FICA fix

Excel_2016/xlsm_repo/docProps/core.xml

@@ -1,2 +1,2 @@
 <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
-<cp:coreProperties xmlns:cp="http://schemas.openxmlformats.org/package/2006/metadata/core-properties" xmlns:dc="http://purl.org/dc/elements/1.1/" xmlns:dcterms="http://purl.org/dc/terms/" xmlns:dcmitype="http://purl.org/dc/dcmitype/" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance"><dc:creator>LLB</dc:creator><cp:lastModifiedBy>Larry Blumer, Jr.</cp:lastModifiedBy><dcterms:created xsi:type="dcterms:W3CDTF">2015-01-11T16:51:10Z</dcterms:created><dcterms:modified xsi:type="dcterms:W3CDTF">2024-02-11T16:15:39Z</dcterms:modified></cp:coreProperties>
+<cp:coreProperties xmlns:cp="http://schemas.openxmlformats.org/package/2006/metadata/core-properties" xmlns:dc="http://purl.org/dc/elements/1.1/" xmlns:dcterms="http://purl.org/dc/terms/" xmlns:dcmitype="http://purl.org/dc/dcmitype/" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance"><dc:creator>LLB</dc:creator><cp:lastModifiedBy>Larry Blumer, Jr.</cp:lastModifiedBy><dcterms:created xsi:type="dcterms:W3CDTF">2015-01-11T16:51:10Z</dcterms:created><dcterms:modified xsi:type="dcterms:W3CDTF">2024-02-17T13:05:48Z</dcterms:modified></cp:coreProperties>

Excel_2016/xlsm_repo/xl/worksheets/sheet1.xml

@@ -1,2 +1,2 @@
 <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
-<worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" mc:Ignorable="x14ac xr xr2 xr3" xmlns:x14ac="http://schemas.microsoft.com/office/spreadsheetml/2009/9/ac" xmlns:xr="http://schemas.microsoft.com/office/spreadsheetml/2014/revision" xmlns:xr2="http://schemas.microsoft.com/office/spreadsheetml/2015/revision2" xmlns:xr3="http://schemas.microsoft.com/office/spreadsheetml/2016/revision3" xr:uid="{00000000-0001-0000-0000-000000000000}"><sheetPr codeName="Sheet12"/><dimension ref="A1:I39"/><sheetViews><sheetView topLeftCell="B2" workbookViewId="0"/></sheetViews><sheetFormatPr defaultRowHeight="15" x14ac:dyDescent="0.25"/><cols><col min="1" max="1" width="9.140625" hidden="1" customWidth="1"/><col min="2" max="2" width="9.140625" customWidth="1"/><col min="3" max="3" width="43" customWidth="1"/><col min="4" max="5" width="13.28515625" customWidth="1"/><col min="6" max="6" width="11.140625" customWidth="1"/><col min="8" max="8" width="10.7109375" bestFit="1" customWidth="1"/></cols><sheetData><row r="1" spans="1:9" hidden="1" x14ac:dyDescent="0.25"><c r="A1"><f>PMBASIC+PMADVANCED</f><v>48</v></c></row><row r="3" spans="1:9" x14ac:dyDescent="0.25"><c r="C3" s="129" t="s"><v>767</v></c><c r="D3" s="13"><v>2024</v></c><c r="E3" s="9" t="s"><v>768</v></c><c r="F3" s="130"><v>211</v></c></row><row r="4" spans="1:9" x14ac:dyDescent="0.25"><c r="C4" s="129" t="s"><v>744</v></c><c r="D4" s="13"><v>1</v></c><c r="F4" s="1"/></row><row r="5" spans="1:9" x14ac:dyDescent="0.25"><c r="C5" s="129" t="s"><v>781</v></c><c r="D5" s="123" t="b"><v>0</v></c><c r="F5" s="1"/></row><row r="6" spans="1:9" x14ac:dyDescent="0.25"><c r="C6" s="129" t="s"><v>669</v></c><c r="D6" s="13"><f>1954</f><v>1954</v></c></row><row