{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Summary","Graphs"],"not_rendered":{"charts":22,"images":6,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":143,"n_cols":14,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
[]
[]
["     Paragon Mortgages (No.17) PLC"]
[]
["Information as at the Principal Determination Date","2012-12-31","2013-03-28","2013-06-28","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31"]
["Mortgage Asset Balance",165000,198329,197434,195823,195164,192480,180806,171602,161971,153388.95058999985,144867.84312000001,134027.07514999993,0]
["Pre Funding Reserve",34496,0,0,0,0,0,0,0,0,0,0,0,0]
["Retained Available Redemption Funds for the funding of future Discretionary Further Advances",100,434,500,100,100,100,0,0,0,0,0,0,0]
["Total Assets",{"$f":"SUM(B6:B8)","v":199596},198763,197934,195923,195264,192580,{"$f":"SUM(H6:H8)","v":180806},171602,{"$f":"SUM(J6:J8)","v":161971},153388.95058999985,{"$f":"SUM(L6:L8)","v":144867.84312000001},{"$f":"SUM(M6:M8)","v":134027.07514999993},{"$f":"SUM(N6:N8)","v":0}]
["Total Notes ",{"$f":"SUM(B11:B14)","v":199596},198763,197934,195923,195264,192580,{"$f":"SUM(H11:H14)","v":180806},171602,{"$f":"SUM(J11:J14)","v":161971},{"$f":"SUM(K11:K14)","v":153389},{"$f":"SUM(L11:L14)+1","v":144868},{"$f":"SUM(M11:M14)","v":134027},{"$f":"SUM(N11:N14)","v":0}]
["Class A Notes ",174596,173763,172934,170923,170264,167580,155806,146602,136971,128389,119867,109027,0]
["Class B Notes",10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,0]
["Class C Notes",10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0]
["Class D Notes ",4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,0]
["Class B, C and D Notes as a % of the Total Notes",{"$f":"SUM(B12:B14)/B10","v":0.12525301108238643},0.12577793653748434,0.12630472783857247,0.12760114943115408,0.12803179285480171,0.1298161802887112,{"$f":"SUM(H12:H14)/H10","v":0.13826974768536443},0.14568594771622709,{"$f":"SUM(J12:J14)/J10","v":0.15434861796247476},0.1629843078708382,{"$f":"SUM(L12:L14)/L10","v":0.17257089212248392},0.18652957986077431,0]
["Lifetime Redemption Rate",1.6899999999999998E-2,1.9199999999999998E-2,2.01E-2,2.4899999999999999E-2,2.3800000000000002E-2,2.9499999999999998E-2,6.1499999999999999E-2,7.9100000000000004E-2,9.4500000000000001E-2,0.10589999999999999,0.11600000000000001,0.1305,1]
["Quarterly Redemption Rate",4.0000000000000001E-3,5.3E-3,5.4999999999999997E-3,9.7000000000000003E-3,5.0000000000000001E-3,1.44E-2,6.2600000000000003E-2,5.1499999999999997E-2,5.6099999999999997E-2,5.45E-2,5.6800000000000003E-2,7.6700000000000004E-2,1]
["Further Advances released in the quarter",40,79,111,244,214,84,361,104,0,240,199,277,0]
["First Loss Fund Balance",6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,0]
["Liquidity Amount of the First Loss Fund (3% of the Class A, B and C Notes)",{"$f":"SUM(B11:B13)*3%","v":5852.88},5827.8899999999994,5803.0199999999995,5742.69,5722.92,5642.4,{"$f":"SUM(H11:H13)*3%","v":5289.1799999999994},5013.0599999999995,{"$f":"SUM(J11:J13)*3%","v":4724.13},4466.67,{"$f":"SUM(L11:L13)*3%","v":4211.01},3885.81,{"$f":"SUM(N11:N13)*3%","v":0}]
["Liquidity Excess Amount (First Loss Fund - Liquidity Amount)",{"$f":"B19-B20","v":147.11999999999989},172.11000000000058,196.98000000000047,257.3100000000004,277.07999999999993,357.60000000000036,{"$f":"H19-H20","v":710.82000000000062},986.94000000000051,{"$f":"J19-J20","v":1275.8699999999999},1533.33,{"$f":"L19-L20","v":1788.9899999999998},2114.19,{"$f":"N19-N20","v":0}]
