Spreadsheet: stacey_white__38767__0709  Alcoa Model
Sheet: PL Adjustment by Month

 |  |  |  |  |  |  | 33176.9901385125 | December Liquidated
 |  |  | Old Curve | New Curve
 |  |  | Value | Value
 | 2001 | 2001-01-01 00:00:00 | -1157.307692307692 | -1127.285205538097 | 0.0001238321496886896
 |  | 2001-02-01 00:00:00 | -1146.142246193884 | -1111.990520605473 | 0.0001408638007786198
 |  | 2001-03-01 00:00:00 | -1132.087337418881 | -1098.354407481052 | 0.0001391364166984871
 |  | 2001-04-01 00:00:00 | -1116.727498527207 | -1083.452247385053 | 0.0001372486533839287
 |  | 2001-05-01 00:00:00 | 20713.45637967782 |  | 0.09255962524157327
 |  | 2001-06-01 00:00:00 | 21693.81808228252 | 40418.28780436602 | 0.07723182144307077
 |  | 2001-07-01 00:00:00 | 25332.95144080896 | 45515.38998630342 | 0.08324542767654595
 |  | 2001-08-01 00:00:00 | 31008.95516947396 | 50441.86106196749 | 0.08015387032504206
 |  | 2001-09-01 00:00:00 | 38121.0880817877 | 49435.5951139837 | 0.04666834360581808
 |  | 2001-10-01 00:00:00 | 48866.5924036608 | 55241.73216987544 | 0.02629519892455049
 |  | 2001-11-01 00:00:00 | 51364.149366471 | 48227.64057615628 | -0.0129369904965861
 |  | 2001-12-01 00:00:00 | -1104.517293381146 | -1060.276201774715 | 0.0001824788705959794
 | 2002 | 2002-01-01 00:00:00 | -1089.847249370911 | -1045.205307484692 | 0.000184132236362461
 |  | 2002-02-01 00:00:00 | -1075.372050830775 | -1030.348632710603 | 0.0001857056910355529
 |  | 2002-03-01 00:00:00 | -1062.46299848968 | -1017.111293259384 | 0.0001870597593668607
 |  | 2002-04-01 00:00:00 | -1048.351513734763 | -1002.65395020458 | 0.0001884863026472786
 |  | 2002-05-01 00:00:00 | 13298.21805772604 | 30652.9804682872 | 0.07158226275954767
 |  | 2002-06-01 00:00:00 | 15423.30953428149 | 32554.06336602116 | 0.07065830652377489
 |  | 2002-07-01 00:00:00 | 18613.65987228558 | 34691.37724534176 | 0.0663149032147792
 |  | 2002-08-01 00:00:00 | 22768.48038324418 | 36355.79456541915 | 0.05604287001895799
 |  | 2002-09-01 00:00:00 | 22945.76694347687 | 34648.80757445554 | 0.04827090741516466
 |  | 2002-10-01 00:00:00 | 25230.49956292905 | 35174.91634420001 | 0.04101720543256782
 |  | 2002-11-01 00:00:00 | 22823.90535090394 | 30147.29798579582 | 0.03020640694931969
 |  | 2002-12-01 00:00:00 | -1006.053089697907 | -953.48583368063 | 0.0002168213567987128
 | 2003 | 2003-01-01 00:00:00 | -991.909650682818 | -939.1612942733555 | 0.0002175683319259181
 |  | 2003-02-01 00:00:00 | -977.9650449790335 | -925.0519572550231 | 0.0002182477903917689
 |  | 2003-03-01 00:00:00 | -965.5384928373855 | -912.4903207703936 | 0.0002188049655754594
 |  | 2003-04-01 00:00:00 | -951.9646219055169 | -898.7816707863918 | 0.0002193608815422724
 |  | 2003-05-01 00:00:00 | 7184.201004514652 | 9164.276589953924 | 0.008167112144066289
 |  | 2003-06-01 00:00:00 | 7886.919884666991 | 8631.909615768356 | 0.003072819403877872
 |  | 2003-07-01 00:00:00 | 10572.14123235635 | 9558.205642385847 | -0.004182126041573329
 |  | 2003-08-01 00:00:00 | 12913.7392926663 | 10782.51300694952 | -0.008790555374667332
 |  | 2003-09-01 00:00:00 | 14690.63089884409 | 10689.29003967054 | -0.01650411719826097
 |  | 2003-10-01 00:00:00 | 16108.42616444449 | 11082.04567189963 | -0.02073204349532647
 |  | 2003-11-01 00:00:00 | 14652.3766498728 | 9918.634986579387 | -0.01952501172654952
 |  | 2003-12-01 00:00:00 | -915.7454875943728 | -843.8769858453696 | 0.0002964321754817851
