{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Summary","Graphs"],"not_rendered":{"charts":24,"images":2,"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":129,"n_cols":53,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
[]
[]
["     Paragon Mortgages (No.8) PLC"]
[]
["Information as at the Principal Determination Date","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-29","2006-12-29","2007-03-30","2007-06-29","2007-09-28","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-30","2012-03-30","2012-06-29","2012-09-28","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","2016-03-31","2016-06-30","2016-09-30","2016-12-30","2017-03-31","2017-06-30","2017-09-29","2017-12-29"]
["Mortgage Asset Balance",968697,943496,918164,890041,858073,829133,794615,765659,736211,708277,649682,601013,558592,534663,515974,504843,499291,494147,492224,487912,485211,480127,474406,471419,468977,463811,461302,458044,454997,444490,441452,438544,434853,431856,429710,426421,422061,419113,414444.5305200023,409864.30708000221,405773.5089100023,400648.39219000167,395210.02842000162,390539.849700002,379288.22635000158,373495.35197000194,368752.52880000026,361605.46543000132,355987.29249999998,349041.70186999964,344196.30666000105,0]
["Total Notes ",{"$f":"SUM(B8:B13)","v":968697},943496,918163,890041,858073,829133,794615,{"$f":"SUM(I8:I13)","v":765659},736211,708277,649682,601013,558592,{"$f":"SUM(O8:O13)","v":534663},{"$f":"SUM(P8:P13)","v":515974},{"$f":"SUM(Q8:Q13)","v":504843},{"$f":"SUM(R8:R13)+1","v":499291},{"$f":"SUM(S8:S13)","v":494147},{"$f":"SUM(T8:T13)","v":492224},{"$f":"SUM(U8:U13)-1","v":487912},{"$f":"SUM(V8:V13)","v":485211},{"$f":"SUM(W8:W13)-1","v":480127},{"$f":"SUM(X8:X13)","v":474406},{"$f":"SUM(Y8:Y13)+1","v":471419},{"$f":"SUM(Z8:Z13)+1","v":468977},{"$f":"SUM(AA8:AA13)","v":463811},{"$f":"SUM(AB8:AB13)","v":461302},{"$f":"SUM(AC8:AC13)-1","v":458044},{"$f":"SUM(AD8:AD13)","v":454997},{"$f":"SUM(AE8:AE13)","v":444490},{"$f":"SUM(AF8:AF13)-1","v":441452},{"$f":"SUM(AG8:AG13)","v":438544},{"$f":"SUM(AH8:AH13)-1","v":434853},{"$f":"SUM(AI8:AI13)","v":431856},{"$f":"SUM(AJ8:AJ13)","v":429710},{"$f":"SUM(AK8:AK13)-1","v":426421},{"$f":"SUM(AL8:AL13)+1","v":422061},{"$f":"SUM(AM8:AM13)","v":419113},{"$f":"SUM(AN8:AN13)","v":414445},{"$f":"SUM(AO8:AO13)","v":409864},{"$f":"SUM(AP8:AP13)+1","v":405774},{"$f":"SUM(AQ8:AQ13)","v":400648},{"$f":"SUM(AR8:AR13)","v":395210},{"$f":"SUM(AS8:AS13)","v":390540},{"$f":"SUM(AT8:AT13)+1","v":379288},{"$f":"SUM(AU8:AU13)-1","v":373495},{"$f":"SUM(AV8:AV13)","v":368753},361605,355987,349042,344196,0]
["Class A1a Notes ",44409,39908,35384,30361,24652,19488,13324,8153,2895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Class A1b Notes ",204288,183588,162779,139680,113421,89645,61291,37506,13316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Class A2a Notes ",305000,305000,305000,305000,305000,305000,305000,305000,305000,299233,270408,246466,225598,213826,204632,199157,196425,193895,192949,192017,190954,188953,186702,185526,184565,182532,181545,180263,179063,174928,173733,172588,171136,169956,169112,167818,166101,164941,163104,161302,159692,157675,155534,153696,149268,146989,145122,142309,140098,137365,135458,0]