["First Loss Fund as a % of the Assets ",{"$f":"+B19/B9","v":3.0060722659772741E-2},3.0186704768996243E-2,3.0313134681257389E-2,3.0624275863476977E-2,3.0727630285152407E-2,3.1155883269290686E-2,{"$f":"+H19/H9","v":3.3184739444487459E-2},3.4964627451894499E-2,{"$f":"+J19/J9","v":3.7043668310993941E-2},3.9116246489212039E-2,{"$f":"+L19/L9","v":4.1417058960627674E-2},4.4767074065333007E-2,0]
["Opening PDL Balance",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Quarterly Losses ",{"$f":"+B102+B137","v":0},{"$f":"+C102+C137","v":0},0,0,0,0,0,0,{"$f":"+J102+J137","v":0},0,{"$f":"+L102+L137","v":0},0,{"$f":"+N102+N137","v":0}]
["Quarterly Loss Rate (annualised)",{"$f":"1-(1-B24/B9)^4","v":0},0,0,0,0,0,{"$f":"1-(1-H24/H9)^4","v":0},0,{"$f":"1-(1-J24/J9)^4","v":0},0,{"$f":"1-(1-L24/L9)^4","v":0},0,0]
["PDL Replenishment made during the quarter (-ve = recoveries)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Outstanding PDL at end of the quarter",{"$f":"B23+B24-B26","v":0},0,0,0,0,0,{"$f":"H23+H24-H26","v":0},0,{"$f":"J23+J24-J26","v":0},0,{"$f":"L23+L24-L26","v":0},0,{"$f":"N23+N24-N26","v":0}]
["Spread Trap repayment in the quarter","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",0]
["Spread % (WA Funding Rate less WA Interest Rate)",2.5999999999999999E-2,2.58E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.63E-2,2.7E-2,2.8199999999999999E-2,2.8799999999999999E-2,2.98E-2,3.04E-2,3.0700000000000002E-2,3.04E-2,0]
["Total Income as a % of the Assets",1.0699999999999999E-2,1.2E-2,1.2200000000000001E-2,1.21E-2,1.21E-2,1.23E-2,1.2200000000000001E-2,1.2200000000000001E-2,1.2500000000000001E-2,1.21E-2,1.35E-2,1.2500000000000001E-2,0]
["Quarterly surplus income to the Issuer",1151,1208,1187,1156,1159,1230,1202,1100,1084,971,1123,905,6837]
["Surplus Income as a % of the Assets",{"$f":"+B31/200000","v":5.7549999999999997E-3},{"$f":"+C31/B9","v":6.0522254955009116E-3},5.9719364267997567E-3,5.8403306152555899E-3,5.9155892876283029E-3,6.2991642084562439E-3,6.2415619482812336E-3,6.0838688981560349E-3,6.3169426929756065E-3,5.9949003216625196E-3,7.3212574678975196E-3,6.247073059894674E-3,0]
["Losses as a % of the Assets",{"$f":"+B24/200000","v":0},{"$f":"+C24/B9","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Number of Properties in Possession",{"$f":"+B100+B135","v":0},{"$f":"+C100+C135","v":0},0,0,0,0,0,0,{"$f":"+J100+J135","v":0},0,{"$f":"+L100+L135","v":0},0,{"$f":"+N100+N135","v":0}]
["Appointment of a Receiver of Rent",{"$f":"+B101+B136","v":0},{"$f":"+C101+C136","v":0},0,0,0,0,0,0,{"$f":"+J101+J136","v":0},0,{"$f":"+L101+L136","v":0},0,{"$f":"+N101+N136","v":0}]
["Average Number of months (Possessions) in Arrears at the Sale Date",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Average Number of months (RoR) in Arrears at the Sale Date",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Arrears excluding Receiver of Rent and Possession Cases"]
["Performing Loans",1,1,1,1,1,1,1,1,1,1,1,1,0]
[">1 to 2 months arrears",0,0,0,0,0,0,0,0,0,0,0,0,0]
[">2 to 3 months arrears ",0,0,0,0,0,0,0,0,0,0,0,0,0]
[">3 months arrears ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total ",{"$f":"SUM(B39:B42)","v":1},1,1,1,1,1,{"$f":"SUM(H39:H42)","v":1},1,1,1,1,1,0]
["Total Value of Arrears (£000's)",0,0,0,0,0,0,0,2,0,0,0,3.0516472091799995,0]
