្ឌអចិន្ត្រៃយ៍",{"$f":"SUM(E42:E43)","v":0},{"$f":"SUM(F42:F43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,64023,"ប្រាក់បំណាច់ម៉ោងបន្ថែម",{"$f":"AnnualBudget!E43","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G42:P42)","v":0},0]
[null,null,64033,"រង្វាន់​",{"$f":"AnnualBudget!E44","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[62,null,null,"អត្ថប្រយោជន៍សង្គម",{"$f":"E45","v":0},{"$f":"F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,6202,null,"ជំនួយសង្គមដល់ប្រជាពលរដ្ឋ",{"$f":"SUM(E46:E47)","v":0},{"$f":"SUM(F46:F47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,62024,"ជួយជនរងគ្រោះដោយគ្រោះធម្មជាតិ",{"$f":"AnnualBudget!E47","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G46:P46)","v":0},0]
[null,null,62028,"ជំនួយសង្គមផ្សេងៗទៀត",{"$f":"AnnualBudget!E48","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Dis_Type_Others!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]

{"sheet":"Subaccount","index":10,"n_rows":78,"n_cols":11,"rows_kept":78,"cut":false,"hidden":false,"merged":[[75,1,75,3],[76,1,76,3],[77,1,77,3],[70,1,70,3],[71,1,71,3],[72,1,72,3],[73,1,73,3],[74,1,74,3],[0,7,0,8],[5,0,5,10],[6,8,6,10],[3,0,3,4],[4,0,4,4],[10,0,10,3],[11,1,11,3],[7,5,8,5],[7,10,8,10],[7,0,9,0],[7,1,9,1],[7,2,9,2],[7,3,9,3],[7,4,8,4],[7,6,7,9]]}
[]
[]
[]
[{"$f":"Create!D3","v":"បំពេញឈ្មោះទីនេះ"}]
[{"$f":"Create!D4","v":"បំពេញឈ្មោះទីនេះ"}]
[{"$f":"CONCATENATE(\"របាយការណ៍នៃការអនុវត្តអនុវត្តថវិកាកម្មវិធីប្រចាំ \",IF(Create!E8=1,\"ត្រីមាសទី១\",IF(Create!E8=2,\"ត្រីមាសទី២\",IF(Create!E8=3,\"ត្រីមាសទី៣\",IF(Create!E8=4,\"ត្រីមាសទី៤\",\"\")))),\" ឆ្នាំ២០១៨\")","v":"របាយការណ៍នៃការអនុវត្តអនុវត្តថវិកាកម្មវិធីប្រចាំ ត្រីមាសទី១ ឆ្នាំ២០១៨"}]
[null,null,null,null,null,null,null,null,"ឯកតាគិតជាៈ រៀល"]
["ជំពូក","គណនី","អនុគណនី","បរិយាយ","ច្បាប់ថវិកា","ឥណទានកែតម្រូវ","ចំណាយ",null,null,null,"ឥណទាននៅសល់"]
[null,null,null,null,null,null,"បណ្ដាត្រីមាសមុន","ក្នុងត្រីមាស","បូកយោង","%"]
[null,null,null,null,1,2,"3","4","5=3+4","6=5/2","7=2-5"]
["សរុប(I+II+III+IV)",null,null,null,{"$f":"SUM(E12,E71,E77,E78)","v":0},{"$f":"SUM(F12,F71,F77,F78)","v":0},0,0,0,{"$f":"I11/F11","v":{"$error":"#DIV/0!"}},0]
["I","សរុបថវិការដ្ឋ",null,null,{"$f":"SUM(E13,E39,E62,E66)","v":0},{"$f":"SUM(F13,F39,F62,F66)","v":0},0,0,0,{"$f":"I12/F12","v":{"$error":"#DIV/0!"}},0]
[60,null,null,"ការទិញ",{"$f":"SUM(E14,E19,E23,E28,E30,E35)","v":0},{"$f":"SUM(F14,F19,F23,F28,F30,F35)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,6001,null,"សម្ភារៈផ្គត់ផ្គង់ថែទាំ",{"$f":"SUM(E15:E18)","v":0},{"$f":"SUM(F15:F18)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60011,"សម្ភារៈផ្គត់ផ្គង់សម្អាត​និងអនាម័យ ",{"$f":"AnnualBudget!E13","v":0},{"$f":"Disbur_Types!F15","v":0},{"$f":"Disbur_Types!AK15","v":0},{"$f":"Disbur_Types!AL15","v":0},{"$f":"SUM(G15:H15)","v":0},{"$error":"#DIV/0!"},{"$f":"F15-I15","v":0}]
[null,null,60012,"សម្ភារៈផ្គត់ផ្គង់សម្រាប់​ថែទាំអគារ ប្រាសាទ និងសំណង់ផ្សេងៗ",{"$f":"AnnualBudget!E14","v":0},{"$f":"Disbur_Types!F16","v":0},{"$f":"Disbur_Types!AK16","v":0},{"$f":"Disbur_Types!AL16","v":0},{"$f":"SUM(G16:H16)","v":0},{"$error":"#DIV/0!"},{"$f":"F16-I16","v":0}]
[null,null,60013,"សម្ភារផ្គត់ផ្គង់សម្រាប់​ថែទាំផ្លូវថ្នល់ ស្ពាន និងលូ",{"$f":"AnnualBudget!E15","v":0},{"$f":"Disbur_Types!F17","v":0},{"$f":"Disbur_Types!AK17","v":0},{"$f":"Disbur_Types!AL17","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,60014,"សម្ភារផ្គត់ផ្គង់សម្រាប់​ថែទាំសម្ភារឧបករណ៍",{"$f":"AnnualBudget!E16","v":0},{"$f":"Disbur_Types!F18","v":0},{"$f":"Disbur_Types!AK18","v":0},{"$f":"Disbur_Types!AL18","v":0},0,{"$error":"#DIV/0!"},0]
[null,6002,null,"សម្ភារៈផ្គត់ផ្គង់ផ្នែករដ្ឋបាល",{"$f":"SUM(E20:E22)","v":0},{"$f":"SUM(F20:F22)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60021,"សម្ភារៈការិយាល័យ",{"$f":"AnnualBudget!E18","v":0},{"$f":"Disbur_Types!F20","v":0},{"$f":"Disbur_Types!AK20","v":0},{"$f":"Disbur_Types!AL20","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,60022,"សៀវភៅមើល និងឯកសារ",{"$f":"AnnualBudget!E19","v":0},{"$f":"Disbur_Types!F21","v":0},{"$f":"Disbur_Types!AK21","v":0},{"$f":"Disbur_Types!AL21","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,60023,"ការបោះពុម្ភ",{"$f":"AnnualBudget!E20","v":0},{"$f":"Disbur_Types!F22","v":0},{"$f":"Disbur_Types!AK22","v":0},{"$f":"Disbur_Types!AL22","v":0},0,{"$error":"#DIV/0!"},0]
[null,6003,null,"ស្បៀងអាហារ និងផលិតផលកសិកម្ម",{"$f":"SUM(E24:E27)","v":0},{"$f":"SUM(F24:F27)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60031,"ស្បៀង",{"$f":"AnnualBudget!E22","v":0},{"$f":"Disbur_Types!F24","v":0},{"$f":"Disbur_Types!AK24","v":0},{"$f":"Disbur_Types!AL24","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,60032,"ចំណីសត្វ",{"$f":"AnnualBudget!E23","v":0},{"$f":"Disbur_Types!F25","v":0},{"$f":"Disbur_Types!AK25","v":0},{"$f":"Disbur_Types!AL25","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,60033,"ពូជ និងកូនរុក្ខជាតិ",{"$f":"AnnualBudget!E24","v":0},{"$f":"Disbur_Types!F26","v":0},{"$f":"Disbur_Types!AK26","v":0},{"$f":"Disbur_Types!AL26","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,60035,"ពូជសត្វ",{"$f":"AnnualBudget!E25","v":0},{"$f":"Disbur_Types!F27","v":0},{"$f":"Disbur_Types!AK27","v":0},{"$f":"Disbur_Types!AL27","v":0},0,{"$error":"#DIV/0!"},0]
[null,6004,null,"សំលៀកបំពាក់ និងការតុបតែង",{"$f":"SUM(E29)","v":0},{"$f":"SUM(F29)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60041,"ឯកសណ្ឋាន",{"$f":"AnnualBudget!E27","v":0},{"$f":"Disbur_Types!F29","v":0},{"$f":"Disbur_Types!AK29","v":0},{"$f":"Disbur_Types!AL29","v":0},0,{"$error":"#DIV/0!"},0]
[null,6005,null,"សម្ភារៈតូចតាច សង្ហារឹម និងសម្ភារៈបរិក្ខារ",{"$f":"SUM(E31:E34)","v":0},{"$f":"SUM(F31:F34)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60051,"សម្ភារនិងបរិក្ខារបច្ចេកទេសមិនមែនព័ត៌មានវិទ្យា",{"$f":"AnnualBudget!E29","v":0},{"$f":"Disbur_Types!F31","v":0},{"$f":"Disbur_Types!AK31","v":0},{"$f":"Disbur_Types!AL31","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,60052,"សង្ហារឹម",{"$f":"AnnualBudget!E30","v":0},{"$f":"Disbur_Types!F32","v":0},{"$f":"Disbur_Types!AK32","v":0},{"$f":"Disbur_Types!AL32","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,60053,"សម្ភារៈប្រើប្រាស់",{"$f":"AnnualBudget!E31","v":0},{"$f":"Disbur_Types!F33","v":0},{"$f":"Disbur_Types!AK33","v":0},{"$f":"Disbur_Types!AL33","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,60055,"សម្ភារនិងបរិក្ខារបច្ចេកទេសព័ត៌មានវិទ្យា",{"$f":"AnnualBudget!E32","v":0},{"$f":"Disbur_Types!F34","v":0},{"$f":"Disbur_Types!AK34","v":0},{"$f":"Disbur_Types!AL34","v":0},0,{"$error":"#DIV/0!"},0]
[null,6006,null,"ថាមពលនិងទឹក",{"$f":"SUM(E36:E38)","v":0},{"$f":"SUM(F36:F38)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60061,"អគ្គិសនី",{"$f":"AnnualBudget!E34","v":0},{"$f":"Disbur_Types!F36","v":0},{"$f":"Disbur_Types!AK36","v":0},{"$f":"Disbur_Types!AL36","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,60062,"ទឹក",{"$f":"AnnualBudget!E35","v":0},{"$f":"Disbur_Types!F37","v":0},{"$f":"Disbur_Types!AK37","v":0},{"$f":"Disbur_Types!AL37","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,60068,"ផ្សេងៗ",{"$f":"AnnualBudget!E36","v":0},{"$f":"Disbur_Types!F38","v":0},{"$f":"Disbur_Types!AK38","v":0},{"$f":"Disbur_Types!AL38","v":0},0,{"$error":"#DIV/0!"},0]
[61,null,null,"សេវាកម្ម",{"$f":"SUM(E40,E43,E45,E51,E53,E55,E59)","v":0},{"$f":"SUM(F40,F43,F45,F51,F53,F55,F59)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,6101,null,"កិច្ចសន្យានៃការផ្តល់សេវាជាមួយសហគ្រាស",{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61011,"សេវាអនាម័យ",{"$f":"AnnualBudget!E39","v":0},{"$f":"Disbur_Types!F41","v":0},{"$f":"Disbur_Types!AK41","v":0},{"$f":"Disbur_Types!AL41","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,61012,"សេវារដ្ឋបាល",{"$f":"AnnualBudget!E40","v":0},{"$f":"Disbur_Types!F42","v":0},{"$f":"Disbur_Types!AK42","v":0},{"$f":"Disbur_Types!AL42","v":0},0,{"$error":"#DIV/0!"},0]
[null,6102,null,"ការជួលមធ្យោបាយដឹកជញ្ជូន",{"$f":"SUM(E44)","v":0},{"$f":"SUM(F44)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61021,"ការជួលមធ្យោបាយដឹកជញ្ជូន",{"$f":"AnnualBudget!E42","v":0},{"$f":"Disbur_Types!F44","v":0},{"$f":"Disbur_Types!AK44","v":0},{"$f":"Disbur_Types!AL44","v":0},0,{"$error":"#DIV/0!"},0]
[null,6105,null,"ការថែទាំនិងជួសជុល",{"$f":"SUM(E46:E50)","v":0},{"$f":"SUM(F46:F50)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61051,"ការថែទាំដីធ្លី សួនច្បារ ព្រៃឈើ តំបន់ឆ្នេរ និងដែននេសាទ",{"$f":"AnnualBudget!E44","v":0},{"$f":"Disbur_Types!F46","v":0},{"$f":"Disbur_Types!AK46","v":0},{"$f":"Disbur_Types!AL46","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,61052,"ការថែទាំ ជួសជុលអគារផ្សេងៗ និងប្រាសាទ",{"$f":"AnnualBudget!E45","v":0},{"$f":"Disbur_Types!F47","v":0},{"$f":"Disbur_Types!AK47","v":0},{"$f":"Disbur_Types!AL47","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,61053,"ការថែទាំនិងជួសជុលផ្លូវ ផ្លូវលំ ស្ពាន ​និងលូ",{"$f":"AnnualBudget!E46","v":0},{"$f":"Disbur_Types!F48","v":0},{"$f":"Disbur_Types!AK48","v":0},{"$f":"Disbur_Types!AL48","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,61054,"ការថែទាំបណ្តាញផ្សេងៗ",{"$f":"AnnualBudget!E47","v":0},{"$f":"Disbur_Types!F49","v":0},{"$f":"Disbur_Types!AK49","v":0},{"$f":"Disbur_Types!AL49","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,61057,"ការថែទាំនិងជួសជុលសម្ភារៈ និងឧបករណ៍បច្ចេកទេស",{"$f":"AnnualBudget!E48","v":0},{"$f":"Disbur_Types!F50","v":0},{"$f":"Disbur_Types!AK50","v":0},{"$f":"Disbur_Types!AL50","v":0},0,{"$error":"#DIV/0!"},0]
[null,6107,null,"សោហ៊ុយសិក្សាពិសោធន៍, សោហ៊ុយនៃការប្រើប្រាស់សេវា, សោហ៊ុយនៃការប្រើប្រាស់\nសិទ្ធិនិង​សំណងផ្សេងៗ",{"$f":"SUM(E52)","v":0},{"$f":"SUM(F52)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61071,"សោហ៊ុយសិក្សាពិសោធន៍",{"$f":"AnnualBudget!E50","v":0},{"$f":"Disbur_Types!F52","v":0},{"$f":"Disbur_Types!AK52","v":0},{"$f":"Disbur_Types!AL52","v":0},0,{"$error":"#DIV/0!"},0]
[null,6108,null,"សោហ៊ុយដឹកជញ្ជូន",{"$f":"SUM(E54)","v":0},{"$f":"SUM(F54)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61081,"សម្ភារ​ និងទំនិញ",{"$f":"AnnualBudget!E52","v":0},{"$f":"Disbur_Types!F54","v":0},{"$f":"Disbur_Types!AK54","v":0},{"$f":"Disbur_Types!AL54","v":0},0,{"$error":"#DIV/0!"},0]
[null,6110,null,"ទំនាក់ទំនងសាធារណៈ និងផ្សព្វផ្សាយ",{"$f":"SUM(E56:E58)","v":0},{"$f":"SUM(F56:F58)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61101,"សោហ៊ុយទទួលភ្ញៀវជាតិ",{"$f":"AnnualBudget!E54","v":0},{"$f":"Disbur_Types!F56","v":0},{"$f":"Disbur_Types!AK56","v":0},{"$f":"Disbur_Types!AL56","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,61102,"សោហ៊ុយទទួលភ្ញៀវបរទេស",{"$f":"AnnualBudget!E55","v":0},{"$f":"Disbur_Types!F57","v":0},{"$f":"Disbur_Types!AK57","v":0},{"$f":"Disbur_Types!AL57","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,61103,"ប្រជុំ សិក្ខាសាលា និងសន្និសីទ",{"$f":"AnnualBudget!E56","v":0},{"$f":"Disbur_Types!F58","v":0},{"$f":"Disbur_Types!AK58","v":0},{"$f":"Disbur_Types!AL58","v":0},0,{"$error":"#DIV/0!"},0]
[null,6114,null,"សោហ៊ុយប្រៃសណីយ៍ និងទូរគមនាគមន៍",{"$f":"SUM(E60:E61)","v":0},{"$f":"SUM(F60:F61)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61141,"សោហ៊ុយប្រៃសណីយ៍",{"$f":"AnnualBudget!E58","v":0},{"$f":"Disbur_Types!F60","v":0},{"$f":"Disbur_Types!AK60","v":0},{"$f":"Disbur_Types!AL60","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,61142,"សោហ៊ុយទូរគមនាគមន៍",{"$f":"AnnualBudget!E59","v":0},{"$f":"Disbur_Types!F61","v":0},{"$f":"Disbur_Types!AK61","v":0},{"$f":"Disbur_Types!AL61","v":0},0,{"$error":"#DIV/0!"},0]