["Class A2b Notes",315000,315000,315000,315000,315000,315000,315000,315000,315000,309044,279274,254547,232994,220837,211342,205686,202865,200252,199275,198313,197215,195149,192823,191609,190616,188517,187497,186173,184934,180664,179429,178247,176747,175529,174656,173320,171547,170349,168452,166590,164927,162844,160634,158736,154162,151808,149880,146975,144692,141869,139899,0]
["Class B1a Notes ",65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,63429,63077,62417,61673,61284,60967,60295,59969,59546,59150,57784,57389,57011,56531,56141,55862,55435,54868,54485,53878,53282,52750,52084,51377,50770,49307,48554,47938,47009,46278,45375,44745,0]
["Class B1b Notes",35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,34154,33965,33609,33208,32999,32828,32467,32291,32063,31850,31114,30902,30698,30440,30230,30080,29849,29544,29338,29011,28690,28404,28045,27665,27338,26550,26145,25813,25312,24919,24433,24094,0]
["Class B Notes as a % of the Total Notes",{"$f":"SUM(B12:B13)/B7","v":0.10323145421117233},0.10598879062550344,0.10891312326896205,0.11235437468610997,0.1165402011250791,0.12060791212025092,0.12584710834806792,0.13060644490563031,0.13583062464429355,0.14118769916289814,0.15392145695894299,0.16638575205528,0.17902153987167735,0.18703370160269178,0.19380821514262347,0.1980813837173141,0.20028400271585109,0.20236893070280706,0.20315953712131063,0.2000012297299513,0.19999958780819066,0.20000124966935831,0.19999957842017174,0.1999983029958487,0.19999914707970753,0.19999956878987346,0.1999991328890835,{"$f":"SUM(AC12:AC13)/AC7","v":0.20000043663927483},0.20000131869001334,0.2,0.20000135915116479,0.20000045605458061,0.2000009198510761,{"$f":"SUM(AI12:AI13)/AI7","v":0.19999953688266459},0.2,0.19999953097994705,0.19999952613484781,0.200000954396547,0.2,{"$f":"SUM(AO12:AO13)/AO7","v":0.19999804813303926},0.19999802845919157,{"$f":"SUM(AQ12:AQ13)/AQ7","v":0.19999850242606976},0.2,{"$f":"SUM(AS12:AS13)/AS7","v":0.2},0.19999841808862923,{"$f":"SUM(AU12:AU13)/AU7","v":0.2},0.20000108473693773,{"$f":"SUM(AW12:AW13)/AW7","v":0.2},0.19999887636346272,{"$f":"SUM(AY12:AY13)/AY7","v":0.19999885400610815},0.19999941893572268,0]
["Overall Lifetime Redemption Rate",0.12039999999999999,0.125,0.1283,0.1318,0.13600000000000001,0.13819999999999999,0.14449999999999999,0.14649999999999999,0.1484,0.14979999999999999,0.1648,0.17549999999999999,0.18240000000000001,0.18310000000000001,0.1812,0.17599999999999999,0.16919999999999999,0.16289999999999999,0.15640000000000001,0.15110000000000001,0.14580000000000001,0.1416,0.13800000000000001,0.1338,0.1298,0.1268,0.1234,0.1203,0.1173,0.11650000000000001,0.1139,0.1113,0.1091,0.1069,0.1046,0.1027,0.1011,9.9400000000000002E-2,9.8100000000000007E-2,9.69E-2,9.5600000000000004E-2,9.4500000000000001E-2,9.3700000000000006E-2,9.2700000000000005E-2,9.3100000000000002E-2,9.2499999999999999E-2,9.1600000000000001E-2,9.1300000000000006E-2,9.0700000000000003E-2,9.0399999999999994E-2,8.9800000000000005E-2,1]