["Total Value of Arrears as a % of the Notes Issued (£200,000,000)",{"$f":"+B44/200000","v":0},0,0,0,0,0,{"$f":"+H44/200000","v":0},1.0000000000000001E-5,{"$f":"+J44/200000","v":0},0,{"$f":"+L44/200000","v":0},1.5258236045899998E-5,{"$f":"+N44/200000","v":0}]
[]
["Underlying Assets ","2012-12-31","2013-03-28","2013-06-28","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31",{"$f":"+L5","v":"2015-06-30"},{"$f":"+M5","v":"2015-09-30"},{"$f":"+N5","v":"2015-12-31"}]
["Weighted Average LTV",0.69299999999999995,0.69540000000000002,0.69520000000000004,0.69540000000000002,0.69489999999999996,0.69489999999999996,0.69579999999999997,0.69432102182263267,0.69425002696711724,0.69255569383874771,0.69111652826865533,0.68932764361683585,0]
["Weighted Average Nationwide Indexed LTV",0.68879999999999997,0.69730000000000003,0.69489999999999996,0.66220000000000001,0.66269999999999996,0.64959999999999996,0.64049999999999996,0.60297519613081652,0.60420024124740068,0.60460833449188445,0.60453656769866126,0.5882025186169606,0]
["Weighted Average Halifax Indexed LTV",0.69369999999999998,0.69840000000000002,0.68559999999999999,0.66500000000000004,0.65369999999999995,0.64810000000000001,0.63639999999999997,0.61267992516185277,0.59327174727895482,0.59820929005169821,0.58216038782125779,0.55660739936453263,0]
["% of Standard Variable Rate Mortgages",4.1999999999999997E-3,0.01,2.7300000000000001E-2,4.1399999999999999E-2,0.1178,0.1744,0.32700000000000001,0.38950759156082559,0.39812876906837347,0.40191145126733224,0.42721570209845772,0.43774996062801114,0]
["% of Fixed Rate Mortgages (reverting to SVR)",0.186,0.14760000000000001,0.13539999999999999,0.1205,6.0900000000000003E-2,6.1699999999999998E-2,1.3299999999999999E-2,1.4027165826069256E-2,1.4850694352777557E-2,1.567039751399605E-2,0,0,0]
["% of Fixed Rate Mortgages (reverting to Libor plus a variable margin)",6.8199999999999997E-2,9.1700000000000004E-2,9.1200000000000003E-2,9.2399999999999996E-2,9.3299999999999994E-2,9.3799999999999994E-2,9.9900000000000003E-2,4.2600638302477199E-2,2.5049643958904876E-2,1.4782840167287955E-2,0,0,0]
["% of Base Rate Mortgages",0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Libor Linked Mortgages (reverting to SVR)",0.4163,0.34520000000000001,0.34039999999999998,0.33939999999999998,0.32179999999999997,0.26429999999999998,0.13109999999999999,5.5989002846100637E-2,5.2538671160828568E-2,5.3774479115171296E-2,5.6910304470887733E-2,5.7910719168596296E-2,0]
["% of Libor Linked Mortgages (reverting to Libor plus a variable margin)",0.32529999999999998,0.40550000000000003,0.40579999999999999,0.40629999999999999,0.40610000000000002,0.40570000000000001,0.42020000000000002,0.36767273908277687,0.20082045839992443,9.8196742803597775E-2,7.9758770622607722E-2,8.4061225370999235E-2,0]
["% of Libor Linked Mortgages plus a Variable Margin ",0,0,0,0,0,0,8.5000000000000006E-3,0.13020286238175036,0.30861176305919108,0.41566408913261471,0.43611522280804688,0.42027809483239326,0]
["Weighted Average Loan Size",165995.59,163503.26999999999,163438.44,163049.96,163180.54999999999,163256.82999999999,159863.72,159185.57570500916,157713.32111002906,158623.52698035145,160074.96477348066,158799.85207345962,0]
["Weighted Average Interest Rate",4.6219999999999997E-2,4.5900000000000003E-2,4.6080000000000003E-2,4.6100000000000002E-2,4.6519999999999999E-2,4.7280000000000003E-2,4.854E-2,4.9465633003882924E-2,5.06664535601812E-2,5.1344909106526282E-2,5.1822729101973844E-2,5.1775797860310148E-2,0]
