Spreadsheet: james_steffes__12833__Underscheduling Penalty OVERVIEW
Sheet: Sheet1

2001-01-01 00:00:00 | -349603.4793559999 |  | 2001-02-01 00:00:00 | -209662.4263608633 |  | 2001-03-01 00:00:00 | 215279.88 |  | 2001-04-01 00:00:00 | 32814.49576672482 |  | 2001-05-01 00:00:00
2001-01-02 00:00:00 | -1045627.229399759 |  | 2001-02-02 00:00:00 | -75400.51429712714 |  | 2001-03-02 00:00:00 | 59150.97963990955 |  | 2001-04-02 00:00:00 | 76871.1302773612 |  | 2001-05-02 00:00:00
2001-01-03 00:00:00 | 303488.56 |  | 2001-02-03 00:00:00 | 469566.4947326696 |  | 2001-03-03 00:00:00 | 107925.92 |  | 2001-04-03 00:00:00 | 60581.22 |  | 2001-05-03 00:00:00
2001-01-04 00:00:00 | -857022.2955567939 |  | 2001-02-04 00:00:00 | 477039.06 |  | 2001-03-04 00:00:00 | 121017.9 |  | 2001-04-04 00:00:00 | 50270.14862377186 |  | 2001-05-04 00:00:00
2001-01-05 00:00:00 | -694473.8157008451 |  | 2001-02-05 00:00:00 | -129993.078787267 |  | 2001-03-05 00:00:00 | 45842.27581070911 |  | 2001-04-05 00:00:00 | 23266.65153832726 |  | 2001-05-05 00:00:00
2001-01-06 00:00:00 | 136526.7595301844 |  | 2001-02-06 00:00:00 | -173913.7666148833 |  | 2001-03-06 00:00:00 | 121567.56 |  | 2001-04-06 00:00:00 | 55253.24764237831 |  | 2001-05-06 00:00:00
2001-01-07 00:00:00 | -932753.1842304565 |  | 2001-02-07 00:00:00 | -925251.8726187985 |  | 2001-03-07 00:00:00 | 134913.4109721518 |  | 2001-04-07 00:00:00 | 20144.78467278625 |  | 2001-05-07 00:00:00
2001-01-08 00:00:00 | -935288.438687562 |  | 2001-02-08 00:00:00 | -1171591.260577713 |  | 2001-03-08 00:00:00 | 106982.1027238472 |  | 2001-04-08 00:00:00 | 7953.84 |  | 2001-05-08 00:00:00
JAN |  |  | FEB |  |  | [NAME] |  |  | APRIL
2001-01-09 00:00:00 | -944138.2898076196 |  | 2001-02-09 00:00:00 | -885938.8167692189 |  | 2001-03-09 00:00:00 | 104055.6865159189 |  | 2001-04-09 00:00:00 | 34543.76098987056 |  | 2001-05-09 00:00:00
2001-01-10 00:00:00 | -1027804.832104211 |  | 2001-02-10 00:00:00 | -667834.3002572855 |  | 2001-03-10 00:00:00 | 63054.41006547547 |  | 2001-04-10 00:00:00 | 24961.82506579479 |  | 2001-05-10 00:00:00
2001-01-11 00:00:00 | -1721570.522523447 |  | 2001-02-11 00:00:00 | -297238.9607862647 |  | 2001-03-11 00:00:00 | 152334.66 |  | 2001-04-11 00:00:00 | 53511.14 |  | 2001-05-11 00:00:00
2001-01-12 00:00:00 | -1451112.091791841 |  | 2001-02-12 00:00:00 | -883665.5150542784 |  | 2001-03-12 00:00:00 | 197145.96 |  | 2001-04-12 00:00:00 | 20831.23363269927 |  | 2001-05-12 00:00:00
2001-01-13 00:00:00 | -387622.1598181205 |  | 2001-02-13 00:00:00 | -541237.032205258 |  | 2001-03-13 00:00:00 | 180500.1 |  | 2001-04-13 00:00:00 |  |  | 2001-05-13 00:00:00
2001-01-14 00:00:00 | -439618.2634281503 |  | 2001-02-14 00:00:00 | -984941.5813897215 |  | 2001-03-14 00:00:00 | 81791.78648303395 |  | 2001-04-14 00:00:00 | 32088.04273213197 |  | 2001-05-14 00:00:00
2001-01-15 00:00:00 | -1634277.394866231 |  | 2001-02-15 00:00:00 | -355210.4174642685 |  | 2001-03-15 00:00:00 | 91354.74 |  | 2001-04-15 00:00:00 | 9438.953650236617 |  | 2001-05-15 00:00:00
