{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["Conversion Factors-Print  Copy","Conversion Factors","Admn Closing Instructions","Notes for New Year","Dates & Notes","Instructions to Update","Previous June Split WK HRS","July 1 - July 15","July 16 - July 31","Aug 1 - Aug 15","Aug 16 - Aug 31","Sept 1 - Sept 15","Sept 16 - Sept 30","Oct 1 - Oct 15","Oct 16 - Oct 31","Nov 1 - Nov 15","Nov 16 - Nov 30","Dec 1 - Dec 15","Dec 16 - Dec 31","Jan 1 - Jan 15","Jan 16 - Jan 31","Feb 1 - Feb 15","Feb 16 - Feb 28","Mar 1 - Mar 15","Mar 16 - Mar 31","April 1 - April 15","April 16 - April 30","May 1 - May 15","May 16 - May 31","June 1 - June 15","June 16 - June 30"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":47,"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":"Conversion Factors-Print  Copy","index":0,"n_rows":55,"n_cols":23,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
["Pay period start date:","2018-07-01",null,"Pay period start date:","2018-07-01",null,"Pay period start date:","2018-07-01",null,"Pay period start date:","2018-07-01",null,"Pay period start date:","2018-07-01",null,"Pay period start date:","2018-07-01",null,"Pay period start date:","2018-07-01",null,"Pay period start date:","2018-07-01"]
[]
["Pay period end date:","2019-06-30",null,"Pay period end date:","2019-06-30",null,"Pay period end date:","2019-06-30",null,"Pay period end date:","2019-06-30",null,"Pay period end date:","2019-06-30",null,"Pay period end date:","2019-06-30",null,"Pay period end date:","2019-06-30",null,"Pay period end date:","2019-06-30"]
[]
["Payroll Dates","RATE",null,"Payroll Dates","RATE",null,"Payroll Dates","RATE",null,"Payroll Dates","RATE",null,"Payroll Dates","RATE",null,"Payroll Dates","RATE",null,"Payroll Dates","RATE",null,"Payroll Dates","RATE"]
[{"$f":"'Conversion Factors'!A6","v":"2026-07-01"},{"$f":"'Conversion Factors'!B6","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A56","v":"2026-08-20"},{"$f":"'Conversion Factors'!B56","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A106","v":"2026-10-09"},{"$f":"'Conversion Factors'!B106","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A156","v":"2026-11-28"},{"$f":"'Conversion Factors'!B156","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A206","v":"2027-01-17"},{"$f":"'Conversion Factors'!B206","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A256","v":"2027-03-08"},{"$f":"'Conversion Factors'!B256","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A306","v":"2027-04-27"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A356","v":"2027-06-16"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A7","v":"2026-07-02"},{"$f":"'Conversion Factors'!B7","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A57","v":"2026-08-21"},{"$f":"'Conversion Factors'!B57","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A107","v":"2026-10-10"},{"$f":"'Conversion Factors'!B107","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A157","v":"2026-11-29"},{"$f":"'Conversion Factors'!B157","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A207","v":"2027-01-18"},{"$f":"'Conversion Factors'!B207","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A257","v":"2027-03-09"},{"$f":"'Conversion Factors'!B257","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A307","v":"2027-04-28"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A357","v":"2027-06-17"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A8","v":"2026-07-03"},{"$f":"'Conversion Factors'!B8","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A58","v":"2026-08-22"},{"$f":"'Conversion Factors'!B58","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A108","v":"2026-10-11"},{"$f":"'Conversion Factors'!B108","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A158","v":"2026-11-30"},{"$f":"'Conversion Factors'!B158","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A208","v":"2027-01-19"},{"$f":"'Conversion Factors'!B208","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A258","v":"2027-03-10"},{"$f":"'Conversion Factors'!B258","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A308","v":"2027-04-29"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A358","v":"2027-06-18"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A9","v":"2026-07-04"},{"$f":"'Conversion Factors'!B9","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A59","v":"2026-08-23"},{"$f":"'Conversion Factors'!B59","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A109","v":"2026-10-12"},{"$f":"'Conversion Factors'!B109","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A159","v":"2026-12-01"},{"$f":"'Conversion Factors'!B159","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A209","v":"2027-01-20"},{"$f":"'Conversion Factors'!B209","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A259","v":"2027-03-11"},{"$f":"'Conversion Factors'!B259","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A309","v":"2027-04-30"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A359","v":"2027-06-19"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A10","v":"2026-07-05"},{"$f":"'Conversion Factors'!B10","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A60","v":"2026-08-24"},{"$f":"'Conversion Factors'!B60","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A110","v":"2026-10-13"},{"$f":"'Conversion Factors'!B110","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A160","v":"2026-12-02"},{"$f":"'Conversion Factors'!B160","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A210","v":"2027-01-21"},{"$f":"'Conversion Factors'!B210","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A260","v":"2027-03-12"},{"$f":"'Conversion Factors'!B260","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A310","v":"2027-05-01"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A360","v":"2027-06-20"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A11","v":"2026-07-06"},{"$f":"'Conversion Factors'!B11","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A61","v":"2026-08-25"},{"$f":"'Conversion Factors'!B61","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A111","v":"2026-10-14"},{"$f":"'Conversion Factors'!B111","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A161","v":"2026-12-03"},{"$f":"'Conversion Factors'!B161","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A211","v":"2027-01-22"},{"$f":"'Conversion Factors'!B211","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A261","v":"2027-03-13"},{"$f":"'Conversion Factors'!B261","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A311","v":"2027-05-02"},{"$f":"'Conversion Factors'!B311","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A361","v":"2027-06-21"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A12","v":"2026-07-07"},{"$f":"'Conversion Factors'!B12","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A62","v":"2026-08-26"},{"$f":"'Conversion Factors'!B62","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A112","v":"2026-10-15"},{"$f":"'Conversion Factors'!B112","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A162","v":"2026-12-04"},{"$f":"'Conversion Factors'!B162","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A212","v":"2027-01-23"},{"$f":"'Conversion Factors'!B212","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A262","v":"2027-03-14"},{"$f":"'Conversion Factors'!B262","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A312","v":"2027-05-03"},{"$f":"'Conversion Factors'!B312","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A362","v":"2027-06-22"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A13","v":"2026-07-08"},{"$f":"'Conversion Factors'!B13","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A63","v":"2026-08-27"},{"$f":"'Conversion Factors'!B63","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A113","v":"2026-10-16"},{"$f":"'Conversion Factors'!B113","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A163","v":"2026-12-05"},{"$f":"'Conversion Factors'!B163","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A213","v":"2027-01-24"},{"$f":"'Conversion Factors'!B213","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A263","v":"2027-03-15"},{"$f":"'Conversion Factors'!B263","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A313","v":"2027-05-04"},{"$f":"'Conversion Factors'!B313","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A363","v":"2027-06-23"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A14","v":"2026-07-09"},{"$f":"'Conversion Factors'!B14","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A64","v":"2026-08-28"},{"$f":"'Conversion Factors'!B64","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A114","v":"2026-10-17"},{"$f":"'Conversion Factors'!B114","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A164","v":"2026-12-06"},{"$f":"'Conversion Factors'!B164","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A214","v":"2027-01-25"},{"$f":"'Conversion Factors'!B214","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A264","v":"2027-03-16"},7.2229999999999999,null,{"$f":"'Conversion Factors'!A314","v":"2027-05-05"},{"$f":"'Conversion Factors'!B314","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A364","v":"2027-06-24"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A15","v":"2026-07-10"},{"$f":"'Conversion Factors'!B15","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A65","v":"2026-08-29"},{"$f":"'Conversion Factors'!B65","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A115","v":"2026-10-18"},{"$f":"'Conversion Factors'!B115","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A165","v":"2026-12-07"},{"$f":"'Conversion Factors'!B165","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A215","v":"2027-01-26"},{"$f":"'Conversion Factors'!B215","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A265","v":"2027-03-17"},7.2229999999999999,null,{"$f":"'Conversion Factors'!A315","v":"2027-05-06"},{"$f":"'Conversion Factors'!B315","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A365","v":"2027-06-25"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A16","v":"2026-07-11"},{"$f":"'Conversion Factors'!B16","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A66","v":"2026-08-30"},{"$f":"'Conversion Factors'!B66","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A116","v":"2026-10-19"},{"$f":"'Conversion Factors'!B116","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A166","v":"2026-12-08"},{"$f":"'Conversion Factors'!B166","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A216","v":"2027-01-27"},{"$f":"'Conversion Factors'!B216","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A266","v":"2027-03-18"},7.2229999999999999,null,{"$f":"'Conversion Factors'!A316","v":"2027-05-07"},{"$f":"'Conversion Factors'!B316","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A366","v":"2027-06-26"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A17","v":"2026-07-12"},{"$f":"'Conversion Factors'!B17","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A67","v":"2026-08-31"},{"$f":"'Conversion Factors'!B67","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A117","v":"2026-10-20"},{"$f":"'Conversion Factors'!B117","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A167","v":"2026-12-09"},{"$f":"'Conversion Factors'!B167","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A217","v":"2027-01-28"},{"$f":"'Conversion Factors'!B217","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A267","v":"2027-03-19"},7.2229999999999999,null,{"$f":"'Conversion Factors'!A317","v":"2027-05-08"},{"$f":"'Conversion Factors'!B317","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A367","v":"2027-06-27"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A18","v":"2026-07-13"},{"$f":"'Conversion Factors'!B18","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A68","v":"2026-09-01"},{"$f":"'Conversion Factors'!B68","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A118","v":"2026-10-21"},{"$f":"'Conversion Factors'!B118","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A168","v":"2026-12-10"},{"$f":"'Conversion Factors'!B168","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A218","v":"2027-01-29"},{"$f":"'Conversion Factors'!B218","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A268","v":"2027-03-20"},7.2229999999999999,null,{"$f":"'Conversion Factors'!A318","v":"2027-05-09"},{"$f":"'Conversion Factors'!B318","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A368","v":"2027-06-28"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A19","v":"2026-07-14"},{"$f":"'Conversion Factors'!B19","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A69","v":"2026-09-02"},{"$f":"'Conversion Factors'!B69","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A119","v":"2026-10-22"},{"$f":"'Conversion Factors'!B119","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A169","v":"2026-12-11"},{"$f":"'Conversion Factors'!B169","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A219","v":"2027-01-30"},{"$f":"'Conversion Factors'!B219","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A269","v":"2027-03-21"},7.2229999999999999,null,{"$f":"'Conversion Factors'!A319","v":"2027-05-10"},{"$f":"'Conversion Factors'!B319","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A369","v":"2027-06-29"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A20","v":"2026-07-15"},{"$f":"'Conversion Factors'!B20","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A70","v":"2026-09-03"},{"$f":"'Conversion Factors'!B70","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A120","v":"2026-10-23"},{"$f":"'Conversion Factors'!B120","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A170","v":"2026-12-12"},{"$f":"'Conversion Factors'!B170","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A220","v":"2027-01-31"},{"$f":"'Conversion Factors'!B220","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A270","v":"2027-03-22"},7.2229999999999999,null,{"$f":"'Conversion Factors'!A320","v":"2027-05-11"},{"$f":"'Conversion Factors'!B320","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A370","v":"2027-06-30"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A21","v":"2026-07-16"},{"$f":"'Conversion Factors'!B21","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A71","v":"2026-09-04"},{"$f":"'Conversion Factors'!B71","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A121","v":"2026-10-24"},{"$f":"'Conversion Factors'!B121","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A171","v":"2026-12-13"},{"$f":"'Conversion Factors'!B171","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A221","v":"2027-02-01"},{"$f":"'Conversion Factors'!B221","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A271","v":"2027-03-23"},7.2229999999999999,null,{"$f":"'Conversion Factors'!A321","v":"2027-05-12"},{"$f":"'Conversion Factors'!B321","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A371","v":""}]
[{"$f":"'Conversion Factors'!A22","v":"2026-07-17"},{"$f":"'Conversion Factors'!B22","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A72","v":"2026-09-05"},{"$f":"'Conversion Factors'!B72","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A122","v":"2026-10-25"},{"$f":"'Conversion Factors'!B122","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A172","v":"2026-12-14"},{"$f":"'Conversion Factors'!B172","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A222","v":"2027-02-02"},{"$f":"'Conversion Factors'!B222","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A272","v":"2027-03-24"},7.2229999999999999,null,{"$f":"'Conversion Factors'!A322","v":"2027-05-13"},{"$f":"'Conversion Factors'!B322","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A372","v":false},{"$f":"'Conversion Factors'!B372","v":0}]
[{"$f":"'Conversion Factors'!A23","v":"2026-07-18"},{"$f":"'Conversion Factors'!B23","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A73","v":"2026-09-06"},{"$f":"'Conversion Factors'!B73","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A123","v":"2026-10-26"},{"$f":"'Conversion Factors'!B123","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A173","v":"2026-12-15"},{"$f":"'Conversion Factors'!B173","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A223","v":"2027-02-03"},{"$f":"'Conversion Factors'!B223","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A273","v":"2027-03-25"},7.2229999999999999,null,{"$f":"'Conversion Factors'!A323","v":"2027-05-14"},{"$f":"'Conversion Factors'!B323","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A373","v":false},{"$f":"'Conversion Factors'!B373","v":0}]
[{"$f":"'Conversion Factors'!A24","v":"2026-07-19"},{"$f":"'Conversion Factors'!B24","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A74","v":"2026-09-07"},{"$f":"'Conversion Factors'!B74","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A124","v":"2026-10-27"},{"$f":"'Conversion Factors'!B124","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A174","v":"2026-12-16"},{"$f":"'Conversion Factors'!B174","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A224","v":"2027-02-04"},{"$f":"'Conversion Factors'!B224","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A274","v":"2027-03-26"},7.2229999999999999,null,{"$f":"'Conversion Factors'!A324","v":"2027-05-15"},{"$f":"'Conversion Factors'!B324","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A374","v":false},{"$f":"'Conversion Factors'!B374","v":0}]
[{"$f":"'Conversion Factors'!A25","v":"2026-07-20"},{"$f":"'Conversion Factors'!B25","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A75","v":"2026-09-08"},{"$f":"'Conversion Factors'!B75","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A125","v":"2026-10-28"},{"$f":"'Conversion Factors'!B125","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A175","v":"2026-12-17"},{"$f":"'Conversion Factors'!B175","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A225","v":"2027-02-05"},{"$f":"'Conversion Factors'!B225","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A275","v":"2027-03-27"},7.2229999999999999,null,{"$f":"'Conversion Factors'!A325","v":"2027-05-16"},8.6669999999999998]
[{"$f":"'Conversion Factors'!A26","v":"2026-07-21"},{"$f":"'Conversion Factors'!B26","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A76","v":"2026-09-09"},{"$f":"'Conversion Factors'!B76","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A126","v":"2026-10-29"},{"$f":"'Conversion Factors'!B126","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A176","v":"2026-12-18"},{"$f":"'Conversion Factors'!B176","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A226","v":"2027-02-06"},{"$f":"'Conversion Factors'!B226","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A276","v":"2027-03-28"},7.2229999999999999,null,{"$f":"'Conversion Factors'!A326","v":"2027-05-17"},{"$f":"'Conversion Factors'!B326","v":7.8789999999999996}]
[{"$f":"'Conversion Factors'!A27","v":"2026-07-22"},{"$f":"'Conversion Factors'!B27","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A77","v":"2026-09-10"},{"$f":"'Conversion Factors'!B77","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A127","v":"2026-10-30"},{"$f":"'Conversion Factors'!B127","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A177","v":"2026-12-19"},{"$f":"'Conversion Factors'!B177","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A227","v":"2027-02-07"},{"$f":"'Conversion Factors'!B227","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A277","v":"2027-03-29"},7.2229999999999999,null,{"$f":"'Conversion Factors'!A327","v":"2027-05-18"},{"$f":"'Conversion Factors'!B327","v":7.8789999999999996}]
[{"$f":"'Conversion Factors'!A28","v":"2026-07-23"},{"$f":"'Conversion Factors'!B28","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A78","v":"2026-09-11"},{"$f":"'Conversion Factors'!B78","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A128","v":"2026-10-31"},{"$f":"'Conversion Factors'!B128","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A178","v":"2026-12-20"},{"$f":"'Conversion Factors'!B178","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A228","v":"2027-02-08"},{"$f":"'Conversion Factors'!B228","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A278","v":"2027-03-30"},7.2229999999999999,null,{"$f":"'Conversion Factors'!A328","v":"2027-05-19"},{"$f":"'Conversion Factors'!B328","v":7.8789999999999996}]
[{"$f":"'Conversion Factors'!A29","v":"2026-07-24"},{"$f":"'Conversion Factors'!B29","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A79","v":"2026-09-12"},{"$f":"'Conversion Factors'!B79","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A129","v":"2026-11-01"},{"$f":"'Conversion Factors'!B129","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A179","v":"2026-12-21"},{"$f":"'Conversion Factors'!B179","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A229","v":"2027-02-09"},{"$f":"'Conversion Factors'!B229","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A279","v":"2027-03-31"},7.2229999999999999,null,{"$f":"'Conversion Factors'!A329","v":"2027-05-20"},{"$f":"'Conversion Factors'!B329","v":7.8789999999999996}]
[{"$f":"'Conversion Factors'!A30","v":"2026-07-25"},{"$f":"'Conversion Factors'!B30","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A80","v":"2026-09-13"},{"$f":"'Conversion Factors'!B80","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A130","v":"2026-11-02"},{"$f":"'Conversion Factors'!B130","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A180","v":"2026-12-22"},{"$f":"'Conversion Factors'!B180","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A230","v":"2027-02-10"},{"$f":"'Conversion Factors'!B230","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A280","v":"2027-04-01"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A330","v":"2027-05-21"},{"$f":"'Conversion Factors'!B330","v":7.8789999999999996}]
[{"$f":"'Conversion Factors'!A31","v":"2026-07-26"},{"$f":"'Conversion Factors'!B31","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A81","v":"2026-09-14"},{"$f":"'Conversion Factors'!B81","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A131","v":"2026-11-03"},{"$f":"'Conversion Factors'!B131","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A181","v":"2026-12-23"},{"$f":"'Conversion Factors'!B181","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A231","v":"2027-02-11"},{"$f":"'Conversion Factors'!B231","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A281","v":"2027-04-02"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A331","v":"2027-05-22"},{"$f":"'Conversion Factors'!B331","v":7.8789999999999996}]
[{"$f":"'Conversion Factors'!A32","v":"2026-07-27"},{"$f":"'Conversion Factors'!B32","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A82","v":"2026-09-15"},{"$f":"'Conversion Factors'!B82","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A132","v":"2026-11-04"},{"$f":"'Conversion Factors'!B132","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A182","v":"2026-12-24"},{"$f":"'Conversion Factors'!B182","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A232","v":"2027-02-12"},{"$f":"'Conversion Factors'!B232","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A282","v":"2027-04-03"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A332","v":"2027-05-23"},{"$f":"'Conversion Factors'!B332","v":7.8789999999999996}]
[{"$f":"'Conversion Factors'!A33","v":"2026-07-28"},{"$f":"'Conversion Factors'!B33","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A83","v":"2026-09-16"},{"$f":"'Conversion Factors'!B83","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A133","v":"2026-11-05"},{"$f":"'Conversion Factors'!B133","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A183","v":"2026-12-25"},{"$f":"'Conversion Factors'!B183","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A233","v":"2027-02-13"},{"$f":"'Conversion Factors'!B233","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A283","v":"2027-04-04"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A333","v":"2027-05-24"},{"$f":"'Conversion Factors'!B333","v":7.8789999999999996}]
[{"$f":"'Conversion Factors'!A34","v":"2026-07-29"},{"$f":"'Conversion Factors'!B34","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A84","v":"2026-09-17"},{"$f":"'Conversion Factors'!B84","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A134","v":"2026-11-06"},{"$f":"'Conversion Factors'!B134","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A184","v":"2026-12-26"},{"$f":"'Conversion Factors'!B184","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A234","v":"2027-02-14"},{"$f":"'Conversion Factors'!B234","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A284","v":"2027-04-05"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A334","v":"2027-05-25"},{"$f":"'Conversion Factors'!B334","v":7.8789999999999996}]
[{"$f":"'Conversion Factors'!A35","v":"2026-07-30"},{"$f":"'Conversion Factors'!B35","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A85","v":"2026-09-18"},{"$f":"'Conversion Factors'!B85","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A135","v":"2026-11-07"},{"$f":"'Conversion Factors'!B135","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A185","v":"2026-12-27"},{"$f":"'Conversion Factors'!B185","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A235","v":"2027-02-15"},{"$f":"'Conversion Factors'!B235","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A285","v":"2027-04-06"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A335","v":"2027-05-26"},{"$f":"'Conversion Factors'!B335","v":7.8789999999999996}]
[{"$f":"'Conversion Factors'!A36","v":"2026-07-31"},{"$f":"'Conversion Factors'!B36","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A86","v":"2026-09-19"},{"$f":"'Conversion Factors'!B86","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A136","v":"2026-11-08"},{"$f":"'Conversion Factors'!B136","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A186","v":"2026-12-28"},{"$f":"'Conversion Factors'!B186","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A236","v":"2027-02-16"},8.6669999999999998,null,{"$f":"'Conversion Factors'!A286","v":"2027-04-07"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A336","v":"2027-05-27"},{"$f":"'Conversion Factors'!B336","v":7.8789999999999996}]