[64,null,null,"បន្ទុកបុគ្គលិក",{"$f":"SUM(E63)","v":0},{"$f":"SUM(F63)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,6402,null,"លាភការនិងប្រាក់បំណាច់ បុគ្គលិកក្របខ័ណ្ឌអចិន្ត្រៃយ៍",{"$f":"SUM(E64:E65)","v":0},{"$f":"SUM(F64:F65)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,null,64023,"ប្រាក់បំណាច់ម៉ោងបន្ថែម",{"$f":"AnnualBudget!E62","v":0},{"$f":"Disbur_Types!F64","v":0},{"$f":"Disbur_Types!AK64","v":0},{"$f":"Disbur_Types!AL64","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,64027,"ប្រាក់បំណាច់ទទួលខុសត្រូវ",{"$f":"AnnualBudget!E63","v":0},{"$f":"Disbur_Types!F65","v":0},{"$f":"Disbur_Types!AK65","v":0},{"$f":"Disbur_Types!AL65","v":0},0,{"$error":"#DIV/0!"},0]
[62,null,null,"អត្ថប្រយោជន៍សង្គម",{"$f":"SUM(E67)","v":0},{"$f":"SUM(F67)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,6202,null,"ជំនួយសង្គមដល់ប្រជាពលរដ្ឋ",{"$f":"SUM(E68:E70)","v":0},{"$f":"SUM(F68:F70)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[null,null,62024,"ជួយជនរងគ្រោះដោយគ្រោះធម្មជាតិ",{"$f":"AnnualBudget!E66","v":0},{"$f":"Disbur_Types!F68","v":0},{"$f":"Disbur_Types!AK68","v":0},{"$f":"Disbur_Types!AL68","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,62025,"អាហារូបករណ៍សម្រាប់​ការសិក្សា-ស្រាវជ្រាវក្នុងប្រទេស",{"$f":"AnnualBudget!E67","v":0},{"$f":"Disbur_Types!F69","v":0},{"$f":"Disbur_Types!AK69","v":0},{"$f":"Disbur_Types!AL69","v":0},0,{"$error":"#DIV/0!"},0]
[null,null,62028,"ជំនួយសង្គមផ្សេងៗទៀត",{"$f":"AnnualBudget!E68","v":0},{"$f":"Disbur_Types!F70","v":0},{"$f":"Disbur_Types!AK70","v":0},{"$f":"Disbur_Types!AL70","v":0},0,{"$error":"#DIV/0!"},0]
["II","សរុបថវិកាដៃគូ",null,null,{"$f":"SUM(E72:E76)","v":0},{"$f":"SUM(F72:F76)","v":0},0,0,0,{"$error":"#DIV/0!"},0]
[1,"ធនាគារពិភពលោក(The World Bank)",null,null,{"$f":"AnnualBudget!E70","v":0},{"$f":"Disbur_Types!F72","v":0},{"$f":"Disbur_Types!AK72","v":0},{"$f":"Disbur_Types!AL72","v":0},{"$f":"SUM(G72:H72)","v":0},{"$error":"#DIV/0!"},0]
[2,"អង្គការយូនីសេហ្វ(UNICEF)",null,null,{"$f":"AnnualBudget!E71","v":0},{"$f":"Disbur_Types!F73","v":0},{"$f":"Disbur_Types!AK73","v":0},{"$f":"Disbur_Types!AL73","v":0},0,{"$error":"#DIV/0!"},0]
[3,"ធនាគារអភិវឌ្ឍន៍អាស៊ី(ADB)",null,null,{"$f":"AnnualBudget!E72","v":0},{"$f":"Disbur_Types!F74","v":0},{"$f":"Disbur_Types!AK74","v":0},{"$f":"Disbur_Types!AL74","v":0},0,{"$error":"#DIV/0!"},0]
[4,"ជំនួសពីប្រទេសស៊ុយអ៊ែត(SWEDEN)",null,null,{"$f":"AnnualBudget!E73","v":0},{"$f":"Disbur_Types!F75","v":0},{"$f":"Disbur_Types!AK75","v":0},{"$f":"Disbur_Types!AL75","v":0},0,{"$error":"#DIV/0!"},0]
[5,"ជំនួយពីដៃគូផ្សេងៗ(Others)",null,null,{"$f":"AnnualBudget!E74","v":0},{"$f":"Disbur_Types!F76","v":0},{"$f":"Disbur_Types!AK76","v":0},{"$f":"Disbur_Types!AL76","v":0},0,{"$f":"I76/F76","v":{"$error":"#DIV/0!"}},0]
["III","ថវិកាសហគមន៍",null,null,{"$f":"AnnualBudget!E75","v":0},{"$f":"Disbur_Types!F77","v":0},{"$f":"Disbur_Types!AK77","v":0},{"$f":"Disbur_Types!AL77","v":0},0,{"$error":"#DIV/0!"},0]
["IV","ថវិកាសប្បុរសជន",null,null,{"$f":"AnnualBudget!E76","v":0},{"$f":"Disbur_Types!F78","v":0},{"$f":"Disbur_Types!AK78","v":0},{"$f":"Disbur_Types!AL78","v":0},0,{"$error":"#DIV/0!"},0]

{"sheet":"Disbur_Types","index":11,"n_rows":78,"n_cols":41,"rows_kept":78,"cut":false,"hidden":false,"merged":[[5,39,5,40],[75,1,75,3],[76,1,76,3],[77,1,77,3],[10,0,10,3],[11,1,11,3],[70,1,70,3],[71,1,71,3],[72,1,72,3],[73,1,73,3],[74,1,74,3],[7,6,7,8],[7,9,7,11],[7,12,7,14],[7,15,7,17],[6,36,7,39],[6,40,8,40],[6,6,6,35],[7,33,7,35],[6,4,8,4],[6,5,8,5],[7,27,7,29],[7,30,7,32],[2,0,2,6],[3,0,3,6],[7,18,7,20],[7,21,7,23],[7,24,7,26],[4,0,4,20],[6,0,9,0],[6,1,9,1],[6,2,9,2],[6,3,9,3]]}
[]
[]
[{"$f":"Create!D3","v":"បំពេញឈ្មោះទីនេះ"}]
[{"$f":"Create!D4","v":"បំពេញឈ្មោះទីនេះ"}]
[{"$f":"CONCATENATE(\"របាយការណ៍ចំណាយថវិកាតាមមុខសញ្ញាចំណាយប្រចាំ \", IF(Create!E8=1,\"ត្រីមាសទី១\",IF(Create!E8=2,\"ត្រីមាសទី២\",IF(Create!E8=3,\"ត្រីមាសទី៣\",\"ត្រីមាសទី៤\"))),\" ឆ្នាំ២០១៨\")","v":"របាយការណ៍ចំណាយថវិកាតាមមុខសញ្ញាចំណាយប្រចាំ ត្រីមាសទី១ ឆ្នាំ២០១៨"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ឯកតាគិតជា៖ រៀល"]
["ជំពូក","គណនី","អនុគណនី","បរិយាយ","ច្បាប់ថវិកា","ឥណទានកែតម្រូវ","មុខសញ្ញាចំណាយ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"សរុបចំណាយ",null,null,null,"ឥណទាននៅសល់"]
[null,null,null,null,null,null,{"$f":"REPORTDIS!E17","v":"១.សម្ភារមូលដ្ឋាន "},null,null,{"$f":"REPORTDIS!E18","v":"២.ការកែលម្អបរិស្ថាន សាលា និងថ្នាក់រៀន"},null,null,{"$f":"REPORTDIS!E19","v":"៣.ការជួសជុលតូច (សង្ហារឹម បណ្ណាល័យ និងបរិក្ខារអេឡិចត្រូនិច)"},null,null,{"$f":"REPORTDIS!E20","v":"៤.ការទិញសៀវភៅអានដាក់ក្នុងបណ្ណាល័យ"},null,null,{"$f":"REPORTDIS!E21","v":"៥.បំណិនជីវិត (កីឡា សិល្បៈ រោងជាង គេហវិជ្ជា និងកសិកម្ម) "},null,null,{"$f":"REPORTDIS!E22","v":"៦.ចំណាយសម្រាប់ទឹកស្អាត និងអនាម័យ"},null,null,{"$f":"REPORTDIS!E23","v":"៧.ចំណាយទូទាត់ថ្លៃប្រើបា្រស់ថាមពលអគ្គិសនី និងទឹក"},null,null,{"$f":"REPORTDIS!E24","v":"៨.ការរៀបចំឯកសារធ្វើតេស្ត និងសម្ភារផ្សេងៗសម្រាប់ប្រឡងឆមាស"},null,null,{"$f":"REPORTDIS!E25","v":"៩.ចលនាបីល្អ (សិស្សល្អ មិត្តល្អ កូនល្អ) របស់ក្រុមប្រឹក្សាយុវជន"},null,null,{"$f":"REPORTDIS!E26","v":"១០.ចំណាយផ្សេងៗ"}]
[null,null,null,null,null,null,"បណ្ដាត្រីមាសមុន","ក្នុងត្រីមាស","បូកយោង","បណ្ដាត្រីមាសមុន","ក្នុងត្រីមាស","បូកយោង","បណ្ដាត្រីមាសមុន","ក្នុងត្រីមាស","បូកយោង","បណ្ដាត្រីមាសមុន","ក្នុងត្រីមាស","បូកយោង","បណ្ដាត្រីមាសមុន","ក្នុងត្រីមាស","បូកយោង","បណ្ដាលត្រីមាសមុន","ក្នុងត្រីមាស","បូកយោង","បណ្ដាត្រីមាសមុន","ក្នុងត្រីមាស","បូកយោង","បណ្ដាត្រីមាសមុន","ក្នុងត្រីមាស","បូកយោង","បណ្ដាត្រីមាសមុន","ក្នុងត្រីមាស","បូកយោង","បណ្ដាត្រីមាសមុន","ក្នុងត្រីមាស","បូកយោង","បណ្ដាត្រីមាសមុន","ក្នុងត្រីមាស","បូកយោង","%"]
[null,null,null,null,1,2,3,4,"5=3+4",6,7,"8=6+7",9,10,"11=9+10",12,13,"14=12+13","15","16","17=15+16","18","19","20=18+19","21","22","23=21+22","24","25","26=24+25","27","28","29=27+28","30","31","32=30+31","33","34","35=33+34","36=35/2","37=2-35"]
["សរុបរួម",null,null,null,{"$f":"SUM(E12,E71,E77,E78)","v":0},{"$f":"SUM(F12,F71,F77,F78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM11/F11","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AO12,AO71,AO77,AO78)","v":0}]
["I","សរុបថវិការដ្ឋ",null,null,{"$f":"SUM(E13,E39,E62,E66)","v":0},{"$f":"SUM(F13,F39,F62,F66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM12/F12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AO13,AO39,AO62,AO66)","v":0}]
[60,null,null,"ការទិញ",{"$f":"SUM(E14,E19,E23,E28,E30,E35)","v":0},{"$f":"SUM(F14,F19,F23,F28,F30,F35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"SUM(AO14,AO19,AO23,AO28,AO30,AO35)","v":0}]
[null,6001,null,"សម្ភារៈផ្គត់ផ្គង់ថែទាំ",{"$f":"SUM(E15:E18)","v":0},{"$f":"SUM(F15:F18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"SUM(AO15:AO18)","v":0}]
[null,null,60011,"សម្ភារៈផ្គត់ផ្គង់សម្អាត​និងអនាម័យ ",{"$f":"AnnualBudget!E13","v":0},{"$f":"E15+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C15),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C15),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUM(G15:H15)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUM(J15:K15)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUM(M15:N15)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUM(P15:Q15)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUM(S15:T15)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUM(V15:W15)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUM(Y15:Z15)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUM(AB15:AC15)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUM(AE15:AF15)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C15),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUM(AH15:AI15)","v":0},{"$f":"SUM(G15,J15,M15,P15,S15,V15,Y15,AB15,AE15,AH15)","v":0},{"$f":"SUM(H15,K15,N15,Q15,T15,W15,Z15,AC15,AF15,AI15)","v":0},{"$f":"SUM(AK15:AL15)","v":0},{"$error":"#DIV/0!"},{"$f":"F15-AM15","v":0}]
[null,null,60012,"សម្ភារៈផ្គត់ផ្គង់សម្រាប់​ថែទាំអគារ ប្រាសាទ និងសំណង់ផ្សេងៗ",{"$f":"AnnualBudget!E14","v":0},{"$f":"E16+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C16),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C16),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUM(G16:H16)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUM(J16:K16)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUM(M16:N16)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUM(P16:Q16)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUM(S16:T16)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUM(V16:W16)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUM(Y16:Z16)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUM(AB16:AC16)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUM(AE16:AF16)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUM(AH16:AI16)","v":0},{"$f":"SUM(G16,J16,M16,P16,S16,V16,Y16,AB16,AE16,AH16)","v":0},{"$f":"SUM(H16,K16,N16,Q16,T16,W16,Z16,AC16,AF16,AI16)","v":0},{"$f":"SUM(AK16:AL16)","v":0},{"$error":"#DIV/0!"},{"$f":"F16-AM16","v":0}]
[null,null,60013,"សម្ភារផ្គត់ផ្គង់សម្រាប់​ថែទាំផ្លូវថ្នល់ ស្ពាន និងលូ",{"$f":"AnnualBudget!E15","v":0},{"$f":"E17+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C17),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C17),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60014,"សម្ភារផ្គត់ផ្គង់សម្រាប់​ថែទាំសម្ភារឧបករណ៍",{"$f":"AnnualBudget!E16","v":0},{"$f":"E18+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C18),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C18),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,6002,null,"សម្ភារៈផ្គត់ផ្គង់ផ្នែករដ្ឋបាល",{"$f":"SUM(E20:E22)","v":0},{"$f":"SUM(F20:F22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60021,"សម្ភារៈការិយាល័យ",{"$f":"AnnualBudget!E18","v":0},{"$f":"E20+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C20),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C20),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60022,"សៀវភៅមើល និងឯកសារ",{"$f":"AnnualBudget!E19","v":0},{"$f":"E21+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C21),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C21),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C21),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60023,"ការបោះពុម្ភ",{"$f":"AnnualBudget!E20","v":0},{"$f":"E22+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C22),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C22),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,6003,null,"ស្បៀងអាហារ និងផលិតផលកសិកម្ម",{"$f":"SUM(E24:E27)","v":0},{"$f":"SUM(F24:F27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60031,"ស្បៀង",{"$f":"AnnualBudget!E22","v":0},{"$f":"E24+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C24),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C24),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60032,"ចំណីសត្វ",{"$f":"AnnualBudget!E23","v":0},{"$f":"E25+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C25),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C25),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60033,"ពូជ និងកូនរុក្ខជាតិ",{"$f":"AnnualBudget!E24","v":0},{"$f":"E26+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C26),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C26),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60035,"ពូជសត្វ",{"$f":"AnnualBudget!E25","v":0},{"$f":"E27+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C27),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C27),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C27),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,6004,null,"សំលៀកបំពាក់ និងការតុបតែង",{"$f":"SUM(E29)","v":0},{"$f":"SUM(F29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60041,"ឯកសណ្ឋាន",{"$f":"AnnualBudget!E27","v":0},{"$f":"E29+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C29),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C29),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,6005,null,"សម្ភារៈតូចតាច សង្ហារឹម