...Simplified waterfall - Net enterprise value (after 5% administrative costs): $904 million - Valuation split (obligors/nonobligors): 92%/8% - Priority claims: $0 - Collateral value available to first-lien creditors: $879 million - Secured first-lien debt: $1,675 million - --Recovery expectations: 50%-70% (rounded estimate: 50%) - Value available to unsecured claims: $25 million - Total unsecured claims: $1,334 million - --Recovery expectations: 0%-10% (rounded estimate: 0%) Notes: All debt amounts include six months of prepetition interest. Collateral value equals asset pledge from obligors after priority claims plus equity pledge from nonobligors after nonobligor debt....