["Weighted Average Maturity Date (years)",19.059999999999999,19.010000000000002,18.78,18.54,18.29,18.07,17.739999999999998,17.494329009390977,17.261871624391834,16.999524441685328,16.716088583589737,16.414655865486889,0]
["Weighted Average Seasoning (months)",7.07,8.6999999999999993,11.7,14.64,17.670000000000002,20.61,23.4,26.352052322034453,29.403877232522095,32.433042979406316,35.595393317843879,38.763066819241459,0]
["% of Interest Only Mortgages (optional switching to repayment)",0.35289999999999999,0.4491,0.44850000000000001,0.4496,0.45050000000000001,0.45019999999999999,0.4763,0.49165458303144283,0.48574032753846474,0.47938443725681207,0.46653755274050379,0.45140929563887477,0]
["% of Interest Only Mortgages (mandatory switching to repayment)",0.50519999999999998,0.4199,0.42,0.41739999999999999,0.41799999999999998,0.41810000000000003,0.39019999999999999,0.38462354864280307,0.38259083396963367,0.38546211244406736,0.39752594281601134,0.40480825601303905,0]
["% of Interest Only Mortgages",8.0600000000000005E-2,6.6100000000000006E-2,6.6400000000000001E-2,6.7299999999999999E-2,6.7000000000000004E-2,6.6900000000000001E-2,6.4100000000000004E-2,5.5292171196508338E-2,5.3018529044697567E-2,5.1240783183977366E-2,5.2909912889714319E-2,5.7187252287807647E-2,0]
["% of Repayment Mortgages",6.13E-2,6.4899999999999999E-2,6.5100000000000005E-2,6.5600000000000006E-2,6.4600000000000005E-2,6.4799999999999996E-2,6.93E-2,6.8429697129245709E-2,7.8650309447203942E-2,8.3912667115143225E-2,8.3026591553770651E-2,8.6595196060278573E-2,0]
["% of Mortgages in London",0.19089999999999999,0.1903,0.19109999999999999,0.19259999999999999,0.1918,0.18959999999999999,0.17680000000000001,0.16976476584308572,0.15963533426965668,0.15893604249998278,0.16066636030965159,0.14882795776656174,0]
["% of Mortgages in the South East",0.28370000000000001,0.28539999999999999,0.28670000000000001,0.28129999999999999,0.28170000000000001,0.28100000000000003,0.27129999999999999,0.27060508440855402,0.26866483922945883,0.26616667180368381,0.26836096446743313,0.26469229803229055,0]
["% of Owner Occupied Mortgages",0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Investment Home Loans - Professional Landlords",0.64490000000000003,0.63380000000000003,0.6351,0.63980000000000004,0.64090000000000003,0.64300000000000002,0.65290000000000004,0.66469030716438926,0.67301350196774934,0.68276282122779974,0.69511849635661227,0.70573515831886757,0]
["% of Investment Home Loans - Emerging Professional Landlords",0.35510000000000003,0.36620000000000003,0.3649,0.36020000000000002,0.35909999999999997,0.35699999999999998,0.34710000000000002,0.33530969283561074,0.32698649803225077,0.31723717877220031,0.30488150364338773,0.29426484168113254,0]
["Weighted Average Interest Coverage Ratio (calculated at the origination date)",1.65,1.659,1.66,1.66,1.66,1.66,1.67,1.6663721936196592,1.6739392000505551,1.6774666670590677,1.6743202698517305,1.6729038043022473,0]
["% of Paragon Originated Assets",0.65400000000000003,0.63839999999999997,0.64039999999999997,0.64470000000000005,0.64480000000000004,0.64700000000000002,0.65490000000000004,0.67109479892945434,0.68683876599997207,0.69988910705148855,0.70998811092121694,0.7380878858192409,0]
