{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Summary","Graphs"],"not_rendered":{"charts":22,"images":5,"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":142,"n_cols":14,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
[]
[]
["     Paragon Mortgages (No.18) PLC"]
[]
["Information as at the Principal Determination Date","2013-11-29","2014-02-28","2014-05-30","2014-08-29","2014-11-28","2015-02-27","2015-05-29","2015-08-28","2015-11-30","2016-02-29","2016-05-31","2016-08-31","2016-11-30"]
["Mortgage Asset Balance",272959,272316,269971,268063,262638,259863.35017000017,236361.31770999968,169290.44457000002,122205.35233999985,94047.95741000009,79723.961710000003,71874.760360000044,0]
["Retained Available Redemption Funds for the funding of future Discretionary Further Advances",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Assets",{"$f":"SUM(B6:B7)","v":272959},272316,269971,268063,262638,259863.35017000017,{"$f":"SUM(H6:H7)","v":236361.31770999968},169290.44457000002,{"$f":"SUM(J6:J7)","v":122205.35233999985},94047.95741000009,{"$f":"SUM(L6:L7)","v":79723.961710000003},71874.760360000044,{"$f":"SUM(N6:N7)","v":0}]
["Total Notes ",{"$f":"SUM(B10:B13)","v":272959},272316,269971,268063,262638,259863,{"$f":"SUM(H10:H13)","v":236361},169290,{"$f":"SUM(J10:J13)","v":122205},94048,{"$f":"SUM(L10:L13)","v":79724},71875,{"$f":"SUM(N10:N13)","v":0}]
["Class A Notes ",238059,237416,235071,233163,227738,224963,201461,134390,87305,59148,44824,36975,0]
["Class B Notes",15700,15700,15700,15700,15700,15700,15700,15700,15700,15700,15700,15700,0]
["Class C Notes",13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,0]
["Class D Notes ",5500,5500,5500,5500,5500,5500,5500,5500,5500,5500,5500,5500,0]
["Class B, C and D Notes as a % of the Total Notes",{"$f":"SUM(B11:B13)/B9","v":0.12785802996054352},0.12815993184388724,0.12927314415252009,0.13019327546136542,0.13288252271186957,0.13430153580925333,{"$f":"SUM(H11:H13)/H9","v":0.14765549308049974},0.20615511843582018,{"$f":"SUM(J11:J13)/J9","v":0.28558569616627799},0.37108710445729842,{"$f":"SUM(L11:L13)/L9","v":0.43776027294164871},0.48556521739130437,0]
["Lifetime Redemption Rate",2.8999999999999998E-3,7.4000000000000003E-3,1.67E-2,1.9599999999999999E-2,3.1800000000000002E-2,3.3399999999999999E-2,8.0199999999999994E-2,0.2142,0.30209999999999998,0.34870000000000001,0.36230000000000001,0.36049999999999999,1]
["Quarterly Redemption Rate",6.9999999999999999E-4,2.8999999999999998E-3,8.8000000000000005E-3,7.1000000000000004E-3,2.0199999999999999E-2,1.06E-2,9.0399999999999994E-2,0.2838,0.27810000000000001,0.23039999999999999,0.15229999999999999,9.8500000000000004E-2,1]
["Further Advances released in the quarter",0,0,0,0,0,0,0,0,0,0,0,0,0]
["First Loss Fund Balance",8190,8190,8190,8190,8190,8190,8190,8190,8190,8190,8190,8190,0]
["Liquidity Amount of the First Loss Fund (3% of the Class A, B and C Notes)",{"$f":"SUM(B10:B12)*3%","v":8023.7699999999995},8004.48,7934.13,7876.8899999999994,7714.1399999999994,7630.8899999999994,{"$f":"SUM(H10:H12)*3%","v":6925.83},4913.7,{"$f":"SUM(J10:J12)*3%","v":3501.15},2656.44,{"$f":"SUM(L10:L12)*3%","v":2226.7199999999998},1991.25,{"$f":"SUM(N10:N12)*3%","v":0}]
