Mr Cooper Group Inc (COOP)

[goodietime]

General information for the Board


https://docs.google.com/spreadsheets/d/1pwCKc7u2dfGuduf29OuF9u1Jag44gUl-q3ycCZgwz3w/template/preview?pli=1

15
Pre-Bankruptcy Exit Post-Bankruptcy Exit
16

17
Share Type / Name Former CUSIP Number
(Now Cancelled) # Original "shares outstanding/trading" at Filing of Bankruptcy (Est.) Quantity - Total Number of Released Shares
(See tabs for details) % that released Original
"Face Value" Equivalent # of $1000 face-value
(eg, Convert K's from $25 to $1000 equivs) % of Total 'Preferred' Pool New CUSIP for "Tracking" (aka, Escrow Share) Calculated
$ Total Paid "per released share" Calculated
Total Paid to entire "Share Type/Name" group / type
18

19
Class 19 - Preferreds Class 19 - Preferreds
20
TPS / aka REITs
(Trust Preferred Securites) multiple ??? 3,729,658 ??? $1,000 3,729,658 52.60% ??? 0.000000 $0
21
WAMPQ Preferreds
(aka Series R) 939322814 3,000,000 2,906,421 96.88% $1,000 2,906,421 40.99% 939ESC992 0.000000 $0
22
WAMKQ Preferreds
(aka Series K) 939322830 20,000,000 18,166,565 90.83% $25 454,164 6.41% 9393ESC84 0.000000 $0
23

24
Total Preferred (Class 19) Pool
(In $1000 'Face Value' equivs): 7,090,243 100% % per POR allocated to Preferreds = 75% $0
25

26
Class 22 - Commons Class 22 - Commons
27
WAMUQ
(Common Shares) 939322103 1,704,958,913 1,194,340,178 70.05% n/a
(market priced) n/a n/a 939ESC968 0.000000 $0
28

29
Total Common (Class 22) Pool: 1,194,340,178 % per POR allocated to Commons = 25% $0
30

31
Total to former Equity Shares 100% $0



WMIH: Here's how old shares relate in value to the new shares.
1 WAMUQ = 0.03349842 WMIH
1 WAMKQ = 0.4950146 WMIH
1 WAMPQ = 19.8005825 WMIH
1 WMIH = 29.85215422 WAMUQ
1 WMIH = 2.020142436 WAMKQ
1 WMIH = 0.050503565 WAMPQ