I was able to put your information into a format that made sense to me which accounted for the cash and came up with the same returns you had listed. I would post the chart but I don't know how to post it so it formats correctly.
With some help from some friends on the AIM board I was able to show you the spreadsheet that made sense to me. I had to adjust the PV starting cash so there were no negative cash levels.