Please post with equations not just the answers, assume all answers in the first screenshot are wrong so start from scratch

Exhibit 8: Equity Waterfall for Financial Commons Equity-level Cash Flows: 28 Investor equity capital account: 29 Beginning Equity Investment Balance 30 Annual Preferred Investment 31 Preferred Return Earned 32 Preferred Return Paid 33 Accrued but unpaid preferred return 34 Ending Equity investment balance 2009 35 Wildcat Equity Capital Account: 36 Beginning Equity Investment Balance 37 Annual Subordinated Investment 38 Ending Equity investment balance 39 Operational Cash Flow: 40 Cash Flow left for distribution 41 Additional to Investor 42 Additional to Wildcat 43 Investor-level cash flows 44 Wildcat cash flows (excluding management fee) 45 Reversion Allocations: 46 Investor return of equity (with preference) 47 Wildcat return of equity Loan information: Exhibit 8: Equity Waterfall for Financial Commons Equity-level Cash Flows: 28 Investor equity capital account: 29 Beginning Equity Investment Balance 30 Annual Preferred Investment 31 Preferred Return Earned 32 Preferred Return Paid 33 Accrued but unpaid preferred return 34 Ending Equity investment balance 2009 35 Wildcat Equity Capital Account: 36 Beginning Equity Investment Balance 37 Annual Subordinated Investment 38 Ending Equity investment balance 39 Operational Cash Flow: 40 Cash Flow left for distribution 41 Additional to Investor 42 Additional to Wildcat 43 Investor-level cash flows 44 Wildcat cash flows (excluding management fee) 45 Reversion Allocations: 46 Investor return of equity (with preference) 47 Wildcat return of equity Loan information