និងសម្ភារៈបរិក្ខារ",{"$f":"SUM(E31:E34)","v":0},{"$f":"SUM(F31:F34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60051,"សម្ភារនិងបរិក្ខារបច្ចេកទេសមិនមែនព័ត៌មានវិទ្យា",{"$f":"AnnualBudget!E29","v":0},{"$f":"E31+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C31),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C31),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C31),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60052,"សង្ហារឹម",{"$f":"AnnualBudget!E30","v":0},{"$f":"E32+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C32),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C32),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C32),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60053,"សម្ភារៈប្រើប្រាស់",{"$f":"AnnualBudget!E31","v":0},{"$f":"E33+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C33),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C33),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60055,"សម្ភារនិងបរិក្ខារបច្ចេកទេសព័ត៌មានវិទ្យា",{"$f":"AnnualBudget!E32","v":0},{"$f":"E34+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C34),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C34),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,6006,null,"ថាមពលនិងទឹក",{"$f":"SUM(E36:E38)","v":0},{"$f":"SUM(F36:F38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60061,"អគ្គិសនី",{"$f":"AnnualBudget!E34","v":0},{"$f":"E36+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C36),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C36),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60062,"ទឹក",{"$f":"AnnualBudget!E35","v":0},{"$f":"E37+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C37),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C37),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,60068,"ផ្សេងៗ",{"$f":"AnnualBudget!E36","v":0},{"$f":"E38+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C38),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C38),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C38),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[61,null,null,"សេវាកម្ម",{"$f":"SUM(E40,E43,E45,E51,E53,E55,E59)","v":0},{"$f":"SUM(F40,F43,F45,F51,F53,F55,F59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,6101,null,"កិច្ចសន្យានៃការផ្តល់សេវាជាមួយសហគ្រាស",{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61011,"សេវាអនាម័យ",{"$f":"AnnualBudget!E39","v":0},{"$f":"E41+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C41),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C41),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C41),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61012,"សេវារដ្ឋបាល",{"$f":"AnnualBudget!E40","v":0},{"$f":"E42+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C42),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C42),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,6102,null,"ការជួលមធ្យោបាយដឹកជញ្ជូន",{"$f":"SUM(E44)","v":0},{"$f":"SUM(F44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61021,"ការជួលមធ្យោបាយដឹកជញ្ជូន",{"$f":"AnnualBudget!E42","v":0},{"$f":"E44+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C44),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C44),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C44),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,6105,null,"ការថែទាំនិងជួសជុល",{"$f":"SUM(E46:E50)","v":0},{"$f":"SUM(F46:F50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61051,"ការថែទាំដីធ្លី សួនច្បារ ព្រៃឈើ តំបន់ឆ្នេរ និងដែននេសាទ",{"$f":"AnnualBudget!E44","v":0},{"$f":"E46+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C46),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C46),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61052,"ការថែទាំ ជួសជុលអគារផ្សេងៗ និងប្រាសាទ",{"$f":"AnnualBudget!E45","v":0},{"$f":"E47+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C47),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C47),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61053,"ការថែទាំនិងជួសជុលផ្លូវ ផ្លូវលំ ស្ពាន ​និងលូ",{"$f":"AnnualBudget!E46","v":0},{"$f":"E48+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C48),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C48),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C48),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61054,"ការថែទាំបណ្តាញផ្សេងៗ",{"$f":"AnnualBudget!E47","v":0},{"$f":"E49+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C49),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C49),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C49),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61057,"ការថែទាំនិងជួសជុលសម្ភារៈ និងឧបករណ៍បច្ចេកទេស",{"$f":"AnnualBudget!E48","v":0},{"$f":"E50+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C50),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C50),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C50),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,6107,null,"សោហ៊ុយសិក្សាពិសោធន៍, សោហ៊ុយនៃការប្រើប្រាស់សេវា, សោហ៊ុយនៃការប្រើប្រាស់\nសិទ្ធិនិង​សំណងផ្សេងៗ",{"$f":"SUM(E52)","v":0},{"$f":"SUM(F52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61071,"សោហ៊ុយសិក្សាពិសោធន៍",{"$f":"AnnualBudget!E50","v":0},{"$f":"E52+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C52),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C52),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C52),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,6108,null,"សោហ៊ុយដឹកជញ្ជូន",{"$f":"SUM(E54)","v":0},{"$f":"SUM(F54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61081,"សម្ភារ​ និងទំនិញ",{"$f":"AnnualBudget!E52","v":0},{"$f":"E54+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C54),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C54),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C54),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,6110,null,"ទំនាក់ទំនងសាធារណៈ និងផ្សព្វផ្សាយ",{"$f":"SUM(E56:E58)","v":0},{"$f":"SUM(F56:F58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61101,"សោហ៊ុយទទួលភ្ញៀវជាតិ",{"$f":"AnnualBudget!E54","v":0},{"$f":"E56+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C56),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C56),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C56),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61102,"សោហ៊ុយទទួលភ្ញៀវបរទេស",{"$f":"AnnualBudget!E55","v":0},{"$f":"E57+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C57),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C57),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C57),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61103,"ប្រជុំ សិក្ខាសាលា និងសន្និសីទ",{"$f":"AnnualBudget!E56","v":0},{"$f":"E58+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C58),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C58),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C58),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,6114,null,"សោហ៊ុយប្រៃសណីយ៍ និងទូរគមនាគមន៍",{"$f":"SUM(E60:E61)","v":0},{"$f":"SUM(F60:F61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61141,"សោហ៊ុយប្រៃសណីយ៍",{"$f":"AnnualBudget!E58","v":0},{"$f":"E60+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C60),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C60),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C60),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,61142,"សោហ៊ុយទូរគមនាគមន៍",{"$f":"AnnualBudget!E59","v":0},{"$f":"E61+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C61),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C61),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C61),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[64,null,null,"បន្ទុកបុគ្គលិក",{"$f":"SUM(E63)","v":0},{"$f":"SUM(F63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,6402,null,"លាភការនិងប្រាក់បំណាច់ បុគ្គលិកក្របខ័ណ្ឌអចិន្ត្រៃយ៍",{"$f":"SUM(E64:E65)","v":0},{"$f":"SUM(F64:F65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,64023,"ប្រាក់បំណាច់ម៉ោងបន្ថែម",{"$f":"AnnualBudget!E62","v":0},{"$f":"E64+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C64),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C64),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C64),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,64027,"ប្រាក់បំណាច់ទទួលខុសត្រូវ",{"$f":"AnnualBudget!E63","v":0},{"$f":"E65+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C65),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C65),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C65),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[62,null,null,"អត្ថប្រយោជន៍សង្គម",{"$f":"SUM(E67)","v":0},{"$f":"SUM(F67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,6202,null,"ជំនួយសង្គមដល់ប្រជាពលរដ្ឋ",{"$f":"SUM(E68:E70)","v":0},{"$f":"SUM(F68:F70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,62024,"ជួយជនរងគ្រោះដោយគ្រោះធម្មជាតិ",{"$f":"AnnualBudget!E66","v":0},{"$f":"E68+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C68),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C68),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C68),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,62025,"អាហារូបករណ៍សម្រាប់​ការសិក្សា-ស្រាវជ្រាវក្នុងប្រទេស",{"$f":"AnnualBudget!E67","v":0},{"$f":"E69+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C69),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C69),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C69),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[null,null,62028,"ជំនួយសង្គមផ្សេងៗទៀត",{"$f":"AnnualBudget!E68","v":0},{"$f":"E70+SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C70),RevisedBudget!$E$9:$E$108,\"<>\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))-SUMIFS(RevisedBudget!$P$9:$P$108,RevisedBudget!$C$9:$C$108,TRIM(Disbur_Types!C70),RevisedBudget!$E$9:$E$108,\"=\"&REPORTDIS!$B$76,RevisedBudget!$D$9:$D$108,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$17)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$18)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$19)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$20)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$21)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$22)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$23)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$24)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$25)","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(Disbur_Types!C70),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_PB!$G$9:$G$358,\"=\"&REPORTDIS!$E$26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
["II","សរុបថវិកាដៃគូ",null,null,{"$f":"SUM(E72:E76)","v":0},{"$f":"SUM(F72:F76)","v":0},0,0,0,0,{"$f":"SUM(K72:K76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
