| N | Payment (£) | Client Share (£) | Bank Share (£) | Client Equity | Client Equity (%) | Bank Equity (£) | Bank Equity (%) |
| 1 | 660.39 | 60.05 | 594.36 | 10,067 | 10.07 | 89,933 | 89.93 |
| 2 | 660.39 | 60.48 | 593.91 | 10,132 | 10.13 | 89,867 | 89.87 |
| 3 | 660.39 | 66.91 | 593.48 | 10,199 | 10.20 | 89,800 | 89.80 |
| … |
|
|
|
|
|
|
|
| 24 | 660.39 | 76.83 | 583.56 | 11,711 | 11.71 | 8288 | 88.29 |
| …. |
|
|
|
|
|
|
|
| 120 | 660.39 | 144.54 | 515.85 | 22,030 | 22.03 | 77,969 | 77.97 |
| … |
|
|
|
|
|
|
|
| 240 | 660.39 | 318.43 | 341.96 | 48,536 | 48.54 | 51,463 | 51.46 |
| … |
|
|
|
|
|
|
|
| 359 | 660.39 | 652.52 | 7.87 | 99,461 | 99.46 | 538.63 | 0.54 |
| 360 | 660.39 | 538.63 | 3.56 | 100,000 | 100 | 0.00 | 0.00 |
| Total | 231,018 |
|
|
|
|
|
|