 | 2004 | 2004-01-01 00:00:00 | -902.6836409700506 | -830.6403752039955 | 0.0002971530153004804
 |  | 2004-02-01 00:00:00 | -889.8081035763483 | -817.6113870765781 | 0.0002977859453563108
 |  | 2004-03-01 00:00:00 | -877.9295584515565 | -805.608055334412 | 0.0002983006460605005
 |  | 2004-04-01 00:00:00 | -865.4071039106365 | -792.9717110130489 | 0.0002987704011626702
 |  | 2004-05-01 00:00:00 | 3774.642185792087 | 3569.222593188064 | -0.0008472832359140858
 |  | 2004-06-01 00:00:00 | 3721.594309960548 | 3778.176534243456 | 0.0002333816822334603
 |  | 2004-07-01 00:00:00 | 3976.393976282586 | 4685.937855091903 | 0.002926617787717373
 |  | 2004-08-01 00:00:00 | 4072.430604202766 | 5899.22502176142 | 0.007534881487388231
 |  | 2004-09-01 00:00:00 | 4003.417974595558 | 7118.836721534605 | 0.01285000151968088
 |  | 2004-10-01 00:00:00 | 4258.783873583597 | 8926.058961639328 | 0.01925086058919394
 |  | 2004-11-01 00:00:00 | 4179.72305164958 | 9146.679148450865 | 0.02048693886007918
 |  | 2004-12-01 00:00:00 | -831.6983789119698 | -757.4557944305797 | 0.0003062244278873389
 | 2005 | 2005-01-01 00:00:00 | -819.7707074531759 | -745.6010308123471 | 0.0003059237088064993
 |  | 2005-02-01 00:00:00 | -808.0140948181526 | -733.9318033289984 | 0.000305563275932774
 |  | 2005-03-01 00:00:00 | -797.5402063174593 | -723.5489119212917 | 0.000305187945077391
 |  | 2005-04-01 00:00:00 | -786.1024089171829 | -712.2248169970401 | 0.0003047189625397642
 |  | 2005-05-01 00:00:00 | 3494.706789178545 | 3265.531899827567 | -0.0009452654412271778
 |  | 2005-06-01 00:00:00 | 3431.482367893072 | 3439.082389379315 | 3.134740321627304e-05
 |  | 2005-07-01 00:00:00 | 3651.157530729015 | 4241.706762871882 | 0.002435806916145099
 |  | 2005-08-01 00:00:00 | 3725.272957017662 | 5315.246558618175 | 0.006558079300541238
 |  | 2005-09-01 00:00:00 | 3649.416965159656 | 6392.711853836639 | 0.01131512209171466
 |  | 2005-10-01 00:00:00 | 3868.918183496589 | 7996.233723519219 | 0.01702371824449029
 |  | 2005-11-01 00:00:00 | 3785.137375096384 | 8180.174669974199 | 0.01812797588565677
 |  | 2005-12-01 00:00:00 | -753.4583055932509 | -677.7876681950863 | 0.0003121146415765148
 | 2006 | 2006-01-01 00:00:00 | -742.6633447234809 | -667.2268527140086 | 0.0003111488745817962
 |  | 2006-02-01 00:00:00 | -732.0230456038232 | -656.8305885059309 | 0.0003101423167995593
 |  | 2006-03-01 00:00:00 | -722.5435441318323 | -647.5797162469348 | 0.0003091993020804901
 |  | 2006-04-01 00:00:00 | -712.1915057672585 | -637.489580038372 | 0.0003081190482282416
 |  | 2006-05-01 00:00:00 | 3162.115004075701 | 2919.481832925256 | -0.001000776098260156
 |  | 2006-06-01 00:00:00 | 3106.583166123702 | 3076.680662456559 | -0.0001233372617862616
 |  | 2006-07-01 00:00:00 | 3307.220746844719 | 3797.161014946492 | 0.00202083048894994
 |  | 2006-08-01 00:00:00 | 3376.012816575469 | 4760.635620967292 | 0.005711079821324528
 |  | 2006-09-01 00:00:00 | 3308.801047378556 | 5727.873383222119 | 0.009977818623050078
 |  | 2006-10-01 00:00:00 | 3509.366309506423 | 7166.774222323344 | 0.01508551532084294
 |  | 2006-11-01 00:00:00 | 3434.823103477554 | 7333.680398023229 | 0.01608140870602234
 |  | 2006-12-01 00:00:00 | -686.512335298828 | -607.7735338985669 | 0.0003247697339708542
 | 2007 | 2007-01-01 00:00:00 | -676.729890515705 | -598.3416582603568 | 0.0003233237601192463
 |  | 2007-02-01 00:00:00 | -667.0868404979994 | -589.0561533887113 | 0.0003218490127278269