[1,"ធនាគារពិភពលោក(The World Bank)",null,null,{"$f":"AnnualBudget!E70","v":0},{"$f":"E72","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$17,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$17,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$18,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$18,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$19,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$19,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$20,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$20,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$21,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$21,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$22,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$22,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$23,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$23,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$24,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$24,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$25,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$25,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$26,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$26,Disbur_Others!$G$9:$G$358,REPORTDIS!B80)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[2,"អង្គការយូនីសេហ្វ(UNICEF)",null,null,{"$f":"AnnualBudget!E71","v":0},{"$f":"E73","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$17,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$17,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$18,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$18,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$19,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$19,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$20,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$20,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$21,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$21,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$22,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$22,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$23,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$23,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$24,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$24,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$25,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$25,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$26,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$26,Disbur_Others!$G$9:$G$358,REPORTDIS!B81)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[3,"ធនាគារអភិវឌ្ឍន៍អាស៊ី(ADB)",null,null,{"$f":"AnnualBudget!E72","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$17,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$17,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$18,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$18,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$19,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$19,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$20,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$20,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$21,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$21,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$22,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$22,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$23,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$23,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$24,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$24,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$25,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$25,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$26,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$26,Disbur_Others!$G$9:$G$358,REPORTDIS!B82)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[4,"ជំនួសពីប្រទេសស៊ុយអ៊ែត(SWEDEN)",null,null,{"$f":"AnnualBudget!E73","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$17,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$17,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$18,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$18,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$19,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$19,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$20,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$20,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$21,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$21,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$22,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$22,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$23,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$23,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$24,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$24,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$25,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$25,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$26,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$26,Disbur_Others!$G$9:$G$358,REPORTDIS!B83)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
[5,"ជំនួយពីដៃគូផ្សេងៗ(Others)",null,null,{"$f":"AnnualBudget!E74","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$17,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$17,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$18,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$18,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$19,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$19,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$20,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$20,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$21,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$21,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$22,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$22,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$23,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$23,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$24,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$24,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$25,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$25,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$26,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$26,Disbur_Others!$G$9:$G$358,REPORTDIS!B84)","v":0},0,0,0,0,{"$f":"AM76/F76","v":{"$error":"#DIV/0!"}},0]
["III","ថវិកាសហគមន៍",null,null,{"$f":"AnnualBudget!E75","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$17,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$17,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$18,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$18,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$19,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$19,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$20,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$20,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$21,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$21,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$22,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$22,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$23,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$23,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$24,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$24,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$25,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$25,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$26,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$26,Disbur_Others!$G$9:$G$358,REPORTDIS!B85)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]
["IV","ថវិកាសប្បុរសជន",null,null,{"$f":"AnnualBudget!E76","v":0},{"$f":"E78","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$17,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$17,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$18,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$18,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$19,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$19,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$20,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$20,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$21,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$21,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$22,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$22,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$23,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$23,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$24,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$24,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$25,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$25,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},0,{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$26,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},{"$f":"SUMIFS(Disbur_Others!$E$9:$E$358,Disbur_Others!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-4),Disbur_Others!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$F$14,Create!$E$8*3-1),Disbur_Others!$F$9:$F$358,\"=\"&REPORTDIS!$E$26,Disbur_Others!$G$9:$G$358,REPORTDIS!B86)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0]

{"sheet":"Subacc_Others","index":12,"n_rows":54,"n_cols":10,"rows_kept":54,"cut":false,"hidden":true,"merged":[[7,5,8,5],[7,6,7,8],[7,9,8,9],[10,0,10,3],[0,7,0,8],[1,7,1,9],[2,7,2,9],[5,0,5,9],[6,8,6,9],[7,0,9,0],[7,1,9,1],[7,2,9,2],[7,3,9,3],[7,4,8,4]]}
[]
[null,null,null,null,null,null,null,"ព្រះរាជាណាចក្រកម្ពុជា"]
["មន្ទីរអប់រំ យុវជន និងកីឡា រាជធានី/ខេត្ត.............................",null,null,null,null,null,null,"ជាតិ សាសនា ព្រះមហាក្សត្រ"]
["ការិយាល័យអប់រំ យុវជន និងកីឡាក្រុង ស្រុក ខ័ណ្ឌ......................."]
["ឈ្មោះសាលា.................................",null,null,null,{"$f":"EOMONTH(REPORTDIS!$E$14,Create!$A$7*3-4)","v":{"$error":"#VALUE!"}},{"$f":"EOMONTH(REPORTDIS!$E$14,Create!$A$7*3-1)","v":{"$error":"#VALUE!"}}]
[{"$f":"CONCATENATE(\"របាយការណ៍នៃការអនុវត្តអនុវត្តថវិកាកម្មវិធីប្រចាំ \",IF(AND(Create!E7>=1,Create!E7<=3),\"ត្រីមាសទី១\",IF(AND(Create!E7>=4,Create!E7<=6),\"ត្រីមាសទី២\",IF(AND(Create!E7>=7,Create!E7<=9),\"ត្រីមាសទី៣\",IF(AND(Create!E7>=10,Create!E7<=12),\"ត្រីមាសទី៤\",\"\")))),\" ឆ្នាំ២០១៨\")","v":"របាយការណ៍នៃការអនុវត្តអនុវត្តថវិកាកម្មវិធីប្រចាំ ត្រីមាសទី១ ឆ្នាំ២០១៨"}]
[null,null,null,null,null,null,null,null,"ឯកតា៖ រៀល"]
["ជំពូក","គណនី","អនុគណនី","បរិយាយ","ច្បាប់ថវិកា","ឥណទានកែតម្រូវ","ចំណាយ",null,null,"ឥណទាននៅសល់"]
[null,null,null,null,null,null,"បណ្ដាត្រីមាសមុន","ក្នុងត្រីមាស","បូកយោង"]
[]
["សរុប",null,null,null,{"$f":"SUM(E12,E38,E47,E51)","v":0},{"$f":"SUM(F12,F38,F47,F51)","v":0},0,0,0,0]
[60,null,null,"ការទិញ",{"$f":"SUM(E13,E18,E22,E27,E29,E34)","v":0},{"$f":"SUM(F13,F18,F22,F27,F29,F34)","v":0},0,0,0,0]
[null,6001,null,"សម្ភារៈផ្គត់ផ្គង់ថែទាំ",{"$f":"SUM(E14:E16)","v":0},{"$f":"SUM(F14:F16)","v":0},0,0,0,0]
[null,null,60011,"សម្ភារៈផ្គត់ផ្គង់សម្អាត​និងអនាម័យ ",{"$f":"AnnualBudget!E13","v":0},{"$f":"Disbur_Types!F15","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C14,Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$A$7*3-4))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C14,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$A$7*3-4),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$A$7*3-1))","v":0},{"$f":"SUM(G14:H14)","v":0},{"$f":"E14-I14","v":0}]
[null,null,60012,"សម្ភារៈផ្គត់ផ្គង់សម្រាប់​ថែទាំអគារ ប្រាសាទ និងសំណង់ផ្សេងៗ",{"$f":"AnnualBudget!E14","v":0},{"$f":"Disbur_Types!F16","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C15,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C15,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G15:H15)","v":0},{"$f":"E15-I15","v":0}]
[null,null,60013,"សម្ភារផ្គត់ផ្គង់សម្រាប់​ថែទាំផ្លូវថ្នល់ ស្ពាន និងលូ",{"$f":"AnnualBudget!E15","v":0},{"$f":"Disbur_Types!F17","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C16,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C16,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,null,60014,"សម្ភារផ្គត់ផ្គង់សម្រាប់​ថែទាំសម្ភារឧបករណ៍"]
[null,6002,null,"សម្ភារៈផ្គត់ផ្គង់ផ្នែករដ្ឋបាល",{"$f":"SUM(E19:E21)","v":0},{"$f":"SUM(F19:F21)","v":0},0,0,0,0]
[null,null,60021,"សម្ភារៈការិយាល័យនិងការបោះពុម្ព",{"$f":"AnnualBudget!E17","v":0},{"$f":"Disbur_Types!F20","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C19,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C19,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G19:H19)","v":0},{"$f":"E19-I19","v":0}]