["Quarterly Redemption Rate",5.79E-2,3.5099999999999999E-2,3.6499999999999998E-2,3.8399999999999997E-2,4.1599999999999998E-2,4.0099999999999997E-2,5.0200000000000002E-2,4.3299999999999998E-2,4.4299999999999999E-2,4.3799999999999999E-2,8.8700000000000001E-2,8.3500000000000005E-2,7.4399999999999994E-2,5.21E-2,4.02E-2,2.3400000000000001E-2,1.2200000000000001E-2,1.1900000000000001E-2,6.4000000000000003E-3,1.0999999999999999E-2,7.1000000000000004E-3,1.2500000000000001E-2,1.3299999999999999E-2,6.7000000000000002E-3,6.1000000000000004E-3,1.1299999999999999E-2,6.7000000000000002E-3,7.3000000000000001E-3,7.3000000000000001E-3,2.3400000000000001E-2,7.3000000000000001E-3,6.7000000000000002E-3,8.3999999999999995E-3,6.8999999999999999E-3,5.3E-3,8.3000000000000001E-3,1.0500000000000001E-2,8.3000000000000001E-3,1.1900000000000001E-2,1.18E-2,1.01E-2,1.2699999999999999E-2,1.4200000000000001E-2,1.24E-2,2.9600000000000001E-2,1.5699999999999999E-2,1.2800000000000001E-2,1.95E-2,1.6E-2,1.95E-2,1.41E-2,1]
["Further Advances released in the quarter",8494,6885,7798,6366,4853,5353,7062,5088,4204,4209,4078,5464,2248,5091,2747,892,620,812,1230,1035,752,974,650,183,410,130,607,89,309,158,153,58,8,17,124,293,115,531,314,298,20,34,260,234,315,175,50,45,171,0,80,0]
["First Loss Fund Balance",19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,0]
["First Loss Fund as a % of the Mortgages ",{"$f":"+B18/B6","v":1.9613976300122741E-2},2.0137870218845656E-2,2.0693470883197337E-2,2.1347331190360894E-2,2.2142638213765029E-2,2.2915503302847674E-2,2.3910950586132906E-2,2.481522453206976E-2,2.5807818682415776E-2,2.6825662840950646E-2,2.9245076822199168E-2,3.16132928905032E-2,3.4014092575618701E-2,3.5536403304511438E-2,3.6823560877098462E-2,3.7635462906289677E-2,3.8053960516011703E-2,3.8450096833533343E-2,3.8600312053049021E-2,3.8941448457918644E-2,3.9158221886972884E-2,3.9572863013327721E-2,4.0050083683595909E-2,4.0303848593289622E-2,4.0513713892152491E-2,4.0964962021168103E-2,4.1187768533411953E-2,{"$f":"+AC18/AC6","v":4.1480731108801773E-2},4.1758517089123662E-2,4.2745618574096159E-2,4.303978688509736E-2,4.3325185158159731E-2,4.3692926115261939E-2,{"$f":"+AI18/AI6","v":4.3996146863769403E-2},4.421586651462614E-2,4.4556905030474575E-2,4.5017189458395827E-2,4.5333835982181415E-2,4.5844494500049883E-2,{"$f":"+AO18/AO6","v":4.6356805586126225E-2},4.6824150869380847E-2,{"$f":"+AQ18/AQ6","v":4.7423128035391005E-2},4.8075703129193188E-2,{"$f":"+AS18/AS6","v":4.8650605090863545E-2},5.0093830179867169E-2,{"$f":"+AU18/AU6","v":5.0870780318374685E-2},5.152507038210713E-2,{"$f":"+AW18/AW6","v":5.2543453615686492E-2},5.3372691667076852E-2,{"$f":"+AY18/AY6","v":5.443475635778483E-2},5.5201057165230716E-2,0]
