{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet 1"],"not_rendered":{"external_links":1,"defined_names":1,"comments":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet 1","index":0,"n_rows":57,"n_cols":54,"rows_kept":57,"merged":[[0,0,0,45],[2,11,2,19],[2,20,2,28],[2,29,2,37],[3,0,3,1],[3,2,3,10],[3,11,3,19],[3,20,3,28],[3,29,3,37],[3,38,3,46],[6,48,6,53],[30,0,30,45],[32,11,32,19],[32,20,32,28],[32,29,32,37],[33,0,33,1],[33,2,33,10],[33,11,33,19],[33,20,33,28],[33,29,33,37],[33,38,33,46],[36,48,36,53]],"flags":["formulas_cached_only"]}
["Dollars"]
[]
[{"$nulls":11},"Goal #2--Fair, Honest,",{"$nulls":8},"Goal #3--Facilitate",{"$nulls":8},"Goal #4--Organizational"]
["Agency Programs",null,"Goal  #1-- Protect Investors",{"$nulls":8},"Efficient Markets",{"$nulls":8},"Capital Formation",{"$nulls":8},"Excellence",{"$nulls":8},"Totals"]
[]
[{"$nulls":3},"FY 02",null,null,"FY 03",null,null,"FY 04",null,null,"FY 02",null,null,"FY 03",null,null,"FY 04",null,null,"FY 02",null,null,"FY 03",null,null,"FY 04",null,null,"FY 02",null,null,"FY 03",null,null,"FY 04",null,null,"FY 02",null,null,"FY 03",null,null,"FY 04"]
["Direct:",null,null,"$/Mill",null,null,"$/Mill",null,null,"$/Mill",null,null,"$/Mill",null,null,"$/Mill",null,null,"$/Mill",null,null,"$/Mill",null,null,"$/Mill",null,null,"$/Mill",null,null,"$/Mill",null,null,"$/Mill",null,null,"$/Mill",null,null,"$/Mill",null,null,"$/Mill",null,null,"$/Mill",null,null,"Check"]
[]
["Full Disclosure",null,null,{"v":53,"d":"$53"},null,null,{"v":67,"d":"$67"},null,null,{"v":101,"d":"$101"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":15,"d":"$15"},null,null,{"v":19,"d":"$19"},null,null,{"v":29,"d":"$29"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":68,"d":"$68"},null,null,{"v":86,"d":"$86"},null,null,{"v":130,"d":"$130"},null,null,68,0,86,0,130,0]
[]
["Prevention and Suppression",null,null,{"v":163,"d":"$163"},null,null,{"v":203,"d":"$203"},null,null,{"v":281,"d":"$281"},null,null,{"v":1,"d":"$1"},null,null,{"v":1,"d":"$1"},null,null,{"v":1,"d":"$1"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":164,"d":"$164"},null,null,{"v":204,"d":"$204"},null,null,{"v":282,"d":"$282"},null,null,164,0,204,0,282,0]
["     of Fraud"]
["Supervision and Regulation",null,null,{"v":8,"d":"$8"},null,null,{"v":10,"d":"$10"},null,null,{"v":14,"d":"$14"},null,null,{"v":60,"d":"$60"},null,null,{"v":68,"d":"$68"},null,null,{"v":101,"d":"$101"},null,null,{"v":10,"d":"$10"},null,null,{"v":12,"d":"$12"},null,null,{"v":17,"d":"$17"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":78,"d":"$78"},null,null,{"v":90,"d":"$90"},null,null,{"v":132,"d":"$132"},null,null,78,0,90,0,132,0]
["     of Securities Markets"]
["Investment Management",null,null,{"v":83,"d":"$83"},null,null,{"v":96,"d":"$96"},null,null,{"v":136,"d":"$136"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":17,"d":"$17"},null,null,{"v":20,"d":"$20"},null,null,{"v":28,"d":"$28"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":100,"d":"$100"},null,null,{"v":116,"d":"$116"},null,null,{"v":164,"d":"$164"},null,null,100,0,116,0,164,0]