[{"$f":"'Conversion Factors'!A37","v":"2026-08-01"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A87","v":"2026-09-20"},{"$f":"'Conversion Factors'!B87","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A137","v":"2026-11-09"},{"$f":"'Conversion Factors'!B137","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A187","v":"2026-12-29"},{"$f":"'Conversion Factors'!B187","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A237","v":"2027-02-17"},8.6669999999999998,null,{"$f":"'Conversion Factors'!A287","v":"2027-04-08"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A337","v":"2027-05-28"},{"$f":"'Conversion Factors'!B337","v":7.8789999999999996}]
[{"$f":"'Conversion Factors'!A38","v":"2026-08-02"},{"$f":"'Conversion Factors'!B38","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A88","v":"2026-09-21"},{"$f":"'Conversion Factors'!B88","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A138","v":"2026-11-10"},{"$f":"'Conversion Factors'!B138","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A188","v":"2026-12-30"},{"$f":"'Conversion Factors'!B188","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A238","v":"2027-02-18"},8.6669999999999998,null,{"$f":"'Conversion Factors'!A288","v":"2027-04-09"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A338","v":"2027-05-29"},{"$f":"'Conversion Factors'!B338","v":7.8789999999999996}]
[{"$f":"'Conversion Factors'!A39","v":"2026-08-03"},{"$f":"'Conversion Factors'!B39","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A89","v":"2026-09-22"},{"$f":"'Conversion Factors'!B89","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A139","v":"2026-11-11"},{"$f":"'Conversion Factors'!B139","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A189","v":"2026-12-31"},{"$f":"'Conversion Factors'!B189","v":7.2229999999999999},null,{"$f":"'Conversion Factors'!A239","v":"2027-02-19"},8.6669999999999998,null,{"$f":"'Conversion Factors'!A289","v":"2027-04-10"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A339","v":"2027-05-30"},{"$f":"'Conversion Factors'!B339","v":7.8789999999999996}]
[{"$f":"'Conversion Factors'!A40","v":"2026-08-04"},{"$f":"'Conversion Factors'!B40","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A90","v":"2026-09-23"},{"$f":"'Conversion Factors'!B90","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A140","v":"2026-11-12"},{"$f":"'Conversion Factors'!B140","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A190","v":"2027-01-01"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A240","v":"2027-02-20"},8.6669999999999998,null,{"$f":"'Conversion Factors'!A290","v":"2027-04-11"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A340","v":"2027-05-31"},{"$f":"'Conversion Factors'!B340","v":7.8789999999999996}]
[{"$f":"'Conversion Factors'!A41","v":"2026-08-05"},{"$f":"'Conversion Factors'!B41","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A91","v":"2026-09-24"},{"$f":"'Conversion Factors'!B91","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A141","v":"2026-11-13"},{"$f":"'Conversion Factors'!B141","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A191","v":"2027-01-02"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A241","v":"2027-02-21"},8.6669999999999998,null,{"$f":"'Conversion Factors'!A291","v":"2027-04-12"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A341","v":"2027-06-01"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A42","v":"2026-08-06"},{"$f":"'Conversion Factors'!B42","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A92","v":"2026-09-25"},{"$f":"'Conversion Factors'!B92","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A142","v":"2026-11-14"},{"$f":"'Conversion Factors'!B142","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A192","v":"2027-01-03"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A242","v":"2027-02-22"},8.6669999999999998,null,{"$f":"'Conversion Factors'!A292","v":"2027-04-13"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A342","v":"2027-06-02"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A43","v":"2026-08-07"},{"$f":"'Conversion Factors'!B43","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A93","v":"2026-09-26"},{"$f":"'Conversion Factors'!B93","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A143","v":"2026-11-15"},{"$f":"'Conversion Factors'!B143","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A193","v":"2027-01-04"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A243","v":"2027-02-23"},8.6669999999999998,null,{"$f":"'Conversion Factors'!A293","v":"2027-04-14"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A343","v":"2027-06-03"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A44","v":"2026-08-08"},{"$f":"'Conversion Factors'!B44","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A94","v":"2026-09-27"},{"$f":"'Conversion Factors'!B94","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A144","v":"2026-11-16"},{"$f":"'Conversion Factors'!B144","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A194","v":"2027-01-05"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A244","v":"2027-02-24"},8.6669999999999998,null,{"$f":"'Conversion Factors'!A294","v":"2027-04-15"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A344","v":"2027-06-04"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A45","v":"2026-08-09"},{"$f":"'Conversion Factors'!B45","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A95","v":"2026-09-28"},{"$f":"'Conversion Factors'!B95","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A145","v":"2026-11-17"},{"$f":"'Conversion Factors'!B145","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A195","v":"2027-01-06"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A245","v":"2027-02-25"},8.6669999999999998,null,{"$f":"'Conversion Factors'!A295","v":"2027-04-16"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A345","v":"2027-06-05"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A46","v":"2026-08-10"},{"$f":"'Conversion Factors'!B46","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A96","v":"2026-09-29"},{"$f":"'Conversion Factors'!B96","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A146","v":"2026-11-18"},{"$f":"'Conversion Factors'!B146","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A196","v":"2027-01-07"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A246","v":"2027-02-26"},8.6669999999999998,null,{"$f":"'Conversion Factors'!A296","v":"2027-04-17"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A346","v":"2027-06-06"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A47","v":"2026-08-11"},{"$f":"'Conversion Factors'!B47","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A97","v":"2026-09-30"},{"$f":"'Conversion Factors'!B97","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A147","v":"2026-11-19"},{"$f":"'Conversion Factors'!B147","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A197","v":"2027-01-08"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A247","v":"2027-02-27"},8.6669999999999998,null,{"$f":"'Conversion Factors'!A297","v":"2027-04-18"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A347","v":"2027-06-07"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A48","v":"2026-08-12"},{"$f":"'Conversion Factors'!B48","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A98","v":"2026-10-01"},{"$f":"'Conversion Factors'!B98","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A148","v":"2026-11-20"},{"$f":"'Conversion Factors'!B148","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A198","v":"2027-01-09"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A248","v":"2027-02-28"},8.6669999999999998,null,{"$f":"'Conversion Factors'!A298","v":"2027-04-19"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A348","v":"2027-06-08"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A49","v":"2026-08-13"},{"$f":"'Conversion Factors'!B49","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A99","v":"2026-10-02"},{"$f":"'Conversion Factors'!B99","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A149","v":"2026-11-21"},{"$f":"'Conversion Factors'!B149","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A199","v":"2027-01-10"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A249","v":"2027-03-01"},8.6669999999999998,null,{"$f":"'Conversion Factors'!A299","v":"2027-04-20"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A349","v":"2027-06-09"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A50","v":"2026-08-14"},{"$f":"'Conversion Factors'!B50","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A100","v":"2026-10-03"},{"$f":"'Conversion Factors'!B100","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A150","v":"2026-11-22"},{"$f":"'Conversion Factors'!B150","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A200","v":"2027-01-11"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A250","v":"2027-03-02"},{"$f":"'Conversion Factors'!B250","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A300","v":"2027-04-21"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A350","v":"2027-06-10"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A51","v":"2026-08-15"},{"$f":"'Conversion Factors'!B51","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A101","v":"2026-10-04"},{"$f":"'Conversion Factors'!B101","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A151","v":"2026-11-23"},{"$f":"'Conversion Factors'!B151","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A201","v":"2027-01-12"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A251","v":"2027-03-03"},{"$f":"'Conversion Factors'!B251","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A301","v":"2027-04-22"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A351","v":"2027-06-11"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A52","v":"2026-08-16"},{"$f":"'Conversion Factors'!B52","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A102","v":"2026-10-05"},{"$f":"'Conversion Factors'!B102","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A152","v":"2026-11-24"},{"$f":"'Conversion Factors'!B152","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A202","v":"2027-01-13"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A252","v":"2027-03-04"},{"$f":"'Conversion Factors'!B252","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A302","v":"2027-04-23"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A352","v":"2027-06-12"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A53","v":"2026-08-17"},{"$f":"'Conversion Factors'!B53","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A103","v":"2026-10-06"},{"$f":"'Conversion Factors'!B103","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A153","v":"2026-11-25"},{"$f":"'Conversion Factors'!B153","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A203","v":"2027-01-14"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A253","v":"2027-03-05"},{"$f":"'Conversion Factors'!B253","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A303","v":"2027-04-24"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A353","v":"2027-06-13"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A54","v":"2026-08-18"},{"$f":"'Conversion Factors'!B54","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A104","v":"2026-10-07"},{"$f":"'Conversion Factors'!B104","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A154","v":"2026-11-26"},{"$f":"'Conversion Factors'!B154","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A204","v":"2027-01-15"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A254","v":"2027-03-06"},{"$f":"'Conversion Factors'!B254","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A304","v":"2027-04-25"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A354","v":"2027-06-14"},7.8789999999999996]
[{"$f":"'Conversion Factors'!A55","v":"2026-08-19"},{"$f":"'Conversion Factors'!B55","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A105","v":"2026-10-08"},{"$f":"'Conversion Factors'!B105","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A155","v":"2026-11-27"},{"$f":"'Conversion Factors'!B155","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A205","v":"2027-01-16"},{"$f":"'Conversion Factors'!B205","v":8.6669999999999998},null,{"$f":"'Conversion Factors'!A255","v":"2027-03-07"},{"$f":"'Conversion Factors'!B255","v":7.8789999999999996},null,{"$f":"'Conversion Factors'!A305","v":"2027-04-26"},7.8789999999999996,null,{"$f":"'Conversion Factors'!A355","v":"2027-06-15"},7.8789999999999996]

{"sheet":"Conversion Factors","index":1,"n_rows":374,"n_cols":2,"rows_kept":374,"cut":false,"hidden":false,"merged":[]}
["Pay period start date:","2026-07-01"]
[]
["Pay period end date:","2027-06-30"]
[]
["Payroll Dates","Conversion Factor"]
[{"$f":"B1","v":"2026-07-01"},7.8789999999999996]
[{"$f":"IF(A6<$B$3,A6+1,IF(A6=$B$3,\"\"))","v":"2026-07-02"},7.8789999999999996]
[{"$f":"IF(A7<$B$3,A7+1,IF(A7=$B$3,\"\"))","v":"2026-07-03"},7.8789999999999996]
["2026-07-04",7.8789999999999996]
["2026-07-05",7.8789999999999996]
["2026-07-06",7.8789999999999996]
["2026-07-07",7.8789999999999996]
["2026-07-08",7.8789999999999996]
["2026-07-09",7.8789999999999996]
["2026-07-10",7.8789999999999996]
["2026-07-11",7.8789999999999996]
["2026-07-12",7.8789999999999996]
["2026-07-13",7.8789999999999996]
["2026-07-14",7.8789999999999996]
["2026-07-15",7.8789999999999996]
["2026-07-16",7.2229999999999999]
["2026-07-17",7.2229999999999999]
["2026-07-18",7.2229999999999999]
["2026-07-19",7.2229999999999999]
["2026-07-20",7.2229999999999999]
["2026-07-21",7.2229999999999999]
["2026-07-22",7.2229999999999999]
["2026-07-23",7.2229999999999999]
["2026-07-24",7.2229999999999999]
["2026-07-25",7.2229999999999999]
["2026-07-26",7.2229999999999999]
["2026-07-27",7.2229999999999999]
["2026-07-28",7.2229999999999999]
["2026-07-29",7.2229999999999999]
["2026-07-30",7.2229999999999999]
["2026-07-31",7.2229999999999999]
["2026-08-01",8.6669999999999998]
["2026-08-02",8.6669999999999998]
["2026-08-03",8.6669999999999998]
["2026-08-04",8.6669999999999998]
["2026-08-05",8.6669999999999998]
["2026-08-06",8.6669999999999998]
["2026-08-07",8.6669999999999998]
["2026-08-08",8.6669999999999998]
["2026-08-09",8.6669999999999998]
["2026-08-10",8.6669999999999998]
["2026-08-11",8.6669999999999998]
["2026-08-12",8.6669999999999998]
["2026-08-13",8.6669999999999998]
["2026-08-14",8.6669999999999998]
["2026-08-15",8.6669999999999998]
["2026-08-16",7.8789999999999996]
["2026-08-17",7.8789999999999996]
["2026-08-18",7.8789999999999996]
["2026-08-19",7.8789999999999996]
["2026-08-20",7.8789999999999996]
["2026-08-21",7.8789999999999996]
["2026-08-22",7.8789999999999996]
["2026-08-23",7.8789999999999996]
["2026-08-24",7.8789999999999996]
["2026-08-25",7.8789999999999996]
["2026-08-26",7.8789999999999996]
["2026-08-27",7.8789999999999996]
["2026-08-28",7.8789999999999996]
["2026-08-29",7.8789999999999996]
["2026-08-30",7.8789999999999996]
["2026-08-31",7.8789999999999996]
["2026-09-01",7.8789999999999996]
["2026-09-02",7.8789999999999996]
["2026-09-03",7.8789999999999996]
["2026-09-04",7.8789999999999996]
[{"$f":"IF(A71<$B$3,A71+1,IF(A71=$B$3,\"\"))","v":"2026-09-05"},7.8789999999999996]
["2026-09-06",7.8789999999999996]
["2026-09-07",7.8789999999999996]
["2026-09-08",7.8789999999999996]
["2026-09-09",7.8789999999999996]
["2026-09-10",7.8789999999999996]
["2026-09-11",7.8789999999999996]
["2026-09-12",7.8789999999999996]
["2026-09-13",7.8789999999999996]
["2026-09-14",7.8789999999999996]
["2026-09-15",7.8789999999999996]
["2026-09-16",7.8789999999999996]
["2026-09-17",7.8789999999999996]
["2026-09-18",7.8789999999999996]
["2026-09-19",7.8789999999999996]
["2026-09-20",7.8789999999999996]
["2026-09-21",7.8789999999999996]
["2026-09-22",7.8789999999999996]
["2026-09-23",7.8789999999999996]
["2026-09-24",7.8789999999999996]
["2026-09-25",7.8789999999999996]
["2026-09-26",7.8789999999999996]
["2026-09-27",7.8789999999999996]
["2026-09-28",7.8789999999999996]
["2026-09-29",7.8789999999999996]
["2026-09-30",7.8789999999999996]
["2026-10-01",7.8789999999999996]
["2026-10-02",7.8789999999999996]
["2026-10-03",7.8789999999999996]
["2026-10-04",7.8789999999999996]
["2026-10-05",7.8789999999999996]
["2026-10-06",7.8789999999999996]
["2026-10-07",7.8789999999999996]
["2026-10-08",7.8789999999999996]
["2026-10-09",7.8789999999999996]
["2026-10-10",7.8789999999999996]
["2026-10-11",7.8789999999999996]
["2026-10-12",7.8789999999999996]
["2026-10-13",7.8789999999999996]
["2026-10-14",7.8789999999999996]
["2026-10-15",7.8789999999999996]
["2026-10-16",7.8789999999999996]
["2026-10-17",7.8789999999999996]
["2026-10-18",7.8789999999999996]
["2026-10-19",7.8789999999999996]
["2026-10-20",7.8789999999999996]
["2026-10-21",7.8789999999999996]
["2026-10-22",7.8789999999999996]
["2026-10-23",7.8789999999999996]
["2026-10-24",7.8789999999999996]
["2026-10-25",7.8789999999999996]
["2026-10-26",7.8789999999999996]
["2026-10-27",7.8789999999999996]
["2026-10-28",7.8789999999999996]
["2026-10-29",7.8789999999999996]
["2026-10-30",7.8789999999999996]
["2026-10-31",7.8789999999999996]
["2026-11-01",8.6669999999999998]
["2026-11-02",8.6669999999999998]
["2026-11-03",8.6669999999999998]
["2026-11-04",8.6669999999999998]
["2026-11-05",8.6669999999999998]
["2026-11-06",8.6669999999999998]
["2026-11-07",8.6669999999999998]
[{"$f":"IF(A135<$B$3,A135+1,IF(A135=$B$3,\"\"))","v":"2026-11-08"},8.6669999999999998]
["2026-11-09",8.6669999999999998]
["2026-11-10",8.6669999999999998]
["2026-11-11",8.6669999999999998]
["2026-11-12",8.6669999999999998]
["2026-11-13",8.6669999999999998]
["2026-11-14",8.6669999999999998]
["2026-11-15",8.6669999999999998]
["2026-11-16",7.8789999999999996]
["2026-11-17",7.8789999999999996]
["2026-11-18",7.8789999999999996]
["2026-11-19",7.8789999999999996]
["2026-11-20",7.8789999999999996]
["2026-11-21",7.8789999999999996]
["2026-11-22",7.8789999999999996]
["2026-11-23",7.8789999999999996]
["2026-11-24",7.8789999999999996]
["2026-11-25",7.8789999999999996]
["2026-11-26",7.8789999999999996]
["2026-11-27",7.8789999999999996]
["2026-11-28",7.8789999999999996]
["2026-11-29",7.8789999999999996]
["2026-11-30",7.8789999999999996]
["2026-12-01",7.8789999999999996]
["2026-12-02",7.8789999999999996]
["2026-12-03",7.8789999999999996]
["2026-12-04",7.8789999999999996]
["2026-12-05",7.8789999999999996]
["2026-12-06",7.8789999999999996]
["2026-12-07",7.8789999999999996]
["2026-12-08",7.8789999999999996]
["2026-12-09",7.8789999999999996]
["2026-12-10",7.8789999999999996]
["2026-12-11",7.8789999999999996]
["2026-12-12",7.8789999999999996]
["2026-12-13",7.8789999999999996]
["2026-12-14",7.8789999999999996]
["2026-12-15",7.8789999999999996]
["2026-12-16",7.2229999999999999]
["2026-12-17",7.2229999999999999]
["2026-12-18",7.2229999999999999]
["2026-12-19",7.2229999999999999]
["2026-12-20",7.2229999999999999]
["2026-12-21",7.2229999999999999]
["2026-12-22",7.2229999999999999]
["2026-12-23",7.2229999999999999]
["2026-12-24",7.2229999999999999]
["2026-12-25",7.2229999999999999]
["2026-12-26",7.2229999999999999]
["2026-12-27",7.2229999999999999]
["2026-12-28",7.2229999999999999]
["2026-12-29",7.2229999999999999]
["2026-12-30",7.2229999999999999]
["2026-12-31",7.2229999999999999]
["2027-01-01",7.8789999999999996]
["2027-01-02",7.8789999999999996]
["2027-01-03",7.8789999999999996]
["2027-01-04",7.8789999999999996]
["2027-01-05",7.8789999999999996]
["2027-01-06",7.8789999999999996]
["2027-01-07",7.8789999999999996]
["2027-01-08",7.8789999999999996]
["2027-01-09",7.8789999999999996]
["2027-01-10",7.8789999999999996]
[{"$f":"IF(A199<$B$3,A199+1,IF(A199=$B$3,\"\"))","v":"2027-01-11"},7.8789999999999996]
["2027-01-12",7.8789999999999996]
["2027-01-13",7.8789999999999996]
["2027-01-14",7.8789999999999996]
["2027-01-15",7.8789999999999996]
["2027-01-16",8.6669999999999998]
["2027-01-17",8.6669999999999998]
["2027-01-18",8.6669999999999998]
["2027-01-19",8.6669999999999998]
["2027-01-20",8.6669999999999998]
["2027-01-21",8.6669999999999998]
["2027-01-22",8.6669999999999998]
["2027-01-23",8.6669999999999998]
["2027-01-24",8.6669999999999998]
["2027-01-25",8.6669999999999998]
["2027-01-26",8.6669999999999998]
["2027-01-27",8.6669999999999998]
["2027-01-28",8.6669999999999998]
["2027-01-29",8.6669999999999998]
["2027-01-30",8.6669999999999998]
["2027-01-31",8.6669999999999998]
["2027-02-01",7.8789999999999996]
["2027-02-02",7.8789999999999996]
["2027-02-03",7.8789999999999996]
["2027-02-04",7.8789999999999996]
["2027-02-05",7.8789999999999996]
["2027-02-06",7.8789999999999996]
["2027-02-07",7.8789999999999996]
["2027-02-08",7.8789999999999996]
["2027-02-09",7.8789999999999996]
["2027-02-10",7.8789999999999996]
["2027-02-11",7.8789999999999996]
["2027-02-12",7.8789999999999996]
["2027-02-13",7.8789999999999996]
["2027-02-14",7.8789999999999996]
["2027-02-15",7.8789999999999996]
["2027-02-16",9.6300000000000008]
["2027-02-17",9.6300000000000008]
["2027-02-18",9.6300000000000008]
["2027-02-19",9.6300000000000008]
["2027-02-20",9.6300000000000008]
["2027-02-21",9.6300000000000008]
["2027-02-22",9.6300000000000008]
["2027-02-23",9.6300000000000008]
["2027-02-24",9.6300000000000008]
["2027-02-25",9.6300000000000008]
["2027-02-26",9.6300000000000008]
["2027-02-27",9.6300000000000008]
["2027-02-28",9.6300000000000008]
["2027-03-01",7.8789999999999996]
["2027-03-02",7.8789999999999996]
["2027-03-03",7.8789999999999996]
["2027-03-04",7.8789999999999996]
["2027-03-05",7.8789999999999996]
["2027-03-06",7.8789999999999996]
["2027-03-07",7.8789999999999996]
["2027-03-08",7.8789999999999996]
["2027-03-09",7.8789999999999996]
["2027-03-10",7.8789999999999996]
["2027-03-11",7.8789999999999996]
["2027-03-12",7.8789999999999996]
["2027-03-13",7.8789999999999996]
["2027-03-14",7.8789999999999996]
["2027-03-15",7.8789999999999996]
[{"$f":"IF(A263<$B$3,A263+1,IF(A263=$B$3,\"\"))","v":"2027-03-16"},7.2229999999999999]
["2027-03-17",7.2229999999999999]
["2027-03-18",7.2229999999999999]
["2027-03-19",7.2229999999999999]
["2027-03-20",7.2229999999999999]
["2027-03-21",7.2229999999999999]
["2027-03-22",7.2229999999999999]
["2027-03-23",7.2229999999999999]
["2027-03-24",7.2229999999999999]
["2027-03-25",7.2229999999999999]
["2027-03-26",7.2229999999999999]
["2027-03-27",7.2229999999999999]
["2027-03-28",7.2229999999999999]
["2027-03-29",7.2229999999999999]
["2027-03-30",7.2229999999999999]
["2027-03-31",7.2229999999999999]
["2027-04-01",7.8789999999999996]
["2027-04-02",7.8789999999999996]
["2027-04-03",7.8789999999999996]
["2027-04-04",7.8789999999999996]
["2027-04-05",7.8789999999999996]
["2027-04-06",7.8789999999999996]
["2027-04-07",7.8789999999999996]
["2027-04-08",7.8789999999999996]
["2027-04-09",7.8789999999999996]
["2027-04-10",7.8789999999999996]
["2027-04-11",7.8789999999999996]
["2027-04-12",7.8789999999999996]
["2027-04-13",7.8789999999999996]
["2027-04-14",7.8789999999999996]
["2027-04-15",7.8789999999999996]
["2027-04-16",7.8789999999999996]
["2027-04-17",7.8789999999999996]
["2027-04-18",7.8789999999999996]
["2027-04-19",7.8789999999999996]
["2027-04-20",7.8789999999999996]
["2027-04-21",7.8789999999999996]
["2027-04-22",7.8789999999999996]
["2027-04-23",7.8789999999999996]
["2027-04-24",7.8789999999999996]
["2027-04-25",7.8789999999999996]
["2027-04-26",7.8789999999999996]
["2027-04-27",7.8789999999999996]
["2027-04-28",7.8789999999999996]
["2027-04-29",7.8789999999999996]
["2027-04-30",7.8789999999999996]
["2027-05-01",8.6669999999999998]
["2027-05-02",8.6669999999999998]
["2027-05-03",8.6669999999999998]
["2027-05-04",8.6669999999999998]
["2027-05-05",8.6669999999999998]
["2027-05-06",8.6669999999999998]
["2027-05-07",8.6669999999999998]
["2027-05-08",8.6669999999999998]
["2027-05-09",8.6669999999999998]
["2027-05-10",8.6669999999999998]
["2027-05-11",8.6669999999999998]
["2027-05-12",8.6669999999999998]
["2027-05-13",8.6669999999999998]
["2027-05-14",8.6669999999999998]
["2027-05-15",8.6669999999999998]
["2027-05-16",7.8789999999999996]
["2027-05-17",7.8789999999999996]
["2027-05-18",7.8789999999999996]
[{"$f":"IF(A327<$B$3,A327+1,IF(A327=$B$3,\"\"))","v":"2027-05-19"},7.8789999999999996]
["2027-05-20",7.8789999999999996]
["2027-05-21",7.8789999999999996]
["2027-05-22",7.8789999999999996]
["2027-05-23",7.8789999999999996]
["2027-05-24",7.8789999999999996]
["2027-05-25",7.8789999999999996]
["2027-05-26",7.8789999999999996]
["2027-05-27",7.8789999999999996]
["2027-05-28",7.8789999999999996]
["2027-05-29",7.8789999999999996]
["2027-05-30",7.8789999999999996]
["2027-05-31",7.8789999999999996]
["2027-06-01",7.8789999999999996]
["2027-06-02",7.8789999999999996]
["2027-06-03",7.8789999999999996]
["2027-06-04",7.8789999999999996]
["2027-06-05",7.8789999999999996]
["2027-06-06",7.8789999999999996]
["2027-06-07",7.8789999999999996]
["2027-06-08",7.8789999999999996]
["2027-06-09",7.8789999999999996]
["2027-06-10",7.8789999999999996]
["2027-06-11",7.8789999999999996]
["2027-06-12",7.8789999999999996]
["2027-06-13",7.8789999999999996]
["2027-06-14",7.8789999999999996]
["2027-06-15",7.8789999999999996]
["2027-06-16",7.8789999999999996]
["2027-06-17",7.8789999999999996]
["2027-06-18",7.8789999999999996]
["2027-06-19",7.8789999999999996]
["2027-06-20",7.8789999999999996]
["2027-06-21",7.8789999999999996]
["2027-06-22",7.8789999999999996]
["2027-06-23",7.8789999999999996]
["2027-06-24",7.8789999999999996]
["2027-06-25",7.8789999999999996]
["2027-06-26",7.8789999999999996]
["2027-06-27",7.8789999999999996]
["2027-06-28",7.8789999999999996]
["2027-06-29",7.8789999999999996]
["2027-06-30",7.8789999999999996]
[""]
[false]
[false]
[false]

{"sheet":"Admn Closing Instructions","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Notes for New Year","index":3,"n_rows":3,"n_cols":1,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Need to add an additional column for Administrative Leave "]
["If the University closes for a half a day, you will need a column for Administrative Leave Schedule Worked HRS"]
["This column will be used to subtract from HOW hours because they were suppose to work half of that day and not be off the whole day."]