["Liquidity Excess Amount (First Loss Fund - Liquidity Amount)",{"$f":"B18-B19","v":166.23000000000047},185.52000000000044,255.86999999999989,313.11000000000058,475.86000000000058,559.11000000000058,{"$f":"H18-H19","v":1264.17},3276.3,{"$f":"J18-J19","v":4688.8500000000004},5533.5599999999995,{"$f":"L18-L19","v":5963.2800000000007},6198.75,{"$f":"N18-N19","v":0}]
["First Loss Fund as a % of the Assets ",{"$f":"+B18/B8","v":3.0004506171256488E-2},3.0075353633278984E-2,3.0336591707998267E-2,3.05525193704465E-2,3.1183606332670824E-2,3.1516564358314396E-2,{"$f":"+H18/H8","v":3.4650339909039637E-2},4.8378395016935E-2,{"$f":"+J18/J8","v":6.7018341203368692E-2},{"$f":"+K18/K8","v":8.7083230997733074E-2},{"$f":"+L18/L8","v":0.10272946582599024},{"$f":"+M18/M8","v":0.11394820600414722},0]
["Opening PDL Balance",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Quarterly Losses ",0,0,0,0,0,{"$f":"+G101+G136","v":2},-2,0,0,0,0,{"$f":"+M101+M136","v":0},0]
["Quarterly Loss Rate (annualised)",{"$f":"1-(1-B23/B8)^4","v":0},{"$f":"1-(1-C23/C8)^4","v":0},0,0,{"$f":"1-(1-F23/F8)^4","v":0},3.0785055449511489E-5,{"$f":"1-(1-H23/H8)^4","v":-3.3846915466595462E-5},0,{"$f":"1-(1-J23/J8)^4","v":0},0,{"$f":"1-(1-L23/L8)^4","v":0},0,0]
["PDL Replenishment made during the quarter (-ve = recoveries)",0,0,0,0,0,2,-2,0,0,0,0,0,0]
["Outstanding PDL at end of the quarter",{"$f":"B22+B23-B25","v":0},0,0,0,0,0,{"$f":"H22+H23-H25","v":0},0,{"$f":"J22+J23-J25","v":0},0,{"$f":"L22+L23-L25","v":0},0,{"$f":"N22+N23-N25","v":0}]
["Spread Trap repayment in the quarter","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Spread % (WA Funding Rate less WA Interest Rate)",2.0899999999999998E-2,2.0799999999999999E-2,2.0899999999999998E-2,2.06E-2,2.0400000000000001E-2,2.0500000000000001E-2,2.4299999999999999E-2,2.9399999999999999E-2,3.2300000000000002E-2,3.1399999999999997E-2,3.04E-2,2.9899999999999999E-2,0]
["Total Income as a % of the Assets",9.2999999999999992E-3,1.15E-2,1.15E-2,1.1599999999999999E-2,1.14E-2,1.1599999999999999E-2,1.0999999999999999E-2,1.04E-2,1.15E-2,1.2E-2,1.2699999999999999E-2,1.26E-2,0]
["Quarterly surplus income to the Issuer",1123,1626,1609,1606,1546,1558,1410,1139,957,734,599,490,8649]
["Surplus Income as a % of the Assets",{"$f":"+B30/273000","v":4.1135531135531138E-3},{"$f":"+C30/B8","v":5.9569385878465268E-3},5.9085768004817933E-3,5.9487870919469124E-3,5.7673009702942967E-3,5.932119495274865E-3,5.4259286624204267E-3,4.8188934256893955E-3,5.6530065972169473E-3,6.0062835706071573E-3,6.3690910094801115E-3,6.1462073571105277E-3,0]
["Losses as a % of the Assets",{"$f":"+B23/273000","v":0},{"$f":"+C23/B8","v":0},0,0,0,7.615044281482497E-6,-7.6963527126530879E-6,0,0,0,0,0,0]
["Number of Properties in Possession",{"$f":"+B99+B134","v":0},0,0,0,0,0,0,0,0,{"$f":"+K99+K134","v":0},0,{"$f":"+M99+M134","v":0},0]
["Appointment of a Receiver of Rent",0,0,0,0,1,0,0,0,0,{"$f":"+K100+K135","v":0},0,{"$f":"+M100+M135","v":0},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",0,0,0,0,0,2,0,0,0,0,0,0,0]
["Arrears excluding Receiver of Rent and Possession Cases"]
["Performing Loans",0.99919999999999998,0.99850000000000005,0.99880000000000002,0.99921694088517898,1,1,1,1,1,1,1,1,0]
[">1 to 2 months arrears",8.0000000000000004E-4,1.5E-3,8.0000000000000004E-4,7.8305911482107497E-4,0,0,0,0,0,0,0,0,0]
[">2 to 3 months arrears ",0,0,4.0000000000000002E-4,0,0,0,0,0,0,0,0,0,0]
[">3 months arrears ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total ",{"$f":"SUM(B38:B41)","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(M38:M41)","v":1},0]
