Yogi, you forgot some numbers: Creditors get first 13 or so billion (maybe more with interest). Preferred shares get next 3.5 to 4 billion (maybe more with dividends).
This may be lower than fair value because you are starting with book value which is much lower than fair value. Then do the adjustments. This will result in a much larger number!!!!!!!!!!!!Good work.