I think it sounds to complicated.  You will provide more confidence when people know exactly when and how much their payments will be.  Keep it simple so more think they can "Play the system" and win.  The last run was simple and worked well while it ran.  Honestly I wouldn't change much, just provide more tips on how to make it last longer and advertise more on other sites.  Maybe post on a couple HYIP sites.