["Opening PDL Balance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Quarterly Losses ",0,0,0,0,0,0,{"$f":"SUM(H90+H123)","v":43},19,88,91,31,8,{"$f":"SUM(N90+N123)","v":-70},-2,-3,61,272,743,{"$f":"SUM(T90+T123)","v":100},606,13,601,384,11,{"$f":"SUM(Z90+Z123)","v":47},82,-72,123,253,99,{"$f":"SUM(AF90+AF123)","v":251},370,187,214,46,-16,{"$f":"SUM(AL90+AL123)","v":18},-31,{"$f":"SUM(AN90+AN123)","v":1},177,298,{"$f":"SUM(AQ90+AQ123)","v":135},114,{"$f":"SUM(AS90+AS123)","v":-64},-35,-36,{"$f":"SUM(AV90+AV123)","v":83},23,{"$f":"SUM(AX90+AX123)","v":4},252,{"$f":"SUM(AZ90+AZ123)","v":29},166]
["Quarterly Loss Rate (annualised)",0,{"$f":"1-(1-C21/C6)^4","v":0},0,0,0,0,2.1643945687577215E-4,9.9257203416858175E-5,4.7803807969126755E-4,5.1382418953083153E-4,1.9084894636323124E-4,5.3242377593076817E-5,0,0,0,4.832309845089755E-4,2.1773099337862867E-3,{"$f":"1-(1-S21/S6)^4","v":6.0008533142386078E-3},8.1239053923931603E-4,4.9588608746948815E-3,1.0716556348633333E-4,4.9976151047328443E-3,3.233804108509597E-3,9.3331961572684641E-5,4.0081227943855602E-4,7.0699708835075814E-4,0,1.073700033202063E-3,{"$f":"1-(1-AD21/AD6)^4","v":2.222336043018136E-3},8.9061108169852243E-4,2.2723739969527923E-3,3.3705353103121727E-3,1.7190122736318036E-3,1.9806693493311656E-3,{"$f":"1-(1-AJ21/AJ6)^4","v":4.2812700798466885E-4},0,{"$f":"1-(1-AL21/AL6)^4","v":1.7058054205842943E-4},0,{"$f":"1-(1-AN21/AN6)^4","v":9.6514375950151887E-6},1.7262823203809674E-3,{"$f":"1-(1-AP21/AP6)^4","v":2.9343648851390958E-3},1.3471341436650519E-3,{"$f":"1-(1-AR21/AR6)^4","v":1.1533177360802949E-3},0,0,0,9.0002887970508372E-4,{"$f":"1-(1-AW21/AW6)^4","v":2.5439666057214261E-4},4.4944667033197661E-5,{"$f":"1-(1-AY21/AY6)^4","v":2.8847810764645043E-3},{"$f":"1-(1-AZ21/AZ6)^4","v":3.3697439031310505E-4},0]
["PDL Replenishment made during the quarter (-ve = recoveries)",0,0,0,0,0,0,43,19,88,91,31,8,-70,-2,-3,61,272,743,100,606,13,601,384,11,47,82,-72,123,253,99,251,370,187,214,46,-16,18,-31,1,177,298,135,114,-64,-35,-36,83,23,4,252,29,166]
["Outstanding PDL at end of the quarter",{"$f":"B20+B21-B23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC20+AC21-AC23","v":0},0,0,0,0,0,{"$f":"AI20+AI21-AI23","v":0},0,0,0,0,0,{"$f":"AO20+AO21-AO23","v":0},0,{"$f":"AQ20+AQ21-AQ23","v":0},0,{"$f":"AS20+AS21-AS23","v":0},0,{"$f":"AU20+AU21-AU23","v":0},0,{"$f":"AW20+AW21-AW23","v":0},0,{"$f":"AY20+AY21-AY23","v":0},0,{"$f":"BA20+BA21-BA23","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","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","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","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 versus WA Interest Rate)",1.0500000000000001E-2,9.1000000000000004E-3,1.0999999999999999E-2,1.23E-2,1.18E-2,1.0699999999999999E-2,1.09E-2,8.0000000000000002E-3,5.1999999999999998E-3,6.3E-3,5.4000000000000003E-3,2.7000000000000001E-3,6.0000000000000001E-3,3.3E-3,4.8999999999999998E-3,-2.0000000000000001E-4,2.1399999999999999E-2,2.24E-2,2.2499999999999999E-2,2.1899999999999999E-2,2.1000000000000001E-2,1.7899999999999999E-2,1.7600000000000001E-2,1.35E-2,1.29E-2,1.26E-2,1.2500000000000001E-2,1.2E-2,1.15E-2,1.21E-2,1.2200000000000001E-2,1.26E-2,1.2699999999999999E-2,1.2E-2,1.2E-2,1.1900000000000001E-2,1.1900000000000001E-2,1.18E-2,1.1599999999999999E-2,1.17E-2,1.17E-2,1.1599999999999999E-2,1.15E-2,1.1599999999999999E-2,1.17E-2,1.18E-2,1.1900000000000001E-2,1.17E-2,1.2E-2,1.21E-2,1.24E-2,0]