{"sheet":"Dates & Notes","index":4,"n_rows":31,"n_cols":5,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,0,31,4],[58,3,59,4]]}
["From","To","Pay #","Beginning Holiday Date","Ending Holiday Date"]
["2026-07-01","2026-07-15",13,"2026-07-03","2026-07-03"]
["2026-07-16","2026-07-31",{"$f":"C2+1","v":14}]
["2026-08-01","2026-08-15",{"$f":"C3+1","v":15}]
["2026-08-16","2026-08-31",16]
["2026-09-01","2026-09-15",17,"2026-09-07","2026-09-07"]
["2026-09-16","2026-09-30",18]
["2026-10-01","2026-10-15",19]
["2026-10-16","2026-10-31",20]
["2026-11-01","2026-11-15",21]
["2026-11-16","2026-11-30",22,"2026-11-26","2026-11-27"]
["2026-12-01","2026-12-15",23]
["2026-12-16","2026-12-31",24,"2026-12-23","2026-12-31"]
["2027-01-01","2027-01-15",1,"2027-01-01","2027-01-03"]
["2027-01-16","2027-01-31",{"$f":"C14+1","v":2},"2027-01-18","2027-01-18"]
["2027-02-01","2027-02-15",{"$f":"C15+1","v":3}]
["2027-02-16","2027-02-28",4]
["2027-03-01","2027-03-15",5]
["2027-03-16","2027-03-31",6,"2027-03-26","2027-03-26"]
["2027-04-01","2027-04-15",7]
["2027-04-16","2027-04-30",8]
["2027-05-01","2027-05-15",9]
["2027-05-16","2027-05-31",10,"2027-05-31","2027-05-31"]
["2027-06-01","2027-06-15",11]
["2027-06-16","2027-06-30",12]
[]
[]
["MAKE SURE YOU CHECK LINKS FOR PREVIOUS WEEKS AND LOCK/UNLOCK NECESSARY CELL FOR EACH NEW FISCAL YEAR."]
["When you link the previous week days, do a custom format to not show the data.  (Select Format Cell, Custom, ;;;).  This will hide the data."]
[]
["The straight time calculations and overtime calculations are different if the time carries over to the next time sheet to keep the straight time and overtime correct.  Make sure you check your calculations each fiscal year to make the approprate changes."]

{"sheet":"Instructions to Update","index":5,"n_rows":4,"n_cols":1,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["1. Unhide tabs."]
["2.  Each tab is already populated with payroll period.  Dates and payroll period link back to Dates & Notes tab."]
["3.  Update Dates & Notes tab with payroll dates and new year.  The day of the week will automatically update and will populate the new tabls.  Could add holidays to this tab."]
["4.  Update previous split workweek tab based on when the fiscal year starts on July 1."]

{"sheet":"Previous June Split WK HRS","index":6,"n_rows":11,"n_cols":24,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Administrative Closing/SCHD HRS","Administrative Closing/Leave","Jury Duty","Military Leave","Leave Without Pay","Totals"]
["Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table1[[#This Row],[Actual Hours Worked]:[Leave Without Pay]])","v":0}]
["Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table1[[#This Row],[Actual Hours Worked]:[Leave Without Pay]])","v":0}]
["Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table1[[#This Row],[Actual Hours Worked]:[Leave Without Pay]])","v":0}]
["Wednesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table1[[#This Row],[Actual Hours Worked]:[Leave Without Pay]])","v":0}]
["Thursday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table1[[#This Row],[Actual Hours Worked]:[Leave Without Pay]])","v":0}]
["Friday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table1[[#This Row],[Actual Hours Worked]:[Leave Without Pay]])","v":0}]
["Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table1[[#This Row],[Actual Hours Worked]:[Leave Without Pay]])","v":0}]
["Total",{"$f":"SUM(B2:B4)","v":0},{"$f":"SUM(C2:C4)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]

{"sheet":"July 1 - July 15","index":7,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[49,15,49,23],[11,30,11,31],[47,15,47,20],[48,15,48,23],[45,8,45,14],[42,0,42,2],[43,0,43,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[44,0,44,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[21,0,21,2],[11,0,11,2],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,null,null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$2","v":"2026-07-01"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Wednesday"},null,null,null,"Please Select"]
["Name:",null,null,null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$2","v":"2026-07-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,null,null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$2","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,40,null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"+'Previous June Split WK HRS'!B9","v":0},{"$f":"+'Previous June Split WK HRS'!C9","v":0},{"$f":"+'Previous June Split WK HRS'!D9","v":0},{"$f":"+'Previous June Split WK HRS'!E9","v":0},{"$f":"+'Previous June Split WK HRS'!F9","v":0},{"$f":"+'Previous June Split WK HRS'!G9","v":0},{"$f":"+'Previous June Split WK HRS'!H9","v":0},{"$f":"+'Previous June Split WK HRS'!I9","v":0},{"$f":"+'Previous June Split WK HRS'!J9","v":0},{"$f":"+'Previous June Split WK HRS'!K9","v":0},{"$f":"+'Previous June Split WK HRS'!L9","v":0},{"$f":"SUM(E13:O13)-K13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,0,40,0,0,{"$f":"SUM(E14:E15)","v":0},0,0,0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E16)","v":0},0,0,0,0]
["2026-07-01",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-07-01","","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,0,0,0]
["2026-07-02",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-07-02","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2026-07-03",null,null,"Friday",null,null,8,null,null,null,null,null,null,null,null,8,"",null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-07-03","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,0,null,0,null,"",0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,0]
["2026-07-04",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-07-04","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,0]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},8,0,0,0,0,0,0,0,0,8,{"$f":"SUM(Q13:Q20)","v":0},{"$f":"-SUM(R13:R20)","v":0},{"$f":"SUM(S13:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":8},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2026-07-05"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A22","v":"2026-07-05"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},{"$f":"IF(AND(BI22=1,E22<8),E22,(IF(AND(BI22=1,E22>0),G22,0)))","v":0},{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2026-07-06"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-07-06","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,0,40,0,0,{"$f":"SUM(E22:E23)","v":0},0,0,0,0]
["2026-07-07",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-07-07","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E24)","v":0},0,0,0,0]
["2026-07-08",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-07-08","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,0,0,0]
["2026-07-09",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-07-09","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2026-07-10",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-07-10","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,0]
["2026-07-11",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 1 - July 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-07-11","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,0]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(N22:N28)","v":0},0,{"$f":"SUM(P22:P28)","v":0},{"$f":"SUM(Q22:Q28)","v":0},{"$f":"-SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},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,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2026-07-12"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,{"$f":"A30","v":"2026-07-12"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,{"$f":"K30","v":0},null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},{"$f":"IF(K30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},{"$f":"IF(AND(BI30=1,E30<8),E30,(IF(AND(BI30=1,E30>0),G30,0)))","v":0},{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2026-07-13"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-07-13",{"$f":"IF(AND(ISNUMBER(O31),ISNUMBER($AA$12)),O31/$AA$12,\"\")","v":""},"",null,null,null,null,null,{"$f":"E31+AI30","v":0},{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,{"$f":"K31","v":0},null,{"$f":"IF(G31=0,0,\"\")","v":0},{"$f":"IF(AND(AI31<=40,E31=G31),G31,0)","v":0},{"$f":"IF(AND(AI31<=40,E31>=G31,G31>0),P31-E31,0)","v":0},{"$f":"IF(AND(AI31<=40,E31<G31),P31-G31,0)","v":0},{"$f":"IF(AND(G31=0),G31,IF(AND(G31>0,AJ31>0,G31=AU31),AU31,IF(AND(G31>0,AJ31>0,G31-AU31),AU31,0)))","v":0},{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},{"$f":"IF(AND(AI30+AV31=40,AJ31>0,AJ31>AV31),AJ31-AV31,IF(AND(AI30+AV31=40,AJ31>0,AJ31<AV31,AV31+AJ31=G31),AJ31,IF(AND(AI30>40,AI31>40,G31=AJ31),AJ31,0)))","v":0},{"$f":"AW31","v":0},null,{"$f":"IF(AND(K31>0,AJ31>=K31,BC31=0),P31-AJ31,IF(AND(K31>0,AJ31>0,BC31<=AJ31),AJ31-BC31,IF(AND(K31>0,AJ31>0,BC31>AJ31),K31-BC31,0)))","v":0},{"$f":"IF(K31=0,0,\"\")","v":0},{"$f":"IF(AND(AI31<=40,E31=K31),K31,0)","v":0},{"$f":"IF(AND(BA31=0),BA31,IF(AND(AI31>40,E31>=K31),BF31,IF(AND(AI31<=40,E31>K31),K31,0)))","v":0},{"$f":"IF(AND(AI31<=40,E31<K31),P31-K31,0)","v":0},{"$f":"IF(AND(K31=0),K31,IF(AND(K31>0,AJ31>0,K31=BD31),BD31,IF(AND(K31>0,AJ31>0,K31-BD31),BD31,0)))","v":0},{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,{"$f":"IF(AND(BI31=1,E31<8),E31,(IF(AND(BI31=1,E31>0),G31,0)))","v":0},{"$f":"IF(AND(BI31=1,BM31>40,E31<G31),E31-BK31,(IF(AND(BI31=1,BM31>0,E31>=G31),G31-BK31,0)))","v":0},{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},{"$f":"IF(AND(BN31=1,40-BM30>0,40-BM30<8),40-BM30,IF(AND(K31<L31),K31,L31))","v":0},{"$f":"IF(AND(BN31=1,BM31>40,K31<=L31),K31-BP31,IF(AND(BN31=1,BM31>0,K31>L31),L31-BP31,0))","v":0}]
["2026-07-14",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E32:O32)-K32","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-07-14",{"$f":"IF(AND(ISNUMBER(O32),ISNUMBER($AA$12)),O32/$AA$12,\"\")","v":""},"",null,null,null,null,null,{"$f":"E32+AI31","v":0},{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,{"$f":"K32","v":0},null,{"$f":"IF(G32=0,0,\"\")","v":0},{"$f":"IF(AND(AI32<=40,E32=G32),G32,0)","v":0},{"$f":"IF(AND(AI32<=40,E32>=G32,G32>0),P32-E32,0)","v":0},{"$f":"IF(AND(AI32<=40,E32<G32),P32-G32,0)","v":0},{"$f":"IF(AND(G32=0),G32,IF(AND(G32>0,AJ32>0,G32=AU32),AU32,IF(AND(G32>0,AJ32>0,G32-AU32),AU32,0)))","v":0},40,0,{"$f":"IF(AND(AI31+AV32=40,AJ32>0,AJ32>AV32),AJ32-AV32,IF(AND(AI31+AV32=40,AJ32>0,AJ32<AV32,AV32+AJ32=G32),AJ32,IF(AND(AI31>40,AI32>40,G32=AJ32),AJ32,0)))","v":0},0,null,{"$f":"IF(AND(K32>0,AJ32>=K32,BC32=0),P32-AJ32,IF(AND(K32>0,AJ32>0,BC32<=AJ32),AJ32-BC32,IF(AND(K32>0,AJ32>0,BC32>AJ32),K32-BC32,0)))","v":0},{"$f":"IF(K32=0,0,\"\")","v":0},{"$f":"IF(AND(AI32<=40,E32=K32),K32,0)","v":0},{"$f":"IF(AND(BA32=0),BA32,IF(AND(AI32>40,E32>=K32),BF32,IF(AND(AI32<=40,E32>K32),K32,0)))","v":0},{"$f":"IF(AND(AI32<=40,E32<K32),P32-K32,0)","v":0},{"$f":"IF(AND(K32=0),K32,IF(AND(K32>0,AJ32>0,K32=BD32),BD32,IF(AND(K32>0,AJ32>0,K32-BD32),BD32,0)))","v":0},40,0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,{"$f":"IF(AND(BI32=1,E32<8),E32,(IF(AND(BI32=1,E32>0),G32,0)))","v":0},{"$f":"IF(AND(BI32=1,BM32>40,E32<G32),E32-BK32,(IF(AND(BI32=1,BM32>0,E32>=G32),G32-BK32,0)))","v":0},{"$f":"SUM(E30:E32)","v":0},{"$f":"IF(AND(L32>0,E32>0),1,0)","v":0},{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},{"$f":"IF(AND(BN32=1,BM32>40,K32<=L32),K32-BP32,IF(AND(BN32=1,BM32>0,K32>L32),L32-BP32,0))","v":0}]
["2026-07-15",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-07-15","","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E33)","v":0},0,0,0,0]
["",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,0]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,0]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,{"$f":"IF(X$11=\"Yes\",MROUND(T37*1.5,0.25),0)","v":0},{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,0,{"$f":"40-AI38","v":40},{"$f":"IF(AND(BI38=1,E38<8),E38,(IF(AND(BI38=1,E38>0),G38,0)))","v":0},{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,0,40,0,0,{"$f":"SUM(E38:E39)","v":0},0,0,0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E40)","v":0},0,0,0,0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E41)","v":0},0,0,0,0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,0]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 1 - July 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,0]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"MAX(0,E45-40-W45)","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T45*1.5,0.25),0)","v":0},{"$f":"SUM(V37:V44)","v":0},{"$f":"SUM(W37:W44)","v":0},{"$f":"MAX(0,(E45-T45-V45-W45)-(40-(F45+G45+H45+I45+J45+L45+M45+N45)))","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":8},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"July 16 - July 31","index":8,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$3","v":"2026-07-16"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Thursday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$3","v":"2026-07-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$3","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,40,null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/ Number Hours Closed","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"+'July 1 - July 15'!E37","v":0},{"$f":"+'July 1 - July 15'!F37","v":0},{"$f":"+'July 1 - July 15'!G37","v":0},{"$f":"+'July 1 - July 15'!H37","v":0},{"$f":"+'July 1 - July 15'!I37","v":0},{"$f":"'July 1 - July 15'!J37","v":0},{"$f":"'July 1 - July 15'!K37","v":0},{"$f":"'July 1 - July 15'!L37","v":0},{"$f":"+'July 1 - July 15'!M37","v":0},{"$f":"+'July 1 - July 15'!N37","v":0},{"$f":"+'July 1 - July 15'!O37","v":0},{"$f":"SUM(E13:O13)-K13","v":0},{"$f":"+'July 1 - July 15'!Q37","v":0},{"$f":"+'July 1 - July 15'!R37","v":0},{"$f":"+'July 1 - July 15'!S37","v":0},null,null,{"$f":"'July 1 - July 15'!V45","v":0},{"$f":"'July 1 - July 15'!W37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(ISNUMBER(AB15),ISNUMBER(Y15)),AB15*Y15,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC15),ISNUMBER(Y15)),AC15*Y15,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,0,40,0,0,{"$f":"SUM(E14:E15)","v":0},0,0,0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,0,40,0,0,{"$f":"SUM(E14:E16)","v":0},0,0,0,0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,0,0,0]
["2026-07-16",null,null,"Thursday",{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-07-16","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2026-07-17",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-07-17","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,0]
["2026-07-18",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-07-18","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,0]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},{"$f":"SUM(G13:G20)","v":0},0,0,0,{"$f":"SUM(K14:K20)","v":0},{"$f":"SUM(L13:L20)","v":0},{"$f":"SUM(M13:M20)","v":0},{"$f":"SUM(N13:N20)","v":0},0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2026-07-19"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,{"$f":"A22","v":"2026-07-19"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},{"$f":"IF(AND(BI22=1,E22<8),E22,(IF(AND(BI22=1,E22>0),G22,0)))","v":0},{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2026-07-20"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-07-20","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,0,40,0,0,{"$f":"SUM(E22:E23)","v":0},0,0,0,0]
["2026-07-21",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-07-21","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,0,40,0,0,{"$f":"SUM(E22:E24)","v":0},0,0,0,0]
["2026-07-22",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-07-22","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,0,0,0]
["2026-07-23",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-07-23","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2026-07-24",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-07-24","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,0]
["2026-07-25",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('July 16 - July 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-07-25","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,0]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"SUM(Q22:Q28)","v":0},{"$f":"-SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2026-07-26"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.2229999999999999},null,{"$f":"A30","v":"2026-07-26"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},{"$f":"IF(AND(BI30=1,E30<8),E30,(IF(AND(BI30=1,E30>0),G30,0)))","v":0},{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2026-07-27"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.2229999999999999},null,"2026-07-27","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,0,40,0,0,{"$f":"SUM(E30:E31)","v":0},0,{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},{"$f":"IF(AND(BN31=1,40-BM30>0,40-BM30<8),40-BM30,IF(AND(K31<L31),K31,L31))","v":0},0]
["2026-07-28",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.2229999999999999},null,"2026-07-28","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,0,40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
["2026-07-29",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.2229999999999999},null,"2026-07-29","","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
["2026-07-30",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.2229999999999999},null,"2026-07-30","","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,null,null,0]
["2026-07-31",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.2229999999999999},null,"2026-07-31","","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,{"$f":"IF(AND(BN35=1,K35>8),L35,(IF(AND(BN35=1,K35>0),K35,0)))","v":0},{"$f":"IF(AND(BN35=1,40-BM34>0,40-BM34<8),40-BM34,IF(AND(K35<L35),K35,L35))","v":0},0]
["",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,{"$f":"IF(AND(BN36=1,K36>8),L36,(IF(AND(BN36=1,K36>0),K36,0)))","v":0},{"$f":"IF(AND(BN36=1,40-BM35>0,40-BM35<8),40-BM35,IF(AND(K36<L36),K36,L36))","v":0},0]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,null,{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,0,{"$f":"40-AI38","v":40},{"$f":"IF(AND(BI38=1,E38<8),E38,(IF(AND(BI38=1,E38>0),G38,0)))","v":0},{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,0,{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,0,40,0,0,{"$f":"SUM(E38:E39)","v":0},0,0,0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,0,40,0,0,{"$f":"SUM(E38:E40)","v":0},0,0,0,0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E41)","v":0},0,0,0,0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,0]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('July 16 - July 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,0]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},null,null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"Aug 1 - Aug 15","index":9,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$4","v":"2026-08-01"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Saturday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$4","v":"2026-08-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$4","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"+'July 16 - July 31'!E37","v":0},{"$f":"+'July 16 - July 31'!F37","v":0},{"$f":"+'July 16 - July 31'!G37","v":0},{"$f":"+'July 16 - July 31'!H37","v":0},{"$f":"+'July 16 - July 31'!I37","v":0},{"$f":"'July 16 - July 31'!J37","v":0},{"$f":"+'July 16 - July 31'!K37","v":0},{"$f":"+'July 16 - July 31'!L37","v":0},{"$f":"+'July 16 - July 31'!M37","v":0},{"$f":"+'July 16 - July 31'!N37","v":0},{"$f":"+'July 16 - July 31'!O37","v":0},{"$f":"+'July 16 - July 31'!P37","v":0},{"$f":"+'July 16 - July 31'!Q37","v":0},{"$f":"'July 16 - July 31'!R37","v":0},{"$f":"'July 16 - July 31'!S37","v":0},null,null,{"$f":"'July 16 - July 31'!V37","v":0},{"$f":"'July 16 - July 31'!W37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,{"$f":"IF(AND(ISNUMBER(AC17),ISNUMBER(Y17)),AC17*Y17,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2026-08-01",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-08-01","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,null,{"$f":"SUM(L13:L20)","v":0},{"$f":"SUM(M13:M20)","v":0},0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q13:Q20)","v":0},{"$f":"SUM(R13:R20)","v":0},{"$f":"SUM(S13:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2026-08-02"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,{"$f":"A22","v":"2026-08-02"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2026-08-03"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-08-03","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2026-08-04",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-08-04","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2026-08-05",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-08-05","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2026-08-06",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-08-06","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2026-08-07",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-08-07","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2026-08-08",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 1 - Aug 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-08-08","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2026-08-09"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,{"$f":"A30","v":"2026-08-09"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2026-08-10"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2026-08-10","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["2026-08-11",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2026-08-11","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
["2026-08-12",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2026-08-12","","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
["2026-08-13",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2026-08-13","","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
["2026-08-14",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2026-08-14","","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
["2026-08-15",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2026-08-15","","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},{"$f":"MAX(0,E37-40-W37-IF(V37>G37,V37-G37,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T37*1.5,0.25),0)","v":0},{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},{"$f":"MAX(0,P37-$E$11-T37-V37-W37-G37-L37)","v":0},null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":""},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":""},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 1 - Aug 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45-BQ45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},{"$f":"SUM(Q37,Q29,Q21,Q45)-Q13","v":0},{"$f":"(R21+R29+R37+R45)-R13","v":0},{"$f":"(S21+S29+S37+S45)-S13","v":0},{"$f":"(T21+T29+T37+T45)-T13","v":0},{"$f":"(U21+U29+U37+U45)-U13","v":0},{"$f":"(V21+V29+V37+V45)-V13","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"Aug 16 - Aug 31","index":10,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$5","v":"2026-08-16"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Sunday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$5","v":"2026-08-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$5","v":16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",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,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":"2026-08-16"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E14:E$14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E14:E$14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A14","v":"2026-08-16"},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":"2026-08-17"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-08-17","","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
["2026-08-18",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-08-18","","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
["2026-08-19",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-08-19","","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
["2026-08-20",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-08-20","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2026-08-21",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-08-21","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2026-08-22",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-08-22","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},0,0,0,0,0,null,{"$f":"SUM(L13:L20)","v":0},{"$f":"SUM(M13:M20)","v":0},{"$f":"SUM(N13:N20)","v":0},{"$f":"SUM(O13:O20)","v":0},{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q13:Q20)","v":0},{"$f":"SUM(R13:R20)","v":0},{"$f":"SUM(S13:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2026-08-23"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A22","v":"2026-08-23"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2026-08-24"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-08-24","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2026-08-25",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-08-25","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2026-08-26",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-08-26","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2026-08-27",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-08-27","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2026-08-28",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-08-28","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2026-08-29",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Aug 16 - Aug 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-08-29","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2026-08-30"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,{"$f":"A30","v":"2026-08-30"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2026-08-31"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-08-31","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,null,{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Aug 16 - Aug 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,{"$f":"(T21+T29+T37+T45)-T13","v":0},{"$f":"(U21+U29+U37+U45)-U13","v":0},0,0,0,{"$f":"(Y21+Y29+Y37+Y45)-Y13","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"Sept 1 - Sept 15","index":11,"n_rows":55,"n_cols":73,"rows_kept":55,"cut":false,"hidden":false,"merged":[[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[21,0,21,2],[11,0,11,2],[11,33,11,34],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[10,44,10,50],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$6","v":"2026-09-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Tuesday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$6","v":"2026-09-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$6","v":17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,40,null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,null,null,null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"'Aug 16 - Aug 31'!E37","v":0},{"$f":"'Aug 16 - Aug 31'!F37","v":0},{"$f":"'Aug 16 - Aug 31'!G37","v":0},{"$f":"'Aug 16 - Aug 31'!H37","v":0},{"$f":"'Aug 16 - Aug 31'!I37","v":0},{"$f":"'Aug 16 - Aug 31'!J37","v":0},{"$f":"'Aug 16 - Aug 31'!K37","v":0},{"$f":"'Aug 16 - Aug 31'!L37","v":0},{"$f":"'Aug 16 - Aug 31'!M37","v":0},{"$f":"'Aug 16 - Aug 31'!N37","v":0},{"$f":"'Aug 16 - Aug 31'!O37","v":0},{"$f":"'Aug 16 - Aug 31'!P37","v":0},{"$f":"'Aug 16 - Aug 31'!Q37","v":0},{"$f":"'Aug 16 - Aug 31'!R37","v":0},{"$f":"'Aug 16 - Aug 31'!S37","v":0},null,null,{"$f":"'Aug 16 - Aug 31'!V37","v":0},{"$f":"'Aug 16 - Aug 31'!W37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ13=0,K13=0),AQ13,IF(AND(E13>AQ13,K13=0),K13,IF(AND(K13<AQ13,AM13=0),K13,IF(AND(AQ13=K13,AM13<AQ13),AQ13-AM13,IF(AND(K13=AQ13,AM13=AQ13),AM13,IF(AND(K13<AQ13,AM13>0),AQ13-K13,IF(AND(AQ13>K13,AM13<E13),E13-AM13,IF(AND(E13>AQ13,AM13=E13),P13-AM13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AM13=0),G13,IF(AND(E13<G13,AM13=0),E13,IF(AND(E13=G13,AM13<G13),G13-AM13,IF(AND(E13=G13,AM13=G13),AM13,IF(AND(E13<G13,AM13>0),G13-E13,IF(AND(E13>G13,AM13<E13),E13-AM13,IF(AND(E13>G13,AM13=E13),P13-AM13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AD$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AE14),ISNUMBER(Y14)),AE14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AF14),ISNUMBER(Y14)),AF14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$14:$AD$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$14:$AD$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},{"$f":"MAX(0,MIN(E14,IF(AND(G14>1,E14>=1),MIN(E14,G14),0),40-SUM($E13:E$14)))","v":0},{"$f":"IF(AND(L14>0,K14>=0),MIN(L14,K14),0)","v":0},null,null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AD$12)),O14/$AD$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AD$12)),R14/$AD$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AL14>$AM$12,AL14-$AM$12,0)","v":0},{"$f":"IF(AND(BD14>0,BD14),IF(BE14>0,BE14,IF(BF14>0,BF14,IF(BG14>0,BG14,IF(BJ14>0,BJ14,\"\")))))","v":false},{"$f":"IF(AND(AS14>0,AS14),IF(AT14>0,AT14,IF(AU14>0,AU14,IF(AV14>0,AV14,IF(AY14>0,AY14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AL14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AL14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AL14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AM14>0,G14=AX14),AX14,IF(AND(G14>0,AM14>0,G14-AX14),AX14,0)))","v":0},null,{"$f":"AW14","v":0},{"$f":"IF(AND(AL13+AY14=40,AM14>0,AM14>AY14),AM14-AY14,IF(AND(AL13+AY14=40,AM14>0,AM14<AY14,AY14+AM14=G14),AM14,IF(AND(AL13>40,AL14>40,G14=AM14),AM14,0)))","v":0},{"$f":"AZ14","v":0},null,{"$f":"IF(AND(K14>0,AM14>=K14,BF14=0),P14-AM14,IF(AND(K14>0,AM14>0,BF14<=AM14),AM14-BF14,IF(AND(K14>0,AM14>0,BF14>AM14),K14-BF14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AL14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BD14=0),BD14,IF(AND(AL14>40,E14>=K14),BI14,IF(AND(AL14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AL14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AM14>0,K14=BG14),BG14,IF(AND(K14>0,AM14>0,K14-BG14),BG14,0)))","v":0},null,{"$f":"BH14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AL14","v":40},{"$f":"IF(AND(BL14=1,H14<8),H14,(IF(AND(BL14=1,H14>0),J14,0)))","v":0},{"$f":"IF(AND(BL14=1,BP14>40,H14<J14),H14-BN14,(IF(AND(BL14=1,BP14>0,H14>=J14),J14-BN14,0)))","v":0},{"$f":"H14","v":0},{"$f":"IF(AND(O14>0,H14>0),1,0)","v":0},{"$f":"IF(AND(BQ14=1,N14>8),O14,(IF(AND(BQ14=1,N14>0),N14,0)))","v":0},{"$f":"IF(AND(BQ14=1,40-BP13>0,40-BP13<8),40-BP13,IF(AND(N14<O14),N14,O14))","v":0},{"$f":"IF(AND(BQ14=1,BP14>40,N14<=O14),N14-BS14,IF(AND(BQ14=1,BP14>0,N14>O14),O14-BS14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AD$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$14:$AD$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$14:$AD$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},{"$f":"MAX(0,MIN(E15,IF(AND(G15>1,E15>=1),MIN(E15,G15),0),40-SUM($E14:E$15)))","v":0},{"$f":"IF(AND(L15>0,K15>=0),MIN(L15,K15),0)","v":0},null,null,false,"","",null,null,null,null,null,{"$f":"E15+AL14","v":0},{"$f":"IF(AL15>$AM$12,AL15-($AM$12+AM14),0)","v":0},{"$f":"IF(AND(BD15>0,BD15),IF(BE15>0,BE15,IF(BF15>0,BF15,IF(BG15>0,BG15,IF(BJ15>0,BJ15,\"\")))))","v":false},{"$f":"IF(AND(AS15>0,AS15),IF(AT15>0,AT15,IF(AU15>0,AU15,IF(AV15>0,AV15,IF(AY15>0,AY15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AL14<=40),40-AL14,0)","v":40},{"$f":"AW15","v":0},0,{"$f":"AZ15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AL14<=40),40-AL14,0)","v":40},{"$f":"BH15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(H14:H15)","v":0},{"$f":"IF(AND(O15>0,H15>0),1,0)","v":0},{"$f":"IF(AND(BQ15=1,N15>8),O15,(IF(AND(BQ15=1,N15>0),N15,0)))","v":0},0,0]
