{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":26,"n_cols":7,"rows_kept":26,"merged":[[2,1,2,6]]}
[]
[]
[null,"Realisasi PAD Berdasarkan Target  APBD-P Kota Baubau Tahun 2017 – 2024"]
[]
[null,"Tahun","Target PAD","Realisasi PAD","Bertambah/ (Berkurang)","%","Kelebihan/ Kekurangan"]
[null,"2017",{"v":86960301451,"d":"86,960,301,451.00"},{"v":106399876657.36,"d":"106,399,876,657.36"},{"$f":"D6-C6","v":{"v":19439575206.36,"d":"19,439,575,206.36"}},{"$f":"D6/C6","v":{"v":1.2235453980954025,"d":"122.35%"}},{"$f":"D6-C6","v":{"v":19439575206.36,"d":"19,439,575,206.36"}}]
[null,"2018",{"v":72581399292.03,"d":"72,581,399,292.03"},{"v":61321910993,"d":"61,321,910,993.00"},{"$f":"D7-C7","v":{"v":-11259488299.029999,"d":"(11,259,488,299.03)"}},{"$f":"D7/C7","v":{"v":0.8448708841541117,"d":"84.49%"}},{"v":-11259488299.029999,"d":"(11,259,488,299.03)"}]
[null,"2019",{"v":75716998748,"d":"75,716,998,748.00"},{"v":85976625925,"d":"85,976,625,925.00"},{"v":10259627177,"d":"10,259,627,177.00"},{"$f":"D8/C8","v":{"v":1.1354996545907203,"d":"113.55%"}},{"v":10259627177,"d":"10,259,627,177.00"}]
[null,"2020",{"v":102818041270,"d":"102,818,041,270.00"},{"v":87011274771.75,"d":"87,011,274,771.75"},{"v":-15806766498.25,"d":"(15,806,766,498.25)"},{"v":0.8462646603358115,"d":"84.63%"},{"v":-15806766498.25,"d":"(15,806,766,498.25)"}]
[null,"2021",{"v":100960725865,"d":"100,960,725,865.00"},{"v":95566805178,"d":"95,566,805,178.00"},{"v":-5393920687,"d":"(5,393,920,687.00)"},{"v":0.9465740698594768,"d":"94.66%"},{"v":-5393920687,"d":"(5,393,920,687.00)"}]
[null,"2022",{"v":114485468979,"d":"114,485,468,979.00"},{"v":107048315216,"d":"107,048,315,216.00"},{"v":-7437153763,"d":"(7,437,153,763.00)"},{"v":0.935038447854337,"d":"93.50%"},{"v":-7437153763,"d":"(7,437,153,763.00)"}]
[null,"2023",{"v":119993283279,"d":"119,993,283,279.00"},{"v":103131261338,"d":"103,131,261,338.00"},{"v":-16862021941,"d":"(16,862,021,941.00)"},{"v":0.8594752849474616,"d":"85.95%"},{"v":-16862021941,"d":"(16,862,021,941.00)"}]
[null,"2024",{"v":125410033202,"d":"125,410,033,202.00"},{"v":128084807145,"d":"128,084,807,145.00"},{"v":2674773943,"d":"2,674,773,943.00"},{"v":1.0213282292868202,"d":"102.13%"},{"v":2674773943,"d":"2,674,773,943.00"}]
[null,"Sumber:  LRA Kota Baubau Tahun 2017 s.d 2024"]
[]
[{"$nulls":5},"Baubau, 08 Agustus 2025"]
[{"$nulls":5},"Mengetahui:"]
[{"$nulls":5},"Plt. Kepala Badan Pendapatan Daerah Kota Baubau"]
[]
[]
[]
[]
[]
[{"$nulls":5},"Drs. MUSRIFI, M.Si"]
[{"$nulls":5},"Pembina Tk. I"]
[{"$nulls":5},"NIP. 19731206 199302 1 001"]