["Total Value of Arrears (£000's)",2,2,2,1.51584039635,0.96419019239999992,0.74026996994000005,4.2359701568200006,0.78885996459999985,1.31202,3.1830400000000001,0,0,0]
["Total Value of Arrears as a % of the Notes Issued (£273,000,000)",{"$f":"+B43/273000","v":7.3260073260073263E-6},7.3260073260073263E-6,7.3260073260073263E-6,5.5525289243589743E-6,3.5318322065934062E-6,2.7116116115018318E-6,{"$f":"+H43/273000","v":1.5516374200805862E-5},2.8895969399267394E-6,{"$f":"+J43/273000","v":4.8059340659340658E-6},1.165948717948718E-5,{"$f":"+L43/273000","v":0},0,{"$f":"+N43/273000","v":0}]
[]
["Underlying Assets ","2013-11-29","2014-02-28","2014-05-30","2014-08-29","2014-11-28","2015-02-27",{"$f":"+H5","v":"2015-05-29"},"2015-08-28","2015-11-30","2016-02-29","2016-05-31","2016-08-31",{"$f":"+N5","v":"2016-11-30"}]
["Weighted Average LTV",0.72709999999999997,0.72689999999999999,0.72640000000000005,0.72663775912860795,0.72708949109359833,0.72629968910799092,0.72521368444646894,0.72263189401344552,0.71835982504180518,0.72032196502567825,0.7172532039484516,0.71522598486029998,0]
["Weighted Average Nationwide Indexed LTV",0.70069999999999999,0.68469999999999998,0.67100000000000004,0.63633301433294898,0.63033786911059653,0.62903066688397147,0.63334809551841653,0.61774730549633128,0.60919922126650894,0.61238654130196979,0.61076203886048352,0.59136893403314605,0]
["Weighted Average Halifax Indexed LTV",0.70199999999999996,0.69569999999999999,0.67920000000000003,0.65318652277182954,0.62931791171312979,0.63445333916148716,0.62335200779904965,0.59595380191863434,0.58295192478560698,0.58841887129325809,0.56815154346790786,0.55182029408996314,"n/a"]
["% of Standard Variable Rate Mortgages",0,0,3.0000000000000001E-3,3.0035167688250955E-3,4.0952159973825317E-3,3.6481481493246901E-3,4.0108931917665156E-3,6.3950818532604427E-3,8.1823850662284432E-3,1.063214212766813E-2,1.0264401472880592E-2,1.1385342307943377E-2,0]
["% of Fixed Rate Mortgages (reverting to SVR)",2.8999999999999998E-3,3.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0]
["% of Fixed Rate Mortgages (reverting to Libor plus a variable margin)",0.37890000000000001,0.37940000000000002,0.378,0.37497062628065508,0.37570086534888947,0.36539203696051531,0.22162612726787939,0.128978593065077,5.2231243376651658E-3,6.8350992106889601E-3,8.0062974331585046E-3,0,0]
["% of Base Rate Mortgages",0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Libor Linked Mortgages (reverting to SVR)",1.34E-2,1.34E-2,1.35E-2,1.3599760870714926E-2,5.1251715352054392E-4,5.1798858866377987E-4,5.6949356732370789E-4,0,0,0,0,0,0]
["% of Libor Linked Mortgages (reverting to Libor plus a variable margin)",0.6048,0.60429999999999995,0.60550000000000004,0.59935163362093025,0.60679249558114867,0.58960521327754456,0.48780566015232479,0.27998783788650788,0.1822708755671186,0.1836679321454707,0.19227662225016137,0.21101100405811479,0]
["% of Libor Linked Mortgages plus a Variable Margin ",0,0,0,9.0744624588749174E-3,1.289890591905841E-2,4.0836613023951897E-2,0.28598782582070642,0.58463848719515432,0.80432361502898897,0.7989130292585267,0.78945267884379966,0.77760365363394102,0]
["Weighted Average Loan Size",146594.56,146772.10999999999,146405.37,146242.91388979799,144385.67944474972,144128.31401552976,142558.09270808182,140373.50296019902,142099.24690697656,135907.4529046244,135125.35883050848,136644.03110266168,0]