r="7" spans="1:9" x14ac:dyDescent="0.25"><c r="C7" s="129" t="s"><v>760</v></c><c r="D7" s="13"><v>80</v></c><c r="F7" s="1"/></row><row r="8" spans="1:9" x14ac:dyDescent="0.25"><c r="C8" s="129" t="s"><v>869</v></c><c r="D8" s="13"><v>100</v></c><c r="F8" s="1"/></row><row r="9" spans="1:9" x14ac:dyDescent="0.25"><c r="H9" s="54" t="s"><v>746</v></c><c r="I9" s="55" t="s"><v>751</v></c></row><row r="10" spans="1:9" x14ac:dyDescent="0.25"><c r="C10" s="9" t="s"><v>837</v></c><c r="D10" s="339"/><c r="H10" s="207" t="str"><f t="shared" ref="H10" si="0">IF(IF(COLUMN()=COLUMN(D10),TRUE,ISBLANK(D10)), I10, D10)</f><v>Basic</v></c><c r="I10" s="207" t="s"><v>836</v></c></row><row r="11" spans="1:9" x14ac:dyDescent="0.25"><c r="C11" s="9" t="s"><v>823</v></c><c r="D11" s="385"/><c r="H11" s="192"><f ca="1">IF(IF(COLUMN()=COLUMN(D11),TRUE,ISBLANK(D11)), SP_CurrentDate, D11)</f><v>45333</v></c><c r="I11" s="56"/></row><row r="12" spans="1:9" x14ac:dyDescent="0.25"><c r="C12" s="9" t="s"><v>828</v></c><c r="D12" s="337"/><c r="H12" s="56" t="b"><f t="shared" ref="H12:H17" si="1">IF(IF(COLUMN()=COLUMN(D12),TRUE,ISBLANK(D12)), I12, D12)</f><v>1</v></c><c r="I12" s="56" t="b"><v>1</v></c></row><row r="13" spans="1:9" x14ac:dyDescent="0.25"><c r="C13" s="9" t="s"><v>795</v></c><c r="D13" s="337"/><c r="H13" s="56" t="b"><f t="shared" si="1"/><v>0</v></c><c r="I13" s="56" t="b"><v>0</v></c></row><row r="14" spans="1:9" x14ac:dyDescent="0.25"><c r="C14" s="9" t="s"><v>796</v></c><c r="D14" s="337"/><c r="H14" s="56" t="b"><f t="shared" si="1"/><v>0</v></c><c r="I14" s="56" t="b"><v>0</v></c></row><row r="15" spans="1:9" x14ac:dyDescent="0.25"><c r="C15" s="9" t="s"><v>797</v></c><c r="D15" s="337"/><c r="H15" s="56" t="b"><f t="shared" si="1"/><v>0</v></c><c r="I15" s="56" t="b"><v>0</v></c></row><row r="16" spans="1:9" x14ac:dyDescent="0.25"><c r="C16" s="9" t="s"><v>798</v></c><c r="D16" s="337"/><c r="H16" s="56" t="b"><f t="shared" si="1"/><v>0</v></c><c r="I16" s="56" t="b"><v>0</v></c></row><row r="17" spans="2:9" x14ac:dyDescent="0.25"><c r="C17" s="9" t="s"><v>799</v></c><c r="D17" s="337"/><c r="H17" s="56" t="b"><f t="shared" si="1"/><v>0</v></c><c r="I17" s="56" t="b"><v>0</v></c></row><row r="19" spans="2:9" x14ac:dyDescent="0.25"><c r="C19" s="150" t="s"><v>673</v></c><c r="D19" s="128"><f>IF(NOT(INDEX(SC_ShowRetireatee,1)),0,1)</f><v>0</v></c><c r="E19" s="128"><f>IF(NOT(INDEX(SC_ShowRetireatee,2)),0,IF(SP_FilingStatus="Married Filing Jointly", 1, IF(SP_FilingStatus="Married Filing Separately",2,0)))</f><v>0</v></c></row><row r="20" spans="2:9" x14ac:dyDescent="0.25"><c r="C20" s="150"/></row><row r="21" spans="2:9" x14ac:dyDescent="0.25"><c r="B21" s="54" t="s"><v>27</v></c><c r="C21" s="54" t="s"><v>811</v></c></row><row r="22" spans="2:9" x14ac:dyDescent="0.25"><c r="B22" s="151"><v>100</v></c><c r="C22" s="151"/></row><row r="23" spans="2:9" x14ac:dyDescent="0.25"><c r="B23" s="151"><v>101</v></c><c r="C23" s="151" t="s"><v>813</v></c></row><row r="24" spans="2:9" x14ac:dyDescent="0.25"><c