Account Level:
Match Rate: 0.6933
MM New Conversions: 550
MM Repeat Conversions: 337
Matched New Conversions = MM New Conversions * Match Rate = 550 * .6933 = 381.315
Unmatched New = MM New Conversions - Matched New Conversions = 550 - 381.315 = 168.685
New Attribution Rate = FB New Attributed / Matched New Conversions = 88 / 381.315 = 0.2308
Extrapolated New = Unmatched New * New Attribution Rate = 168.685 * 0.2308 = 38.9291 ~= 38
Matched Repeat Conversions = MM Repeat Conversions * Match Rate = 337 * .6933 = 233.6421
Unmatched Repeat = MM Repeat Conversions - Matched Repeat Conversions = 337 - 233.6421 = 103.3579
Repeat Attribution Rate = FB Repeat Attributed / Matched Repeat Conversions = 74 / 233.6421 = 0.3167
Extrapolated Repeat = Unmatched Repeat * Repeat Attribution Rate = 103.3579 * 0.3167 = 32.7359 ~= 32
Total Floored by Account Level = 88 + 74 + 38 + 32 = 232
Total Unfloored by Account Level = 88 + 74 + 38.9291 + 32.7359 = 233.665
Campaign Level:

Note: New/Repeat not shown on campaigns table, but showing below for sake of example
Attribution totals:
Campaign Number: Total guaranteed (before extrapolation) = new guaranteed (before extrapolation) + repeat guaranteed (before extrapolation)
1: 38 = 17 + 21
2: 35 = 22 + 13
3: 31 = 19 + 12
4: 34 = 14 + 20
6: 24 = 16 + 8

Note: We use the same formulas as above, the only number we change is the number attributed
Campaign 1:
Matched New Conversions = MM New Conversions * Match Rate = 550 * .6933 = 381.315
Unmatched New = MM New Conversions - Matched New Conversions = 550 - 381.315 = 168.685
New Attribution Rate = FB New Attributed / Matched New Conversions = 17 / 381.315 = 0.0445
Extrapolated New = Unmatched New * New Attribution Rate = 168.685 * 0.0445 = 7.5204 ~= 7
Matched Repeat Conversions = MM Repeat Conversions * Match Rate = 337 * .6933 = 233.6421
Unmatched Repeat = MM Repeat Conversions - Matched Repeat Conversions = 337 - 233.6421 = 103.3579
Repeat Attribution Rate = FB Repeat Attributed / Matched Repeat Conversions = 21 / 233.6421 = 0.0898
Extrapolated Repeat = Unmatched Repeat * Repeat Attribution Rate = 103.3579 * 0.0898 = 9.2899 ~= 9
For the rest we can condense: Extrapolated (New/Repeat) = Unmatched * (FB Campaign Converted New or Repeat / Matched New or Repeat Conversions)
Campaign 2:
Extrapolated New = 168.685 * 22 / 381.315 = 9.7322 ~= 9
Extrapolated Repeat = 103.3579 * 13 / 233.6421 = 5.7509 ~= 5
Campaign 3:
Extrapolated New = 168.685 * 19 / 381.315 = 8.4051 ~= 8
Extrapolated Repeat = 103.3579 * 12 / 233.6421 = 5.3085 ~= 5
Campaign 4:
Extrapolated New = 168.685 * 14 / 381.315 = 6.1932 ~= 6
Extrapolated Repeat = 103.3579 * 20 / 233.6421 = 8.8475 ~= 8
Campaign 6:
Extrapolated New = 168.685 * 16 / 381.315 = 7.0780 ~= 7
Extrapolated Repeat = 103.3579 * 8 / 233.6421 = 3.5390 ~= 3
Total Floored by Campaign = 17 + 7 + 21 + 9 + 22 + 9 + 13 + 5 + 19 + 8 + 12 + 5 + 14 + 6 + 20 + 8 + 16 + 7 + 8 + 3 = 229
Total Unfloored By Campaign = 17 + 7.5204 + 21 + 9.2899 + 22 + 9.7322 + 13 + 5.7509 + 19 + 8.4051 + 12 + 5.3085 + 14 + 6.1932 + 20 + 8.8475 + 16 + 7.0780 + 8 + 3.5390 = 233.665