["Weighted Average Interest Rate",3.884E-2,3.884E-2,3.884E-2,3.8915435848963849E-2,3.8845545248897585E-2,3.8926065243962103E-2,4.2717762538107829E-2,4.8063858584319094E-2,5.1681369334530818E-2,5.1590730830631426E-2,5.1453155568603276E-2,5.1427050588360251E-2,0]
["Weighted Average Maturity Date (years)",19.95,19.7,19.47,19.21885769219908,18.978657819157725,18.710587668807598,18.540257342919698,18.221218560401471,17.671963198406967,17.438769140364606,16.973827408396687,16.796119428504017,0]
["Weighted Average Seasoning (months)",6.2,9.15,12.17,15.193773160070904,18.004440063078341,20.946925704447246,23.869680096684689,26.772301812428111,29.966745033801445,33.02264432261866,36.15911430885739,39.25739717749358,0]
["% of Interest Only Mortgages (optional switching to repayment)",0.91820000000000002,0.91910000000000003,0.91979999999999995,0.92009902051734027,0.93181573359196956,0.9321679527395117,0.93461901342519771,0.93319060134357801,0.92287468486832513,0.91304618978220853,0.90920602721261823,0.90726389407609775,0]
["% of Interest Only Mortgages (mandatory switching to repayment)",1.55E-2,1.5599999999999999E-2,1.5699999999999999E-2,1.5819013137607703E-2,3.807266883716316E-3,3.8479117942020464E-3,4.2305198654665321E-3,5.906601831779934E-3,8.1823850662284432E-3,1.063214212766813E-2,1.0264401472880592E-2,1.1385342307943377E-2,0]
["% of Interest Only Mortgages",8.0000000000000004E-4,8.0000000000000004E-4,8.0000000000000004E-4,7.8426450193231777E-4,8.0046626718675948E-4,3.1822494378642356E-4,3.4986689362369148E-4,4.8848002148051768E-4,0,0,0,0,0]
["% of Repayment Mortgages",6.5500000000000003E-2,6.4600000000000005E-2,6.3700000000000007E-2,6.3297701843119739E-2,6.3576533257127033E-2,6.36659105224988E-2,6.0800599815711773E-2,6.0414316803161311E-2,6.8942930065447633E-2,7.632166809012246E-2,8.0529571314501072E-2,8.1350763615958152E-2,0]
["% of Mortgages in London",0.21260000000000001,0.21310000000000001,0.21240000000000001,0.21343547419521386,0.20295539782986335,0.20147321427107556,0.18367777799101032,0.15298031023417491,0.15074757494046453,0.14185270778226877,0.12045571035383508,0.11973474230585936,0]
["% of Mortgages in the South East",0.33529999999999999,0.33610000000000001,0.3352,0.33358879897617111,0.33696962830850991,0.33801573501048632,0.33719253265369742,0.32784145868936548,0.30906641817878366,0.28588946193467329,0.28856575672548823,0.28177759353297394,0]
["% of Owner Occupied Mortgages",0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Investment Home Loans - Professional Landlords",0.45129999999999998,0.4506,0.45290000000000002,0.45497497640008239,0.4488684315762525,0.44843877270021087,0.47231228549406939,0.52015043231568514,0.5623602400719544,0.58173224880886809,0.5856129770598677,0.59680663650424137,0]
["% of Investment Home Loans - Emerging Professional Landlords",0.54869999999999997,0.5494,0.54710000000000003,0.54502502359991789,0.551131568423747,0.55156122729978874,0.52768771450593022,0.47984956768431508,0.43763975992804771,0.41826775119113091,0.4143870229401323,0.40319336349575802,0]
["Weighted Average Interest Coverage Ratio (calculated at the origination date)",1.65,1.65,1.65,1.6486041094889521,1.6551237945109727,1.6564524351137773,1.6541349255061766,1.6822075456204855,1.699944156222108,1.7386934021993692,1.7615889406672747,1.773470919207168,0]