r="B24" s="151"><v>102</v></c><c r="C24" s="151" t="s"><v>863</v></c></row><row r="25" spans="2:9" x14ac:dyDescent="0.25"><c r="B25" s="151"><v>103</v></c><c r="C25" s="151" t="s"><v>866</v></c></row><row r="26" spans="2:9" x14ac:dyDescent="0.25"><c r="B26" s="151"><v>104</v></c><c r="C26" s="151" t="s"><v>838</v></c></row><row r="27" spans="2:9" x14ac:dyDescent="0.25"><c r="B27" s="151"><v>105</v></c><c r="C27" s="151" t="s"><v>985</v></c></row><row r="28" spans="2:9" x14ac:dyDescent="0.25"><c r="B28" s="151"><v>110</v></c><c r="C28" s="151" t="s"><v>816</v></c></row><row r="29" spans="2:9" x14ac:dyDescent="0.25"><c r="B29" s="151"><v>111</v></c><c r="C29" s="151" t="s"><v>982</v></c></row><row r="30" spans="2:9" x14ac:dyDescent="0.25"><c r="B30" s="151"><v>200</v></c><c r="C30" s="151" t="s"><v>863</v></c></row><row r="31" spans="2:9" x14ac:dyDescent="0.25"><c r="B31" s="151"><v>201</v></c><c r="C31" s="151" t="s"><v>864</v></c></row><row r="32" spans="2:9" x14ac:dyDescent="0.25"><c r="B32" s="151"><v>202</v></c><c r="C32" s="151" t="s"><v>865</v></c></row><row r="33" spans="2:3" x14ac:dyDescent="0.25"><c r="B33" s="151"><v>203</v></c><c r="C33" s="151" t="s"><v>824</v></c></row><row r="34" spans="2:3" x14ac:dyDescent="0.25"><c r="B34" s="151"><v>204</v></c><c r="C34" s="151" t="s"><v>867</v></c></row><row r="35" spans="2:3" x14ac:dyDescent="0.25"><c r="B35" s="151"><v>205</v></c><c r="C35" s="151" t="s"><v>895</v></c></row><row r="36" spans="2:3" x14ac:dyDescent="0.25"><c r="B36" s="151"><v>206</v></c><c r="C36" s="151" t="s"><v>988</v></c></row><row r="37" spans="2:3" x14ac:dyDescent="0.25"><c r="B37" s="151"><v>210</v></c><c r="C37" s="151" t="s"><v>814</v></c></row><row r="38" spans="2:3" x14ac:dyDescent="0.25"><c r="B38" s="151"><v>211</v></c><c r="C38" s="151" t="s"><v>815</v></c></row><row r="39" spans="2:3" x14ac:dyDescent="0.25"><c r="B39" s="152"><v>299</v></c><c r="C39" s="152" t="s"><v>812</v></c></row></sheetData><sheetProtection sheet="1" objects="1" scenarios="1" autoFilter="0"/><dataConsolidate/><pageMargins left="0.7" right="0.7" top="0.75" bottom="0.75" header="0.3" footer="0.3"/><pageSetup orientation="portrait" horizontalDpi="4294967293" r:id="rId1"/></worksheet>
+<worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" mc:Ignorable="x14ac xr xr2 xr3" xmlns:x14ac="http://schemas.microsoft.com/office/spreadsheetml/2009/9/ac" xmlns:xr="http://schemas.microsoft.com/office/spreadsheetml/2014/revision" xmlns:xr2="http://schemas.microsoft.com/office/spreadsheetml/2015/revision2" xmlns:xr3="http://schemas.microsoft.com/office/spreadsheetml/2016/revision3" xr:uid="{00000000-0001-0000-0000-000000000000}"><sheetPr codeName="Sheet12"/><dimension ref="A1:I39"/><sheetViews><sheetView topLeftCell="A2" workbookViewId="0"/></sheetViews><sheetFormatPr defaultRowHeight="15" x14ac:dyDescent="0.25"/><cols><col min="1" max="1" width="9.140625" hidden="1" customWidth="1"/><col min="2" max="2" width="9.140625" customWidth="1"/><col min="3" max="3" width="43" customWidth="1"/><col min="4" max="5" width="13.28515625" customWidth="1"/><col