From the last Quaterly report
PIERS are definitely a part of Trance 4
WMI Liquidating Trust
Next Dollar Analysis - Projected LTi Balance after August 1, 2013 Distributions
Remaining aggregate Distribution
Distribution Description
LTI Distribution Recipient (1)(2)
-------------------------------------------------------
Up to $16,923,393
Until LTI holders of CCBs claims are paid in full
CCB CUSIPs 96.30%
General Unsecured Claims 3.70%
-------------------------------------------------------
$16,923,394 - $74,277,519
Until Debtor begins to pay actual post-petition interest as pposed to by reason of contractual subordination
General Unsecured Claims 3.56%
PIERS CUSIPs 96.42%
-------------------------------------------------------
$74,277,520 - $311,199,502
Until LTl holders oi Remaining Post-Petition interest, PIERS and GUC are paid in full
Remaining Post Petition 19.63%
interest Claim -- Senior Floating
General Unsecured Claims 3.58%
PIERS CUSlPs 76.78%
-------------------------------------------------------
NOTES:
(1) The percentages represent the percentage of each incremental distributed dollar each group would receive. The percentages represent the
group in total. Due to various elements including, but not limited to, the pro rata calculation on interest versus principal and the timing of the
allowance of a claim, the percentage for an individual claim and/or group will vary from the group's total percentage.
(2) The disputed claims (on an "as ii allowed" basis) are included in the General Unsecured Claims percentages.