["% of Mortgage Trust Originated Assets",0.34599999999999997,0.36159999999999998,0.35959999999999998,0.3553,0.35520000000000002,0.35299999999999998,0.34510000000000002,0.32890520107054566,0.31316123400002793,0.30011089294851145,0.29001188907878322,0.26191211418075927,0]
[]
["Underlying Assets - Paragon Mortgages 2010 Paragon Originated Assets","2012-12-31","2013-03-28","2013-06-28","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31",{"$f":"+L47","v":"2015-06-30"},{"$f":"+M47","v":"2015-09-30"},"2015-12-31"]
["Weighted Average LTV",0.69399999999999995,0.69499999999999995,0.69469999999999998,0.69440000000000002,0.69399999999999995,0.6946,0.69430000000000003,0.69328965609900417,0.69283979867948531,0.69140271285761634,0.69019220074221843,0.69024549798604184,0]
["Weighted Average Nationwide Indexed LTV",0.6895,0.69550000000000001,0.69510000000000005,0.66220000000000001,0.66379999999999995,0.65190000000000003,0.64319999999999999,0.60674358924668759,0.60664390099557008,0.60770446038312542,0.60786348734066598,0.59097899807584886,0]
["Weighted Average Halifax Indexed LTV",0.69489999999999996,0.69830000000000003,0.68559999999999999,0.66439999999999999,0.65449999999999997,0.64959999999999996,0.63790000000000002,0.61478774209817666,0.5954347384509443,0.60111101514262699,0.58470268734638564,0.55921236699295529,0]
["% of Standard Variable Rate Mortgages",6.4000000000000003E-3,1.5699999999999999E-2,2.6700000000000002E-2,5.1299999999999998E-2,0.1522,0.18729999999999999,0.33539999999999998,0.39660282776044853,0.40432883171580847,0.40538937402219394,0.4311935677878011,0.43885588086237148,0]
["% of Fixed Rate Mortgages (reverting to SVR)",0.2382,0.1918,0.1799,0.1603,7.3200000000000001E-2,7.3899999999999993E-2,1.8599999999999998E-2,1.9097465608170338E-2,1.9753890275460186E-2,2.0454176057802146E-2,0,0,0]
["% of Fixed Rate Mortgages (reverting to Libor plus a variable margin)",7.2900000000000006E-2,9.1300000000000006E-2,9.1499999999999998E-2,9.2399999999999996E-2,9.3700000000000006E-2,9.4600000000000004E-2,9.9599999999999994E-2,3.5639287141373287E-2,1.4001898999847979E-2,0,0,0,0]
["% of Base Rate Mortgages",0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Libor Linked Mortgages (reverting to SVR)",0.37919999999999998,0.3231,0.32379999999999998,0.31879999999999997,0.30309999999999998,0.26629999999999998,0.15029999999999999,8.1657139172445881E-2,7.6493456341732921E-2,7.683285619591064E-2,8.0156700648192622E-2,7.846046559119213E-2,0]
["% of Libor Linked Mortgages (reverting to Libor plus a variable margin)",0.3034,0.37819999999999998,0.37809999999999999,0.37719999999999998,0.37790000000000001,0.378,0.38500000000000001,0.3505533973104154,0.21854502640375856,0.11942517095394529,0.11233817777472348,0.11389053659605247,0]
["% of Libor Linked Mortgages plus a Variable Margin ",0,0,0,0,0,0,1.11E-2,0.11644988300714657,0.26687689626339195,0.37789842277014796,0.37631155378928277,0.36879311695038397,0]
["Weighted Average Loan Size",169938.18,169726.09,169933.12,170363.86,170505.25,170593.6,167002.19,166900.35311594204,167290.76792481207,167220.02439252337,167243.00206504067,167952.05524617995,0]
["Weighted Average Interest Rate",4.8050000000000002E-2,4.7870000000000003E-2,4.7849999999999997E-2,4.7910000000000001E-2,4.8329999999999998E-2,4.8640000000000003E-2,4.9459999999999997E-2,4.994719982891567E-2,5.0695582853778294E-2,5.1274642105202294E-2,5.123090823135297E-2,5.1233431314923125E-2,0]