 |  | 2007-03-01 00:00:00 | -658.4951488754815 | -580.793164434348 | 0.0003204932303664798
 |  | 2007-04-01 00:00:00 | -649.1119344704196 | -571.7799899656786 | 0.000318966946379886
 |  | 2007-05-01 00:00:00 | 2885.579679261944 | 2621.63358553184 | -0.001088684373129002
 |  | 2007-06-01 00:00:00 | 2835.033088282816 | 2762.675193697984 | -0.0002984507480060412
 |  | 2007-07-01 00:00:00 | 3018.218822704849 | 3409.231488622894 | 0.001612789085318956
 |  | 2007-08-01 00:00:00 | 3081.129202248114 | 4273.784203206101 | 0.004919280462641763
 |  | 2007-09-01 00:00:00 | 3019.942992403345 | 5141.735357516284 | 0.008751643785586426
 |  | 2007-10-01 00:00:00 | 3203.117202069412 | 6433.168387328964 | 0.01332281982318197
 |  | 2007-11-01 00:00:00 | 3135.249462352627 | 6583.217337991451 | 0.0142216491716568
 |  | 2007-12-01 00:00:00 | -628.8763984223629 | -544.8588381698362 | 0.0003465427490238989
 | 2008 | 2008-01-01 00:00:00 | -619.9908843172368 | -536.4260621864006 | 0.0003446753642437772
 |  | 2008-02-01 00:00:00 | -611.2309153289423 | -528.1238002110072 | 0.0003427874845431346
 |  | 2008-03-01 00:00:00 | -603.1481907961357 | -520.4735334726035 | 0.000341003748947162
 |  | 2008-04-01 00:00:00 | -594.6261954243188 | -512.418168659537 | 0.0003390790627729638
 |  | 2008-05-01 00:00:00 | 2653.115590039746 | 2357.645655216584 | -0.001218709078908914
 |  | 2008-06-01 00:00:00 | 2605.422614559823 | 2482.597309445925 | -0.0005066109841316086
 |  | 2008-07-01 00:00:00 | 2772.402404008256 | 3060.909639198532 | 0.001189990403144513
 |  | 2008-08-01 00:00:00 | 2828.982523569926 | 3834.238334910864 | 0.004146325021665483
 |  | 2008-09-01 00:00:00 | 2771.749204696117 | 4610.431405992648 | 0.007583914394841663
 |  | 2008-10-01 00:00:00 | 2938.731320443459 | 5766.219529648062 | 0.01166238978976966
 |  | 2008-11-01 00:00:00 | 2875.50496506079 | 5899.393911582567 | 0.01247247343437498
 |  | 2008-12-01 00:00:00 | -557.2700441973246 | -455.7458721710391 | 0.0004187513367517257
 | 2009 | 2009-01-01 00:00:00 | -549.2583706998518 | -448.3828623298084 | 0.0004160758283704967
 |  | 2009-02-01 00:00:00 | -541.3618781867118 | -441.1388089448671 | 0.0004133847475014838
 |  | 2009-03-01 00:00:00 | -534.3271850183938 | -434.6964393797571 | 0.0004109416219316566
 |  | 2009-04-01 00:00:00 | -526.645352858624 | -427.6735032292788 | 0.0004082239087096296
 |  | 2009-05-01 00:00:00 | 2357.376646237241 | 1973.003465700047 | -0.001585403554138704
 |  | 2009-06-01 00:00:00 | 2313.069135354601 | 2074.498025319177 | -0.0009840215314616016
 |  | 2009-07-01 00:00:00 | 2459.225553780721 | 2553.72748360796 | 0.0003897870689408648
 |  | 2009-08-01 00:00:00 | 2507.421596708844 | 3194.216821761966 | 0.002832787629050903
 |  | 2009-09-01 00:00:00 | 2454.852891362175 | 3836.003262425499 | 0.005696757260804519
 |  | 2009-10-01 00:00:00 | 2600.808179190229 | 4792.459781722971 | 0.00903978845566977
 |  | 2009-11-01 00:00:00 | 2543.060220201382 | 4898.471516782965 | 0.009715239330277755
 |  | 2009-12-01 00:00:00 | -489.2465865986784 | -388.0682935092544 | 0.0004173247083510773
 | 2010 | 2010-01-01 00:00:00 | -482.0784153926247 | -381.6598092238063 | 0.0004141912682336434
 |  | 2010-02-01 00:00:00 | -475.0152682784025 | -375.3571534008319 | 0.0004110545103715298
 |  | 2010-03-01 00:00:00 | -468.7246415936756 | -369.7539395803238 | 0.0004082191751991588
 |  | 2010-04-01 00:00:00 | -461.8571466096058 | -363.6478949718985 | 0.0004050784614527943