["2026-09-01",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$14:$AD$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$14:$AD$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},{"$f":"MAX(0,MIN(E16,IF(AND(G16>1,E16>=1),MIN(E16,G16),0),40-SUM($E14:E$15)))","v":0},0,null,null,"2026-09-01","","",null,null,null,null,null,0,{"$f":"IF(AL16>$AM$12,AL16-($AM$12+AM15+AM14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AL15<=40),40-AL15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(H14:H16)","v":0},0,{"$f":"IF(AND(BQ16=1,N16>8),O16,(IF(AND(BQ16=1,N16>0),N16,0)))","v":0},{"$f":"IF(AND(BQ16=1,40-BP15>0,40-BP15<8),40-BP15,IF(AND(N16<O16),N16,O16))","v":0},0]
["2026-09-02",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$14:$AD$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$14:$AD$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},{"$f":"MAX(0,MIN(E17,IF(AND(G17>1,E17>=1),MIN(E17,G17),0),40-SUM($E$14:E17)))","v":0},0,null,null,"2026-09-02","","",null,null,null,null,null,0,{"$f":"IF(AL17>$AM$12,AL17-($AM$12+AM16+AM15+AM14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(H14:H17)","v":0},0,{"$f":"IF(AND(BQ17=1,N17>8),O17,(IF(AND(BQ17=1,N17>0),N17,0)))","v":0},{"$f":"IF(AND(BQ17=1,40-BP16>0,40-BP16<8),40-BP16,IF(AND(N17<O17),N17,O17))","v":0},0]
["2026-09-03",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$14:$AD$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$14:$AD$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},{"$f":"MAX(0,MIN(E18,IF(AND(G18>1,E18>=1),MIN(E18,G18),0),40-SUM($E$14:E18)))","v":0},0,null,null,"2026-09-03","","",null,null,null,null,null,0,{"$f":"IF(AL18>$AM$12,AL18-($AM$12+AM17+AM16+AM15+AM14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AL17<=40),40-AL17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(H14:H18)","v":0},0,0,0,0]
["2026-09-04",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E19:O19)-K19","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$14:$AD$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$14:$AD$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},{"$f":"MAX(0,MIN(E19,IF(AND(G19>1,E19>=1),MIN(E19,G19),0),40-SUM($E$14:E17)))","v":0},0,null,null,"2026-09-04","","",null,null,null,null,null,0,{"$f":"IF(AL19>$AM$12,AL19-($AM$12+AM18+AM17+AM16+AM15+AM14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AL18<=40),40-AL18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(H14:H19)","v":0},0,0,0,{"$f":"IF(AND(BQ19=1,BP19>40,N19<=O19),N19-BS19,IF(AND(BQ19=1,BP19>0,N19>O19),O19-BS19,0))","v":0}]
["2026-09-05",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},{"$f":"IF(AND(ISNUMBER(AE20),ISNUMBER(Y20)),AE20*Y20,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AF20),ISNUMBER(Y20)),AF20*Y20,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$14:$AD$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$14:$AD$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},{"$f":"MAX(0,MIN(E20,IF(AND(G20>1,E20>=1),MIN(E20,G20),0),40-SUM(E13:E20)))","v":0},0,null,null,"2026-09-05","","",null,null,null,null,null,0,{"$f":"IF(AL20>$AM$12,AL20-($AM$12+AM19+AM18+AM17+AM16+AM15+AM14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(H14:H20)","v":0},0,0,0,{"$f":"IF(AND(BQ20=1,BP20>40,N20<=O20),N20-BS20,IF(AND(BQ20=1,BP20>0,N20>O20),O20-BS20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},{"$f":"SUM(G13:G20)","v":0},{"$f":"SUM(H13:H20)","v":0},0,0,null,{"$f":"SUM(L13:L20)","v":0},{"$f":"SUM(M13:M20)","v":0},{"$f":"SUM(N13:N20)","v":0},{"$f":"SUM(O13:O20)","v":0},{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q13:Q20)","v":0},{"$f":"SUM(R13:R20)","v":0},{"$f":"SUM(S13:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AK21<40,P21>=AK21),P21-(AK21+T21),IF(AND(P21<AK21,E21=P21),P21-E21,IF(AND(E21>AK21,E21<40),E21-AK21,IF(AND(P21>AK21,E21<AK21),E21-(AK21-AG21),IF(AND(P21>AK21,E21>40),E21-(AK21-AG21+T21),IF(AND(P21>AK21,P21>40),P21-(T21+AK21),0))))))","v":0},{"$f":"AH21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AL21>$AM$12,-$AM$12,0)","v":0},null,null,{"$f":"IF(AJ21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BT14:BT20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2026-09-06"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AE22),ISNUMBER(Y22)),AE22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AF22),ISNUMBER(Y22)),AF22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$22:$AD$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$22:$AD$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},{"$f":"MAX(0,MIN(E22,IF(AND(G22>1,E22>=1),MIN(E22,G22),0),40-SUM($E$22:E22)))","v":0},{"$f":"IF(AND(L22>0,K22>=0),MIN(L22,K22),0)","v":0},null,null,{"$f":"A22","v":"2026-09-06"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AD$12)),O22/$AD$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AD$12)),R22/$AD$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AL21","v":0},{"$f":"IF(AL22>$AM$12,AL22-($AM$12+AM21),0)","v":0},{"$f":"IF(AND(BD22>0,BD22),IF(BE22>0,BE22,IF(BF22>0,BF22,IF(BG22>0,BG22,IF(BJ22>0,BJ22,\"\")))))","v":false},{"$f":"IF(AND(AS22>0,AS22),IF(AT22>0,AT22,IF(AU22>0,AU22,IF(AV22>0,AV22,IF(AY22>0,AY22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AL22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AL22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AL22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AM22>0,G22=AX22),AX22,IF(AND(G22>0,AM22>0,G22-AX22),AX22,0)))","v":0},null,{"$f":"AW22","v":0},{"$f":"IF(AND(AL21+AY22=40,AM22>0,AM22>AY22),AM22-AY22,IF(AND(AL21+AY22=40,AM22>0,AM22<AY22,AY22+AM22=G22),AM22,IF(AND(AL21>40,AL22>40,G22=AM22),AM22,0)))","v":0},{"$f":"AZ22","v":0},null,{"$f":"IF(AND(K22>0,AM22>0,BF22<=AM22),AM22-BF22,IF(AND(K22>0,AM22>0,BF22>AM22),K22-BF22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AL22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BD22=0),BD22,IF(AND(AL22>40,E22>=K22),BI22,IF(AND(AL22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AL22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AM22>0,K22=BG22),BG22,IF(AND(K22>0,AM22>0,K22-BG22),BG22,0)))","v":0},null,{"$f":"BH22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AL22","v":40},{"$f":"IF(AND(BL22=1,E22<8),E22,(IF(AND(BL22=1,E22>0),G22,0)))","v":0},{"$f":"IF(AND(BL22=1,BP22>40,E22<G22),E22-BN22,(IF(AND(BL22=1,BP22>0,E22>=G22),G22-BN22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BQ22=1,K22>8),L22,(IF(AND(BQ22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BQ22=1,40-BP21>0,40-BP21<8),40-BP21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BQ22=1,BP22>40,K22<=L22),K22-BS22,IF(AND(BQ22=1,BP22>0,K22>L22),L22-BS22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2026-09-07"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AE23),ISNUMBER(Y23)),AE23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AF23),ISNUMBER(Y23)),AF23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$22:$AD$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$22:$AD$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},{"$f":"MAX(0,MIN(E23,IF(AND(G23>1,E23>=1),MIN(E23,G23),0),40-SUM($E$22:E22)))","v":0},{"$f":"IF(AND(L23>0,K23>=0),MIN(L23,K23),0)","v":0},null,null,"2026-09-07","","",null,null,null,null,null,0,{"$f":"IF(AL23>$AM$12,AL23-($AM$12+AM22+AM21),0)","v":0},false,{"$f":"IF(AND(AS23>0,AS23),IF(AT23>0,AT23,IF(AU23>0,AU23,IF(AV23>0,AV23,IF(AY23>0,AY23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AL22<=40),40-AL22,0)","v":40},{"$f":"AW23","v":0},0,{"$f":"AZ23","v":0},null,{"$f":"IF(AND(K23>0,AM23>0,BF23<=AM23),AM23-BF23,IF(AND(K23>0,AM23>0,BF23>AM23),K23-BF23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AL22<=40),40-AL22,0)","v":40},{"$f":"BH23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BQ23=1,K23>8),L23,(IF(AND(BQ23=1,K23>0),K23,0)))","v":0},0,0]
["2026-09-08",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$22:$AD$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$22:$AD$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},{"$f":"MAX(0,MIN(E24,IF(AND(G24>1,E24>=1),MIN(E24,G24),0),40-SUM($E$22:E23)))","v":0},0,null,null,"2026-09-08","","",null,null,null,null,null,0,{"$f":"IF(AL24>$AM$12,AL24-($AM$12+AM23+AM22+AM21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AM24>0,BF24<=AM24),AM24-BF24,IF(AND(K24>0,AM24>0,BF24>AM24),K24-BF24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AL23<=40),40-AL23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BQ24=1,K24>8),L24,(IF(AND(BQ24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BQ24=1,40-BP23>0,40-BP23<8),40-BP23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2026-09-09",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$22:$AD$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$22:$AD$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},{"$f":"MAX(0,MIN(E25,IF(AND(G25>1,E25>=1),MIN(E25,G25),0),40-SUM($E$22:E24)))","v":0},0,null,null,"2026-09-09","","",null,null,null,null,null,0,{"$f":"IF(AL25>$AM$12,AL25-($AM$12+AM24+AM23+AM22+AM21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AM25>0,BF25<=AM25),AM25-BF25,IF(AND(K25>0,AM25>0,BF25>AM25),K25-BF25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BQ25=1,K25>8),L25,(IF(AND(BQ25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BQ25=1,40-BP24>0,40-BP24<8),40-BP24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2026-09-10",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$22:$AD$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$22:$AD$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},{"$f":"MAX(0,MIN(E26,IF(AND(G26>1,E26>=1),MIN(E26,G26),0),40-SUM($E$22:E25)))","v":0},0,null,null,"2026-09-10","","",null,null,null,null,null,0,{"$f":"IF(AL26>$AM$12,AL26-($AM$12+AM25+AM24+AM23+AM22+AM21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AL25<=40),40-AL25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AM26>=K26,BF26=0),P26-AM26,IF(AND(K26>0,AM26>0,BF26<=AM26),AM26-BF26,IF(AND(K26>0,AM26>0,BF26>AM26),K26-BF26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2026-09-11",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$22:$AD$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$22:$AD$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},{"$f":"MAX(0,MIN(E27,IF(AND(G27>1,E27>=1),MIN(E27,G27),0),40-SUM($E$22:E26)))","v":0},0,null,null,"2026-09-11","","",null,null,null,null,null,0,{"$f":"IF(AL27>$AM$12,AL27-($AM$12+AM26+AM25+AM24+AM23+AM22+AM21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AL26<=40),40-AL26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AM27>=K27,BF27=0),P27-AM27,IF(AND(K27>0,AM27>0,BF27<=AM27),AM27-BF27,IF(AND(K27>0,AM27>0,BF27>AM27),K27-BF27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BQ27=1,BP27>40,K27<=L27),K27-BS27,IF(AND(BQ27=1,BP27>0,K27>L27),L27-BS27,0))","v":0}]
["2026-09-12",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$22:$AD$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 1 - Sept 15'!$AD$22:$AD$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},{"$f":"MAX(0,MIN(E28,IF(AND(G28>1,E28>=1),MIN(E28,G28),0),40-SUM($E$22:E27)))","v":0},0,null,null,"2026-09-12","","",null,null,null,null,null,0,{"$f":"IF(AL28>$AM$12,AL28-($AM$12+AM27+AM26+AM25+AM24+AM23+AM22+AM21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AM28>=K28,BF28=0),P28-AM28,IF(AND(K28>0,AM28>0,BF28<=AM28),AM28-BF28,IF(AND(K28>0,AM28>0,BF28>AM28),K28-BF28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BQ28=1,BP28>40,K28<=L28),K28-BS28,IF(AND(BQ28=1,BP28>0,K28>L28),L28-BS28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AK29<40,P29>=AK29),P29-(AK29+T29),IF(AND(P29<AK29,E29=P29),P29-E29,IF(AND(E29>AK29,E29<40),E29-AK29,IF(AND(P29>AK29,E29<AK29),E29-(AK29-AG29),IF(AND(P29>AK29,E29>40),E29-(AK29-AG29+T29),IF(AND(P29>AK29,P29>40),P29-(T29+AK29),0))))))","v":0},{"$f":"AH29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AL29>$AM$12,-$AM$12,0)","v":0},null,null,{"$f":"IF(AJ29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT22:BT28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2026-09-13"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AE30),ISNUMBER(Y30)),AE30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AF30),ISNUMBER(Y30)),AF30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$30:$AD$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$30:$AD$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,null,null,null,{"$f":"A30","v":"2026-09-13"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AD$12)),O30/$AD$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AD$12)),R30/$AD$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AL29","v":0},{"$f":"IF(AL30>$AM$12,AL30-($AM$12+AM29),0)","v":0},{"$f":"IF(AND(BD30>0,BD30),IF(BE30>0,BE30,IF(BF30>0,BF30,IF(BG30>0,BG30,IF(BJ30>0,BJ30,\"\")))))","v":false},{"$f":"IF(AND(AS30>0,AS30),IF(AT30>0,AT30,IF(AU30>0,AU30,IF(AV30>0,AV30,IF(AY30>0,AY30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AL30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AL30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AL30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AM30>0,G30=AX30),AX30,IF(AND(G30>0,AM30>0,G30-AX30),AX30,0)))","v":0},null,{"$f":"AW30","v":0},{"$f":"IF(AND(AL29+AY30=40,AM30>0,AM30>AY30),AM30-AY30,IF(AND(AL29+AY30=40,AM30>0,AM30<AY30,AY30+AM30=G30),AM30,IF(AND(AL29>40,AL30>40,G30=AM30),AM30,0)))","v":0},{"$f":"AZ30","v":0},null,{"$f":"IF(AND(K30>0,AM30>=K30,BF30=0),P30-AM30,IF(AND(K30>0,AM30>0,BF30<=AM30),AM30-BF30,IF(AND(K30>0,AM30>0,BF30>AM30),K30-BF30,0)))","v":0},0,{"$f":"IF(AND(AL30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BD30=0),BD30,IF(AND(AL30>40,E30>=K30),BI30,IF(AND(AL30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AL30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AM30>0,K30=BG30),BG30,IF(AND(K30>0,AM30>0,K30-BG30),BG30,0)))","v":0},null,{"$f":"BH30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AL30","v":40},0,{"$f":"IF(AND(BL30=1,BP30>40,E30<G30),E30-BN30,(IF(AND(BL30=1,BP30>0,E30>=G30),G30-BN30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BQ30=1,K30>8),L30,(IF(AND(BQ30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BQ30=1,40-BP29>0,40-BP29<8),40-BP29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BQ30=1,BP30>40,K30<=L30),K30-BS30,IF(AND(BQ30=1,BP30>0,K30>L30),L30-BS30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2026-09-14"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AE31),ISNUMBER(Y31)),AE31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AF31),ISNUMBER(Y31)),AF31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$30:$AD$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$30:$AD$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,null,null,null,"2026-09-14","","",null,null,null,null,null,0,{"$f":"IF(AL31>$AM$12,AL31-($AM$12+AM30+AM29),0)","v":0},false,{"$f":"IF(AND(AS31>0,AS31),IF(AT31>0,AT31,IF(AU31>0,AU31,IF(AV31>0,AV31,IF(AY31>0,AY31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AL30<=40),40-AL30,0)","v":40},{"$f":"AW31","v":0},0,{"$f":"AZ31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AL30<=40),40-AL30,0)","v":40},{"$f":"BH31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BQ31=1,K31>8),L31,(IF(AND(BQ31=1,K31>0),K31,0)))","v":0},0,0]
["2026-09-15",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$30:$AD$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$30:$AD$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,null,null,null,"2026-09-15","","",null,null,null,null,null,0,{"$f":"IF(AL32>$AM$12,AL32-($AM$12+AM31+AM30+AM29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AL31<=40),40-AL31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BQ32=1,K32>8),L32,(IF(AND(BQ32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BQ32=1,40-BP31>0,40-BP31<8),40-BP31,IF(AND(K32<L32),K32,L32))","v":0},0]
["",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$30:$AD$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$30:$AD$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,null,null,null,"","","",null,null,null,null,null,0,{"$f":"IF(AL33>$AM$12,AL33-($AM$12+AM32+AM31+AM30+AM29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BQ33=1,K33>8),L33,(IF(AND(BQ33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BQ33=1,40-BP32>0,40-BP32<8),40-BP32,IF(AND(K33<L33),K33,L33))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$30:$AD$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$30:$AD$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,null,null,null,false,"","",null,null,null,null,null,0,{"$f":"IF(AL34>$AM$12,AL34-($AM$12+AM33+AM32+AM31+AM30+AM29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AL33<=40),40-AL33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$30:$AD$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$30:$AD$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,null,null,null,false,"","",null,null,null,null,null,0,{"$f":"IF(AL35>$AM$12,AL35-($AM$12+AM34+AM33+AM32+AM31+AM30+AM29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AL34<=40),40-AL34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BQ35=1,BP35>40,K35<=L35),K35-BS35,IF(AND(BQ35=1,BP35>0,K35>L35),L35-BS35,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$30:$AD$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$30:$AD$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,null,null,null,false,"","",null,null,null,null,null,0,{"$f":"IF(AL36>$AM$12,AL36-($AM$12+AM35+AM34+AM33+AM32+AM31+AM30+AM29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BQ36=1,BP36>40,K36<=L36),K36-BS36,IF(AND(BQ36=1,BP36>0,K36>L36),L36-BS36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,null,{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AK37<40,P37>=AK37),P37-(AK37+T37),IF(AND(P37<AK37,E37=P37),P37-E37,IF(AND(E37>AK37,E37<40),E37-AK37,IF(AND(P37>AK37,E37<AK37),E37-(AK37-AG37),IF(AND(P37>AK37,E37>40),E37-(AK37-AG37+T37),IF(AND(P37>AK37,P37>40),P37-(T37+AK37),0))))))","v":0},{"$f":"AH37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AL37>$AM$12,-$AM$12,0)","v":0},null,null,{"$f":"IF(AJ37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BT30:BT36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AE38),ISNUMBER(Y38)),AE38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AF38),ISNUMBER(Y38)),AF38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$38:$AD$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$38:$AD$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,null,null,null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AD$12)),O38/$AD$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AD$12)),R38/$AD$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AL37","v":0},{"$f":"IF(AL38>$AM$12,AL38-($AM$12+AM37),0)","v":0},{"$f":"IF(AND(BD38>0,BD38),IF(BE38>0,BE38,IF(BF38>0,BF38,IF(BG38>0,BG38,IF(BJ38>0,BJ38,\"\")))))","v":false},{"$f":"IF(AND(AS38>0,AS38),IF(AT38>0,AT38,IF(AU38>0,AU38,IF(AV38>0,AV38,IF(AY38>0,AY38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AL38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AL38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AL38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AM38>0,G38=AX38),AX38,IF(AND(G38>0,AM38>0,G38-AX38),AX38,0)))","v":0},null,{"$f":"AW38","v":0},{"$f":"IF(AND(AL37+AY38=40,AM38>0,AM38>AY38),AM38-AY38,IF(AND(AL37+AY38=40,AM38>0,AM38<AY38,AY38+AM38=G38),AM38,IF(AND(AL37>40,AL38>40,G38=AM38),AM38,0)))","v":0},{"$f":"AZ38","v":0},null,{"$f":"IF(AND(K38>0,AM38>=K38,BF38=0),P38-AM38,IF(AND(K38>0,AM38>0,BF38<=AM38),AM38-BF38,IF(AND(K38>0,AM38>0,BF38>AM38),K38-BF38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AL38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BD38=0),BD38,IF(AND(AL38>40,E38>=K38),BI38,IF(AND(AL38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AL38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AM38>0,K38=BG38),BG38,IF(AND(K38>0,AM38>0,K38-BG38),BG38,0)))","v":0},null,{"$f":"BH38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AL38","v":40},0,0,{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BQ38=1,K38>8),L38,(IF(AND(BQ38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BQ38=1,40-BP37>0,40-BP37<8),40-BP37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BQ38=1,BP38>40,K38<=L38),K38-BS38,IF(AND(BQ38=1,BP38>0,K38>L38),L38-BS38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AE39),ISNUMBER(Y39)),AE39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AF39),ISNUMBER(Y39)),AF39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$38:$AD$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$38:$AD$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,null,null,null,false,"","",null,null,null,null,null,0,{"$f":"IF(AL39>$AM$12,AL39-($AM$12+AM38+AM37),0)","v":0},false,{"$f":"IF(AND(AS39>0,AS39),IF(AT39>0,AT39,IF(AU39>0,AU39,IF(AV39>0,AV39,IF(AY39>0,AY39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AL38<=40),40-AL38,0)","v":40},{"$f":"AW39","v":0},0,{"$f":"AZ39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AL38<=40),40-AL38,0)","v":40},{"$f":"BH39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BQ39=1,K39>8),L39,(IF(AND(BQ39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$38:$AD$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$38:$AD$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,null,null,null,false,"","",null,null,null,null,null,0,{"$f":"IF(AL40>$AM$12,AL40-($AM$12+AM39+AM38+AM37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AL39<=40),40-AL39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BQ40=1,K40>8),L40,(IF(AND(BQ40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BQ40=1,40-BP39>0,40-BP39<8),40-BP39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$38:$AD$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$38:$AD$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,null,null,null,false,"","",null,null,null,null,null,0,{"$f":"IF(AL41>$AM$12,AL41-($AM$12+AM40+AM39+AM38+AM37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BQ41=1,K41>8),L41,(IF(AND(BQ41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BQ41=1,40-BP40>0,40-BP40<8),40-BP40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$38:$AD$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$38:$AD$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,null,null,null,false,"","",null,null,null,null,null,0,{"$f":"IF(AL42>$AM$12,AL42-($AM$12+AM41+AM40+AM39+AM38+AM37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AL41<=40),40-AL41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$38:$AD$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$38:$AD$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,null,null,null,false,"","",null,null,null,null,null,0,{"$f":"IF(AL43>$AM$12,AL43-($AM$12+AM42+AM41+AM40+AM39+AM38+AM37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AL42<=40),40-AL42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BQ43=1,BP43>40,K43<=L43),K43-BS43,IF(AND(BQ43=1,BP43>0,K43>L43),L43-BS43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$38:$AD$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 1 - Sept 15'!$AD$38:$AD$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,null,null,null,false,"","",null,null,null,null,null,0,{"$f":"IF(AL44>$AM$12,AL44-($AM$12+AM43+AM42+AM41+AM40+AM39+AM38+AM37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BQ44=1,BP44>40,K44<=L44),K44-BS44,IF(AND(BQ44=1,BP44>0,K44>L44),L44-BS44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AP45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AK45<40,P45>=AK45),P45-(AK45+T45),IF(AND(P45<AK45,E45=P45),P45-E45,IF(AND(E45>AK45,E45<40),E45-AK45,IF(AND(P45>AK45,E45<AK45),E45-(AK45-AG45),IF(AND(P45>AK45,E45>40),E45-(AK45-AG45+T45),IF(AND(P45>AK45,P45>40),P45-(T45+AK45),0))))))","v":0},{"$f":"AH45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AL45>$AM$12,-$AM$12,0)","v":0},null,null,{"$f":"IF(AJ45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BT38:BT44)","v":0},{"$f":"V44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},0,0,0,0,0,0,0,0,{"$f":"(Y21+Y29+Y37+Y45)-Y13","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"Sept 16 - Sept 30","index":12,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$7","v":"2026-09-16"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Wednesday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$7","v":"2026-09-30"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$7","v":18},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"+'Sept 1 - Sept 15'!E37","v":0},{"$f":"+'Sept 1 - Sept 15'!F37","v":0},{"$f":"+'Sept 1 - Sept 15'!G37","v":0},{"$f":"+'Sept 1 - Sept 15'!H37","v":0},{"$f":"+'Sept 1 - Sept 15'!I37","v":0},{"$f":"'Sept 1 - Sept 15'!J37","v":0},{"$f":"+'Sept 1 - Sept 15'!K37","v":0},{"$f":"+'Sept 1 - Sept 15'!L37","v":0},{"$f":"+'Sept 1 - Sept 15'!M37","v":0},{"$f":"+'Sept 1 - Sept 15'!N37","v":0},{"$f":"+'Sept 1 - Sept 15'!O37","v":0},{"$f":"SUM(E13:O13)-K13","v":0},{"$f":"+'Sept 1 - Sept 15'!Q37","v":0},{"$f":"+'Sept 1 - Sept 15'!R37","v":0},{"$f":"+'Sept 1 - Sept 15'!S37","v":0},null,null,{"$f":"+'Sept 1 - Sept 15'!V37","v":0},{"$f":"+'Sept 1 - Sept 15'!W37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E15:O15)-K15","v":0},null,null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
["2026-09-16",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-09-16","","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
["2026-09-17",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-09-17","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2026-09-18",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-09-18","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2026-09-19",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},{"$f":"IF(AND(ISNUMBER(AB20),ISNUMBER(Y20)),AB20*Y20,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC20),ISNUMBER(Y20)),AC20*Y20,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-09-19","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,null,{"$f":"SUM(L13:L20)","v":0},0,0,0,0,{"$f":"-SUM(Q13:Q20)","v":0},{"$f":"SUM(R13:R20)","v":0},{"$f":"SUM(S13:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2026-09-20"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A22","v":"2026-09-20"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2026-09-21"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-09-21","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2026-09-22",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-09-22","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2026-09-23",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-09-23","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2026-09-24",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-09-24","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2026-09-25",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-09-25","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2026-09-26",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Sept 16 - Sept 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-09-26","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2026-09-27"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,{"$f":"A30","v":"2026-09-27"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2026-09-28"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-09-28","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["2026-09-29",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-09-29","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
["2026-09-30",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-09-30","","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
["",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,null,{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Sept 16 - Sept 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},null,null,{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},null,null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},0,0,0,0,0,0,0,0,{"$f":"(Y21+Y29+Y37+Y45)-Y13","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"Oct 1 - Oct 15","index":13,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$8","v":"2026-10-01"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Thursday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$8","v":"2026-10-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$8","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"+'Sept 16 - Sept 30'!E37","v":0},{"$f":"+'Sept 16 - Sept 30'!F37","v":0},{"$f":"+'Sept 16 - Sept 30'!G37","v":0},{"$f":"+'Sept 16 - Sept 30'!H37","v":0},{"$f":"+'Sept 16 - Sept 30'!I37","v":0},{"$f":"'Sept 16 - Sept 30'!J37","v":0},{"$f":"+'Sept 16 - Sept 30'!K37","v":0},{"$f":"+'Sept 16 - Sept 30'!L37","v":0},{"$f":"+'Sept 16 - Sept 30'!M37","v":0},{"$f":"+'Sept 16 - Sept 30'!N37","v":0},{"$f":"+'Sept 16 - Sept 30'!O37","v":0},{"$f":"SUM(E13:O13)-K13","v":0},{"$f":"+'Sept 16 - Sept 30'!Q37","v":0},{"$f":"+'Sept 16 - Sept 30'!R37","v":0},{"$f":"+'Sept 16 - Sept 30'!S37","v":0},null,null,{"$f":"'Sept 16 - Sept 30'!V37","v":0},{"$f":"'Sept 16 - Sept 30'!W37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E15:O15)-K15","v":0},{"$f":"IF(AND(ISNUMBER(AB15),ISNUMBER(Y15)),AB15*Y15,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC15),ISNUMBER(Y15)),AC15*Y15,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E16:O16)-K16","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
["2026-10-01",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-01","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2026-10-02",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-02","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2026-10-03",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-03","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2026-10-04"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A22","v":"2026-10-04"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2026-10-05"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-05","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2026-10-06",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-06","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2026-10-07",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-07","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2026-10-08",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-08","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2026-10-09",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-09","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2026-10-10",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 1 - Oct 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-10","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2026-10-11"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,{"$f":"A30","v":"2026-10-11"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2026-10-12"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-10-12","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["2026-10-13",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-10-13","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
["2026-10-14",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-10-14","","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
["2026-10-15",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-10-15","","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