["Weighted Average Maturity Date (years)",19.2,19.239999999999998,18.989999999999998,18.760000000000002,18.52,18.309999999999999,18.09,17.851207005026993,17.587634778223123,17.371849359396332,17.052325973225695,16.711945900035015,0]
["Weighted Average Seasoning (months)",7.16,8.9499999999999993,11.94,14.96,17.98,20.92,23.72,26.695570262342954,29.724458258389646,32.736882199163162,35.853199516251777,38.97593933253507,0]
["% of Interest Only Mortgages (optional switching to repayment)",0.33,0.4173,0.4168,0.41699999999999998,0.41909999999999997,0.41980000000000001,0.44059999999999999,0.44999718974465935,0.44754531177039042,0.44654527005017236,0.43640852522962104,0.4287461056724603,0]
["% of Interest Only Mortgages (mandatory switching to repayment)",0.55149999999999999,0.47,0.47020000000000001,0.47010000000000002,0.46970000000000001,0.46939999999999998,0.44359999999999999,0.43675598748190497,0.42781607093680513,0.42511387103896164,0.43456105040581833,0.4381325614130358,0]
["% of Interest Only Mortgages",4.87E-2,4.1500000000000002E-2,4.1599999999999998E-2,4.2099999999999999E-2,4.1300000000000003E-2,4.0800000000000003E-2,4.0899999999999999E-2,3.7803593657179127E-2,3.58064724370738E-2,3.4823971467593078E-2,3.6347834202384265E-2,3.77920970613356E-2,0]
["% of Repayment Mortgages",6.9699999999999998E-2,7.1199999999999999E-2,7.1400000000000005E-2,7.0900000000000005E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.4899999999999994E-2,7.5443229116256588E-2,8.8832144855730627E-2,9.3516887443272828E-2,9.2682590162176365E-2,9.5329235853168257E-2,0]
["% of Mortgages in London",0.16439999999999999,0.16120000000000001,0.16139999999999999,0.16159999999999999,0.16,0.15970000000000001,0.14499999999999999,0.14373399205644999,0.14240393525432071,0.14183693184267157,0.14314347219712081,0.1449434730516766,0]
["% of Mortgages in the South East",0.27329999999999999,0.27560000000000001,0.27589999999999998,0.27510000000000001,0.2752,0.27310000000000001,0.26369999999999999,0.260846743382664,0.25995695411445913,0.25445039995538865,0.25967110804222115,0.25169603848543703,0]
["% of Owner Occupied Mortgages",0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Investment Home Loans - Professional Landlords",0.77359999999999995,0.76280000000000003,0.76390000000000002,0.76490000000000002,0.76590000000000003,0.76659999999999995,0.76929999999999998,0.77317539710331196,0.77769815212504922,0.78314314742324931,0.78796434212721955,0.79698934350681538,0]
["% of Investment Home Loans - Emerging Professional Landlords",0.22639999999999999,0.23719999999999999,0.2361,0.2351,0.2341,0.2334,0.23069999999999999,0.2268246028966881,0.2223018478749508,0.21685685257675064,0.21203565787278045,0.20301065649318467,0]
["Weighted Average Interest Coverage Ratio (calculated at the origination date)",1.7046923783671799,1.7048080000000001,1.7069237836718001,1.7079237836718,1.7069237836718001,1.7068367180799999,1.709237836718084,1.7086572890796763,1.7106205615340979,1.7112678018820366,1.708838560753227,1.7056891931823603,0]
["Number of Properties in Possession",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Appointment of a Receiver of Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["PML Quarterly Losses",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Arrears excluding Receiver of Rent and Possession Cases"]
["Performing Loans",1,1,1,1,1,1,1,1,1,1,1,1,0]
[">1 to 2 months arrears",0,0,0,0,0,0,0,0,0,0,0,0,0]
[">2 to 3 months arrears ",0,0,0,0,0,0,0,0,0,0,0,0,0]
