80+% looks too high. I haven't used that excel formula much outside of uni so don't know a lot about how it works (and it was quite basic at uni - I wasn't a finance major). As you guys know, when you put the capital in would have a large effect on the rate of return
I got 69.9425%. Might not be exactly that figure but its close
You made a 80% pa return for the first six months (10x2/25)
You made 72.72% pa for the next 3 months (10x4/55)
You made 47.65% pa for the last 3 months (10x4/85)
How do you check? Work backwards:
Starting capital: $25K
$25K * 0.69425 / 2 + $25K (for principal) = $33,678
$53,678 * 0.69425 / 4 + $53,678 = $62,994
$82,994 * 0.69425 / 4 + $82,994 = $97,398
Ending capital from your post = $95,000
Not exactly equal but I would put that discrepancy down to rounding. I also used a hand calculator
Any of these calculations work off your capital base, you don't separate profit from capital/principal base
If you were to put in an average return of 80%+, you'll find that the mismatch would be larger