[]
["     Subtotal Direct",null,null,{"v":307,"d":"$307"},null,null,{"v":376,"d":"$376"},null,null,{"v":532,"d":"$532"},null,null,{"v":61,"d":"$61"},null,null,{"v":69,"d":"$69"},null,null,{"v":102,"d":"$102"},null,null,{"v":42,"d":"$42"},null,null,{"v":51,"d":"$51"},null,null,{"v":74,"d":"$74"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":410,"d":"$410"},null,null,{"v":496,"d":"$496"},null,null,{"v":708,"d":"$708"},null,null,410,0,496,0,708,0]
[]
["Indirect:***"]
[]
["Legal and Economic Services",null,null,{"v":21,"d":"$21"},null,null,{"v":26,"d":"$26"},null,null,{"v":34,"d":"$34"},null,null,{"v":4,"d":"$4"},null,null,{"v":5,"d":"$5"},null,null,{"v":7,"d":"$7"},null,null,{"v":3,"d":"$3"},null,null,{"v":3,"d":"$3"},null,null,{"v":5,"d":"$5"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":28,"d":"$28"},null,null,{"v":34,"d":"$34"},null,null,{"v":46,"d":"$46"},null,null,28,0,34,0,46,0]
[]
["Program Direction",null,null,{"v":37,"d":"$37"},null,null,{"v":31,"d":"$31"},null,null,{"v":42,"d":"$42"},null,null,{"v":7,"d":"$7"},null,null,{"v":6,"d":"$6"},null,null,{"v":8,"d":"$8"},null,null,{"v":5,"d":"$5"},null,null,{"v":4,"d":"$4"},null,null,{"v":6,"d":"$6"},null,null,{"v":17,"d":"$17"},null,null,{"v":21,"d":"$21"},null,null,{"v":33,"d":"$33"},null,null,{"v":49,"d":"$49"},null,null,{"v":62,"d":"$62"},null,null,{"v":88,"d":"$88"},null,null,49,0,62,0,89,1]
[]
["     Subtotal Indirect",null,null,{"v":58,"d":"$58"},null,null,{"v":57,"d":"$57"},null,null,{"v":76,"d":"$76"},null,null,{"v":11,"d":"$11"},null,null,{"v":11,"d":"$11"},null,null,{"v":15,"d":"$15"},null,null,{"v":8,"d":"$8"},null,null,{"v":7,"d":"$7"},null,null,{"v":11,"d":"$11"},null,null,{"v":17,"d":"$17"},null,null,{"v":21,"d":"$21"},null,null,{"v":33,"d":"$33"},null,null,{"v":77,"d":"$77"},null,null,{"v":96,"d":"$96"},null,null,{"v":134,"d":"$134"},null,null,77,0,96,0,135,1]
[]
["     Total Programs",null,null,{"v":365,"d":"$365"},null,null,{"v":433,"d":"$433"},null,null,{"v":608,"d":"$608"},null,null,{"v":72,"d":"$72"},null,null,{"v":80,"d":"$80"},null,null,{"v":117,"d":"$117"},null,null,{"v":50,"d":"$50"},null,null,{"v":58,"d":"$58"},null,null,{"v":85,"d":"$85"},null,null,{"v":17,"d":"$17"},null,null,{"v":21,"d":"$21"},null,null,{"v":33,"d":"$33"},null,null,{"v":487,"d":"$487"},null,null,{"v":592,"d":"$592"},null,null,{"v":842,"d":"$842"},null,null,487,0,592,0,843,1]
[]
[]
[]
["Staff Years"]
[]
[{"$nulls":11},"Goal #2--Fair, Honest,",{"$nulls":8},"Goal #3--Facilitate",{"$nulls":8},"Goal #4--Organizational"]
["Agency Programs",null,"Goal  #1-- Protect Investors",{"$nulls":8},"Efficient Markets",{"$nulls":8},"Capital Formation",{"$nulls":8},"Excellence",{"$nulls":8},"Totals"]
[]
