Ponzi Scheme Simulation

	A	B	C	D	E	G
1			BALANCE		Payout that Hour
2		100	100
3	Hour 1	100	190		10
4	Hour 2	100	270		20
5	Hour 3	100	340		30
6	Hour 4	100	400		40
7	Hour 5	100	450		50
8	Hour 6	100	490		60
9	Hour 7	100	520		70
10	Hour 8	100	540		80
11	Hour 9	100	550		90
12	Hour 10	100	550		100
13	Hour 11	100	540		110
14	Hour 12	100	520		120
15	Hour 13	100	490		130
16	Hour 14	100	450		140
17	Hour 15		400		150	Cycle for Invester 1 ends
18	Hour 16		260		140	Cycle for Invester 2 ends
19	Hour 17		130		130	Cycle for Invester 3 ends
20	Hour 18		10		120	4 ends'
21	Hour 19		-100	no paypout	110	'
22	Hour 20			no paypout	100	'
23	Hour 21			no paypout	90	'
24	Hour 22			no paypout	80	'
25	Hour 23			no paypout	70	'
26	Hour 24			no paypout	60	'
27	Hour 25			no paypout	50	'
28	Hour 26			no paypout	40	'
29	Hour 27			no paypout	30	'
30	Hour 28			no paypout	20
31	Hour 29			no paypout	10	Cycle for Invester 15 ends
32	Hour 30				0
33
34
35
36
37
38
39			BALANCE		Payout that Hour
40		100	100
41	Hour 1	100	190		10
42	Hour 2	100	270		20
43	Hour 3	100	340		30
44	Hour 4	100	400		40
45	Hour 5	100	450		50
46	Hour 6	100	490		60
47	Hour 7	100	520		70
48	Hour 8	100	540		80
49	Hour 9	100	550		90
50	Hour 10	100	550		100
51	Hour 11	100	540		110
52	Hour 12	100	520		120
53	Hour 13	100	490		130
54	Hour 14	100	450		140
55	Hour 15	100	400		150
56	Hour 16	100	350		150
57	Hour 17	100	250		150
58	Hour 18	100	200		150
59	Hour 19	100	150		150
60	Hour 20	100	100		150
61	Hour 21	100	50		150
62	Hour 22	100	0		150
63	Hour 23	100	100	no payout	0
64	Hour 24	100	40		160
65	Hour 25	100	140	no payout	0
66	Hour 26	100	70		170
67	Hour 27	100	170	no payout	0
68	Hour 28	100	90		180
69	Hour 29	100		no payout	0
70	Hour 30
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