min="6" max="6" width="11.140625" customWidth="1"/><col min="8" max="8" width="10.7109375" bestFit="1" customWidth="1"/></cols><sheetData><row r="1" spans="1:9" hidden="1" x14ac:dyDescent="0.25"><c r="A1"><f>PMBASIC+PMADVANCED</f><v>48</v></c></row><row r="3" spans="1:9" x14ac:dyDescent="0.25"><c r="C3" s="129" t="s"><v>767</v></c><c r="D3" s="13"><v>2024</v></c><c r="E3" s="9" t="s"><v>768</v></c><c r="F3" s="130"><v>211</v></c></row><row r="4" spans="1:9" x14ac:dyDescent="0.25"><c r="C4" s="129" t="s"><v>744</v></c><c r="D4" s="13"><v>1</v></c><c r="F4" s="1"/></row><row r="5" spans="1:9" x14ac:dyDescent="0.25"><c r="C5" s="129" t="s"><v>781</v></c><c r="D5" s="123" t="b"><v>0</v></c><c r="F5" s="1"/></row><row r="6" spans="1:9" x14ac:dyDescent="0.25"><c r="C6" s="129" t="s"><v>669</v></c><c r="D6" s="13"><f>1954</f><v>1954</v></c></row><row r="7" spans="1:9" x14ac:dyDescent="0.25"><c r="C7" s="129" t="s"><v>760</v></c><c r="D7" s="13"><v>80</v></c><c r="F7" s="1"/></row><row r="8" spans="1:9" x14ac:dyDescent="0.25"><c r="C8" s="129" t="s"><v>869</v></c><c r="D8" s="13"><v>100</v></c><c r="F8" s="1"/></row><row r="9" spans="1:9" x14ac:dyDescent="0.25"><c r="H9" s="54" t="s"><v>746</v></c><c r="I9" s="55" t="s"><v>751</v></c></row><row r="10" spans="1:9" x14ac:dyDescent="0.25"><c r="C10" s="9" t="s"><v>837</v></c><c r="D10" s="339"/><c r="H10" s="207" t="str"><f t="shared" ref="H10" si="0">IF(IF(COLUMN()=COLUMN(D10),TRUE,ISBLANK(D10)), I10, D10)</f><v>Basic</v></c><c r="I10" s="207" t="s"><v>836</v></c></row><row r="11" spans="1:9" x14ac:dyDescent="0.25"><c r="C11" s="9" t="s"><v>823</v></c><c r="D11" s="508"/><c r="H11" s="192"><f ca="1">IF(IF(COLUMN()=COLUMN(D11),TRUE,ISBLANK(D11)), SP_CurrentDate, D11)</f><v>45339</v></c><c r="I11" s="56"/></row><row r="12" spans="1:9" x14ac:dyDescent="0.25"><c r="C12" s="9" t="s"><v>828</v></c><c r="D12" s="337"/><c r="H12" s="56" t="b"><f t="shared" ref="H12:H17" si="1">IF(IF(COLUMN()=COLUMN(D12),TRUE,ISBLANK(D12)), I12, D12)</f><v>1</v></c><c r="I12" s="56" t="b"><v>1</v></c></row><row r="13" spans="1:9" x14ac:dyDescent="0.25"><c r="C13" s="9" t="s"><v>795</v></c><c r="D13" s="337"/><c r="H13" s="56" t="b"><f t="shared" si="1"/><v>0</v></c><c r="I13" s="56" t="b"><v>0</v></c></row><row r="14" spans="1:9" x14ac:dyDescent="0.25"><c r="C14" s="9" t="s"><v>796</v></c><c r="D14" s="337"/><c r="H14" s="56" t="b"><f t="shared" si="1"/><v>0</v></c><c r="I14" s="56" t="b"><v>0</v></c></row><row r="15" spans="1:9" x14ac:dyDescent="0.25"><c r="C15" s="9" t="s"><v>797</v></c><c r="D15" s="337"/><c r="H15" s="56" t="b"><f t="shared" si="1"/><v>0</v></c><c r="I15" s="56" t="b"><v>0</v></c></row><row r="16" spans="1:9" x14ac:dyDescent="0.25"><c r="C16" s="9" t="s"><v>798</v></c><c r="D16" s="337"/><c r="H16" s="56" t="b"><f t="shared" si="1"/><v>0</v></c><c r="I16" s="56" t="b"><v>0</v></c></row><row r="17" spans="2:9" x14ac:dyDescent="0.25"><c r="C17" s="9" t="s"><v>799</v></c><c r="D17" s="337"/><c r="H17" s="56" t="b"><f t="shared" si="1"/><v>0</v></c><c