Mr Cooper Group Inc (COOP)

[iPrelude]

after the 75% 25% split, as per Edgar Sargent's email the math is

"From: Edgar G. Sargent [mailto:[e-mail]]
Sent: Thursday, March 22, 2012 4:36 PM
Subject: RE: Wamu
Here's information I just received from Alvarez showing conversion ratios:
142,500,000 (75% of 190,000,000) are distributed to holders of preferred securities as well as claims subordinated to the level of preferred. Total disputed claims at the preferred level are $106,514,585.09. For those claims, 2,109,051 shares are reserved. The remaining 140,390,949 are distributed evenly by liquidation preference across the $7.5 billion of preferred shares. However, while the TPS are denominated in 1,000s, the Series K has a face amount per share of $25.
For the TPS, 3,729,658.260 shares provided releases and will receive 73,849,406 shares or 19.80058 new shares per old share. This share count is after giving effect to the mandatory exchange.
For Series R, 2,906,421 shares provided releases and will receive 57,548,829 or 19.8005825 new shares per old share.
For Series K, 18,166,565 shares provided releases and will receive 8,992,714 shares or 0.4950146 new shares per old share.
For the common shareholders, they are receiving 47,500,000 shares of which 4,165,750 shares go to the Dime Warrant holders, 2,631,933 shares are reserved for disputed equity claims, 693,806 shares will be distributed to Principal Financial on account of their claims and existing common will get 40,008,511 shares. For each share of existing common granting releases in the total amount of 1,194,340,178 shares, they will receive 0.03349842 shares.
Because no fractional shares are being issued, the percentages for each holder may vary due to rounding. I’m not sure what you are using this information for, but that’s an important point for holders.
Hope this gets you what you need. I'm out until tomorrow so if you have any follow up I will probably respond then.
Edgar

If we had a total of $7,500,000,000 Face Value in Preferred ($4,000,000,000 REITs + $3,000,000,000 WAMPQ/Series R + $500,000,000 WAMKQ/Series K) and according to Edgar
$3,729,658,260 REITs granted releases; so $270,341,740 {$4,000,000,000 - $3,729,658,260} did not grant releases
$2,906,421,000 WAMPQ/Series R granted releases; so $93,579,000 {$3,000,000,000 - $2,906,421,000} did not grant releases
$454,164,125 {18,166,565*25} WAMKQ/Series K granted releases; so $45,835,875 {$500,000,000 - $454,164,125} did not grant the releases.

So according to Edgar $270,341,740 REITs + $93,579,000 WAMPQ/Series R + $45,835,875 WAMKQ/Series K
so $409,756,615 did not grant releases.


But then as per (page 291 of 389) http://www.kccllc.net/documents/0812229/0812229120213000000000026.pdf
the amount of $ in class 19 that did not grant releases is bigger, much bigger

$2,250,000 + $174,826,242 + $739,401,018 + $226,738,000 + $224,400,000 + $420,587,761 + ($25*1,699,700) + ($25* 2,580) = $1,830,760,021

Please share your thoughts and let me know what I'm missing/doing wrong

TIA