After some number crunching, and following the formula the TWU provided. I will try to illustrate and try to come up with a approximate on what we all received the very first time as a percentage.
This example is from the M&R, and if any of you see a number the closely resembles yours, speak up.
The formula is for a (e.i. ATM) with 15 years, at $32.75. And the total number of shares is 23 million based on a $14.50 per/share price This is the numbers the TWU provided as an example.
(23000000*0.2291)*((.5*32.75/350000)+(.5*15/215000))+((23000000*0.0981)*0.00009400108363985784)+407+29+((23000000*0.0183)*0.000094) = 1118 shares for this individual with 15 years.
1118*14.50 = $16211.00
Now The TWU gave this example based on a stock price of $14.50, but we received a unknown percentage at $22.55. This reduces the number of shares but the total value will be the same.
But that burning question still remains, what percentage of the total value did we get on the first allotment? The percentage won't be known because the varying price of the shares changes the percentage received on Day 1. It was a mistake to have said we received "X" percentage on day one because that number relies on the shares remaining at $22.55. As that price goes higher the percentage on the first day rises....if it dropped below the $22.55, then the percentage would have been less than the "X" amount shared.
And what is the final allotment less the 14% TWU is holding. That would depend on the price and the amount taken by the preferred stcokholders (old AMR share owners) from the total pool. Our 4.8% comes from that pool after the preferred stockholders get theirs. The only concrete thing is that the creditors, including the TWU, will receive at least the lost value from the CBA's due to the BK.
Thecolumn on the left is a graduated percentage witch is based on the $22.55 s/p and the column on the right is what you might expect after the %14 TWU hold back.
Trying to figure out the payments in between is about 2% each. The total number of shares for the M&R is 55.29% of 23,000,000 totaling up to 12,716,414 shares for the M&R. The 23 million shares is based on the $14.50 share price, so it is not an accurate number to use in the example. Since the value of the shares change, so does the ultimate number of shares needed for the creditors to recoup their one time lost value.
Now we have to subtract the TWU holdback of 14% witch comes to 19,780,000 shares left to distribute.
Now we plug the decreased number of shares into the formula.
(19780000*0.2291)*((.5*32.75/350000)+(.5*15/215000))+((19780000*0.0981)*0.00009400108363985784)+407+29+((19780000*0.0183)*0.000094) = 1023 shares for this individual with 15 years.
1023*$14.50 = $14833.50
$16211.00 - $14833.50 = $1377.50 less
Total EQ 1st 2nd 3rd 4th last
$14833.50 * 50% = $7,416.75 $1,483.35 $1,483.35 $1,483.35 $2,966.70
51% = $7,565.09 $1,513.02 $1,513.02 $1,513.02 $2,729.36
52% = $7,713.42 $1,542.68 $1,542.68 $1,542.68 $2,492.03
53% = $7,861.76 $1,572.35 $1,572.35 $1,572.35 $2,254.69
54% = $8,010.09 $1,602.02 $1,602.02 $1,602.02 $2,017.36
55% = $8,158.43 $1,631.69 $1,631.69 $1,631.69 $1,780.02
56% = $8,306.76 $1,661.35 $1,661.35 $1,661.35 $1,542.68
57% = $8,455.10 $1,691.02 $1,691.02 $1,691.02 $1,305.35
58% = $8,603.43 $1,720.69 $1,720.69 $1,720.69 $1,068.01
59% = $8,751.77 $1,750.35 $1,750.35 $1,750.35 $830.68
60% = $8,900.10 $1,780.02 $1,780.02 $1,780.02 $593.34
61% = $9,048.44 $1,809.69 $1,809.69 $1,809.69 $356.00
62% = $9,196.77 $1,839.35 $1,839.35 $1,839.35 $118.67
I hope this postes ok and its not all jumbled.
Hope this helps and just remember this all pre tax figs