["% of Paragon Originated Assets",0.32729999999999998,0.32690000000000002,0.32690000000000002,0.32829694050268449,0.31994296165514757,0.3182520979811006,0.3390205665053706,0.4010701202448852,0.49342657768569032,0.52123345705738433,0.55665216615086355,0.58376059328540553,0]
["% of Mortgage Trust Originated Assets",0.67269999999999996,0.67310000000000003,0.67310000000000003,0.67170305949731557,0.68005703834485232,0.68174790201889957,0.66097943349462951,0.59892987975511425,0.50657342231431168,0.47876654294261473,0.44334783384913651,0.41623940671459325,0]
[]
["Underlying Assets - Paragon Mortgages 2010 Paragon Originated Assets","2013-11-29","2014-02-28","2014-05-30","2014-08-29","2014-11-28","2015-02-27",{"$f":"+H46","v":"2015-05-29"},"2015-08-28","2015-11-30","2016-02-29","2016-05-31","2016-08-31",{"$f":"+N46","v":"2016-11-30"}]
["Weighted Average LTV",0.70809999999999995,0.70789999999999997,0.70689999999999997,0.70684354764035284,0.7084234603656745,0.70698905567469206,0.70584748854712309,0.70775969111140591,0.70745957256714986,0.71567714434754071,0.71257539235263534,0.7081623823817178,0]
["Weighted Average Nationwide Indexed LTV",0.68089999999999995,0.66579999999999995,0.65510000000000002,0.62345699321381987,0.62057202162991476,0.6200626019783132,0.62503848252209548,0.61219854889385383,0.60444558845976126,0.61618716365315096,0.61280542085755463,0.59347839553003567,0]
["Weighted Average Halifax Indexed LTV",0.67759999999999998,0.67030000000000001,0.65700000000000003,0.63368450592810488,0.61623026191816332,0.61914211606657554,0.60801520641202056,0.58493202055960447,0.57485233367457655,0.58926942743161348,0.56636947867221632,0.55274321684076844,"n/a"]
["% of Standard Variable Rate Mortgages",0,0,8.2000000000000007E-3,8.2091113940807141E-3,1.0297928459345308E-2,1.0463161835105992E-2,1.0798832459873274E-2,1.4727105146036491E-2,1.6582781382807037E-2,2.0398042343044761E-2,1.8439524890124549E-2,1.950344445805539E-2,0]
["% of Fixed Rate Mortgages (reverting to SVR)",8.0999999999999996E-3,8.0999999999999996E-3,0,0,0,0,0,0,0,0,0,0,0]
["% of Fixed Rate Mortgages (reverting to Libor plus a variable margin)",0.10050000000000001,9.98E-2,9.5500000000000002E-2,8.7424637090518328E-2,8.0080234879876866E-2,4.5880393137571474E-2,4.7320629974233135E-2,2.6962955662791409E-2,0,0,0,0,0]
["% of Base Rate Mortgages",0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Libor Linked Mortgages (reverting to SVR)",3.9399999999999998E-2,3.95E-2,3.9899999999999998E-2,3.9975964937687139E-2,1.6019016354326403E-3,1.6276046315161772E-3,1.6798201159123069E-3,0,0,0,0,0,0]
["% of Libor Linked Mortgages (reverting to Libor plus a variable margin)",0.85199999999999998,0.85260000000000002,0.85640000000000005,0.83674926608882294,0.86848598672747246,0.83126142914899981,0.62732501288566023,0.45265676609367961,0.36939817150105825,0.35237172452889937,0.34541610352424412,0.36146839386767166,0]
["% of Libor Linked Mortgages plus a Variable Margin ",0,0,0,2.7641020488890954E-2,3.953394829787258E-2,0.11076741124680604,0.31287570456432184,0.50565317309749247,0.61401904711613475,0.62723023312805581,0.63614437158563131,0.61902816167427266,0]
["Weighted Average Loan Size",181933.46,182413.43,181940.15,182581.63589211617,176531.58798319308,175588.23010615702,176112.85237362635,169743.34739999994,169857.37684507068,153670.66448275858,153558.87882352946,153691.03571428559,0]