2001-01-16 00:00:00 | -1659696.133525234 |  | 2001-02-16 00:00:00 | -349049.8538826708 |  | 2001-03-16 00:00:00 | 27599.7680032864 |  | 2001-04-16 00:00:00 | 67961.58 |  | 2001-05-16 00:00:00
2001-01-17 00:00:00 | -1383135.790427838 |  | 2001-02-17 00:00:00 | -44798.30264045423 |  | 2001-03-17 00:00:00 | 30419.57919409875 |  | 2001-04-17 00:00:00 | 62209.05280978748 |  | 2001-05-17 00:00:00
2001-01-18 00:00:00 | -1176412.62101624 |  | 2001-02-18 00:00:00 | 78528.9814412244 |  | 2001-03-18 00:00:00 | 33107.58987502786 |  | 2001-04-18 00:00:00 | 60666.25713015153 |  | 2001-05-18 00:00:00
2001-01-19 00:00:00 | -1607190.100715057 |  | 2001-02-19 00:00:00 | -179754.8543277791 |  | 2001-03-19 00:00:00 | 67578.48 |  | 2001-04-19 00:00:00 |  |  | 2001-05-19 00:00:00
2001-01-20 00:00:00 | -913740.6413758171 |  | 2001-02-20 00:00:00 | -365038.9326684713 |  | 2001-03-20 00:00:00 | 53842.94376929779 |  | 2001-04-20 00:00:00 |  |  | 2001-05-20 00:00:00
2001-01-21 00:00:00 | -482072.1254325256 |  | 2001-02-21 00:00:00 | 153476.016814492 |  | 2001-03-21 00:00:00 | 42355.24938055332 |  | 2001-04-21 00:00:00 |  |  | 2001-05-21 00:00:00
2001-01-22 00:00:00 | -595998.4125477773 |  | 2001-02-22 00:00:00 | 158491.9551492969 |  | 2001-03-22 00:00:00 | -14330.01768013643 |  | 2001-04-22 00:00:00 |  |  | 2001-05-22 00:00:00
2001-01-23 00:00:00 | -1057009.321883069 |  | 2001-02-23 00:00:00 | 233502.78 |  | 2001-03-23 00:00:00 | 66880.68 |  | 2001-04-23 00:00:00 |  |  | 2001-05-23 00:00:00
2001-01-24 00:00:00 | -1069176.017394666 |  | 2001-02-24 00:00:00 | 84010.3781555132 |  | 2001-03-24 00:00:00 | 43119.43466087028 |  | 2001-04-24 00:00:00 |  |  | 2001-05-24 00:00:00
2001-01-25 00:00:00 | -1329112.921258813 |  | 2001-02-25 00:00:00 | 228414.78 |  | 2001-03-25 00:00:00 | 47577.05791457524 |  | 2001-04-25 00:00:00 |  |  | 2001-05-25 00:00:00
2001-01-26 00:00:00 | -1531110.611801683 |  | 2001-02-26 00:00:00 | 223852.74762262 |  | 2001-03-26 00:00:00 | 115779.6233837774 |  | 2001-04-26 00:00:00 |  |  | 2001-05-26 00:00:00
2001-01-27 00:00:00 | -162730.0446056555 |  | 2001-02-27 00:00:00 | 278611.68 |  | 2001-03-27 00:00:00 | 75195 |  | 2001-04-27 00:00:00 |  |  | 2001-05-27 00:00:00
2001-01-28 00:00:00 | -370144.6335556245 |  | 2001-02-28 00:00:00 | 291588.12 |  | 2001-03-28 00:00:00 | 47870.75393977429 |  | 2001-04-28 00:00:00 |  |  | 2001-05-28 00:00:00
2001-01-29 00:00:00 | -1040658.138838013 |  |  |  |  | 2001-03-29 00:00:00 | 41984.04860228379 |  | 2001-04-29 00:00:00 |  |  | 2001-05-29 00:00:00
2001-01-30 00:00:00 | -943193.5458488654 |  |  |  |  | 2001-03-30 00:00:00 | 92550.53443307741 |  | 2001-04-30 00:00:00 |  |  | 2001-05-30 00:00:00
2001-01-31 00:00:00 | -884202.6037394372 |  |  |  |  | 2001-03-31 00:00:00 | 86684.306128643 |  |  |  |  | 2001-05-31 00:00:00
TOTAL |  |  | NEG =REVENUE TO EPMI
 |  |  | POSITIVE = EXPENSE TO EPMI