[null,null,60022,"សៀវភៅមើល និងឯកសារ",{"$f":"AnnualBudget!E18","v":0},{"$f":"Disbur_Types!F21","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C20,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C20,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,null,60023,"ការបោះពុម្ភ",{"$f":"AnnualBudget!E19","v":0},{"$f":"Disbur_Types!F22","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C21,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C21,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,6003,null,"ស្បៀងអាហារ និងផលិតផលកសិកម្ម",{"$f":"E23","v":0},{"$f":"F23","v":0},0,0,0,0]
[null,null,60031,"ស្បៀង",{"$f":"AnnualBudget!E21","v":0},{"$f":"Disbur_Types!F24","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C23,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C23,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G23:H23)","v":0},{"$f":"E23-I23","v":0}]
[null,null,60032]
[null,null,60033]
[null,null,60035]
[null,6004,null,"សំលៀកបំពាក់ និងការតុបតែង",{"$f":"E28","v":0},{"$f":"F28","v":0},{"$f":"G28","v":0},0,0,0]
[null,null,60041,"ឯកសណ្ឋាន",{"$f":"AnnualBudget!E23","v":0},{"$f":"Disbur_Types!F29","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C28,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C28,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G28:H28)","v":0},{"$f":"E28-I28","v":0}]
[null,6005,null,"សម្ភារៈតូចតាច សង្ហារឹម និងសម្ភារៈបរិក្ខារ",{"$f":"SUM(E30:E33)","v":0},{"$f":"SUM(F30:F33)","v":0},0,0,0,0]
[null,null,60051,"សម្ភារនិងបរិក្ខារបច្ចេកទេសមិនមែនព័ត៌មានវិទ្យា",{"$f":"AnnualBudget!E25","v":0},{"$f":"Disbur_Types!F31","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C30,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C30,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G30:H30)","v":0},{"$f":"E30-I30","v":0}]
[null,null,60052]
[null,null,60053,"សម្ភារៈប្រើប្រាស់",{"$f":"AnnualBudget!E26","v":0},{"$f":"Disbur_Types!F33","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C32,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C32,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,null,60055,"សម្ភារនិងបរិក្ខារបច្ចេកទេសព័ត៌មានវិទ្យា",{"$f":"AnnualBudget!E27","v":0},{"$f":"Disbur_Types!F34","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C33,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C33,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,6006,null,"ថាមពលនិងទឹក",{"$f":"SUM(E35:E37)","v":0},{"$f":"SUM(F35:F37)","v":0},{"$f":"SUM(G35:G37)","v":0},0,0,0]
[null,null,60061,"អគ្គិសនី",{"$f":"AnnualBudget!E29","v":0},{"$f":"Disbur_Types!F36","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C35,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C35,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G35:H35)","v":0},{"$f":"E35-I35","v":0}]
[null,null,60062,"ទឹក",{"$f":"AnnualBudget!E30","v":0},{"$f":"Disbur_Types!F37","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C36,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C36,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,null,60068,"ផ្សេងៗ",{"$f":"AnnualBudget!E31","v":0},{"$f":"Disbur_Types!F38","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C37,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C37,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[61,null,null,"សេវាកម្ម",{"$f":"SUM(E39,E45)","v":0},{"$f":"SUM(F39,F45)","v":0},0,0,0,0]
[null,6105,null,"ការថែទាំនិងជួសជុល",{"$f":"SUM(E40:E44)","v":0},{"$f":"SUM(F40:F44)","v":0},{"$f":"SUM(G40:G44)","v":0},0,0,0]
[null,null,61051,"ការថែទាំដីធ្លី សួនច្បារ ព្រៃឈើ តំបន់ឆ្នេរ និងដែននេសាទ",{"$f":"AnnualBudget!E34","v":0},{"$f":"Disbur_Types!F46","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C40,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C40,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G40:H40)","v":0},{"$f":"E40-I40","v":0}]
[null,null,61052,"ការថែទាំ ជួសជុលអគារផ្សេងៗ និងប្រាសាទ",{"$f":"AnnualBudget!E35","v":0},{"$f":"Disbur_Types!F47","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C41,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C41,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,null,61053,"ការថែទាំនិងជួសជុលផ្លូវ ផ្លូវលំ ស្ពាន ​និងលូ",{"$f":"AnnualBudget!E36","v":0},{"$f":"Disbur_Types!F48","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C42,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C42,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,null,61054,"ការថែទាំបណ្តាញផ្សេងៗ",{"$f":"AnnualBudget!E37","v":0},{"$f":"Disbur_Types!F49","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C43,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C43,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,null,61057,"ការថែទាំនិងជួសជុលសម្ភារៈ និងឧបករណ៍បច្ចេកទេស",{"$f":"AnnualBudget!E38","v":0},{"$f":"Disbur_Types!F50","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C44,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C44,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,6108,null,"សោហ៊ុយដឹកជញ្ជូន",{"$f":"E46","v":0},{"$f":"F46","v":0},{"$f":"G46","v":0},0,0,0]
[null,null,61081,"សម្ភារ​ និងទំនិញ",{"$f":"AnnualBudget!E40","v":0},{"$f":"Disbur_Types!F54","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C46,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C46,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G46:H46)","v":0},{"$f":"E46-I46","v":0}]
[64,null,null,"បន្ទុកបុគ្គលិក",{"$f":"E48","v":0},{"$f":"F48","v":0},0,0,0,0]
[null,6402,null,"លាភការនិងប្រាក់បំណាច់ បុគ្គលិកក្របខ័ណ្ឌអចិន្ត្រៃយ៍",{"$f":"SUM(E49:E50)","v":0},{"$f":"SUM(F49:F50)","v":0},0,0,0,0]
[null,null,64023,"ប្រាក់បំណាច់ម៉ោងបន្ថែម",{"$f":"AnnualBudget!E43","v":0},{"$f":"Disbur_Types!F64","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C49,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C49,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G49:H49)","v":0},{"$f":"E49-I49","v":0}]
[null,null,64033,"រង្វាន់​",{"$f":"AnnualBudget!E44","v":0},{"$f":"Disbur_Types!F65","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C50,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C50,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[62,null,null,"អត្ថប្រយោជន៍សង្គម",{"$f":"E52","v":0},{"$f":"F52","v":0},0,0,0,0]
[null,6202,null,"ជំនួយសង្គមដល់ប្រជាពលរដ្ឋ",{"$f":"SUM(E53:E54)","v":0},{"$f":"SUM(F53:F54)","v":0},0,0,0,0]
[null,null,62024,"ជួយជនរងគ្រោះដោយគ្រោះធម្មជាតិ",{"$f":"AnnualBudget!E47","v":0},{"$f":"Disbur_Types!F68","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C53,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C53,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G53:H53)","v":0},{"$f":"E53-I53","v":0}]
[null,null,62028,"ជំនួយសង្គមផ្សេងៗទៀត",{"$f":"AnnualBudget!E48","v":0},{"$f":"Disbur_Types!F70","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C54,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subacc_Others!C54,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]

{"sheet":"Subactivities","index":13,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":true,"merged":[[10,0,10,3],[7,5,8,5],[7,12,8,12],[7,10,7,11],[7,4,8,4],[7,6,7,9],[1,10,1,12],[2,10,2,12],[5,0,5,12],[7,3,9,3],[7,2,9,2],[7,1,9,1],[7,0,9,0]]}
[]
[null,null,null,null,null,null,null,null,null,null,"ព្រះរាជាណាចក្រកម្ពុជា"]
["មន្ទីរអប់រំ យុវជន និងកីឡា រាជធានី/ខេត្ត.............................",null,null,null,null,null,null,null,null,null,"ជាតិ សាសនា ព្រះមហាក្សត្រ"]
["ការិយាល័យអប់រំ យុវជន និងកីឡាក្រុង ស្រុក ខ័ណ្ឌ......................."]
["ឈ្មោះសាលា................................."]
[{"$f":"CONCATENATE(\"របាយការណ៍ចំណាយថវិកាតាមសកម្មភាពប្រចាំខែ \", VLOOKUP(Create!$E$7,REPORTDIS!$A$17:$B$28,2),\" ឆ្នាំ២០១៨\")","v":"របាយការណ៍ចំណាយថវិកាតាមសកម្មភាពប្រចាំខែ មីនា ឆ្នាំ២០១៨"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"ឯកតា៖ រៀល"]
["ជំពូក","គណនី","អនុគណនី","បរិយាយ","ច្បាប់ថវិកា","ឥណទានកែតម្រូវ","សកម្មភាព",null,null,null,"ចំណាយសរុប",null,"ឥណទាននៅសល់"]
[null,null,null,null,null,null,"សកម្មភាពទី១","សកម្មភាពទី២","សកម្មភាពទី៣","សកម្មភាពទី៦","សាច់ប្រាក់","ភាគរយ"]
[]
["សរុប",null,null,null,{"$f":"SUM(E12,E33,E42,E46)","v":0},{"$f":"SUM(F12,F33,F42,F46)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"K11/F11","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[60,null,null,"ការទិញ",{"$f":"SUM(E13,E17,E21,E23,E25,E29)","v":0},{"$f":"SUM(F13,F17,F21,F23,F25,F29)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"K12/F12","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,6001,null,"សម្ភារៈផ្គត់ផ្គង់ថែទាំ",{"$f":"SUM(E14:E16)","v":0},{"$f":"SUM(F14:F16)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,60011,"សម្ភារៈផ្គត់ផ្គង់សម្អាត​និងអនាម័យ ",{"$f":"AnnualBudget!E13","v":0},{"$f":"TypeofDisburement!F12","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C14,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C14,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C14,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C14,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUM(G14:J14)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"F14-K14","v":{"$error":"#REF!"}}]
[null,null,60012,"សម្ភារៈផ្គត់ផ្គង់សម្រាប់​ថែទាំអគារ ប្រាសាទ និងសំណង់ផ្សេងៗ",{"$f":"AnnualBudget!E14","v":0},{"$f":"TypeofDisburement!F13","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C15,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C15,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C15,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C15,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F15-K15","v":{"$error":"#REF!"}}]
[null,null,60013,"សម្ភារផ្គត់ផ្គង់សម្រាប់​ថែទាំផ្លូវថ្នល់ ស្ពាន និងលូ",{"$f":"AnnualBudget!E15","v":0},{"$f":"TypeofDisburement!F14","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C16,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C16,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C16,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C16,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F16-K16","v":{"$error":"#REF!"}}]
[null,6002,null,"សម្ភារៈផ្គត់ផ្គង់ផ្នែករដ្ឋបាល",{"$f":"SUM(E18:E20)","v":0},{"$f":"SUM(F18:F20)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,60021,"សម្ភារៈការិយាល័យនិងការបោះពុម្ព",{"$f":"AnnualBudget!E17","v":0},{"$f":"TypeofDisburement!F16","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C18,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C18,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C18,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C18,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F18-K18","v":{"$error":"#REF!"}}]
[null,null,60022,"សៀវភៅមើល និងឯកសារ",{"$f":"AnnualBudget!E18","v":0},{"$f":"TypeofDisburement!F17","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C19,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C19,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C19,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C19,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F19-K19","v":{"$error":"#REF!"}}]
[null,null,60023,"ការបោះពុម្ភ",{"$f":"AnnualBudget!E19","v":0},{"$f":"TypeofDisburement!F18","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C20,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C20,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C20,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C20,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F20-K20","v":{"$error":"#REF!"}}]
[null,6003,null,"ស្បៀងអាហារ និងផលិតផលកសិកម្ម",{"$f":"E22","v":0},{"$f":"F22","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,60031,"ស្បៀង",{"$f":"AnnualBudget!E21","v":0},{"$f":"TypeofDisburement!F20","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C22,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C22,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C22,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C22,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F22-K22","v":{"$error":"#REF!"}}]