["Weighted Average Interest Rate",4.7509999999999997E-2,4.7509999999999997E-2,4.7530000000000003E-2,4.7679867329339938E-2,4.7794516842075065E-2,4.8010825509657032E-2,4.9091418138510944E-2,4.9879098313634386E-2,5.0141989554007359E-2,5.0207123935954029E-2,5.0204975791306311E-2,5.0168798289127362E-2,0]
["Weighted Average Maturity Date (years)",19.34,19.09,18.87,18.619817396911539,18.408382642576544,18.114353387184391,17.889447500376168,17.482826550784459,17.190836696972465,16.997456320605259,16.495691143921544,16.43625375514284,0]
["Weighted Average Seasoning (months)",7.51,10.46,13.48,16.504599783151018,18.987826158505992,21.929838392961294,24.926347445411142,27.700518736401825,30.625535803022384,33.526387281404205,36.61193863422703,39.642627554461555,0]
["% of Interest Only Mortgages (optional switching to repayment)",0.89559999999999995,0.89659999999999995,0.89600000000000002,0.89721361905201791,0.93138513586858485,0.93076738643968349,0.93062693152505838,0.92031589834194572,0.91270849352993821,0.89915810913985983,0.8933916212490709,0.89103869782134071,0]
["% of Interest Only Mortgages (mandatory switching to repayment)",4.7500000000000001E-2,4.7600000000000003E-2,4.8099999999999997E-2,4.8185076331767857E-2,1.189983009477795E-2,1.2090766466622169E-2,1.247865257578558E-2,1.4727105146036491E-2,1.6582781382807037E-2,2.0398042343044761E-2,1.8439524890124549E-2,1.950344445805539E-2,0]
["% of Interest Only Mortgages",0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Repayment Mortgages",5.6899999999999999E-2,5.5800000000000002E-2,5.5899999999999998E-2,5.4601304616214506E-2,5.6715034036637101E-2,5.7141847093693757E-2,5.68944158991566E-2,6.495699651201764E-2,7.0708725087254537E-2,8.0443848517095337E-2,8.8168853860804572E-2,8.9457857720603787E-2,0]
["% of Mortgages in London",0.19439999999999999,0.19500000000000001,0.18940000000000001,0.18984218580971599,0.1601488978073945,0.15457995725353696,0.15487607492050343,0.13061149164070271,0.13050927976894816,0.11218250973972459,0.10052578058289546,9.9465072435445057E-2,0]
["% of Mortgages in the South East",0.27160000000000001,0.27250000000000002,0.27339999999999998,0.27393684085963094,0.2823058275222472,0.2817399068402705,0.27677583792864535,0.27308316222706935,0.27472042983465539,0.23943252900327736,0.24988338062042606,0.24293595737430762,0]
["% of Owner Occupied Mortgages",0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Investment Home Loans - Professional Landlords",0.74539999999999995,0.74450000000000005,0.74750000000000005,0.74693618611357648,0.73787414124975736,0.73691344831829642,0.73799073485520905,0.75272870900152833,0.74725114908574375,0.77711883919557423,0.77108572074428339,0.77717521745779683,0]
["% of Investment Home Loans - Emerging Professional Landlords",0.25459999999999999,0.2555,0.2525,0.25306381388642402,0.26212585875024319,0.2630865516817032,0.26200926514479156,0.24727129099847117,0.25274885091425664,0.22288116080442588,0.22891427925571661,0.22282478254220262,0]
["Weighted Average Interest Coverage Ratio (calculated at the origination date)",1.73,1.73,1.74,1.7324549002523757,1.7491119837941889,1.7538950919088629,1.7513373919059705,1.7773960637530366,1.7708853006157794,1.8077416857076021,1.8200224577972681,1.8309462910010501,0]