[">3 months arrears ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total ",{"$f":"SUM(B104:B107)","v":1},1,1,1,1,1,1,1,1,1,1,1,0]
[]
["Underlying Assets - Paragon Mortgages 2010 Mortgage Trust Originated Assets","2012-12-31","2013-03-28","2013-06-28","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31",{"$f":"+L75","v":"2015-06-30"},{"$f":"+M75","v":"2015-09-30"},"2015-12-31"]
["Weighted Average LTV",0.69130000000000003,0.69599999999999995,0.69610000000000005,0.69720000000000004,0.69650000000000001,0.69550000000000001,0.69869999999999999,0.69642540986717549,0.69734300065508892,0.69524456268120305,0.69337940637496887,0.68674106149948522,0]
["Weighted Average Nationwide Indexed LTV",0.68730000000000002,0.69450000000000001,0.6946,0.66200000000000003,0.66080000000000005,0.6452,0.63539999999999996,0.59528620546678668,0.59884070097315034,0.59738785420858154,0.59639182094597998,0.58037819227664833,0]
["Weighted Average Halifax Indexed LTV",0.69140000000000001,0.69850000000000001,0.68569999999999998,0.66610000000000003,0.65229999999999999,0.64529999999999998,0.63349999999999995,0.60837915710327939,0.58852778146791629,0.59144217219454165,0.57593649664571134,0.54926640616341982,0]
["% of Standard Variable Rate Mortgages",0,0,2.8199999999999999E-2,2.35E-2,5.5399999999999998E-2,0.15090000000000001,0.31109999999999999,0.37503054438965105,0.38453052345063349,0.39380058189041844,0.41747735186996665,0.43463339486618358,0]
["% of Fixed Rate Mortgages (reverting to SVR)",8.7400000000000005E-2,6.9599999999999995E-2,5.6099999999999997E-2,4.82E-2,3.8600000000000002E-2,3.9399999999999998E-2,3.3E-3,3.6817781529465223E-3,4.0967929391973294E-3,4.5141397038840746E-3,0,0,0]
["% of Fixed Rate Mortgages (reverting to Libor plus a variable margin)",5.9400000000000001E-2,9.2399999999999996E-2,9.0700000000000003E-2,9.2499999999999999E-2,9.2700000000000005E-2,9.2399999999999996E-2,0.10050000000000001,5.6804507814216414E-2,4.9280036136885558E-2,4.9257926035441116E-2,0,0,0]
["% of Base Rate Mortgages",0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Libor Linked Mortgages (reverting to SVR)",0.4864,0.38440000000000002,0.37,0.37669999999999998,0.35580000000000001,0.26069999999999999,9.4799999999999995E-2,3.6160007447207489E-3,0,0,0,0,0]
["% of Libor Linked Mortgages (reverting to Libor plus a variable margin)",0.36680000000000001,0.4536,0.45490000000000003,0.4592,0.45750000000000002,0.45660000000000001,0.48680000000000001,0.40260286845480631,0.16194616907573928,4.8689890598794916E-2,0,0,0]
["% of Libor Linked Mortgages plus a Variable Margin ",0,0,0,0,0,0,3.5000000000000001E-3,0.158264300443659,0.4001464783975443,0.5037374617714615,0.5825226481300334,0.56536660513381631,0]
["Weighted Average Loan Size",159021.92000000001,153562.75,153024.54999999999,151268.22,151377.88,151328.46,147870.39999999999,145465.99731958762,140119.39256906079,141642.13824615386,144873.78224137929,137660.05729411764,0]
["Weighted Average Interest Rate",4.2770000000000002E-2,4.2430000000000002E-2,4.2930000000000003E-2,4.2799999999999998E-2,4.3209999999999998E-2,4.48E-2,4.6809999999999997E-2,4.8483048993157071E-2,5.0602565933308613E-2,5.150877889588517E-2,5.3271586192869355E-2,5.3304227265249707E-2,0]
["Weighted Average Maturity Date (years)",18.79,18.61,18.41,18.13,17.89,17.649999999999999,17.079999999999998,16.766158807326164,16.547393782649319,16.131224888711461,15.892934229997486,15.576870359607907,0]