["",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,null,{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 1 - Oct 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},null,null,{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},null,null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},{"$f":"(R21+R29+R37+R45)-R13","v":0},{"$f":"(S21+S29+S37+S45)-S13","v":0},{"$f":"(T21+T29+T37+T45)-T13","v":0},0,{"$f":"(V21+V29+R37+R45)-V13","v":0},{"$f":"(W21+W29+R37+R45)-W13","v":0},{"$f":"(X21+X29+X37+X45)-X13","v":0},{"$f":"(Y21+Y29+Y37+Y45)-Y13","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"Oct 16 - Oct 31","index":14,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$9","v":"2026-10-16"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Friday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$9","v":"2026-10-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$9","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"+'Oct 1 - Oct 15'!E37","v":0},{"$f":"+'Oct 1 - Oct 15'!F37","v":0},{"$f":"+'Oct 1 - Oct 15'!G37","v":0},{"$f":"+'Oct 1 - Oct 15'!H37","v":0},{"$f":"+'Oct 1 - Oct 15'!I37","v":0},{"$f":"'Oct 1 - Oct 15'!J37","v":0},{"$f":"+'Oct 1 - Oct 15'!K37","v":0},{"$f":"+'Oct 1 - Oct 15'!L37","v":0},{"$f":"+'Oct 1 - Oct 15'!M37","v":0},{"$f":"+'Oct 1 - Oct 15'!N37","v":0},{"$f":"+'Oct 1 - Oct 15'!O37","v":0},{"$f":"SUM(E13:O13)-K13","v":0},{"$f":"+'Oct 1 - Oct 15'!Q37","v":0},{"$f":"+'Oct 1 - Oct 15'!R37","v":0},{"$f":"+'Oct 1 - Oct 15'!S37","v":0},null,null,{"$f":"'Oct 1 - Oct 15'!V37","v":0},{"$f":"'Oct 1 - Oct 15'!W37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E15:O15)-K15","v":0},{"$f":"IF(AND(ISNUMBER(AB15),ISNUMBER(Y15)),AB15*Y15,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC15),ISNUMBER(Y15)),AC15*Y15,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E16:O16)-K16","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2026-10-16",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-16","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2026-10-17",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-17","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2026-10-18"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A22","v":"2026-10-18"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2026-10-19"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-19","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2026-10-20",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-20","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2026-10-21",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-21","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2026-10-22",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-22","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2026-10-23",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-23","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2026-10-24",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Oct 16 - Oct 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-10-24","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2026-10-25"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,{"$f":"A30","v":"2026-10-25"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2026-10-26"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-10-26","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["2026-10-27",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-10-27","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
["2026-10-28",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-10-28","","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
["2026-10-29",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-10-29","","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
["2026-10-30",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-10-30","","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
["2026-10-31",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-10-31","","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E29:E36)","v":0},{"$f":"SUM(F29:F36)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P29:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},{"$f":"MAX(0,E37-40-W37-IF(V37>G37,V37-G37,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T37*1.5,0.25),0)","v":0},{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},{"$f":"MAX(0,P37-$E$11-T37-V37-W37-G37-L37)","v":0},null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":""},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":""},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Oct 16 - Oct 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(V38:V44)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,0,0,{"$f":"(V21+V29+R37+R45)-V13","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"Nov 1 - Nov 15","index":15,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$10","v":"2026-11-01"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Sunday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$10","v":"2026-11-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$10","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,40,null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":"2026-11-01"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E14:E$14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E14:E$14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,{"$f":"A14","v":"2026-11-01"},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":"2026-11-02"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-11-02","","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
["2026-11-03",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-11-03","","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
["2026-11-04",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E17:O17)-K17","v":0},{"$f":"IF(AND(ISNUMBER(AB17),ISNUMBER(Y17)),AB17*Y17,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC17),ISNUMBER(Y17)),AC17*Y17,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-11-04","","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
["2026-11-05",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E18:O18)-K18","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-11-05","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2026-11-06",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-11-06","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2026-11-07",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-11-07","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2026-11-08"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,{"$f":"A22","v":"2026-11-08"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2026-11-09"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-11-09","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2026-11-10",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-11-10","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2026-11-11",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-11-11","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2026-11-12",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-11-12","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2026-11-13",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-11-13","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2026-11-14",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 1 - Nov 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2026-11-14","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2026-11-15"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,{"$f":"A30","v":"2026-11-15"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":""},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,null,{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 1 - Nov 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"Nov 16 - Nov 30","index":16,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$11","v":"2026-11-16"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Monday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$11","v":"2026-11-30"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$11","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"'Nov 1 - Nov 15'!E37","v":0},{"$f":"'Nov 1 - Nov 15'!F37","v":0},{"$f":"'Nov 1 - Nov 15'!G37","v":0},{"$f":"'Nov 1 - Nov 15'!H37","v":0},{"$f":"'Nov 1 - Nov 15'!I37","v":0},{"$f":"'Nov 1 - Nov 15'!J37","v":0},{"$f":"'Nov 1 - Nov 15'!K37","v":0},{"$f":"'Nov 1 - Nov 15'!L37","v":0},{"$f":"'Nov 1 - Nov 15'!M37","v":0},{"$f":"'Nov 1 - Nov 15'!N37","v":0},{"$f":"'Nov 1 - Nov 15'!O37","v":0},{"$f":"'Nov 1 - Nov 15'!P37","v":0},{"$f":"'Nov 1 - Nov 15'!Q37","v":0},{"$f":"'Nov 1 - Nov 15'!R37","v":0},{"$f":"'Nov 1 - Nov 15'!S37","v":0},null,null,{"$f":"'Nov 1 - Nov 15'!V37","v":0},{"$f":"'Nov 1 - Nov 15'!W37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":"2026-11-16"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-11-16","","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
["2026-11-17",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-11-17","","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
["2026-11-18",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-11-18","","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
["2026-11-19",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E18:O18)-K18","v":0},{"$f":"IF(AND(ISNUMBER(AB18),ISNUMBER(Y18)),AB18*Y18,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC18),ISNUMBER(Y18)),AC18*Y18,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-11-19","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2026-11-20",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-11-20","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2026-11-21",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-11-21","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2026-11-22"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A22","v":"2026-11-22"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2026-11-23"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-11-23","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2026-11-24",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-11-24","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2026-11-25",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-11-25","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2026-11-26",null,null,"Thursday",null,null,8,null,null,null,null,null,null,null,null,8,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-11-26","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,0,null,0,null,"",0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2026-11-27",null,null,"Friday",null,null,8,null,null,null,null,null,null,null,null,8,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-11-27","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,0,null,0,null,"",0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2026-11-28",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Nov 16 - Nov 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-11-28","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,{"$f":"SUM(G22:G28)","v":16},0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":16},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":16},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2026-11-29"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,{"$f":"A30","v":"2026-11-29"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2026-11-30"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-11-30","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,null,{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Nov 16 - Nov 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":16},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,{"$f":"(T21+T29+T37+T45)-T13","v":0},{"$f":"(U21+U29+U37+U45)-U13","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"Dec 1 - Dec 15","index":17,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$12","v":"2026-12-01"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Tuesday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$12","v":"2026-12-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$12","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"'Nov 16 - Nov 30'!E37","v":0},{"$f":"'Nov 16 - Nov 30'!F37","v":0},{"$f":"'Nov 16 - Nov 30'!G37","v":0},{"$f":"'Nov 16 - Nov 30'!H37","v":0},{"$f":"'Nov 16 - Nov 30'!I37","v":0},{"$f":"'Nov 16 - Nov 30'!J37","v":0},{"$f":"'Nov 16 - Nov 30'!K37","v":0},{"$f":"'Nov 16 - Nov 30'!L37","v":0},{"$f":"'Nov 16 - Nov 30'!M37","v":0},{"$f":"'Nov 16 - Nov 30'!N37","v":0},{"$f":"'Nov 16 - Nov 30'!O37","v":0},{"$f":"'Nov 16 - Nov 30'!P37","v":0},{"$f":"'Nov 16 - Nov 30'!Q37","v":0},{"$f":"'Nov 16 - Nov 30'!R37","v":0},{"$f":"'Nov 16 - Nov 30'!S37","v":0},null,null,{"$f":"'Nov 16 - Nov 30'!V37","v":0},{"$f":"'Nov 16 - Nov 30'!W37","v":0},null,{"$f":"'Dec 1 - Dec 15'!Y37","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
["2026-12-01",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-12-01","","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
["2026-12-02",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-12-02","","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
["2026-12-03",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-12-03","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2026-12-04",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E19:O19)-K19","v":0},{"$f":"IF(AND(ISNUMBER(AB19),ISNUMBER(Y19)),AB19*Y19,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC19),ISNUMBER(Y19)),AC19*Y19,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-12-04","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2026-12-05",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-12-05","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2026-12-06"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A22","v":"2026-12-06"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2026-12-07"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-12-07","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2026-12-08",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-12-08","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2026-12-09",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-12-09","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2026-12-10",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-12-10","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2026-12-11",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-12-11","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2026-12-12",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 1 - Dec 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2026-12-12","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2026-12-13"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,{"$f":"A30","v":"2026-12-13"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2026-12-14"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-12-14","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["2026-12-15",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2026-12-15","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
["",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,null,{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 1 - Dec 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"Dec 16 - Dec 31","index":18,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$13","v":"2026-12-16"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Wednesday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$13","v":"2026-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$13","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,40,null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"+'Dec 1 - Dec 15'!E37","v":0},{"$f":"+'Dec 1 - Dec 15'!F37","v":0},{"$f":"+'Dec 1 - Dec 15'!G37","v":0},{"$f":"+'Dec 1 - Dec 15'!H37","v":0},{"$f":"+'Dec 1 - Dec 15'!I37","v":0},{"$f":"+'Dec 1 - Dec 15'!J37","v":0},{"$f":"+'Dec 1 - Dec 15'!K37","v":0},{"$f":"+'Dec 1 - Dec 15'!L37","v":0},{"$f":"+'Dec 1 - Dec 15'!M37","v":0},{"$f":"+'Dec 1 - Dec 15'!N37","v":0},{"$f":"+'Dec 1 - Dec 15'!O37","v":0},{"$f":"SUM(E13:O13)-K13","v":0},{"$f":"'Dec 1 - Dec 15'!Q37","v":0},{"$f":"'Dec 1 - Dec 15'!R37","v":0},{"$f":"'Dec 1 - Dec 15'!S37","v":0},null,null,{"$f":"'Dec 1 - Dec 15'!V37","v":0},{"$f":"'Dec 1 - Dec 15'!W37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A13=0,\"\",IF(A13<$P$7,A13+1,IF(A13=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[false,null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
["2026-12-16",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-12-16","","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
["2026-12-17",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-12-17","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2026-12-18",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-12-18","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
[{"$f":"IF(EXACT(D20,$AA$6)=TRUE,$P$6,IF(A19=0,\"\",IF(A19<$P$7,A19+1,IF(A19=$P$7,\"\"))))","v":"2026-12-19"},null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},{"$f":"IF(AND(ISNUMBER(AB20),ISNUMBER(Y20)),AB20*Y20,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC20),ISNUMBER(Y20)),AC20*Y20,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-12-19","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2026-12-20"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,{"$f":"A22","v":"2026-12-20"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2026-12-21"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-12-21","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2026-12-22",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-12-22","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2026-12-23",null,null,"Wednesday",null,null,8,null,null,null,null,null,null,null,null,8,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-12-23","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,0,null,0,null,"",0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2026-12-24",null,null,"Thursday",null,null,8,null,null,null,null,null,null,null,null,8,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-12-24","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,0,null,0,null,"",0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2026-12-25",null,null,"Friday",null,null,8,null,null,null,null,null,null,null,null,8,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-12-25","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,0,null,0,null,"",0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2026-12-26",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Dec 16 - Dec 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2026-12-26","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,24,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":24},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":24},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2026-12-27"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.2229999999999999},null,{"$f":"A30","v":"2026-12-27"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2026-12-28"},null,null,"Monday",null,null,8,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":8},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.2229999999999999},null,"2026-12-28","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":0},null,0,null,"",0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["2026-12-29",null,null,"Tuesday",null,null,8,null,null,null,null,null,null,null,null,8,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.2229999999999999},null,"2026-12-29","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,0,null,0,null,"",0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
["2026-12-30",null,null,"Wednesday",null,null,8,null,null,null,null,null,null,null,null,8,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.2229999999999999},null,"2026-12-30","","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,0,null,0,null,"",0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
["2026-12-31",null,null,"Thursday",null,null,8,null,null,null,null,null,null,null,null,8,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.2229999999999999},null,"2026-12-31","","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,0,null,0,null,"",0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
["",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,32,0,0,0,null,0,0,0,0,{"$f":"SUM(P30:P36)","v":32},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,null,{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":32},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Dec 16 - Dec 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":56},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"Jan 1 - Jan 15","index":19,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$14","v":"2027-01-01"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Friday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$14","v":"2027-01-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$14","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"+'Dec 16 - Dec 31'!E37","v":0},{"$f":"+'Dec 16 - Dec 31'!F37","v":0},{"$f":"+'Dec 16 - Dec 31'!G37","v":32},{"$f":"+'Dec 16 - Dec 31'!H37","v":0},{"$f":"+'Dec 16 - Dec 31'!I37","v":0},{"$f":"+'Dec 16 - Dec 31'!J37","v":0},{"$f":"+'Dec 16 - Dec 31'!K37","v":0},{"$f":"+'Dec 16 - Dec 31'!L37","v":0},{"$f":"+'Dec 16 - Dec 31'!M37","v":0},{"$f":"+'Dec 16 - Dec 31'!N37","v":0},{"$f":"+'Dec 16 - Dec 31'!O37","v":0},{"$f":"SUM(E13:O13)-K13","v":32},{"$f":"'Dec 16 - Dec 31'!Q37","v":0},{"$f":"'Dec 16 - Dec 31'!R37","v":0},{"$f":"'Dec 16 - Dec 31'!S37","v":0},{"$f":"'Dec 16 - Dec 31'!T37","v":0},{"$f":"'Dec 16 - Dec 31'!U37","v":0},{"$f":"'Dec 16 - Dec 31'!V37","v":0},{"$f":"'Dec 16 - Dec 31'!W37","v":0},{"$f":"'Dec 16 - Dec 31'!X37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BJ14=1,BM14>40,F14<H14),F14-#REF!,(IF(AND(BJ14=1,BM14>0,F14>=H14),H14-#REF!,0)))","v":0},{"$f":"F14","v":0},{"$f":"IF(AND(M14>0,F14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,L14>8),M14,(IF(AND(BN14=1,L14>0),L14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(L14<M14),L14,M14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,L14<=M14),L14-BP14,IF(AND(BN14=1,BM14>0,L14>M14),M14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E15:O15)-K15","v":0},{"$f":"IF(AND(ISNUMBER(AB15),ISNUMBER(Y15)),AB15*Y15,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC15),ISNUMBER(Y15)),AC15*Y15,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,{"$f":"IF(AND(BJ15=1,BM15>40,F15<H15),F15-#REF!,(IF(AND(BJ15=1,BM15>0,F15>=H15),H15-#REF!,0)))","v":0},{"$f":"SUM(F14:F15)","v":0},0,0,0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E16:O16)-K16","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,{"$f":"IF(AND(BJ16=1,BM16>40,F16<H16),F16-#REF!,(IF(AND(BJ16=1,BM16>0,F16>=H16),H16-#REF!,0)))","v":0},{"$f":"SUM(F14:F16)","v":0},0,0,0,0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E17:O17)-K17","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,{"$f":"IF(AND(BJ17=1,BM17>40,F17<H17),F17-#REF!,(IF(AND(BJ17=1,BM17>0,F17>=H17),H17-#REF!,0)))","v":0},{"$f":"SUM(F14:F17)","v":0},0,0,0,0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,{"$f":"IF(AND(BJ18=1,BM18>40,F18<H18),F18-#REF!,(IF(AND(BJ18=1,BM18>0,F18>=H18),H18-#REF!,0)))","v":0},{"$f":"SUM(F14:F18)","v":0},0,0,0,0]
["2027-01-01",null,null,"Friday",null,null,8,null,null,null,null,null,null,null,null,8,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-01-01","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,0,null,0,null,"",0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,{"$f":"IF(AND(BJ19=1,BM19>40,F19<H19),F19-#REF!,(IF(AND(BJ19=1,BM19>0,F19>=H19),H19-#REF!,0)))","v":0},{"$f":"SUM(F14:F19)","v":0},0,0,0,0]
["2027-01-02",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-01-02","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,{"$f":"IF(AND(BJ20=1,BM20>40,F20<H20),F20-#REF!,(IF(AND(BJ20=1,BM20>0,F20>=H20),H20-#REF!,0)))","v":0},{"$f":"SUM(F14:F20)","v":0},0,0,0,0]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},40,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":40},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":40},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2027-01-03"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A22","v":"2027-01-03"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},{"$f":"IF(AND(BI22=1,E22<8),E22,(IF(AND(BI22=1,E22>0),G22,0)))","v":0},{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2027-01-04"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-01-04","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},0,0,0,0]
["2027-01-05",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-01-05","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,0,0,0]
["2027-01-06",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-01-06","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,0,0,0]
["2027-01-07",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-01-07","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2027-01-08",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-01-08","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,0]
["2027-01-09",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 1 - Jan 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-01-09","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,0]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2027-01-10"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,{"$f":"A30","v":"2027-01-10"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2027-01-11"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-01-11","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},0,0,0,0]
["2027-01-12",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-01-12","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,0,0,0]
["2027-01-13",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-01-13","","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,0,0,0]
["2027-01-14",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-01-14","","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,{"$f":"IF(AND(BI34=1,E34<8),E34,(IF(AND(BI34=1,E34>0),G34,0)))","v":0},0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
["2027-01-15",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-01-15","","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,0]
["",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,0]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},{"$f":"IF(E37>40,(E37-40)-W37,0)","v":0},{"$f":"MROUND(AM37,0.25)","v":0},{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},0,0,0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,0,0,0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,0,0,0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,0]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 1 - Jan 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,0]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":8},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"Jan 16 - Jan 31","index":20,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$15","v":"2027-01-16"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Saturday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$15","v":"2027-01-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$15","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"+'Jan 1 - Jan 15'!E37","v":0},{"$f":"+'Jan 1 - Jan 15'!F37","v":0},{"$f":"+'Jan 1 - Jan 15'!G37","v":0},{"$f":"+'Jan 1 - Jan 15'!H37","v":0},{"$f":"+'Jan 1 - Jan 15'!I37","v":0},{"$f":"+'Jan 1 - Jan 15'!J37","v":0},{"$f":"+'Jan 1 - Jan 15'!K37","v":0},{"$f":"+'Jan 1 - Jan 15'!L37","v":0},{"$f":"+'Jan 1 - Jan 15'!M37","v":0},{"$f":"+'Jan 1 - Jan 15'!N37","v":0},{"$f":"+'Jan 1 - Jan 15'!O37","v":0},{"$f":"SUM(E13:O13)-K13","v":0},{"$f":"+'Jan 1 - Jan 15'!Q37","v":0},{"$f":"+'Jan 1 - Jan 15'!R37","v":0},{"$f":"+'Jan 1 - Jan 15'!S37","v":0},null,null,{"$f":"+'Jan 1 - Jan 15'!V37","v":0},{"$f":"+'Jan 1 - Jan 15'!W37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E16:O16)-K16","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E17:O17)-K17","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2027-01-16",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2027-01-16","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2027-01-17"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,{"$f":"A22","v":"2027-01-17"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2027-01-18"},null,null,"Monday",null,null,8,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":8},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2027-01-18","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":0},null,0,null,"",0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2027-01-19",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2027-01-19","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2027-01-20",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2027-01-20","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2027-01-21",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2027-01-21","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2027-01-22",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2027-01-22","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2027-01-23",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Jan 16 - Jan 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2027-01-23","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,8,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":8},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":8},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2027-01-24"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,{"$f":"A30","v":"2027-01-24"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2027-01-25"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2027-01-25","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["2027-01-26",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2027-01-26","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
["2027-01-27",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2027-01-27","","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
["2027-01-28",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2027-01-28","","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
["2027-01-29",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2027-01-29","","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
["2027-01-30",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2027-01-30","","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},{"$f":"MAX(0,E37-40-W37-IF(V37>G37,V37-G37,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T37*1.5,0.25),0)","v":0},{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},{"$f":"MAX(0,P37-$E$11-T37-V37-W37-G37-L37)","v":0},null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":"2027-01-31"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,{"$f":"A38","v":"2027-01-31"},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":""},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Jan 16 - Jan 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":8},{"$f":"(Q21+Q29+Q37)","v":0},{"$f":"(R21+R29+R37)-R13","v":0},{"$f":"(S21+S29+S37)","v":0},{"$f":"(T21+T29+T37+T45)-T13","v":0},{"$f":"(U21+U29+U37+U45)-U13","v":0},{"$f":"(V21+V29+V37+V45)-V13","v":0},0,{"$f":"(X21+X29+R37)-X13","v":0},{"$f":"(Y21+Y29+Y37+Y45)-Y13","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"Feb 1 - Feb 15","index":21,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$16","v":"2027-02-01"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Monday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$16","v":"2027-02-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$16","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"+'Jan 16 - Jan 31'!E45","v":0},{"$f":"+'Jan 16 - Jan 31'!F45","v":0},{"$f":"+'Jan 16 - Jan 31'!G45","v":0},{"$f":"+'Jan 16 - Jan 31'!H45","v":0},{"$f":"+'Jan 16 - Jan 31'!I45","v":0},{"$f":"+'Jan 16 - Jan 31'!J45","v":0},{"$f":"+'Jan 16 - Jan 31'!K45","v":0},{"$f":"+'Jan 16 - Jan 31'!L45","v":0},{"$f":"+'Jan 16 - Jan 31'!M45","v":0},{"$f":"+'Jan 16 - Jan 31'!N45","v":0},{"$f":"+'Jan 16 - Jan 31'!O45","v":0},{"$f":"+'Jan 16 - Jan 31'!P45","v":0},{"$f":"+'Jan 16 - Jan 31'!Q45","v":0},{"$f":"+'Jan 16 - Jan 31'!R45","v":0},{"$f":"+'Jan 16 - Jan 31'!S45","v":0},{"$f":"+'Jan 16 - Jan 31'!T45","v":0},{"$f":"+'Jan 16 - Jan 31'!U45","v":0},{"$f":"+'Jan 16 - Jan 31'!V45","v":0},{"$f":"+'Jan 16 - Jan 31'!W45","v":0},{"$f":"+'Jan 16 - Jan 31'!X45","v":0},{"$f":"+'Jan 16 - Jan 31'!Y45","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":"2027-02-01"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E15:O15)-K15","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-02-01","","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
["2027-02-02",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-02-02","","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
["2027-02-03",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-02-03","","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