[null,6004,null,"សំលៀកបំពាក់ និងការតុបតែង",{"$f":"E24","v":0},{"$f":"F24","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,60041,"ឯកសណ្ឋាន",{"$f":"AnnualBudget!E23","v":0},{"$f":"TypeofDisburement!F22","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C24,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C24,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C24,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C24,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F24-K24","v":{"$error":"#REF!"}}]
[null,6005,null,"សម្ភារៈតូចតាច សង្ហារឹម និងសម្ភារៈបរិក្ខារ",{"$f":"SUM(E26:E28)","v":0},{"$f":"SUM(F26:F28)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,60051,"សម្ភារនិងបរិក្ខារបច្ចេកទេសមិនមែនព័ត៌មានវិទ្យា",{"$f":"AnnualBudget!E25","v":0},{"$f":"TypeofDisburement!F24","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C26,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C26,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C26,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C26,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F26-K26","v":{"$error":"#REF!"}}]
[null,null,60053,"សម្ភារៈប្រើប្រាស់",{"$f":"AnnualBudget!E26","v":0},{"$f":"TypeofDisburement!F25","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C27,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C27,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C27,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C27,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F27-K27","v":{"$error":"#REF!"}}]
[null,null,60055,"សម្ភារនិងបរិក្ខារបច្ចេកទេសព័ត៌មានវិទ្យា",{"$f":"AnnualBudget!E27","v":0},{"$f":"TypeofDisburement!F26","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C28,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C28,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C28,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C28,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F28-K28","v":{"$error":"#REF!"}}]
[null,6006,null,"ថាមពលនិងទឹក",{"$f":"SUM(E30:E32)","v":0},{"$f":"SUM(F30:F32)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,60061,"អគ្គិសនី",{"$f":"AnnualBudget!E29","v":0},{"$f":"TypeofDisburement!F28","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C30,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C30,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C30,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C30,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F30-K30","v":{"$error":"#REF!"}}]
[null,null,60062,"ទឹក",{"$f":"AnnualBudget!E30","v":0},{"$f":"TypeofDisburement!F29","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C31,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C31,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C31,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C31,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F31-K31","v":{"$error":"#REF!"}}]
[null,null,60068,"ផ្សេងៗ",{"$f":"AnnualBudget!E31","v":0},{"$f":"TypeofDisburement!F30","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C32,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C32,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C32,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C32,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F32-K32","v":{"$error":"#REF!"}}]
[61,null,null,"សេវាកម្ម",{"$f":"SUM(E34,E40)","v":0},{"$f":"SUM(F34,F40)","v":0},{"$f":"SUM(G34,G40)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,6105,null,"ការថែទាំនិងជួសជុល",{"$f":"SUM(E35:E39)","v":0},{"$f":"SUM(F35:F39)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,61051,"ការថែទាំដីធ្លី សួនច្បារ ព្រៃឈើ តំបន់ឆ្នេរ និងដែននេសាទ",{"$f":"AnnualBudget!E34","v":0},{"$f":"TypeofDisburement!F33","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C35,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C35,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C35,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C35,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F35-K35","v":{"$error":"#REF!"}}]
[null,null,61052,"ការថែទាំ ជួសជុលអគារផ្សេងៗ និងប្រាសាទ",{"$f":"AnnualBudget!E35","v":0},{"$f":"TypeofDisburement!F34","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C36,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C36,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C36,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C36,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F36-K36","v":{"$error":"#REF!"}}]
[null,null,61053,"ការថែទាំនិងជួសជុលផ្លូវ ផ្លូវលំ ស្ពាន ​និងលូ",{"$f":"AnnualBudget!E36","v":0},{"$f":"TypeofDisburement!F35","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C37,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C37,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C37,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C37,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F37-K37","v":{"$error":"#REF!"}}]
[null,null,61054,"ការថែទាំបណ្តាញផ្សេងៗ",{"$f":"AnnualBudget!E37","v":0},{"$f":"TypeofDisburement!F36","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C38,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C38,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C38,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C38,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F38-K38","v":{"$error":"#REF!"}}]
[null,null,61057,"ការថែទាំនិងជួសជុលសម្ភារៈ និងឧបករណ៍បច្ចេកទេស",{"$f":"AnnualBudget!E38","v":0},{"$f":"TypeofDisburement!F37","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C39,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C39,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C39,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C39,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F39-K39","v":{"$error":"#REF!"}}]
[null,6108,null,"សោហ៊ុយដឹកជញ្ជូន",{"$f":"E41","v":0},{"$f":"F41","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,61081,"សម្ភារ​ និងទំនិញ",{"$f":"AnnualBudget!E40","v":0},{"$f":"TypeofDisburement!F39","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C41,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C41,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C41,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C41,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F41-K41","v":{"$error":"#REF!"}}]
[64,null,null,"បន្ទុកបុគ្គលិក",{"$f":"E43","v":0},{"$f":"F43","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,6402,null,"លាភការនិងប្រាក់បំណាច់ បុគ្គលិកក្របខ័ណ្ឌអចិន្ត្រៃយ៍",{"$f":"SUM(E44:E45)","v":0},{"$f":"SUM(F44:F45)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,64023,"ប្រាក់បំណាច់ម៉ោងបន្ថែម",{"$f":"AnnualBudget!E43","v":0},{"$f":"TypeofDisburement!F42","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C44,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C44,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C44,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C44,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F44-K44","v":{"$error":"#REF!"}}]
[null,null,64033,"រង្វាន់​",{"$f":"AnnualBudget!E44","v":0},{"$f":"TypeofDisburement!F43","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C45,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C45,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C45,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C45,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F45-K45","v":{"$error":"#REF!"}}]
[62,null,null,"អត្ថប្រយោជន៍សង្គម",{"$f":"E47","v":0},{"$f":"F47","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,6202,null,"ជំនួយសង្គមដល់ប្រជាពលរដ្ឋ",{"$f":"SUM(E48:E49)","v":0},{"$f":"SUM(F48:F49)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(J48:J49)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,62024,"ជួយជនរងគ្រោះដោយគ្រោះធម្មជាតិ",{"$f":"AnnualBudget!E47","v":0},{"$f":"TypeofDisburement!F46","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C48,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C48,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C48,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C48,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F48-K48","v":{"$error":"#REF!"}}]
[null,null,62028,"ជំនួយសង្គមផ្សេងៗទៀត",{"$f":"AnnualBudget!E48","v":0},{"$f":"TypeofDisburement!F47","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C49,Disbur_PB!#REF!,SOURCE!$H$5,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C49,Disbur_PB!#REF!,SOURCE!$H$6,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C49,Disbur_PB!#REF!,SOURCE!$H$7,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,Subactivities!C49,Disbur_PB!#REF!,SOURCE!$H$8,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F49-K49","v":{"$error":"#REF!"}}]

{"sheet":"TypeofDisburement","index":14,"n_rows":47,"n_cols":18,"rows_kept":47,"cut":false,"hidden":true,"merged":[[0,14,0,17],[1,14,1,17],[6,6,6,15],[5,15,5,17],[4,0,4,17],[6,16,7,16],[6,5,7,5],[6,17,7,17],[8,0,8,3],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,4,7,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ព្រះរាជាណាចក្រកម្ពុជា"]
["មន្ទីរអប់រំ យុវជន និងកីឡា រាជធានី/ខេត្ត.............................",null,null,null,null,null,null,null,null,null,null,null,null,null,"ជាតិ សាសនា ព្រះមហាក្សត្រ"]
["ការិយាល័យអប់រំ យុវជន និងកីឡាក្រុង ស្រុក ខ័ណ្ឌ......................."]
["ឈ្មោះសាលា................................."]
[{"$f":"CONCATENATE(\"របាយការណ៍ចំណាយថវិកាតាមមុខសញ្ញាចំណាយប្រចាំខែ \", VLOOKUP(Create!$E$7,REPORTDIS!A17:B28,2),\" ឆ្នាំ២០១៨\")","v":"របាយការណ៍ចំណាយថវិកាតាមមុខសញ្ញាចំណាយប្រចាំខែ មីនា ឆ្នាំ២០១៨"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ឯកតា៖ រៀល"]
["ជំពូក","គណនី","អនុគណនី","បរិយាយ","ច្បាប់ថវិកា","ឥណទានកែតម្រូវ","មុខសញ្ញាចំណាយ",null,null,null,null,null,null,null,null,null,"សរុបចំណាយ","ឥណទាននៅសល់"]
[null,null,null,"សរុបរួមចំណាយថវិកា (ក+ខ)",null,null,{"$f":"REPORTDIS!E17","v":"១.សម្ភារមូលដ្ឋាន "},{"$f":"REPORTDIS!E18","v":"២.ការកែលម្អបរិស្ថាន សាលា និងថ្នាក់រៀន"},{"$f":"REPORTDIS!E19","v":"៣.ការជួសជុលតូច (សង្ហារឹម បណ្ណាល័យ និងបរិក្ខារអេឡិចត្រូនិច)"},{"$f":"REPORTDIS!E20","v":"៤.ការទិញសៀវភៅអានដាក់ក្នុងបណ្ណាល័យ"},{"$f":"REPORTDIS!E21","v":"៥.បំណិនជីវិត (កីឡា សិល្បៈ រោងជាង គេហវិជ្ជា និងកសិកម្ម) "},{"$f":"REPORTDIS!E22","v":"៦.ចំណាយសម្រាប់ទឹកស្អាត និងអនាម័យ"},{"$f":"REPORTDIS!E23","v":"៧.ចំណាយទូទាត់ថ្លៃប្រើបា្រស់ថាមពលអគ្គិសនី និងទឹក"},{"$f":"REPORTDIS!E24","v":"៨.ការរៀបចំឯកសារធ្វើតេស្ត និងសម្ភារផ្សេងៗសម្រាប់ប្រឡងឆមាស"},{"$f":"REPORTDIS!E25","v":"៩.ចលនាបីល្អ (សិស្សល្អ មិត្តល្អ កូនល្អ) របស់ក្រុមប្រឹក្សាយុវជន"},{"$f":"REPORTDIS!E26","v":"១០.ចំណាយផ្សេងៗ"}]
["សរុប",null,null,null,{"$f":"SUM(E10,E31,E40,E44)","v":0},{"$f":"SUM(F10,F31,F40,F44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,"ការទិញ",{"$f":"SUM(E11,E15,E19,E21,E23,E27)","v":0},{"$f":"SUM(F11,F15,F19,F21,F23,F27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,6001,null,"សម្ភារៈផ្គត់ផ្គង់ថែទាំ",{"$f":"SUM(E12:E14)","v":0},{"$f":"SUM(F12:F14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,60011,"សម្ភារៈផ្គត់ផ្គង់សម្អាត​និងអនាម័យ ",{"$f":"AnnualBudget!E13","v":0},{"$f":"E12","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!C12),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&$G$8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$12),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$12),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$12),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$12),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$12),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$12),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$12),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$12),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$12),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G12:P12)","v":0},{"$f":"F12-Q12","v":0}]
