Your question is Waterfall Analysis in Distress. Take a moment with it on the right.
Talk me through your thinking if you like. When you're confident, submit your answer and I'll grade it like a real screen (7/10 or better passes).
How would you structure a waterfall analysis in the event of a bankruptcy or distressed scenario?