["2027-02-04",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-02-04","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2027-02-05",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-02-05","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2027-02-06",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(ISNUMBER(AB20),ISNUMBER(Y20)),AB20*Y20,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC20),ISNUMBER(Y20)),AC20*Y20,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-02-06","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2027-02-07"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A22","v":"2027-02-07"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2027-02-08"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-02-08","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2027-02-09",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-02-09","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2027-02-10",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-02-10","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2027-02-11",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-02-11","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2027-02-12",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-02-12","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2027-02-13",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 1 - Feb 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-02-13","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2027-02-14"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,{"$f":"A30","v":"2027-02-14"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2027-02-15"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-02-15","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,null,{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 1 - Feb 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"Feb 16 - Feb 28","index":22,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$17","v":"2027-02-16"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Tuesday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$17","v":"2027-02-28"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$17","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,40,null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"'Feb 1 - Feb 15'!E37","v":0},{"$f":"'Feb 1 - Feb 15'!F37","v":0},{"$f":"'Feb 1 - Feb 15'!G37","v":0},{"$f":"'Feb 1 - Feb 15'!H37","v":0},{"$f":"'Feb 1 - Feb 15'!I37","v":0},{"$f":"'Feb 1 - Feb 15'!J37","v":0},{"$f":"'Feb 1 - Feb 15'!K37","v":0},{"$f":"'Feb 1 - Feb 15'!L37","v":0},{"$f":"'Feb 1 - Feb 15'!M37","v":0},{"$f":"'Feb 1 - Feb 15'!N37","v":0},{"$f":"'Feb 1 - Feb 15'!O37","v":0},{"$f":"'Feb 1 - Feb 15'!P37","v":0},{"$f":"'Feb 1 - Feb 15'!Q37","v":0},{"$f":"'Feb 1 - Feb 15'!R37","v":0},{"$f":"'Feb 1 - Feb 15'!S37","v":0},null,null,{"$f":"'Feb 1 - Feb 15'!V37","v":0},{"$f":"'Feb 1 - Feb 15'!W37","v":0},null,{"$f":"'Feb 1 - Feb 15'!Y37","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
["2027-02-16",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":9.6300000000000008},null,"2027-02-16","","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
["2027-02-17",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":9.6300000000000008},null,"2027-02-17","","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
["2027-02-18",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,null,null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":9.6300000000000008},null,"2027-02-18","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2027-02-19",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E19:O19)-K19","v":0},"",null,{"$f":"IF(AND(ISNUMBER(AC19),ISNUMBER(Y19)),AC19*Y19,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":9.6300000000000008},null,"2027-02-19","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2027-02-20",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},{"$f":"IF(AND(ISNUMBER(AB20),ISNUMBER(Y20)),AB20*Y20,\"\")","v":""},null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":9.6300000000000008},null,"2027-02-20","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2027-02-21"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":9.6300000000000008},null,{"$f":"A22","v":"2027-02-21"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2027-02-22"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":9.6300000000000008},null,"2027-02-22","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2027-02-23",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":9.6300000000000008},null,"2027-02-23","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2027-02-24",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":9.6300000000000008},null,"2027-02-24","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2027-02-25",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":9.6300000000000008},null,"2027-02-25","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2027-02-26",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":9.6300000000000008},null,"2027-02-26","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2027-02-27",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Feb 16 - Feb 28'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":9.6300000000000008},null,"2027-02-27","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2027-02-28"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":9.6300000000000008},null,{"$f":"A30","v":"2027-02-28"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":""},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,null,{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Feb 16 - Feb 28'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,{"$f":"(T21+T29+T37+T45)-T13","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"Mar 1 - Mar 15","index":23,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$18","v":"2027-03-01"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Monday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$18","v":"2027-03-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$18","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"+'Feb 16 - Feb 28'!E37","v":0},{"$f":"+'Feb 16 - Feb 28'!F37","v":0},{"$f":"+'Feb 16 - Feb 28'!G37","v":0},{"$f":"+'Feb 16 - Feb 28'!H37","v":0},{"$f":"+'Feb 16 - Feb 28'!I37","v":0},{"$f":"+'Feb 16 - Feb 28'!J37","v":0},{"$f":"+'Feb 16 - Feb 28'!K37","v":0},{"$f":"+'Feb 16 - Feb 28'!L37","v":0},{"$f":"+'Feb 16 - Feb 28'!M37","v":0},{"$f":"+'Feb 16 - Feb 28'!N37","v":0},{"$f":"+'Feb 16 - Feb 28'!O37","v":0},{"$f":"+'Feb 16 - Feb 28'!P37","v":0},{"$f":"+'Feb 16 - Feb 28'!Q37","v":0},{"$f":"+'Feb 16 - Feb 28'!R37","v":0},{"$f":"+'Feb 16 - Feb 28'!S37","v":0},null,null,{"$f":"+'Feb 16 - Feb 28'!V37","v":0},{"$f":"+'Feb 16 - Feb 28'!W37","v":0},null,{"$f":"+'Feb 16 - Feb 28'!Y37","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":"2027-03-01"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-03-01","","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
["2027-03-02",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-03-02","","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
["2027-03-03",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-03-03","","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
["2027-03-04",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-03-04","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2027-03-05",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E19:O19)-K19","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-03-05","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2027-03-06",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},{"$f":"IF(AND(ISNUMBER(AB20),ISNUMBER(Y20)),AB20*Y20,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC20),ISNUMBER(Y20)),AC20*Y20,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-03-06","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2027-03-07"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A22","v":"2027-03-07"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2027-03-08"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-03-08","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2027-03-09",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-03-09","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2027-03-10",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-03-10","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2027-03-11",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-03-11","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2027-03-12",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-03-12","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2027-03-13",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 1 - Mar 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-03-13","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2027-03-14"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,{"$f":"A30","v":"2027-03-14"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2027-03-15"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-03-15","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},{"$f":"IF(E37>40,(E37-40)-W37,0)","v":0},{"$f":"MROUND(AM37,0.25)","v":0},{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 1 - Mar 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"Mar 16 - Mar 31","index":24,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$19","v":"2027-03-16"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Tuesday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$19","v":"2027-03-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$19","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"'Mar 1 - Mar 15'!E37","v":0},{"$f":"'Mar 1 - Mar 15'!F37","v":0},{"$f":"'Mar 1 - Mar 15'!G37","v":0},{"$f":"'Mar 1 - Mar 15'!H37","v":0},{"$f":"'Mar 1 - Mar 15'!I37","v":0},{"$f":"'Mar 1 - Mar 15'!J37","v":0},{"$f":"'Mar 1 - Mar 15'!K37","v":0},{"$f":"'Mar 1 - Mar 15'!L37","v":0},{"$f":"'Mar 1 - Mar 15'!M37","v":0},{"$f":"'Mar 1 - Mar 15'!N37","v":0},{"$f":"'Mar 1 - Mar 15'!O37","v":0},{"$f":"'Mar 1 - Mar 15'!P37","v":0},{"$f":"'Mar 1 - Mar 15'!Q37","v":0},{"$f":"'Mar 1 - Mar 15'!R37","v":0},{"$f":"'Mar 1 - Mar 15'!S37","v":0},{"$f":"'Mar 1 - Mar 15'!T37","v":0},{"$f":"'Mar 1 - Mar 15'!U37","v":0},{"$f":"'Mar 1 - Mar 15'!V37","v":0},{"$f":"'Mar 1 - Mar 15'!W37","v":0},{"$f":"'Mar 1 - Mar 15'!X37","v":0},{"$f":"'Mar 1 - Mar 15'!Y37","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
["2027-03-16",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2027-03-16","","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
["2027-03-17",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2027-03-17","","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
["2027-03-18",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2027-03-18","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2027-03-19",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2027-03-19","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2027-03-20",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},{"$f":"IF(AND(ISNUMBER(AB20),ISNUMBER(Y20)),AB20*Y20,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC20),ISNUMBER(Y20)),AC20*Y20,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2027-03-20","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2027-03-21"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,{"$f":"A22","v":"2027-03-21"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2027-03-22"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2027-03-22","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2027-03-23",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2027-03-23","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2027-03-24",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2027-03-24","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2027-03-25",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2027-03-25","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2027-03-26",null,null,"Friday",null,null,8,null,null,null,null,null,null,null,null,8,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2027-03-26","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,0,null,0,null,"",0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2027-03-27",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('Mar 16 - Mar 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.2229999999999999},null,"2027-03-27","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,8,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":8},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":8},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2027-03-28"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.2229999999999999},null,{"$f":"A30","v":"2027-03-28"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2027-03-29"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.2229999999999999},null,"2027-03-29","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["2027-03-30",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.2229999999999999},null,"2027-03-30","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
["2027-03-31",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.2229999999999999},null,"2027-03-31","","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
["",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,null,{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('Mar 16 - Mar 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":8},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"April 1 - April 15","index":25,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$20","v":"2027-04-01"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Thursday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$20","v":"2027-04-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$20","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,40,null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"+'Mar 16 - Mar 31'!E37","v":0},{"$f":"+'Mar 16 - Mar 31'!F37","v":0},{"$f":"+'Mar 16 - Mar 31'!G37","v":0},{"$f":"+'Mar 16 - Mar 31'!H37","v":0},{"$f":"+'Mar 16 - Mar 31'!I37","v":0},{"$f":"+'Mar 16 - Mar 31'!J37","v":0},{"$f":"+'Mar 16 - Mar 31'!K37","v":0},{"$f":"+'Mar 16 - Mar 31'!L37","v":0},{"$f":"+'Mar 16 - Mar 31'!M37","v":0},{"$f":"+'Mar 16 - Mar 31'!N37","v":0},{"$f":"+'Mar 16 - Mar 31'!O37","v":0},{"$f":"SUM(E13:O13)-K13","v":0},{"$f":"+'Mar 16 - Mar 31'!Q45","v":0},{"$f":"+'Mar 16 - Mar 31'!R45","v":0},{"$f":"+'Mar 16 - Mar 31'!S45","v":0},{"$f":"+'Mar 16 - Mar 31'!T45","v":0},{"$f":"+'Mar 16 - Mar 31'!U45","v":0},{"$f":"+'Mar 16 - Mar 31'!V45","v":0},{"$f":"+'Mar 16 - Mar 31'!W45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14+E13","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E15:O15)-K15","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E16:O16)-K16","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E17:O17)-K17","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
["2027-04-01",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-01","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2027-04-02",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-02","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2027-04-03",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-03","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2027-04-04"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A22","v":"2027-04-04"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2027-04-05"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-05","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2027-04-06",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-06","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2027-04-07",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-07","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2027-04-08",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-08","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2027-04-09",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-09","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2027-04-10",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 1 - April 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-10","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2027-04-11"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,{"$f":"A30","v":"2027-04-11"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2027-04-12"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-04-12","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["2027-04-13",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E32:O32)-K32","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-04-13","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
["2027-04-14",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-04-14","","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
["2027-04-15",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-04-15","","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
["",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,{"$f":"IF(X$11=\"Yes\",MROUND(T37*1.5,0.25),0)","v":0},{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 1 - April 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"MAX(0,E45-40-V45-W45)","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T45*1.5,0.25),0)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"MAX(0,P45-$E$11-T45-V45-W45-G45-L45)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"April 16 - April 30","index":26,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$21","v":"2027-04-16"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Friday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$21","v":"2027-04-30"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$21","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",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,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},null,null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,null,null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E16:O16)-K16","v":0},{"$f":"IF(AND(ISNUMBER(AB16),ISNUMBER(Y16)),AB16*Y16,\"\")","v":""},null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E17:O17)-K17","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2027-04-16",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-16","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2027-04-17",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-17","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2027-04-18"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A22","v":"2027-04-18"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2027-04-19"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-19","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2027-04-20",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-20","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2027-04-21",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-21","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2027-04-22",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-22","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2027-04-23",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-23","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2027-04-24",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('April 16 - April 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-04-24","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2027-04-25"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,{"$f":"A30","v":"2027-04-25"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2027-04-26"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-04-26","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["2027-04-27",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-04-27","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
["2027-04-28",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-04-28","","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
["2027-04-29",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-04-29","","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
["2027-04-30",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-04-30","","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
["",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,null,{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('April 16 - April 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"May 1 - May 15","index":27,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$22","v":"2027-05-01"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Saturday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$22","v":"2027-05-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$22","v":9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"+'April 16 - April 30'!E37","v":0},{"$f":"+'April 16 - April 30'!F37","v":0},{"$f":"+'April 16 - April 30'!G37","v":0},{"$f":"+'April 16 - April 30'!H37","v":0},{"$f":"+'April 16 - April 30'!I37","v":0},{"$f":"+'April 16 - April 30'!J37","v":0},{"$f":"+'April 16 - April 30'!K37","v":0},{"$f":"+'April 16 - April 30'!L37","v":0},{"$f":"+'April 16 - April 30'!M37","v":0},{"$f":"+'April 16 - April 30'!N37","v":0},{"$f":"+'April 16 - April 30'!O37","v":0},{"$f":"SUM(E13:O13)-K13","v":0},{"$f":"'April 16 - April 30'!Q37","v":0},{"$f":"'April 16 - April 30'!R37","v":0},{"$f":"'April 16 - April 30'!S37","v":0},null,null,{"$f":"'April 16 - April 30'!V37","v":0},{"$f":"'April 16 - April 30'!W37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E17:O17)-K17","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2027-05-01",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},{"$f":"IF(AND(ISNUMBER(AB20),ISNUMBER(Y20)),AB20*Y20,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC20),ISNUMBER(Y20)),AC20*Y20,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2027-05-01","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2027-05-02"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,{"$f":"A22","v":"2027-05-02"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2027-05-03"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2027-05-03","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2027-05-04",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2027-05-04","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2027-05-05",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2027-05-05","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2027-05-06",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2027-05-06","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2027-05-07",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2027-05-07","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2027-05-08",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 1 - May 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":8.6669999999999998},null,"2027-05-08","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2027-05-09"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,{"$f":"A30","v":"2027-05-09"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2027-05-10"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2027-05-10","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["2027-05-11",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2027-05-11","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
["2027-05-12",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2027-05-12","","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
["2027-05-13",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2027-05-13","","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
["2027-05-14",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2027-05-14","","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
["2027-05-15",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":8.6669999999999998},null,"2027-05-15","","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},{"$f":"MAX(0,E37-40-W37-IF(V37>G37,V37-G37,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T37*1.5,0.25),0)","v":0},{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},{"$f":"MAX(0,P37-$E$11-T37-V37-W37-G37-L37)","v":0},null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":""},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":""},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 1 - May 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"May 16 - May 31","index":28,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$23","v":"2027-05-16"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Sunday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$23","v":"2027-05-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$23","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",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,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":"2027-05-16"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,{"$f":"A14","v":"2027-05-16"},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":"2027-05-17"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,"2027-05-17","","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
["2027-05-18",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,"2027-05-18","","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
["2027-05-19",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,"2027-05-19","","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
["2027-05-20",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E18:O18)-K18","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-05-20","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2027-05-21",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-05-21","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2027-05-22",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},{"$f":"IF(AND(ISNUMBER(AB20),ISNUMBER(Y20)),AB20*Y20,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC20),ISNUMBER(Y20)),AC20*Y20,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$14:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-05-22","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2027-05-23"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A22","v":"2027-05-23"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2027-05-24"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-05-24","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2027-05-25",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-05-25","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2027-05-26",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-05-26","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2027-05-27",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-05-27","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2027-05-28",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-05-28","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2027-05-29",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('May 16 - May 31'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-05-29","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2027-05-30"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,{"$f":"A30","v":"2027-05-30"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2027-05-31"},null,null,"Monday",null,null,8,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":8},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-05-31","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":0},null,0,null,"",0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,8,0,0,0,0,0,0,0,0,{"$f":"SUM(P30:P36)","v":8},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,null,{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":8},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('May 16 - May 31'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,0,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":8},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"June 1 - June 15","index":29,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$24","v":"2027-06-01"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Tuesday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$24","v":"2027-06-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$24","v":11},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"'May 16 - May 31'!E45","v":0},{"$f":"'May 16 - May 31'!F45","v":0},{"$f":"'May 16 - May 31'!G45","v":0},{"$f":"'May 16 - May 31'!H45","v":0},{"$f":"'May 16 - May 31'!I45","v":0},{"$f":"'May 16 - May 31'!J45","v":0},{"$f":"'May 16 - May 31'!K45","v":0},{"$f":"'May 16 - May 31'!L45","v":0},{"$f":"'May 16 - May 31'!M45","v":0},{"$f":"'May 16 - May 31'!N45","v":0},{"$f":"'May 16 - May 31'!O45","v":0},{"$f":"SUM(E13:O13)-K13","v":0},{"$f":"'May 16 - May 31'!Q45","v":0},{"$f":"'May 16 - May 31'!R45","v":0},{"$f":"'May 16 - May 31'!S45","v":0},null,null,{"$f":"'May 16 - May 31'!V45","v":0},{"$f":"'May 16 - May 31'!W45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,null,null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
["2027-06-01",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-01","","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
["2027-06-02",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-02","","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
["2027-06-03",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-03","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2027-06-04",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-04","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2027-06-05",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},{"$f":"IF(AND(ISNUMBER(AB20),ISNUMBER(Y20)),AB20*Y20,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC20),ISNUMBER(Y20)),AC20*Y20,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-05","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2027-06-06"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A22","v":"2027-06-06"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2027-06-07"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-07","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2027-06-08",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-08","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2027-06-09",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-09","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2027-06-10",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-10","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2027-06-11",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-11","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2027-06-12",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 1 - June 15'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-12","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2027-06-13"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,{"$f":"A30","v":"2027-06-13"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2027-06-14"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-06-14","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["2027-06-15",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-06-15","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
["",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,null,{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 1 - June 15'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},{"$f":"(R21+R29+R37+R45)-R13","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]

{"sheet":"June 16 - June 30","index":30,"n_rows":55,"n_cols":70,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,23],[1,0,1,23],[3,0,3,24],[5,2,5,7],[5,8,5,14],[5,15,5,20],[10,41,10,47],[6,2,6,7],[6,8,6,14],[6,15,6,20],[7,2,7,7],[7,8,7,14],[7,15,7,20],[10,0,10,3],[10,4,10,5],[10,6,10,18],[10,19,10,22],[10,23,10,24],[21,0,21,2],[11,0,11,2],[11,30,11,31],[12,0,12,3],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[33,0,33,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[45,8,45,14],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[49,15,49,23],[51,11,53,23],[54,11,56,23],[47,15,47,20],[48,15,48,23]]}
["Mississippi State University"]
["Non-Exempt Employee Semi-Monthly Time Report"]
[]
["Instructions:  The Fair Labor Standards Act requires that a record of hours worked on a weekly basis be maintained for all employees except executive, administrative, managerial, faculty, and professional (non-faculty).  Department/unit heads are responsible for compiling and maintaining this record in department files on each covered employee for a period of at least (3) years."]