[null,null,60012,"សម្ភារៈផ្គត់ផ្គង់សម្រាប់​ថែទាំអគារ ប្រាសាទ និងសំណង់ផ្សេងៗ",{"$f":"AnnualBudget!E14","v":0},{"$f":"E13","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$13),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$13),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$13),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$13),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$13),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$13),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$13),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$13),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$13),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$13),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G13:P13)","v":0},0]
[null,null,60013,"សម្ភារផ្គត់ផ្គង់សម្រាប់​ថែទាំផ្លូវថ្នល់ ស្ពាន និងលូ",{"$f":"AnnualBudget!E15","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$14),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$14),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$14),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$14),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$14),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$14),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$14),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$14),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$14),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$14),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G14:P14)","v":0},0]
[null,6002,null,"សម្ភារៈផ្គត់ផ្គង់ផ្នែករដ្ឋបាល",{"$f":"SUM(E16:E18)","v":0},{"$f":"SUM(F16:F18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,60021,"សម្ភារៈការិយាល័យនិងការបោះពុម្ព",{"$f":"AnnualBudget!E17","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$16),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G16:P16)","v":0},0]
[null,null,60022,"សៀវភៅមើល និងឯកសារ",{"$f":"AnnualBudget!E18","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$17),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,null,60023,"ការបោះពុម្ភ",{"$f":"AnnualBudget!E19","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$18),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,6003,null,"ស្បៀងអាហារ និងផលិតផលកសិកម្ម",{"$f":"E20","v":0},{"$f":"F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,60031,"ស្បៀង",{"$f":"AnnualBudget!E21","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$20),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G20:P20)","v":0},0]
[null,6004,null,"សំលៀកបំពាក់ និងការតុបតែង",{"$f":"E22","v":0},{"$f":"F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,60041,"ឯកសណ្ឋាន",{"$f":"AnnualBudget!E23","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$22),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G22:P22)","v":0},0]
[null,6005,null,"សម្ភារៈតូចតាច សង្ហារឹម និងសម្ភារៈបរិក្ខារ",{"$f":"SUM(E24:E26)","v":0},{"$f":"SUM(F24:F26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,60051,"សម្ភារនិងបរិក្ខារបច្ចេកទេសមិនមែនព័ត៌មានវិទ្យា",{"$f":"AnnualBudget!E25","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$24),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G24:P24)","v":0},0]
[null,null,60053,"សម្ភារៈប្រើប្រាស់",{"$f":"AnnualBudget!E26","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$25),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,null,60055,"សម្ភារនិងបរិក្ខារបច្ចេកទេសព័ត៌មានវិទ្យា",{"$f":"AnnualBudget!E27","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$26),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,6006,null,"ថាមពលនិងទឹក",{"$f":"SUM(E28:E30)","v":0},{"$f":"SUM(F28:F30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,60061,"អគ្គិសនី",{"$f":"AnnualBudget!E29","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$28),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G28:P28)","v":0},0]
[null,null,60062,"ទឹក",{"$f":"AnnualBudget!E30","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$29),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,null,60068,"ផ្សេងៗ",{"$f":"AnnualBudget!E31","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$30),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[61,null,null,"សេវាកម្ម",{"$f":"SUM(E32,E38)","v":0},{"$f":"SUM(F32,F38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,6105,null,"ការថែទាំនិងជួសជុល",{"$f":"SUM(E33:E37)","v":0},{"$f":"SUM(F33:F37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,61051,"ការថែទាំដីធ្លី សួនច្បារ ព្រៃឈើ តំបន់ឆ្នេរ និងដែននេសាទ",{"$f":"AnnualBudget!E34","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$33),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G33:P33)","v":0},0]
[null,null,61052,"ការថែទាំ ជួសជុលអគារផ្សេងៗ និងប្រាសាទ",{"$f":"AnnualBudget!E35","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$34),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,null,61053,"ការថែទាំនិងជួសជុលផ្លូវ ផ្លូវលំ ស្ពាន ​និងលូ",{"$f":"AnnualBudget!E36","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$35),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,null,61054,"ការថែទាំបណ្តាញផ្សេងៗ",{"$f":"AnnualBudget!E37","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$36),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,null,61057,"ការថែទាំនិងជួសជុលសម្ភារៈ និងឧបករណ៍បច្ចេកទេស",{"$f":"AnnualBudget!E38","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$37),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[null,6108,null,"សោហ៊ុយដឹកជញ្ជូន",{"$f":"E39","v":0},{"$f":"F39","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,61081,"សម្ភារ​ និងទំនិញ",{"$f":"AnnualBudget!E40","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$39),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G39:P39)","v":0},0]
[64,null,null,"បន្ទុកបុគ្គលិក",{"$f":"E41","v":0},{"$f":"F41","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,6402,null,"លាភការនិងប្រាក់បំណាច់ បុគ្គលិកក្របខ័ណ្ឌអចិន្ត្រៃយ៍",{"$f":"SUM(E42:E43)","v":0},{"$f":"SUM(F42:F43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,64023,"ប្រាក់បំណាច់ម៉ោងបន្ថែម",{"$f":"AnnualBudget!E43","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$42),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G42:P42)","v":0},0]
[null,null,64033,"រង្វាន់​",{"$f":"AnnualBudget!E44","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$43),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]
[62,null,null,"អត្ថប្រយោជន៍សង្គម",{"$f":"E45","v":0},{"$f":"F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,6202,null,"ជំនួយសង្គមដល់ប្រជាពលរដ្ឋ",{"$f":"SUM(E46:E47)","v":0},{"$f":"SUM(F46:F47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,62024,"ជួយជនរងគ្រោះដោយគ្រោះធម្មជាតិ",{"$f":"AnnualBudget!E47","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$46),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},{"$f":"SUM(G46:P46)","v":0},0]
[null,null,62028,"ជំនួយសង្គមផ្សេងៗទៀត",{"$f":"AnnualBudget!E48","v":0},0,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&G8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&H8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&I8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&J8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&K8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&L8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&M8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&N8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&O8)","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,TRIM(TypeofDisburement!$C$47),Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1),Disbur_PB!$G$9:$G$358,\"=\"&P8)","v":0},0,0]

{"sheet":"SubaccountReport","index":15,"n_rows":49,"n_cols":10,"rows_kept":49,"cut":false,"hidden":true,"merged":[[7,0,9,0],[7,9,8,9],[10,0,10,3],[7,6,7,8],[0,7,0,8],[7,4,8,4],[5,0,5,9],[1,7,1,9],[2,7,2,9],[6,8,6,9],[7,3,9,3],[7,2,9,2],[7,1,9,1],[7,5,8,5]]}
[]
[null,null,null,null,null,null,null,"ព្រះរាជាណាចក្រកម្ពុជា"]
["មន្ទីរអប់រំ យុវជន និងកីឡា រាជធានី/ខេត្ត.............................",null,null,null,null,null,null,"ជាតិ សាសនា ព្រះមហាក្សត្រ"]
["ការិយាល័យអប់រំ យុវជន និងកីឡាក្រុង ស្រុក ខ័ណ្ឌ......................."]
["ឈ្មោះសាលា................................."]
[{"$f":"CONCATENATE(\"របាយការណ៍នៃការអនុវត្តអនុវត្តថវិកាកម្មវិធីប្រចាំខែ \",VLOOKUP(Create!$E$7,REPORTDIS!A17:B28,2),\" ឆ្នាំ២០១៨\")","v":"របាយការណ៍នៃការអនុវត្តអនុវត្តថវិកាកម្មវិធីប្រចាំខែ មីនា ឆ្នាំ២០១៨"}]
[null,null,null,null,null,null,null,null,"ឯកតា៖ រៀល"]
["ជំពូក","គណនី","អនុគណនី","បរិយាយ","ច្បាប់ថវិកា","ឥណទានកែតម្រូវ","ចំណាយ",null,null,"ឥណទាននៅសល់"]
[null,null,null,null,null,null,"បណ្ដាខែមុន","ក្នុងខែ","បូកយោង"]
[]
["សរុប",null,null,null,{"$f":"SUM(E12,E33,E42,E46)","v":0},{"$f":"SUM(F12,F33,F42,F46)","v":0},0,0,0,0]
[60,null,null,"ការទិញ",{"$f":"SUM(E13,E17,E21,E23,E25,E29)","v":0},{"$f":"SUM(F13,F17,F21,F23,F25,F29)","v":0},0,0,0,0]
[null,6001,null,"សម្ភារៈផ្គត់ផ្គង់ថែទាំ",{"$f":"SUM(E14:E16)","v":0},{"$f":"SUM(F14:F16)","v":0},0,0,0,0]
[null,null,60011,"សម្ភារៈផ្គត់ផ្គង់សម្អាត​និងអនាម័យ ",{"$f":"AnnualBudget!E13","v":0},{"$f":"TypeofDisburement!F12","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C14,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C14,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G14:H14)","v":0},{"$f":"E14-I14","v":0}]
[null,null,60012,"សម្ភារៈផ្គត់ផ្គង់សម្រាប់​ថែទាំអគារ ប្រាសាទ និងសំណង់ផ្សេងៗ",{"$f":"AnnualBudget!E14","v":0},{"$f":"TypeofDisburement!F13","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C15,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C15,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G15:H15)","v":0},{"$f":"E15-I15","v":0}]
[null,null,60013,"សម្ភារផ្គត់ផ្គង់សម្រាប់​ថែទាំផ្លូវថ្នល់ ស្ពាន និងលូ",{"$f":"AnnualBudget!E15","v":0},{"$f":"TypeofDisburement!F14","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C16,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C16,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,6002,null,"សម្ភារៈផ្គត់ផ្គង់ផ្នែករដ្ឋបាល",{"$f":"SUM(E18:E20)","v":0},{"$f":"SUM(F18:F20)","v":0},0,0,0,0]
[null,null,60021,"សម្ភារៈការិយាល័យនិងការបោះពុម្ព",{"$f":"AnnualBudget!E17","v":0},{"$f":"TypeofDisburement!F16","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C18,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C18,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G18:H18)","v":0},{"$f":"E18-I18","v":0}]
[null,null,60022,"សៀវភៅមើល និងឯកសារ",{"$f":"AnnualBudget!E18","v":0},{"$f":"TypeofDisburement!F17","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C19,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C19,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,null,60023,"ការបោះពុម្ភ",{"$f":"AnnualBudget!E19","v":0},{"$f":"TypeofDisburement!F18","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C20,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C20,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,6003,null,"ស្បៀងអាហារ និងផលិតផលកសិកម្ម",{"$f":"E22","v":0},{"$f":"F22","v":0},0,0,0,0]
[null,null,60031,"ស្បៀង",{"$f":"AnnualBudget!E21","v":0},{"$f":"TypeofDisburement!F20","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C22,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C22,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G22:H22)","v":0},{"$f":"E22-I22","v":0}]
[null,6004,null,"សំលៀកបំពាក់ និងការតុបតែង",{"$f":"E24","v":0},{"$f":"F24","v":0},{"$f":"G24","v":0},0,0,0]
[null,null,60041,"ឯកសណ្ឋាន",{"$f":"AnnualBudget!E23","v":0},{"$f":"TypeofDisburement!F22","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C24,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C24,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G24:H24)","v":0},{"$f":"E24-I24","v":0}]
[null,6005,null,"សម្ភារៈតូចតាច សង្ហារឹម និងសម្ភារៈបរិក្ខារ",{"$f":"SUM(E26:E28)","v":0},{"$f":"SUM(F26:F28)","v":0},0,0,0,0]