["Weighted Average Seasoning (months)",6.9,8.26,11.26,14.06,17.09,20.05,22.81,25.651141839835759,28.700765058012333,31.724459035272915,34.964249069334599,38.163176188838982,0]
["% of Interest Only Mortgages (optional switching to repayment)",0.3962,0.50529999999999997,0.50490000000000002,0.50880000000000003,0.50749999999999995,0.50580000000000003,0.54420000000000002,0.57665190104503772,0.56951128846618482,0.55596871311151119,0.5402974644265166,0.5152758564528046,0]
["% of Interest Only Mortgages (mandatory switching to repayment)",0.4178,0.33260000000000001,0.33179999999999998,0.3231,0.3241,0.32400000000000001,0.28910000000000002,0.27825305511896958,0.28340088777537986,0.29299018100783164,0.3068590182324189,0.31089787620485909,0]
["% of Interest Only Mortgages",0.14080000000000001,0.1094,0.1104,0.11310000000000001,0.11360000000000001,0.1147,0.1082,9.0975685440483317E-2,9.0768756203084847E-2,8.9526456789246506E-2,9.3456109107730972E-2,0.1118442472917232,0]
["% of Repayment Mortgages",4.53E-2,5.2699999999999997E-2,5.28E-2,5.5E-2,5.4800000000000001E-2,5.5399999999999998E-2,5.8500000000000003E-2,5.4119358395509395E-2,5.6319067555350419E-2,6.1514649091410668E-2,5.9387408233333563E-2,6.198202005061311E-2,0]
["% of Mortgages in London",0.24099999999999999,0.24160000000000001,0.24390000000000001,0.24890000000000001,0.24959999999999999,0.24440000000000001,0.23719999999999999,0.22287768969914107,0.19742798403340564,0.19881290658759646,0.2035647472289544,0.15977472561529141,0]
["% of Mortgages in the South East",0.3034,0.30280000000000001,0.30590000000000001,0.29260000000000003,0.29360000000000003,0.29530000000000001,0.28589999999999999,0.29051590335376737,0.28776334957335187,0.29349020865138714,0.28963490177776469,0.30131672742342208,0]
["% of Owner Occupied Mortgages",0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Investment Home Loans - Professional Landlords",0.4128,0.40600000000000003,0.40579999999999999,0.41289999999999999,0.41410000000000002,0.41660000000000003,0.432,0.44333844230351871,0.44341459850585974,0.44866569740722745,0.4678193781896024,0.4485740536169841,0]
["% of Investment Home Loans - Emerging Professional Landlords",0.58720000000000006,0.59399999999999997,0.59419999999999995,0.58709999999999996,0.58589999999999998,0.58340000000000003,0.56799999999999995,0.55666155769648118,0.55658540149414015,0.55133430259277261,0.5321806218103976,0.55142594638301601,0]
["Weighted Average Interest Coverage Ratio (calculated at the origination date)",1.5147191213142599,1.5145719121314201,1.51571912131426,1.51571912131426,1.5167191213142599,1.5187191213142599,1.5171912131425964,1.5159045630158057,1.5328371478794383,1.5398734446836462,1.5319848732198644,1.5087499080110698,0]
["Number of Properties in Possession",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Appointment of a Receiver of Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTL Quarterly Losses",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Arrears excluding Receiver of Rent and Possession Cases"]
["Performing Loans",1,1,1,1,1,1,1,1,1,1,1,1,0]
[">1 to 2 months arrears",0,0,0,0,0,0,0,0,0,0,0,0,0]
[">2 to 3 months arrears ",0,0,0,0,0,0,0,0,0,0,0,0,0]
[">3 months arrears ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total ",{"$f":"SUM(B139:B142)","v":1},1,1,1,1,1,1,1,1,1,1,1,0]

{"sheet":"Graphs","index":1,"n_rows":2,"n_cols":11,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"PARAGON MORTGAGES (NO.17) PLC"]