[]
["MSU ID #:",null,{"$f":"'July 1 - July 15'!C6","v":0},null,null,null,null,null,"Pay period start date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$A$25","v":"2027-06-16"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(P6,\"dddd\")","v":"Wednesday"},null,null,null,"Please Select"]
["Name:",null,{"$f":"'July 1 - July 15'!C7","v":0},null,null,null,null,null,"Pay period end date:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$B$25","v":"2027-06-30"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Department:",null,{"$f":"'July 1 - July 15'!C8","v":0},null,null,null,null,null,"Pay Period Number:",null,null,null,null,null,null,{"$f":"'Dates & Notes'!$C$25","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[]
["Employee Scheduled Hours Per Week",null,null,null,{"$f":"+'July 1 - July 15'!E11:E11","v":40},null,"FIELDS MUST BE ENTERED FOR CALULATIONS TO WORK PROPERLY",null,null,null,null,null,null,null,null,null,null,null,null,"Receive Compensatory Time",null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Over 40",null,null,null,null,null,"HOW ANALYSIS"]
["Work Week Dates",null,null,"Day of The Week","Actual Hours Worked","Compensatory Time Used","Holiday","Medical Leave","Personal Leave","Parental Leave","Actual Wrk Hrs During  Admin Close Period","Administrative Closing/Leave Period","Jury Duty","Military Leave","Leave Without Pay","Totals","DOC-Payroll Conversion","RTO","RTO-Payroll Conversion","Overtime Hours","Hours Transferred to Comp. Record","HOW-Holiday Pay or Admin/Leave Closing","HOT-Holiday Pay","SST-Payroll","Conversion Factor",null,8,"DOC","RTO",null,"SST",null,null,null,"Cumm Actual HRS",40,"Administrative Leave","HOW-Holiday Pay","Comp. Time","Administrative/Schedule",null,"Holiday=0\n1",2,3,4,null,"<=40\n5",null,"HOT Workup","HOT-Holiday Pay (HOLIDAY PAY)",null,"HOT-Administrative HRS","Administrative=0\n1",2,3,4,null,"<=40\n5",null,null,"Holiday Flag","Up to 40","How","Hot","Actual Hours Worked","Admin Flag","Admin","Admin HOW","Admin OVT"]
["Hours-Previous WK (Due to Split WK)",null,null,null,{"$f":"+'June 1 - June 15'!E37","v":0},{"$f":"+'June 1 - June 15'!F37","v":0},{"$f":"+'June 1 - June 15'!G37","v":0},{"$f":"+'June 1 - June 15'!H37","v":0},{"$f":"+'June 1 - June 15'!I37","v":0},{"$f":"+'June 1 - June 15'!J37","v":0},{"$f":"+'June 1 - June 15'!K37","v":0},{"$f":"+'June 1 - June 15'!L37","v":0},{"$f":"+'June 1 - June 15'!M37","v":0},{"$f":"+'June 1 - June 15'!N37","v":0},{"$f":"+'June 1 - June 15'!O37","v":0},{"$f":"SUM(E13:O13)-K13","v":0},{"$f":"+'June 1 - June 15'!Q37","v":0},{"$f":"+'June 1 - June 15'!R37","v":0},{"$f":"+'June 1 - June 15'!S37","v":0},null,null,{"$f":"+'June 1 - June 15'!V37","v":0},{"$f":"+'June 1 - June 15'!W37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN13=0,K13=0),AN13,IF(AND(E13>AN13,K13=0),K13,IF(AND(K13<AN13,AJ13=0),K13,IF(AND(AN13=K13,AJ13<AN13),AN13-AJ13,IF(AND(K13=AN13,AJ13=AN13),AJ13,IF(AND(K13<AN13,AJ13>0),AN13-K13,IF(AND(AN13>K13,AJ13<E13),E13-AJ13,IF(AND(E13>AN13,AJ13=E13),P13-AJ13,0))))))))","v":0},{"$f":"IF(AND(G13=0,E13>G13),G13,IF(AND(E13>G13,AJ13=0),G13,IF(AND(E13<G13,AJ13=0),E13,IF(AND(E13=G13,AJ13<G13),G13-AJ13,IF(AND(E13=G13,AJ13=G13),AJ13,IF(AND(E13<G13,AJ13>0),G13-E13,IF(AND(E13>G13,AJ13<E13),E13-AJ13,IF(AND(E13>G13,AJ13=E13),P13-AJ13,0))))))))","v":0},null,{"$f":"L13","v":0}]
[{"$f":"IF(EXACT(D14,$AA$6)=TRUE,$P$6,IF(A12=0,\"\",IF(A12<$P$7,A12+1,IF(A12=$P$7,\"\"))))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)-K14","v":0},{"$f":"IF(AND(ISNUMBER(AB14),ISNUMBER(Y14)),AB14*Y14,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC14),ISNUMBER(Y14)),AC14*Y14,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Admin,IF(AND(L14>0,K14>0),MIN(K14,L14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G14>0,E14>0),MIN(E14,G14),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E14)-E14)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,{"$f":"A14","v":false},{"$f":"IF(AND(ISNUMBER(O14),ISNUMBER($AA$12)),O14/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R14),ISNUMBER($AA$12)),R14/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E14","v":0},{"$f":"IF(AI14>$AJ$12,AI14-$AJ$12,0)","v":0},{"$f":"IF(AND(BA14>0,BA14),IF(BB14>0,BB14,IF(BC14>0,BC14,IF(BD14>0,BD14,IF(BG14>0,BG14,\"\")))))","v":false},{"$f":"IF(AND(AP14>0,AP14),IF(AQ14>0,AQ14,IF(AR14>0,AR14,IF(AS14>0,AS14,IF(AV14>0,AV14,\"\")))))","v":false},null,{"$f":"K14","v":0},null,{"$f":"IF(G14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=G14),G14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14>=G14,G14>0),P14-E14,0)","v":0},{"$f":"IF(AND(AI14<=40,E14<G14),P14-G14,0)","v":0},{"$f":"IF(AND(G14=0),G14,IF(AND(G14>0,AJ14>0,G14=AU14),AU14,IF(AND(G14>0,AJ14>0,G14-AU14),AU14,0)))","v":0},null,{"$f":"AT14","v":0},{"$f":"IF(AND(AI13+AV14=40,AJ14>0,AJ14>AV14),AJ14-AV14,IF(AND(AI13+AV14=40,AJ14>0,AJ14<AV14,AV14+AJ14=G14),AJ14,IF(AND(AI13>40,AI14>40,G14=AJ14),AJ14,0)))","v":0},{"$f":"AW14","v":0},null,{"$f":"IF(AND(K14>0,AJ14>=K14,BC14=0),P14-AJ14,IF(AND(K14>0,AJ14>0,BC14<=AJ14),AJ14-BC14,IF(AND(K14>0,AJ14>0,BC14>AJ14),K14-BC14,0)))","v":0},{"$f":"IF(K14=0,0,\"\")","v":0},{"$f":"IF(AND(AI14<=40,E14=K14),K14,0)","v":0},{"$f":"IF(AND(BA14=0),BA14,IF(AND(AI14>40,E14>=K14),BF14,IF(AND(AI14<=40,E14>K14),K14,0)))","v":0},{"$f":"IF(AND(AI14<=40,E14<K14),P14-K14,0)","v":0},{"$f":"IF(AND(K14=0),K14,IF(AND(K14>0,AJ14>0,K14=BD14),BD14,IF(AND(K14>0,AJ14>0,K14-BD14),BD14,0)))","v":0},null,{"$f":"BE14","v":0},null,{"$f":"IF(AND(G14>0,E14>0),1,0)","v":0},{"$f":"40-AI14","v":40},{"$f":"IF(AND(BI14=1,E14<8),E14,(IF(AND(BI14=1,E14>0),G14,0)))","v":0},{"$f":"IF(AND(BI14=1,BM14>40,E14<G14),E14-BK14,(IF(AND(BI14=1,BM14>0,E14>=G14),G14-BK14,0)))","v":0},{"$f":"E14","v":0},{"$f":"IF(AND(L14>0,E14>0),1,0)","v":0},{"$f":"IF(AND(BN14=1,K14>8),L14,(IF(AND(BN14=1,K14>0),K14,0)))","v":0},{"$f":"IF(AND(BN14=1,40-BM13>0,40-BM13<8),40-BM13,IF(AND(K14<L14),K14,L14))","v":0},{"$f":"IF(AND(BN14=1,BM14>40,K14<=L14),K14-BP14,IF(AND(BN14=1,BM14>0,K14>L14),L14-BP14,0))","v":0}]
[{"$f":"IF(EXACT(D15,$AA$6)=TRUE,$P$6,IF(A14=0,\"\",IF(A14<$P$7,A14+1,IF(A14=$P$7,\"\"))))","v":false},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E15:O15)-K15","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Admin,IF(AND(L15>0,K15>0),MIN(K15,L15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G15>0,E15>0),MIN(E15,G15),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E15)-E15)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,{"$f":"E15+AI14","v":0},{"$f":"IF(AI15>$AJ$12,AI15-($AJ$12+AJ14),0)","v":0},{"$f":"IF(AND(BA15>0,BA15),IF(BB15>0,BB15,IF(BC15>0,BC15,IF(BD15>0,BD15,IF(BG15>0,BG15,\"\")))))","v":false},{"$f":"IF(AND(AP15>0,AP15),IF(AQ15>0,AQ15,IF(AR15>0,AR15,IF(AS15>0,AS15,IF(AV15>0,AV15,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"AT15","v":0},0,{"$f":"AW15","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI14<=40),40-AI14,0)","v":40},{"$f":"BE15","v":0},null,{"$f":"IF(AND(G15>0,E15>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E15)","v":0},{"$f":"IF(AND(L15>0,E15>0),1,0)","v":0},{"$f":"IF(AND(BN15=1,K15>8),L15,(IF(AND(BN15=1,K15>0),K15,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E16:O16)-K16","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Admin,IF(AND(L16>0,K16>0),MIN(K16,L16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G16>0,E16>0),MIN(E16,G16),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E16)-E16)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI16>$AJ$12,AI16-($AJ$12+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI15<=40),40-AI15,0)","v":40},0,null,{"$f":"IF(AND(G16>0,E16>0),1,0)","v":0},40,0,0,{"$f":"SUM(E14:E16)","v":0},0,{"$f":"IF(AND(BN16=1,K16>8),L16,(IF(AND(BN16=1,K16>0),K16,0)))","v":0},{"$f":"IF(AND(BN16=1,40-BM15>0,40-BM15<8),40-BM15,IF(AND(K16<L16),K16,L16))","v":0},0]
["2027-06-16",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E17:O17)-K17","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Admin,IF(AND(L17>0,K17>0),MIN(K17,L17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G17>0,E17>0),MIN(E17,G17),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E17)-E17)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-16","","",null,null,null,null,null,0,{"$f":"IF(AI17>$AJ$12,AI17-($AJ$12+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E17)","v":0},0,{"$f":"IF(AND(BN17=1,K17>8),L17,(IF(AND(BN17=1,K17>0),K17,0)))","v":0},{"$f":"IF(AND(BN17=1,40-BM16>0,40-BM16<8),40-BM16,IF(AND(K17<L17),K17,L17))","v":0},0]
["2027-06-17",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Admin,IF(AND(L18>0,K18>0),MIN(K18,L18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G18>0,E18>0),MIN(E18,G18),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E18)-E18)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-17","","",null,null,null,null,null,0,{"$f":"IF(AI18>$AJ$12,AI18-($AJ$12+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI17<=40),40-AI17,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E18)","v":0},0,0,0,0]
["2027-06-18",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Admin,IF(AND(L19>0,K19>0),MIN(K19,L19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G19>0,E19>0),MIN(E19,G19),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E19)-E19)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-18","","",null,null,null,null,null,0,{"$f":"IF(AI19>$AJ$12,AI19-($AJ$12+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI18<=40),40-AI18,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E19)","v":0},0,0,0,{"$f":"IF(AND(BN19=1,BM19>40,K19<=L19),K19-BP19,IF(AND(BN19=1,BM19>0,K19>L19),L19-BP19,0))","v":0}]
["2027-06-19",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:O20)-K20","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Admin,IF(AND(L20>0,K20>0),MIN(K20,L20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G20>0,E20>0),MIN(E20,G20),0),_xlpm.Room,MAX(0,40-(SUM($E$13:E20)-E20)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$14:$AA$20,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-19","","",null,null,null,null,null,0,{"$f":"IF(AI20>$AJ$12,AI20-($AJ$12+AJ19+AJ18+AJ17+AJ16+AJ15+AJ14),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E14:E20)","v":0},0,0,0,{"$f":"IF(AND(BN20=1,BM20>40,K20<=L20),K20-BP20,IF(AND(BN20=1,BM20>0,K20>L20),L20-BP20,0))","v":0}]
["Week 1 Totals",null,null,null,{"$f":"SUM(E13:E20)","v":0},{"$f":"SUM(F13:F20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P13:P20)","v":0},{"$f":"-SUM(Q14:Q20)","v":0},{"$f":"SUM(R14:R20)","v":0},{"$f":"SUM(S14:S20)","v":0},{"$f":"MAX(0,E21-40-W21-IF(V21>G21,V21-G21,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T21*1.5,0.25),0)","v":0},{"$f":"SUM(V13:V20)","v":0},{"$f":"SUM(W13:W20)","v":0},{"$f":"MAX(0,P21-$E$11-T21-V21-W21-G21-L21)","v":0},null,null,null,null,null,{"$f":"SUM(F21:O21)","v":0},{"$f":"IF(AND(AH21<40,P21>=AH21),P21-(AH21+T21),IF(AND(P21<AH21,E21=P21),P21-E21,IF(AND(E21>AH21,E21<40),E21-AH21,IF(AND(P21>AH21,E21<AH21),E21-(AH21-AD21),IF(AND(P21>AH21,E21>40),E21-(AH21-AD21+T21),IF(AND(P21>AH21,P21>40),P21-(T21+AH21),0))))))","v":0},{"$f":"AE21-V21-W21","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI21>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG21=\"Yes\",T21*1.5,0)","v":0},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,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"E11+V21","v":40}]
[{"$f":"IF(A20=0,\"\",IF(A20<$P$7,A20+1,IF(A20=$P$7,\"\")))","v":"2027-06-20"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:O22)-K22","v":0},{"$f":"IF(AND(ISNUMBER(AB22),ISNUMBER(Y22)),AB22*Y22,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC22),ISNUMBER(Y22)),AC22*Y22,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Admin,IF(AND(L22>0,K22>0),MIN(K22,L22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G22>0,E22>0),MIN(E22,G22),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E22)-E22)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A22","v":"2027-06-20"},{"$f":"IF(AND(ISNUMBER(O22),ISNUMBER($AA$12)),O22/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R22),ISNUMBER($AA$12)),R22/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E22+AI21","v":0},{"$f":"IF(AI22>$AJ$12,AI22-($AJ$12+AJ21),0)","v":0},{"$f":"IF(AND(BA22>0,BA22),IF(BB22>0,BB22,IF(BC22>0,BC22,IF(BD22>0,BD22,IF(BG22>0,BG22,\"\")))))","v":false},{"$f":"IF(AND(AP22>0,AP22),IF(AQ22>0,AQ22,IF(AR22>0,AR22,IF(AS22>0,AS22,IF(AV22>0,AV22,\"\")))))","v":false},null,{"$f":"K22","v":0},null,{"$f":"IF(G22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=G22),G22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22>=G22,G22>0),P22-E22,0)","v":0},{"$f":"IF(AND(AI22<=40,E22<G22),P22-G22,0)","v":0},{"$f":"IF(AND(G22=0),G22,IF(AND(G22>0,AJ22>0,G22=AU22),AU22,IF(AND(G22>0,AJ22>0,G22-AU22),AU22,0)))","v":0},null,{"$f":"AT22","v":0},{"$f":"IF(AND(AI21+AV22=40,AJ22>0,AJ22>AV22),AJ22-AV22,IF(AND(AI21+AV22=40,AJ22>0,AJ22<AV22,AV22+AJ22=G22),AJ22,IF(AND(AI21>40,AI22>40,G22=AJ22),AJ22,0)))","v":0},{"$f":"AW22","v":0},null,{"$f":"IF(AND(K22>0,AJ22>0,BC22<=AJ22),AJ22-BC22,IF(AND(K22>0,AJ22>0,BC22>AJ22),K22-BC22,0))","v":0},{"$f":"IF(K22=0,0,\"\")","v":0},{"$f":"IF(AND(AI22<=40,E22=K22),K22,0)","v":0},{"$f":"IF(AND(BA22=0),BA22,IF(AND(AI22>40,E22>=K22),BF22,IF(AND(AI22<=40,E22>K22),K22,0)))","v":0},{"$f":"IF(AND(AI22<=40,E22<K22),P22-K22,0)","v":0},{"$f":"IF(AND(K22=0),K22,IF(AND(K22>0,AJ22>0,K22=BD22),BD22,IF(AND(K22>0,AJ22>0,K22-BD22),BD22,0)))","v":0},null,{"$f":"BE22","v":0},null,{"$f":"IF(AND(G22>0,E22>0),1,0)","v":0},{"$f":"40-AI22","v":40},0,{"$f":"IF(AND(BI22=1,BM22>40,E22<G22),E22-BK22,(IF(AND(BI22=1,BM22>0,E22>=G22),G22-BK22,0)))","v":0},{"$f":"E22","v":0},{"$f":"IF(AND(L22>0,E22>0),1,0)","v":0},{"$f":"IF(AND(BN22=1,K22>8),L22,(IF(AND(BN22=1,K22>0),K22,0)))","v":0},{"$f":"IF(AND(BN22=1,40-BM21>0,40-BM21<8),40-BM21,IF(AND(K22<L22),K22,L22))","v":0},{"$f":"IF(AND(BN22=1,BM22>40,K22<=L22),K22-BP22,IF(AND(BN22=1,BM22>0,K22>L22),L22-BP22,0))","v":0}]
[{"$f":"IF(A22<$P$7,A22+1,IF(A22=$P$7,\"\"))","v":"2027-06-21"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:O23)-K23","v":0},{"$f":"IF(AND(ISNUMBER(AB23),ISNUMBER(Y23)),AB23*Y23,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC23),ISNUMBER(Y23)),AC23*Y23,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Admin,IF(AND(L23>0,K23>0),MIN(K23,L23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G23>0,E23>0),MIN(E23,G23),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E23)-E23)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-21","","",null,null,null,null,null,0,{"$f":"IF(AI23>$AJ$12,AI23-($AJ$12+AJ22+AJ21),0)","v":0},false,{"$f":"IF(AND(AP23>0,AP23),IF(AQ23>0,AQ23,IF(AR23>0,AR23,IF(AS23>0,AS23,IF(AV23>0,AV23,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"AT23","v":0},0,{"$f":"AW23","v":0},null,{"$f":"IF(AND(K23>0,AJ23>0,BC23<=AJ23),AJ23-BC23,IF(AND(K23>0,AJ23>0,BC23>AJ23),K23-BC23,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI22<=40),40-AI22,0)","v":40},{"$f":"BE23","v":0},null,{"$f":"IF(AND(G23>0,E23>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E23)","v":0},{"$f":"IF(AND(L23>0,E23>0),1,0)","v":0},{"$f":"IF(AND(BN23=1,K23>8),L23,(IF(AND(BN23=1,K23>0),K23,0)))","v":0},0,0]
["2027-06-22",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:O24)-K24","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Admin,IF(AND(L24>0,K24>0),MIN(K24,L24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G24>0,E24>0),MIN(E24,G24),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E24)-E24)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-22","","",null,null,null,null,null,0,{"$f":"IF(AI24>$AJ$12,AI24-($AJ$12+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K24>0,AJ24>0,BC24<=AJ24),AJ24-BC24,IF(AND(K24>0,AJ24>0,BC24>AJ24),K24-BC24,0))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI23<=40),40-AI23,0)","v":40},0,null,{"$f":"IF(AND(G24>0,E24>0),1,0)","v":0},40,0,0,{"$f":"SUM(E22:E24)","v":0},0,{"$f":"IF(AND(BN24=1,K24>8),L24,(IF(AND(BN24=1,K24>0),K24,0)))","v":0},{"$f":"IF(AND(BN24=1,40-BM23>0,40-BM23<8),40-BM23,IF(AND(K24<L24),K24,L24))","v":0},0]
["2027-06-23",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Admin,IF(AND(L25>0,K25>0),MIN(K25,L25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G25>0,E25>0),MIN(E25,G25),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E25)-E25)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-23","","",null,null,null,null,null,0,{"$f":"IF(AI25>$AJ$12,AI25-($AJ$12+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K25>0,AJ25>0,BC25<=AJ25),AJ25-BC25,IF(AND(K25>0,AJ25>0,BC25>AJ25),K25-BC25,0))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E25)","v":0},0,{"$f":"IF(AND(BN25=1,K25>8),L25,(IF(AND(BN25=1,K25>0),K25,0)))","v":0},{"$f":"IF(AND(BN25=1,40-BM24>0,40-BM24<8),40-BM24,IF(AND(K25<L25),K25,L25))","v":0},0]
["2027-06-24",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Admin,IF(AND(L26>0,K26>0),MIN(K26,L26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G26>0,E26>0),MIN(E26,G26),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E26)-E26)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-24","","",null,null,null,null,null,0,{"$f":"IF(AI26>$AJ$12,AI26-($AJ$12+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI25<=40),40-AI25,0)","v":40},0,0,0,null,{"$f":"IF(AND(K26>0,AJ26>=K26,BC26=0),P26-AJ26,IF(AND(K26>0,AJ26>0,BC26<=AJ26),AJ26-BC26,IF(AND(K26>0,AJ26>0,BC26>AJ26),K26-BC26,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E26)","v":0},0,0,0,0]
["2027-06-25",null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Admin,IF(AND(L27>0,K27>0),MIN(K27,L27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G27>0,E27>0),MIN(E27,G27),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E27)-E27)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-25","","",null,null,null,null,null,0,{"$f":"IF(AI27>$AJ$12,AI27-($AJ$12+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI26<=40),40-AI26,0)","v":40},0,0,0,null,{"$f":"IF(AND(K27>0,AJ27>=K27,BC27=0),P27-AJ27,IF(AND(K27>0,AJ27>0,BC27<=AJ27),AJ27-BC27,IF(AND(K27>0,AJ27>0,BC27>AJ27),K27-BC27,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E27)","v":0},0,0,0,{"$f":"IF(AND(BN27=1,BM27>40,K27<=L27),K27-BP27,IF(AND(BN27=1,BM27>0,K27>L27),L27-BP27,0))","v":0}]