r="I17" s="56" t="b"><v>0</v></c></row><row r="19" spans="2:9" x14ac:dyDescent="0.25"><c r="C19" s="150" t="s"><v>673</v></c><c r="D19" s="128"><f>IF(NOT(INDEX(SC_ShowRetireatee,1)),0,1)</f><v>0</v></c><c r="E19" s="128"><f>IF(NOT(INDEX(SC_ShowRetireatee,2)),0,IF(SP_FilingStatus="Married Filing Jointly", 1, IF(SP_FilingStatus="Married Filing Separately",2,0)))</f><v>0</v></c></row><row r="20" spans="2:9" x14ac:dyDescent="0.25"><c r="C20" s="150"/></row><row r="21" spans="2:9" x14ac:dyDescent="0.25"><c r="B21" s="54" t="s"><v>27</v></c><c r="C21" s="54" t="s"><v>811</v></c></row><row r="22" spans="2:9" x14ac:dyDescent="0.25"><c r="B22" s="151"><v>100</v></c><c r="C22" s="151"/></row><row r="23" spans="2:9" x14ac:dyDescent="0.25"><c r="B23" s="151"><v>101</v></c><c r="C23" s="151" t="s"><v>813</v></c></row><row r="24" spans="2:9" x14ac:dyDescent="0.25"><c r="B24" s="151"><v>102</v></c><c r="C24" s="151" t="s"><v>863</v></c></row><row r="25" spans="2:9" x14ac:dyDescent="0.25"><c r="B25" s="151"><v>103</v></c><c r="C25" s="151" t="s"><v>866</v></c></row><row r="26" spans="2:9" x14ac:dyDescent="0.25"><c r="B26" s="151"><v>104</v></c><c r="C26" s="151" t="s"><v>838</v></c></row><row r="27" spans="2:9" x14ac:dyDescent="0.25"><c r="B27" s="151"><v>105</v></c><c r="C27" s="151" t="s"><v>985</v></c></row><row r="28" spans="2:9" x14ac:dyDescent="0.25"><c r="B28" s="151"><v>110</v></c><c r="C28" s="151" t="s"><v>816</v></c></row><row r="29" spans="2:9" x14ac:dyDescent="0.25"><c r="B29" s="151"><v>111</v></c><c r="C29" s="151" t="s"><v>982</v></c></row><row r="30" spans="2:9" x14ac:dyDescent="0.25"><c r="B30" s="151"><v>200</v></c><c r="C30" s="151" t="s"><v>863</v></c></row><row r="31" spans="2:9" x14ac:dyDescent="0.25"><c r="B31" s="151"><v>201</v></c><c r="C31" s="151" t="s"><v>864</v></c></row><row r="32" spans="2:9" x14ac:dyDescent="0.25"><c r="B32" s="151"><v>202</v></c><c r="C32" s="151" t="s"><v>865</v></c></row><row r="33" spans="2:3" x14ac:dyDescent="0.25"><c r="B33" s="151"><v>203</v></c><c r="C33" s="151" t="s"><v>824</v></c></row><row r="34" spans="2:3" x14ac:dyDescent="0.25"><c r="B34" s="151"><v>204</v></c><c r="C34" s="151" t="s"><v>867</v></c></row><row r="35" spans="2:3" x14ac:dyDescent="0.25"><c r="B35" s="151"><v>205</v></c><c r="C35" s="151" t="s"><v>895</v></c></row><row r="36" spans="2:3" x14ac:dyDescent="0.25"><c r="B36" s="151"><v>206</v></c><c r="C36" s="151" t="s"><v>988</v></c></row><row r="37" spans="2:3" x14ac:dyDescent="0.25"><c r="B37" s="151"><v>210</v></c><c r="C37" s="151" t="s"><v>814</v></c></row><row r="38" spans="2:3" x14ac:dyDescent="0.25"><c r="B38" s="151"><v>211</v></c><c r="C38" s="151" t="s"><v>815</v></c></row><row r="39" spans="2:3" x14ac:dyDescent="0.25"><c r="B39" s="152"><v>299</v></c><c r="C39" s="152" t="s"><v>812</v></c></row></sheetData><sheetProtection sheet="1" objects="1" scenarios="1" autoFilter="0"/><dataConsolidate/><pageMargins left="0.7" right="0.7" top="0.75" bottom="0.75" header="0.3" footer="0.3"/><pageSetup orientation="portrait" horizontalDpi="4294967293" r:id="rId1"/></worksheet>