[null,null,60051,"សម្ភារនិងបរិក្ខារបច្ចេកទេសមិនមែនព័ត៌មានវិទ្យា",{"$f":"AnnualBudget!E25","v":0},{"$f":"TypeofDisburement!F24","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C26,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C26,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G26:H26)","v":0},{"$f":"E26-I26","v":0}]
[null,null,60053,"សម្ភារៈប្រើប្រាស់",{"$f":"AnnualBudget!E26","v":0},{"$f":"TypeofDisburement!F25","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C27,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C27,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,null,60055,"សម្ភារនិងបរិក្ខារបច្ចេកទេសព័ត៌មានវិទ្យា",{"$f":"AnnualBudget!E27","v":0},{"$f":"TypeofDisburement!F26","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C28,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C28,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,6006,null,"ថាមពលនិងទឹក",{"$f":"SUM(E30:E32)","v":0},{"$f":"SUM(F30:F32)","v":0},{"$f":"SUM(G30:G32)","v":0},0,0,0]
[null,null,60061,"អគ្គិសនី",{"$f":"AnnualBudget!E29","v":0},{"$f":"TypeofDisburement!F28","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C30,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C30,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G30:H30)","v":0},{"$f":"E30-I30","v":0}]
[null,null,60062,"ទឹក",{"$f":"AnnualBudget!E30","v":0},{"$f":"TypeofDisburement!F29","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C31,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C31,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,null,60068,"ផ្សេងៗ",{"$f":"AnnualBudget!E31","v":0},{"$f":"TypeofDisburement!F30","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C32,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C32,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[61,null,null,"សេវាកម្ម",{"$f":"SUM(E34,E40)","v":0},{"$f":"SUM(F34,F40)","v":0},0,0,0,0]
[null,6105,null,"ការថែទាំនិងជួសជុល",{"$f":"SUM(E35:E39)","v":0},{"$f":"SUM(F35:F39)","v":0},{"$f":"SUM(G35:G39)","v":0},0,0,0]
[null,null,61051,"ការថែទាំដីធ្លី សួនច្បារ ព្រៃឈើ តំបន់ឆ្នេរ និងដែននេសាទ",{"$f":"AnnualBudget!E34","v":0},{"$f":"TypeofDisburement!F33","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C35,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C35,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G35:H35)","v":0},{"$f":"E35-I35","v":0}]
[null,null,61052,"ការថែទាំ ជួសជុលអគារផ្សេងៗ និងប្រាសាទ",{"$f":"AnnualBudget!E35","v":0},{"$f":"TypeofDisburement!F34","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C36,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C36,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,null,61053,"ការថែទាំនិងជួសជុលផ្លូវ ផ្លូវលំ ស្ពាន ​និងលូ",{"$f":"AnnualBudget!E36","v":0},{"$f":"TypeofDisburement!F35","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C37,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C37,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,null,61054,"ការថែទាំបណ្តាញផ្សេងៗ",{"$f":"AnnualBudget!E37","v":0},{"$f":"TypeofDisburement!F36","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C38,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C38,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,null,61057,"ការថែទាំនិងជួសជុលសម្ភារៈ និងឧបករណ៍បច្ចេកទេស",{"$f":"AnnualBudget!E38","v":0},{"$f":"TypeofDisburement!F37","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C39,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C39,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[null,6108,null,"សោហ៊ុយដឹកជញ្ជូន",{"$f":"E41","v":0},{"$f":"F41","v":0},{"$f":"G41","v":0},0,0,0]
[null,null,61081,"សម្ភារ​ និងទំនិញ",{"$f":"AnnualBudget!E40","v":0},{"$f":"TypeofDisburement!F39","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C41,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C41,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G41:H41)","v":0},{"$f":"E41-I41","v":0}]
[64,null,null,"បន្ទុកបុគ្គលិក",{"$f":"E43","v":0},{"$f":"F43","v":0},0,0,0,0]
[null,6402,null,"លាភការនិងប្រាក់បំណាច់ បុគ្គលិកក្របខ័ណ្ឌអចិន្ត្រៃយ៍",{"$f":"SUM(E44:E45)","v":0},{"$f":"SUM(F44:F45)","v":0},0,0,0,0]
[null,null,64023,"ប្រាក់បំណាច់ម៉ោងបន្ថែម",{"$f":"AnnualBudget!E43","v":0},{"$f":"TypeofDisburement!F42","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C44,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C44,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G44:H44)","v":0},{"$f":"E44-I44","v":0}]
[null,null,64033,"រង្វាន់​",{"$f":"AnnualBudget!E44","v":0},{"$f":"TypeofDisburement!F43","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C45,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C45,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]
[62,null,null,"អត្ថប្រយោជន៍សង្គម",{"$f":"E47","v":0},{"$f":"F47","v":0},0,0,0,0]
[null,6202,null,"ជំនួយសង្គមដល់ប្រជាពលរដ្ឋ",{"$f":"SUM(E48:E49)","v":0},{"$f":"SUM(F48:F49)","v":0},0,0,0,0]
[null,null,62024,"ជួយជនរងគ្រោះដោយគ្រោះធម្មជាតិ",{"$f":"AnnualBudget!E47","v":0},{"$f":"TypeofDisburement!F46","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C48,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C48,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},{"$f":"SUM(G48:H48)","v":0},{"$f":"E48-I48","v":0}]
[null,null,62028,"ជំនួយសង្គមផ្សេងៗទៀត",{"$f":"AnnualBudget!E48","v":0},{"$f":"TypeofDisburement!F47","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C49,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),-1),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(DATE(YEAR(REPORTDIS!$E$14),MONTH(REPORTDIS!$E$14),DAY(REPORTDIS!$E$14)),Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,SubaccountReport!C49,Disbur_PB!$C$9:$C$358,\">\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-2),Disbur_PB!$C$9:$C$358,\"<=\"&EOMONTH(REPORTDIS!$E$14,Create!$E$7-1))","v":0},0,0]

{"sheet":"REPORTDIS","index":16,"n_rows":86,"n_cols":31,"rows_kept":86,"cut":false,"hidden":true,"merged":[[6,29,8,29],[6,30,8,30],[7,16,8,16],[7,23,8,23],[7,26,8,26],[6,27,6,28],[6,0,8,0],[6,1,8,1],[6,2,6,16],[6,17,6,23],[6,24,6,26]]}
[]
[]
[]
[]
[]
[]
["ល.រ","ឈ្មោះសាលា","ជំពូក ៦០",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ជំពូក ៦១",null,null,null,null,null,null,"ជំពូក ៦២",null,null,"ជំពូក ៦៤",null,"សរុប","ទឹកបា្រក់\nសរុបរួម"]
[null,null,"អនុគណនី","អនុគណនី","អនុគណនី","អនុគណនី","អនុគណនី","អនុគណនី","អនុគណនី","អនុគណនី","អនុគណនី","អនុគណនី","អនុគណនី","អនុគណនី","អនុគណនី","អនុគណនី","សរុប","អនុគណនី","អនុគណនី","អនុគណនី","អនុគណនី","អនុគណនី","អនុគណនី","សរុប","អនុគណនី","អនុគណនី","សរុប","អនុគណនី","អនុគណនី"]
[null,null,60011,60012,60013,60021,60022,60023,60031,60041,60051,60053,60055,60061,60062,60068,null,61051,61052,61053,61054,61057,61081,null,62024,62028,null,64023,64027]
[1,null,{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,REPORTDIS!C9,Disbur_PB!$C$9:$C$358,\">\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-2),Disbur_PB!$C$9:$C$358,\"<=\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,REPORTDIS!D9,Disbur_PB!$C$9:$C$358,\">\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-2),Disbur_PB!$C$9:$C$358,\"<=\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,REPORTDIS!E9,Disbur_PB!$C$9:$C$358,\">\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-2),Disbur_PB!$C$9:$C$358,\"<=\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,REPORTDIS!F9,Disbur_PB!$C$9:$C$358,\">\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-2),Disbur_PB!$C$9:$C$358,\"<=\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,REPORTDIS!G9,Disbur_PB!$C$9:$C$358,\">\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-2),Disbur_PB!$C$9:$C$358,\"<=\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,REPORTDIS!H9,Disbur_PB!$C$9:$C$358,\">\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-2),Disbur_PB!$C$9:$C$358,\"<=\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,REPORTDIS!I9,Disbur_PB!$C$9:$C$358,\">\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-2),Disbur_PB!$C$9:$C$358,\"<=\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,REPORTDIS!J9,Disbur_PB!$C$9:$C$358,\">\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-2),Disbur_PB!$C$9:$C$358,\"<=\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,REPORTDIS!K9,Disbur_PB!$C$9:$C$358,\">\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-2),Disbur_PB!$C$9:$C$358,\"<=\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,REPORTDIS!L9,Disbur_PB!$C$9:$C$358,\">\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-2),Disbur_PB!$C$9:$C$358,\"<=\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,REPORTDIS!M9,Disbur_PB!$C$9:$C$358,\">\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-2),Disbur_PB!$C$9:$C$358,\"<=\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,REPORTDIS!N9,Disbur_PB!$C$9:$C$358,\">\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-2),Disbur_PB!$C$9:$C$358,\"<=\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,REPORTDIS!O9,Disbur_PB!$C$9:$C$358,\">\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-2),Disbur_PB!$C$9:$C$358,\"<=\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-1))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$D$9:$D$358,REPORTDIS!P9,Disbur_PB!$C$9:$C$358,\">\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-2),Disbur_PB!$C$9:$C$358,\"<=\"& EOMONTH(DATE(2017,1,1),Disbursement!$G$1-1))","v":0}]
[]
[]
["ចំណូលពីខែមករាដល់ខែធ្វើរបាយការណ៍","ចំណាយខែមករាដល់ខែធ្វើរបាយការណ៍",null,null,"កាលបរិច្ឆេទប្រើប្រាស់របាយការណ៍","កាលបរិច្ឆេទចាប់ផ្ដើម","កាលបរិច្ឆេទបញ្ចប់"]
[{"$f":"SUMIFS(Receipt!$E$8:$E$117,Receipt!$C$8:$C$117,\">\"& EOMONTH(E14,-1),Receipt!$C$8:$C$117,\"<=\"& EOMONTH(E14,Create!$E$7-2))","v":0},{"$f":"SUMIFS(Disbur_PB!$F$9:$F$358,Disbur_PB!$C$9:$C$358,\">\"& EOMONTH(E14,-1),Disbur_PB!$C$9:$C$358,\"<=\"& EOMONTH(E14,Create!$E$7-2))","v":0},null,null,"2018-01-01","2018-01-01","2018-12-31"]
[]
["ល.រ","ឈ្មោះខែ",null,"ល.រ","ឈ្មោះមុខសញ្ញាចំណាយ"]
[1,"មករា",null,1,"១.សម្ភារមូលដ្ឋាន "]
[2,"កុម្ភៈ",null,2,"២.ការកែលម្អបរិស្ថាន សាលា និងថ្នាក់រៀន"]
[3,"មីនា",null,3,"៣.ការជួសជុលតូច (សង្ហារឹម បណ្ណាល័យ និងបរិក្ខារអេឡិចត្រូនិច)"]
[4,"មេសា",null,4,"៤.ការទិញសៀវភៅអានដាក់ក្នុងបណ្ណាល័យ"]
[5,"ឧសភា",null,5,"៥.បំណិនជីវិត (កីឡា សិល្បៈ រោងជាង គេហវិជ្ជា និងកសិកម្ម) "]
[6,"មិថុនា",null,6,"៦.ចំណាយសម្រាប់ទឹកស្អាត និងអនាម័យ"]
[7,"កក្កដា",null,7,"៧.ចំណាយទូទាត់ថ្លៃប្រើបា្រស់ថាមពលអគ្គិសនី និងទឹក"]
[8,"សីហា",null,8,"៨.ការរៀបចំឯកសារធ្វើតេស្ត និងសម្ភារផ្សេងៗសម្រាប់ប្រឡងឆមាស"]
[9,"កញ្ញា",null,9,"៩.ចលនាបីល្អ (សិស្សល្អ មិត្តល្អ កូនល្អ) របស់ក្រុមប្រឹក្សាយុវជន"]
[10,"តុលា",null,10,"១០.ចំណាយផ្សេងៗ"]
[11,"វិច្ឆិកា"]
[12,"ធ្នូ"]
[]
[]
[]
[null,60011]
[null,60012]
[null,60013]
[null,60014]
[null,60021]
[null,60022]
[null,60023]
[null,60031]
[null,60032]
[null,60033]
[null,60035]
[null,60041]
[null,60051]
[null,60052]
[null,60053]
[null,60055]
[null,60061]
[null,60062]
[null,60068]
[null,61011]
[null,61012]
[null,61021]
[null,61051]
[null,61052]
[null,61053]
[null,61054]
[null,61057]
[null,61071]
[null,61081]
[null,61101]
[null,61102]
[null,61103]
[null,61141]
[null,61142]
[null,62024]
[null,62025]
[null,62028]
[null,64023]
[null,64027]
[]
["ល.រ","ប្រភេទចលនាឥណទាន"]
[1,"១. ផ្ទៃក្នុង"]
[2,"២.បំពេញបន្ថែម"]
[3,"៣. មិនបានគ្រោងទុក"]
[4,"៤. ថយ"]
[]
["ល.រ","ប្រភពជំនួយ"]
[1,"រដ្ឋ(PB)"]
[2,"ធនាគារពិភពលោក(The World Bank)"]
[3,"អង្គការយូនីសេហ្វ(UNICEF)"]
[4,"ធនាគារអភិវឌ្ឍន៍អាស៊ី(ADB)"]
[5,"ជំនួសពីប្រទេសស៊ុយអ៊ែត(SWEDEN)"]
[6,"ជំនួយពីដៃគូផ្សេងៗ(Others)"]
[7,"សហគមន៍"]
[8,"សប្បុរសជន"]

{"sheet":"SOURCE","index":17,"n_rows":8,"n_cols":8,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
["ល.រ","ឈ្មោះអនុកម្មវិធី",null,"ល.រ ","ឈ្មោះចង្កោមសកម្មភាព",null,"ល.រ","ឈ្មោះសកម្មភាព"]
[1,"អនុកម្មវិធីទី១.១០",null,1,"ចង្កោមសកម្មភាពទី០១",null,1,"សកម្មភាពទី១"]
[null,null,null,null,null,null,2,"សកម្មភាពទី២"]
[null,null,null,null,null,null,3,"សកម្មភាពទី៣"]
[null,null,null,null,null,null,4,"សកម្មភាពទី៦"]