["2027-06-26",null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)-K28","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Admin,IF(AND(L28>0,K28>0),MIN(K28,L28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G28>0,E28>0),MIN(E28,G28),0),_xlpm.Room,MAX(0,40-(SUM($E$22:E28)-E28)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$22:$AA$28,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,"2027-06-26","","",null,null,null,null,null,0,{"$f":"IF(AI28>$AJ$12,AI28-($AJ$12+AJ27+AJ26+AJ25+AJ24+AJ23+AJ22+AJ21),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,{"$f":"IF(AND(K28>0,AJ28>=K28,BC28=0),P28-AJ28,IF(AND(K28>0,AJ28>0,BC28<=AJ28),AJ28-BC28,IF(AND(K28>0,AJ28>0,BC28>AJ28),K28-BC28,0)))","v":0},0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E22:E28)","v":0},0,0,0,{"$f":"IF(AND(BN28=1,BM28>40,K28<=L28),K28-BP28,IF(AND(BN28=1,BM28>0,K28>L28),L28-BP28,0))","v":0}]
["Week 2 Totals",null,null,null,{"$f":"SUM(E22:E28)","v":0},0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(P22:P28)","v":0},{"$f":"-SUM(Q22:Q28)","v":0},{"$f":"SUM(R22:R28)","v":0},{"$f":"SUM(S22:S28)","v":0},{"$f":"MAX(0,E29-40-W29-IF(V29>G29,V29-G29,0))","v":0},{"$f":"IF(X$11=\"Yes\",MROUND(T29*1.5,0.25),0)","v":0},{"$f":"SUM(V22:V28)","v":0},{"$f":"SUM(W22:W28)","v":0},{"$f":"MAX(0,P29-$E$11-T29-V29-W29-G29-L29)","v":0},null,null,null,null,null,{"$f":"SUM(F29:O29)","v":0},{"$f":"IF(AND(AH29<40,P29>=AH29),P29-(AH29+T29),IF(AND(P29<AH29,E29=P29),P29-E29,IF(AND(E29>AH29,E29<40),E29-AH29,IF(AND(P29>AH29,E29<AH29),E29-(AH29-AD29),IF(AND(P29>AH29,E29>40),E29-(AH29-AD29+T29),IF(AND(P29>AH29,P29>40),P29-(T29+AH29),0))))))","v":0},{"$f":"AE29-V29-W29","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI29>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG29=\"Yes\",T29*1.5,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ22:BQ28)","v":0},{"$f":"V29+E11","v":40}]
[{"$f":"IF(A28<$P$7,A28+1,IF(A28=$P$7,\"\"))","v":"2027-06-27"},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:O30)-K30","v":0},{"$f":"IF(AND(ISNUMBER(AB30),ISNUMBER(Y30)),AB30*Y30,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC30),ISNUMBER(Y30)),AC30*Y30,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Admin,IF(AND(L30>0,K30>0),MIN(K30,L30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G30>0,E30>0),MIN(E30,G30),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E30)-E30)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$30:$AA$30,'Conversion Factors'!$A$6:$A$371,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$371,MATCH('June 16 - June 30'!$AA$30:$AA$30,'Conversion Factors'!$A$6:$A$371,0)))","v":7.8789999999999996},null,{"$f":"A30","v":"2027-06-27"},{"$f":"IF(AND(ISNUMBER(O30),ISNUMBER($AA$12)),O30/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R30),ISNUMBER($AA$12)),R30/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E30+AI29","v":0},{"$f":"IF(AI30>$AJ$12,AI30-($AJ$12+AJ29),0)","v":0},{"$f":"IF(AND(BA30>0,BA30),IF(BB30>0,BB30,IF(BC30>0,BC30,IF(BD30>0,BD30,IF(BG30>0,BG30,\"\")))))","v":false},{"$f":"IF(AND(AP30>0,AP30),IF(AQ30>0,AQ30,IF(AR30>0,AR30,IF(AS30>0,AS30,IF(AV30>0,AV30,\"\")))))","v":false},null,0,null,{"$f":"IF(G30=0,0,\"\")","v":0},{"$f":"IF(AND(AI30<=40,E30=G30),G30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30>=G30,G30>0),P30-E30,0)","v":0},{"$f":"IF(AND(AI30<=40,E30<G30),P30-G30,0)","v":0},{"$f":"IF(AND(G30=0),G30,IF(AND(G30>0,AJ30>0,G30=AU30),AU30,IF(AND(G30>0,AJ30>0,G30-AU30),AU30,0)))","v":0},null,{"$f":"AT30","v":0},{"$f":"IF(AND(AI29+AV30=40,AJ30>0,AJ30>AV30),AJ30-AV30,IF(AND(AI29+AV30=40,AJ30>0,AJ30<AV30,AV30+AJ30=G30),AJ30,IF(AND(AI29>40,AI30>40,G30=AJ30),AJ30,0)))","v":0},{"$f":"AW30","v":0},null,{"$f":"IF(AND(K30>0,AJ30>=K30,BC30=0),P30-AJ30,IF(AND(K30>0,AJ30>0,BC30<=AJ30),AJ30-BC30,IF(AND(K30>0,AJ30>0,BC30>AJ30),K30-BC30,0)))","v":0},0,{"$f":"IF(AND(AI30<=40,E30=K30),K30,0)","v":0},{"$f":"IF(AND(BA30=0),BA30,IF(AND(AI30>40,E30>=K30),BF30,IF(AND(AI30<=40,E30>K30),K30,0)))","v":0},{"$f":"IF(AND(AI30<=40,E30<K30),P30-K30,0)","v":0},{"$f":"IF(AND(K30=0),K30,IF(AND(K30>0,AJ30>0,K30=BD30),BD30,IF(AND(K30>0,AJ30>0,K30-BD30),BD30,0)))","v":0},null,{"$f":"BE30","v":0},null,{"$f":"IF(AND(G30>0,E30>0),1,0)","v":0},{"$f":"40-AI30","v":40},0,{"$f":"IF(AND(BI30=1,BM30>40,E30<G30),E30-BK30,(IF(AND(BI30=1,BM30>0,E30>=G30),G30-BK30,0)))","v":0},{"$f":"E30","v":0},{"$f":"IF(AND(L30>0,E30>0),1,0)","v":0},{"$f":"IF(AND(BN30=1,K30>8),L30,(IF(AND(BN30=1,K30>0),K30,0)))","v":0},{"$f":"IF(AND(BN30=1,40-BM29>0,40-BM29<8),40-BM29,IF(AND(K30<L30),K30,L30))","v":0},{"$f":"IF(AND(BN30=1,BM30>40,K30<=L30),K30-BP30,IF(AND(BN30=1,BM30>0,K30>L30),L30-BP30,0))","v":0}]
[{"$f":"IF(A30<$P$7,A30+1,IF(A30=$P$7,\"\"))","v":"2027-06-28"},null,null,"Monday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)-K31","v":0},{"$f":"IF(AND(ISNUMBER(AB31),ISNUMBER(Y31)),AB31*Y31,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC31),ISNUMBER(Y31)),AC31*Y31,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Admin,IF(AND(L31>0,K31>0),MIN(K31,L31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G31>0,E31>0),MIN(E31,G31),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E31)-E31)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-06-28","","",null,null,null,null,null,0,{"$f":"IF(AI31>$AJ$12,AI31-($AJ$12+AJ30+AJ29),0)","v":0},false,{"$f":"IF(AND(AP31>0,AP31),IF(AQ31>0,AQ31,IF(AR31>0,AR31,IF(AS31>0,AS31,IF(AV31>0,AV31,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"AT31","v":0},0,{"$f":"AW31","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI30<=40),40-AI30,0)","v":40},{"$f":"BE31","v":0},null,{"$f":"IF(AND(G31>0,E31>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E31)","v":0},{"$f":"IF(AND(L31>0,E31>0),1,0)","v":0},{"$f":"IF(AND(BN31=1,K31>8),L31,(IF(AND(BN31=1,K31>0),K31,0)))","v":0},0,0]
["2027-06-29",null,null,"Tuesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Admin,IF(AND(L32>0,K32>0),MIN(K32,L32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G32>0,E32>0),MIN(E32,G32),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E32)-E32)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-06-29","","",null,null,null,null,null,0,{"$f":"IF(AI32>$AJ$12,AI32-($AJ$12+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI31<=40),40-AI31,0)","v":40},0,null,{"$f":"IF(AND(G32>0,E32>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E32)","v":0},0,{"$f":"IF(AND(BN32=1,K32>8),L32,(IF(AND(BN32=1,K32>0),K32,0)))","v":0},{"$f":"IF(AND(BN32=1,40-BM31>0,40-BM31<8),40-BM31,IF(AND(K32<L32),K32,L32))","v":0},0]
["2027-06-30",null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Admin,IF(AND(L33>0,K33>0),MIN(K33,L33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G33>0,E33>0),MIN(E33,G33),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E33)-E33)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":7.8789999999999996},null,"2027-06-30","","",null,null,null,null,null,0,{"$f":"IF(AI33>$AJ$12,AI33-($AJ$12+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G33>0,E33>0),1,0)","v":0},40,0,0,{"$f":"SUM(E30:E33)","v":0},0,{"$f":"IF(AND(BN33=1,K33>8),L33,(IF(AND(BN33=1,K33>0),K33,0)))","v":0},{"$f":"IF(AND(BN33=1,40-BM32>0,40-BM32<8),40-BM32,IF(AND(K33<L33),K33,L33))","v":0},0]
["",null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Admin,IF(AND(L34>0,K34>0),MIN(K34,L34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G34>0,E34>0),MIN(E34,G34),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E34)-E34)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,"","","",null,null,null,null,null,0,{"$f":"IF(AI34>$AJ$12,AI34-($AJ$12+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI33<=40),40-AI33,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E34)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Admin,IF(AND(L35>0,K35>0),MIN(K35,L35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G35>0,E35>0),MIN(E35,G35),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E35)-E35)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI35>$AJ$12,AI35-($AJ$12+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI34<=40),40-AI34,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E35)","v":0},0,0,0,{"$f":"IF(AND(BN35=1,BM35>40,K35<=L35),K35-BP35,IF(AND(BN35=1,BM35>0,K35>L35),L35-BP35,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Admin,IF(AND(L36>0,K36>0),MIN(K36,L36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G36>0,E36>0),MIN(E36,G36),0),_xlpm.Room,MAX(0,40-(SUM($E$30:E36)-E36)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$30:$AA$36,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI36>$AJ$12,AI36-($AJ$12+AJ35+AJ34+AJ33+AJ32+AJ31+AJ30+AJ29),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E30:E36)","v":0},0,0,0,{"$f":"IF(AND(BN36=1,BM36>40,K36<=L36),K36-BP36,IF(AND(BN36=1,BM36>0,K36>L36),L36-BP36,0))","v":0}]
["Week 3 Totals",null,null,null,{"$f":"SUM(E30:E36)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P30:P36)","v":0},{"$f":"-SUM(Q30:Q36)","v":0},{"$f":"SUM(R30:R36)","v":0},{"$f":"SUM(S30:S36)","v":0},null,null,{"$f":"SUM(V30:V36)","v":0},{"$f":"SUM(W30:W36)","v":0},null,null,null,null,null,null,{"$f":"SUM(F37:O37)","v":0},{"$f":"IF(AND(AH37<40,P37>=AH37),P37-(AH37+T37),IF(AND(P37<AH37,E37=P37),P37-E37,IF(AND(E37>AH37,E37<40),E37-AH37,IF(AND(P37>AH37,E37<AH37),E37-(AH37-AD37),IF(AND(P37>AH37,E37>40),E37-(AH37-AD37+T37),IF(AND(P37>AH37,P37>40),P37-(T37+AH37),0))))))","v":0},{"$f":"AE37-V37-W37","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI37>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG37=\"Yes\",T37*1.5,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(BQ30:BQ36)","v":0},{"$f":"V37+E11","v":40}]
[{"$f":"IF(A36<$P$7,A36+1,IF(A36=$P$7,\"\"))","v":false},null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E38:O38)-K38","v":0},{"$f":"IF(AND(ISNUMBER(AB38),ISNUMBER(Y38)),AB38*Y38,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC38),ISNUMBER(Y38)),AC38*Y38,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Admin,IF(AND(L38>0,K38>0),MIN(K38,L38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G38>0,E38>0),MIN(E38,G38),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E38)-E38)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,{"$f":"A38","v":false},{"$f":"IF(AND(ISNUMBER(O38),ISNUMBER($AA$12)),O38/$AA$12,\"\")","v":""},{"$f":"IF(AND(ISNUMBER(R38),ISNUMBER($AA$12)),R38/$AA$12,\"\")","v":""},null,null,null,null,null,{"$f":"E38+AI37","v":0},{"$f":"IF(AI38>$AJ$12,AI38-($AJ$12+AJ37),0)","v":0},{"$f":"IF(AND(BA38>0,BA38),IF(BB38>0,BB38,IF(BC38>0,BC38,IF(BD38>0,BD38,IF(BG38>0,BG38,\"\")))))","v":false},{"$f":"IF(AND(AP38>0,AP38),IF(AQ38>0,AQ38,IF(AR38>0,AR38,IF(AS38>0,AS38,IF(AV38>0,AV38,\"\")))))","v":false},null,{"$f":"K38","v":0},null,{"$f":"IF(G38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=G38),G38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38>=G38,G38>0),P38-E38,0)","v":0},{"$f":"IF(AND(AI38<=40,E38<G38),P38-G38,0)","v":0},{"$f":"IF(AND(G38=0),G38,IF(AND(G38>0,AJ38>0,G38=AU38),AU38,IF(AND(G38>0,AJ38>0,G38-AU38),AU38,0)))","v":0},null,{"$f":"AT38","v":0},{"$f":"IF(AND(AI37+AV38=40,AJ38>0,AJ38>AV38),AJ38-AV38,IF(AND(AI37+AV38=40,AJ38>0,AJ38<AV38,AV38+AJ38=G38),AJ38,IF(AND(AI37>40,AI38>40,G38=AJ38),AJ38,0)))","v":0},{"$f":"AW38","v":0},null,{"$f":"IF(AND(K38>0,AJ38>=K38,BC38=0),P38-AJ38,IF(AND(K38>0,AJ38>0,BC38<=AJ38),AJ38-BC38,IF(AND(K38>0,AJ38>0,BC38>AJ38),K38-BC38,0)))","v":0},{"$f":"IF(K38=0,0,\"\")","v":0},{"$f":"IF(AND(AI38<=40,E38=K38),K38,0)","v":0},{"$f":"IF(AND(BA38=0),BA38,IF(AND(AI38>40,E38>=K38),BF38,IF(AND(AI38<=40,E38>K38),K38,0)))","v":0},{"$f":"IF(AND(AI38<=40,E38<K38),P38-K38,0)","v":0},{"$f":"IF(AND(K38=0),K38,IF(AND(K38>0,AJ38>0,K38=BD38),BD38,IF(AND(K38>0,AJ38>0,K38-BD38),BD38,0)))","v":0},null,{"$f":"BE38","v":0},null,{"$f":"IF(AND(G38>0,E38>0),1,0)","v":0},{"$f":"40-AI38","v":40},0,{"$f":"IF(AND(BI38=1,BM38>40,E38<G38),E38-BK38,(IF(AND(BI38=1,BM38>0,E38>=G38),G38-BK38,0)))","v":0},{"$f":"E38","v":0},{"$f":"IF(AND(L38>0,E38>0),1,0)","v":0},{"$f":"IF(AND(BN38=1,K38>8),L38,(IF(AND(BN38=1,K38>0),K38,0)))","v":0},{"$f":"IF(AND(BN38=1,40-BM37>0,40-BM37<8),40-BM37,IF(AND(K38<L38),K38,L38))","v":0},{"$f":"IF(AND(BN38=1,BM38>40,K38<=L38),K38-BP38,IF(AND(BN38=1,BM38>0,K38>L38),L38-BP38,0))","v":0}]
[{"$f":"IF(A38<$P$7,A38+1,IF(A38=$P$7,\"\"))","v":false},null,null,"Monday",null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(E39:O39)-K39","v":0},{"$f":"IF(AND(ISNUMBER(AB39),ISNUMBER(Y39)),AB39*Y39,\"\")","v":""},null,{"$f":"IF(AND(ISNUMBER(AC39),ISNUMBER(Y39)),AC39*Y39,\"\")","v":""},null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Admin,IF(AND(L39>0,K39>0),MIN(K39,L39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G39>0,E39>0),MIN(E39,G39),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E39)-E39)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI39>$AJ$12,AI39-($AJ$12+AJ38+AJ37),0)","v":0},false,{"$f":"IF(AND(AP39>0,AP39),IF(AQ39>0,AQ39,IF(AR39>0,AR39,IF(AS39>0,AS39,IF(AV39>0,AV39,0)))))","v":false},null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"AT39","v":0},0,{"$f":"AW39","v":0},null,0,0,0,0,0,0,{"$f":"IF(AND(AI38<=40),40-AI38,0)","v":40},{"$f":"BE39","v":0},null,{"$f":"IF(AND(G39>0,E39>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E39)","v":0},{"$f":"IF(AND(L39>0,E39>0),1,0)","v":0},{"$f":"IF(AND(BN39=1,K39>8),L39,(IF(AND(BN39=1,K39>0),K39,0)))","v":0},0,0]
[false,null,null,"Tuesday",null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(E40:O40)-K40","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Admin,IF(AND(L40>0,K40>0),MIN(K40,L40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G40>0,E40>0),MIN(E40,G40),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E40)-E40)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI40>$AJ$12,AI40-($AJ$12+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,{"$f":"IF(AND(AI39<=40),40-AI39,0)","v":40},0,null,{"$f":"IF(AND(G40>0,E40>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E40)","v":0},0,{"$f":"IF(AND(BN40=1,K40>8),L40,(IF(AND(BN40=1,K40>0),K40,0)))","v":0},{"$f":"IF(AND(BN40=1,40-BM39>0,40-BM39<8),40-BM39,IF(AND(K40<L40),K40,L40))","v":0},0]
[false,null,null,"Wednesday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Admin,IF(AND(L41>0,K41>0),MIN(K41,L41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G41>0,E41>0),MIN(E41,G41),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E41)-E41)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI41>$AJ$12,AI41-($AJ$12+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,{"$f":"IF(AND(G41>0,E41>0),1,0)","v":0},40,0,0,{"$f":"SUM(E38:E41)","v":0},0,{"$f":"IF(AND(BN41=1,K41>8),L41,(IF(AND(BN41=1,K41>0),K41,0)))","v":0},{"$f":"IF(AND(BN41=1,40-BM40>0,40-BM40<8),40-BM40,IF(AND(K41<L41),K41,L41))","v":0},0]
[false,null,null,"Thursday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Admin,IF(AND(L42>0,K42>0),MIN(K42,L42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G42>0,E42>0),MIN(E42,G42),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E42)-E42)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI42>$AJ$12,AI42-($AJ$12+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI41<=40),40-AI41,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E42)","v":0},0,0,0,0]
[false,null,null,"Friday",null,null,null,null,null,null,null,null,null,null,null,0,"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Admin,IF(AND(L43>0,K43>0),MIN(K43,L43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G43>0,E43>0),MIN(E43,G43),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E43)-E43)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI43>$AJ$12,AI43-($AJ$12+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,{"$f":"IF(AND(AI42<=40),40-AI42,0)","v":40},0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E43)","v":0},0,0,0,{"$f":"IF(AND(BN43=1,BM43>40,K43<=L43),K43-BP43,IF(AND(BN43=1,BM43>0,K43>L43),L43-BP43,0))","v":0}]
[false,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)-K44","v":0},"",null,"",null,null,{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Admin,IF(AND(L44>0,K44>0),MIN(K44,L44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),_xlpm.Admin+MIN(_xlpm.Hol,_xlpm.Room))","v":0},{"$f":"_xlfn.LET(_xlpm.Hol,IF(AND(G44>0,E44>0),MIN(E44,G44),0),_xlpm.Room,MAX(0,40-(SUM($E$38:E44)-E44)),MAX(0,_xlpm.Hol-_xlpm.Room))","v":0},null,{"$f":"IF(ISNA(INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0))),\"\",INDEX('Conversion Factors'!$B$6:$B$370,MATCH('June 16 - June 30'!$AA$38:$AA$44,'Conversion Factors'!$A$6:$A$370,0)))","v":""},null,false,"","",null,null,null,null,null,0,{"$f":"IF(AI44>$AJ$12,AI44-($AJ$12+AJ43+AJ42+AJ41+AJ40+AJ39+AJ38+AJ37),0)","v":0},false,false,null,0,null,0,0,0,0,0,40,0,0,0,null,0,0,0,0,0,0,40,0,null,0,40,0,0,{"$f":"SUM(E38:E44)","v":0},0,0,0,{"$f":"IF(AND(BN44=1,BM44>40,K44<=L44),K44-BP44,IF(AND(BN44=1,BM44>0,K44>L44),L44-BP44,0))","v":0}]
["Week 4 Totals",null,null,null,{"$f":"SUM(E38:E44)","v":0},{"$f":"SUM(F38:F44)","v":0},0,0,0,null,null,0,0,0,0,{"$f":"SUM(P38:P44)","v":0},{"$f":"-SUM(Q38:Q44)","v":0},{"$f":"SUM(R38:R44)","v":0},{"$f":"SUM(S38:S44)","v":0},{"$f":"IF(E45>40,(E45-40)-W45,0)","v":0},{"$f":"MROUND(AM45,0.25)","v":0},{"$f":"SUM(V38:V44)","v":0},{"$f":"SUM(W38:W44)","v":0},{"$f":"IF(E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45)>0,E45-(E11-(G45+L45+F45+H45+I45+M45+N45))-(T45+V45+W45),0)","v":0},null,null,null,null,null,{"$f":"SUM(F45:O45)","v":0},{"$f":"IF(AND(AH45<40,P45>=AH45),P45-(AH45+T45),IF(AND(P45<AH45,E45=P45),P45-E45,IF(AND(E45>AH45,E45<40),E45-AH45,IF(AND(P45>AH45,E45<AH45),E45-(AH45-AD45),IF(AND(P45>AH45,E45>40),E45-(AH45-AD45+T45),IF(AND(P45>AH45,P45>40),P45-(T45+AH45),0))))))","v":0},{"$f":"AE45-V45-W45","v":0},{"$f":"$X$11","v":"Yes"},{"$f":"$E$11","v":40},null,{"$f":"IF(AI45>$AJ$12,-$AJ$12,0)","v":0},null,null,{"$f":"IF(AG45=\"Yes\",T45*1.5,0)","v":0},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,{"$f":"SUM(BQ38:BQ44)","v":0},{"$f":"E44+E11","v":40}]
[null,null,null,null,null,null,null,null,"Total-Net Previous Week",null,null,null,null,null,null,{"$f":"(P21+P29+P37+P45)-P13","v":0},{"$f":"(Q21+Q29+Q37+Q45)-Q13","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime/Compensatory Time"]
["Employee signature",null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,"Time Sheet Definitions/Policies"]
["I certify this record is accurate and accounts for my time during the indicated period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leave/Leave Without Pay Policy"]
[]
[]
[]
["Manager signature",null,null,null,null,null,"Date"]
["I certify the hours recorded and coded on this form are correct and in compliance with University policy."]