[{"$nulls":3},"FY 02",null,null,"FY 03",null,null,"FY 04",null,null,"FY 02",null,null,"FY 03",null,null,"FY 04",null,null,"FY 02",null,null,"FY 03",null,null,"FY 04",null,null,"FY 02",null,null,"FY 03",null,null,"FY 04",null,null,"FY 02",null,null,"FY 03",null,null,"FY 04"]
["Direct:",null,null,"FTE",null,null,"FTE",null,null,"FTE",null,null,"FTE",null,null,"FTE",null,null,"FTE",null,null,"FTE",null,null,"FTE",null,null,"FTE",null,null,"FTE",null,null,"FTE",null,null,"FTE",null,null,"FTE",null,null,"FTE",null,null,"FTE",null,null,"Check"]
[]
["Full Disclosure",null,null,353,null,null,404,null,null,504,null,null,0,null,null,0,null,null,0,null,null,100,null,null,114,null,null,143,null,null,0,null,null,0,null,null,0,null,null,453,null,null,518,null,null,647,null,null,453,0,518,0,647,0]
[]
["Prevention and Suppression",null,null,994,null,null,1029,null,null,1142,null,null,5,null,null,5,null,null,6,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,999,null,null,1034,null,null,{"v":1148,"d":"1,148"},null,null,999,0,1034,0,1148,0]
["     of Fraud"]
["Supervision and Regulation",null,null,48,null,null,49,null,null,64,null,null,347,null,null,354,null,null,463,null,null,60,null,null,61,null,null,79,null,null,0,null,null,0,null,null,0,null,null,455,null,null,464,null,null,606,null,null,455,0,464,0,606,0]
["     of Securities Markets"]
["Investment Management",null,null,480,null,null,484,null,null,610,null,null,0,null,null,0,null,null,0,null,null,98,null,null,98,null,null,124,null,null,0,null,null,0,null,null,0,null,null,578,null,null,582,null,null,734,null,null,578,0,582,0,734,0]
[]
["     Subtotal Direct",null,null,{"v":1875,"d":"1,875"},null,null,{"v":1966,"d":"1,966"},null,null,{"v":2320,"d":"2,320"},null,null,352,null,null,359,null,null,469,null,null,258,null,null,273,null,null,346,null,null,0,null,null,0,null,null,0,null,null,2485,null,null,2598,null,null,3135,null,null,2485,0,2598,0,3135,0]
[]
["Indirect:"]
[]
["Legal and Economic Services",null,null,124,null,null,133,null,null,142,null,null,23,null,null,24,null,null,29,null,null,17,null,null,18,null,null,21,null,null,0,null,null,0,null,null,0,null,null,164,null,null,175,null,null,192,null,null,164,0,175,0,192,0]
[]
["Program Direction",null,null,272,null,null,188,null,null,188,null,null,51,null,null,34,null,null,38,null,null,37,null,null,26,null,28,28,null,null,123,null,null,128,null,null,149,null,null,360,null,null,376,null,null,403,null,null,360,0,376,0,403,0]
[]
["     Subtotal Indirect",null,null,396,null,null,321,null,null,330,null,null,74,null,null,58,null,null,67,null,null,54,null,null,44,null,null,49,null,null,123,null,null,128,null,null,149,null,null,524,null,null,551,null,null,595,null,null,524,0,551,0,595,0]
[]
["     Total Programs",null,null,{"v":2271,"d":"2,271"},null,null,{"v":2287,"d":"2,287"},null,null,{"v":2650,"d":"2,650"},null,null,426,null,null,417,null,null,536,null,null,312,null,null,317,null,null,395,null,null,123,null,null,128,null,null,149,null,null,{"v":3009,"d":"3,009"},null,null,{"v":3149,"d":"3,149"},null,null,{"v":3730,"d":"3,730"},null,null,3009,0,3149,0,3730,0]