Ponzi money management

	A	B	C	D	E	F	G
1
2
3
4	Week	Value	interest rate	interest	Withdraw	Total Profit	ROI
5	0	10,000.00	0.00	0.00	0.00	-10,000.00	-100.00%
6	1	10,000.00	0.07	700.00	700.00	-8,600.00	-86.00%
7	2	9,300.00	0.07	651.00	651.00	-7,298.00	-72.98%
8	3	8,649.00	0.07	605.43	605.43	-6,087.14	-60.87%
9	4	8,043.57	0.07	563.05	563.05	-4,961.04	-49.61%
10	5	7,480.52	0.07	523.64	523.64	-3,913.77	-39.14%
11	6	6,956.88	0.07	486.98	486.98	-2,939.80	-29.40%
12	7	6,469.90	0.07	452.89	452.89	-2,034.02	-20.34%
13	8	6,017.01	0.07	421.19	421.19	-1,191.64	-11.92%
14	9	5,595.82	0.07	391.71	391.71	-408.22	-4.08%
15	10	5,204.11	0.07	364.29	364.29	320.35	3.20%
16	11	4,839.82	0.07	338.79	338.79	997.93	9.98%
17	12	4,501.04	0.07	315.07	315.07	1,628.07	16.28%
18	13	4,185.96	0.07	293.02	293.02	2,214.11	22.14%
19	14	3,892.95	0.07	272.51	272.51	2,759.12	27.59%
20	15	3,620.44	0.07	253.43	253.43	3,265.98	32.66%
21	16	3,367.01	0.07	235.69	235.69	3,737.36	37.37%
22	17	3,131.32	0.07	219.19	219.19	4,175.75	41.76%
23	18	2,912.13	0.07	203.85	203.85	4,583.45	45.83%
24	19	2,708.28	0.07	189.58	189.58	4,962.60	49.63%
25	20	2,518.70	0.07	176.31	176.31	5,315.22	53.15%
26	21	2,342.39	0.07	163.97	163.97	5,643.16	56.43%
27	22	2,178.42	0.07	152.49	152.49	5,948.14	59.48%
28	23	2,025.93	0.07	141.82	141.82	6,231.77	62.32%
29	24	1,884.12	0.07	131.89	131.89	6,495.54	64.96%
30	25	1,752.23	0.07	122.66	122.66	6,740.85	67.41%
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100