["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",0.99770000000000003,0.99760000000000004,0.99760000000000004,0.99761478400127013,1,1,1,1,1,1,1,1,0]
[">1 to 2 months arrears",2.3E-3,2.3999999999999998E-3,2.3999999999999998E-3,2.3852159987298809E-3,0,0,0,0,0,0,0,0,0]
[">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(B103:B106)","v":1},1,1,1,1,1,1,1,1,1,1,1,0]
[]
["Underlying Assets - Paragon Mortgages 2010 Mortgage Trust Originated Assets","2013-11-29","2014-02-28","2014-05-30","2014-08-29","2014-11-28","2015-02-27",{"$f":"+H74","v":"2015-05-29"},"2015-08-28","2015-11-30","2016-02-29","2016-05-31","2016-08-31",{"$f":"+N74","v":"2016-11-30"}]
["Weighted Average LTV",0.73629999999999995,0.73609999999999998,0.7359,0.73631224099879578,0.73587120323935451,0.73531423771941917,0.73514672982147622,0.73259098339577189,0.72897718875959594,0.72537878441952697,0.72312650197508099,0.72513242982228865,0]
["Weighted Average Nationwide Indexed LTV",0.71030000000000004,0.69389999999999996,0.67879999999999996,0.64262620933852244,0.63493235749887211,0.63321711976868822,0.6376101490146302,0.62146300002583865,0.61382948543767535,0.60824880119402724,0.60819643928358202,0.58841049118734323,0]
["Weighted Average Halifax Indexed LTV",0.71389999999999998,0.70799999999999996,0.69,0.66271819360896445,0.63547519147116049,0.64160089158985723,0.63121835103324253,0.60333447756097647,0.59084131129212691,0.58749287025381325,0.57038904222848896,0.55052592857849392,"n/a"]
["% of Standard Variable Rate Mortgages",0,0,5.0000000000000001E-4,4.592663522085715E-4,1.1770575437833313E-3,4.6677803165077011E-4,5.2931585446452977E-4,8.1558799784749983E-4,0,0,0,0,0]
["% of Fixed Rate Mortgages (reverting to SVR)",5.0000000000000001E-4,5.0000000000000001E-4,0,0,0,0,0,0,0,0,0,0,0]
["% of Fixed Rate Mortgages (reverting to Libor plus a variable margin)",0.51429999999999998,0.5151,0.5151,0.51550961470745515,0.51477999357733062,0.51454577938482815,0.31102852837597972,0.19729280703704058,1.0310695562753774E-2,1.4175795214553977E-2,1.805872685482187E-2,0,0]
["% of Base Rate Mortgages",0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Libor Linked Mortgages (reverting to SVR)",6.9999999999999999E-4,6.9999999999999999E-4,6.9999999999999999E-4,7.0830984212831116E-4,0,0,0,0,0,0,0,0,0]
["% of Libor Linked Mortgages (reverting to Libor plus a variable margin)",0.48449999999999999,0.48380000000000001,0.48370000000000002,0.48332280909820718,0.48367489531778329,0.47679577526752037,0.41624529442045866,0.1643610339158641,0,0,0,0,0]
["% of Libor Linked Mortgages plus a Variable Margin ",0,0,0,0,0,8.1916673160010341E-3,0.27219686134909715,0.63753057104924815,0.98968930443724634,0.98582420478544619,0.9819412731451781,0.99999999999999956,0]
["Weighted Average Loan Size",133938.54,133990.12,133723.71,133278.24771280514,132992.19287416217,133003.97431681701,129866.97413133809,125797.89777915625,122586.10605940594,120715.85908847186,117426.73000000001,118249.43719367583,0]
["Weighted Average Interest Rate",3.4630000000000001E-2,3.4630000000000001E-2,3.4630000000000001E-2,3.4631792951153734E-2,3.4635368287480268E-2,3.4685136880778684E-2,3.9448673935857777E-2,4.6848293221630213E-2,5.3180798367724061E-2,5.3097064586721816E-2,5.3020326813685952E-2,5.3191703566560139E-2,0]
["Weighted Average Maturity Date (years)",20.25,20,19.760000000000002,19.511640482749218,19.246952268984817,18.988920481351528,18.874061861374738,18.715678733612474,18.140603266320728,17.919226703821558,17.574158721678689,17.300817915950276,0]
["Weighted Average Seasoning (months)",5.56,8.52,11.54,14.553102608102982,17.541791429094044,20.488084504752379,23.327708675154913,26.150726422895545,29.325051529269409,32.474219024847677,35.590563788570869,38.71712561794714,0]
["% of Interest Only Mortgages (optional switching to repayment)",0.92920000000000003,0.93010000000000004,0.93130000000000002,0.93128433101579589,0.93201831470374841,0.93282176210506007,0.93666657768928541,0.94181207583587323,0.93277703816842505,0.9281661525110404,0.92906204694224992,0.93001914030953337,0]
["% of Interest Only Mortgages (mandatory switching to repayment)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Interest Only Mortgages",1.1000000000000001E-3,1.1000000000000001E-3,1.1999999999999999E-3,1.1675761943368826E-3,1.1770575437833313E-3,4.6677803165077011E-4,5.2931585446452977E-4,8.1558799784749983E-4,0,0,0,0,0]
["% of Repayment Mortgages",6.9599999999999995E-2,6.88E-2,6.7500000000000004E-2,6.7548092789865649E-2,6.680462775246665E-2,6.6711459863289371E-2,6.2804106456248357E-2,5.7372336166279493E-2,6.7222961831575181E-2,7.1833847488959823E-2,7.0937953057750275E-2,6.9980859690466593E-2,0]
["% of Mortgages in London",0.2215,0.22189999999999999,0.22359999999999999,0.22496676660759748,0.22309435327485455,0.2233638242499312,0.19845035516433904,0.16795946733798833,0.17046063584099849,0.17415467233108714,0.14547903906147744,0.14816221533790178,0]
["% of Mortgages in the South East",0.36620000000000003,0.36699999999999999,0.36520000000000002,0.36274387735159153,0.36268702748645226,0.36428629679403968,0.36818064065544964,0.36451005260810249,0.34252104240374015,0.33646715603853489,0.33713400676925059,0.33625157221540652,0]
["% of Owner Occupied Mortgages",0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Investment Home Loans - Professional Landlords",0.30830000000000002,0.30790000000000001,0.30990000000000001,0.31227803533488263,0.31290139135087164,0.31377364141341435,0.33604411458521899,0.36440566059903723,0.38226771160277156,0.36901473654501671,0.3527398317520099,0.34384627732399958,0]
["% of Investment Home Loans - Emerging Professional Landlords",0.69169999999999998,0.69210000000000005,0.69010000000000005,0.68772196466511659,0.68709860864912808,0.68622635858658587,0.66395588541477979,0.63559433940096288,0.61773228839722849,0.6309852634549834,0.64726016824799015,0.65615372267600036,0]
["Weighted Average Interest Coverage Ratio (calculated at the origination date)",1.55,1.55,1.55,1.5505786846879224,1.5508499705880932,1.5496216042283439,1.5446460490130736,1.5505389328784867,1.5648684326081532,1.5803845845846909,1.6012092035493293,1.5912794715622136,0]
["Number of Properties in Possession",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Appointment of a Receiver of Rent",0,0,0,0,1,0,0,0,0,0,0,0,0]
["MTL Quarterly Losses",0,0,0,0,0,2,-2,0,0,0,0,0,0]
["Arrears excluding Receiver of Rent and Possession Cases"]
["Performing Loans",1,0.999,0.99929999999999997,1,1,1,1,1,1,1,1,1,0]
[">1 to 2 months arrears",0,1E-3,0,0,0,0,0,0,0,0,0,0,0]
[">2 to 3 months arrears ",0,0,6.9999999999999999E-4,0,0,0,0,0,0,0,0,0,0]
[">3 months arrears ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total ",{"$f":"SUM(B138:B141)","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.18) PLC"]