["Total Income as a % of the Mortgages",3.5299999999999998E-2,1.67E-2,1.6199999999999999E-2,1.6E-2,1.5800000000000002E-2,1.5900000000000001E-2,1.6500000000000001E-2,1.7500000000000002E-2,1.8599999999999998E-2,1.9E-2,1.9800000000000002E-2,1.9599999999999999E-2,1.77E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.9300000000000001E-2,1.2999999999999999E-2,1.21E-2,8.9999999999999993E-3,8.6999999999999994E-3,7.6E-3,7.7999999999999996E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.6E-3,7.1999999999999998E-3,7.1999999999999998E-3,7.7000000000000002E-3,8.0000000000000002E-3,7.4000000000000003E-3,8.0999999999999996E-3,7.4000000000000003E-3,6.8999999999999999E-3,7.0000000000000001E-3,6.4999999999999997E-3,6.3E-3,6.4999999999999997E-3,6.1999999999999998E-3,6.6E-3,6.7999999999999996E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.3000000000000001E-3,6.7000000000000002E-3,6.4999999999999997E-3,6.1000000000000004E-3,6.4999999999999997E-3,6.1999999999999998E-3,5.5999999999999999E-3,6.1999999999999998E-3,6.0000000000000001E-3,0]
["Quarterly surplus income to the Issuer",205,2707,2290,2525,2143,2341,2500,2532,2402,2481,2260,1390,1279,1257,1279,954,1145,835,758,795,1023,908,1044,1186,1254,922,1060,988,838,795,1164,993,1049,1080,1101,1063,1136,1004,1104,975,963,1087,1183,1141,1012,823,890,977,793,774,900,19915]
["Surplus Income as a % of the Mortgages",{"$f":"+B28/1000000","v":2.05E-4},{"$f":"+C28/B6","v":2.7944754654964351E-3},2.4271433053240287E-3,2.7500533673722777E-3,2.4077542495233367E-3,2.7282061083381019E-3,3.0151978030062729E-3,3.1864487833730801E-3,3.1371668066332401E-3,3.3699577974249232E-3,3.1908420010814979E-3,2.1395082517293076E-3,2.1280737687870313E-3,2.2503007561869843E-3,2.3921610434984278E-3,1.8489303724606278E-3,2.2680318435632464E-3,1.6723714226773564E-3,1.5339564947272775E-3,1.6151183201144194E-3,2.096689566971093E-3,1.8713508143879674E-3,2.1744246834691653E-3,2.4999683815128812E-3,2.660054007157115E-3,1.9659812741349789E-3,2.2854136706546417E-3,2.1417639637374216E-3,1.8295185615355731E-3,1.7472642676764902E-3,2.6187315800130485E-3,2.2493951777316674E-3,2.3920062753110291E-3,2.4835979054990999E-3,2.5494609314215852E-3,2.4737613739498733E-3,2.6640339007694275E-3,2.3788030640120739E-3,2.6341344697014884E-3,2.3525464282920334E-3,2.3495580936547132E-3,2.6788343155272091E-3,2.9527137087298717E-3,2.8870724879162856E-3,2.5912848606291527E-3,2.1698538020016147E-3,2.382894446492288E-3,2.6494733559641404E-3,2.1929978272231259E-3,2.1742349131746047E-3,2.5784884590529657E-3,0]
["Losses as a % of the Mortgages",{"$f":"+B21/1000000","v":0},{"$f":"+C21/B6","v":0},0,0,0,0,5.1861402211707893E-5,2.3910950586132907E-5,1.1493367151695468E-4,1.2360586842630712E-4,4.3768186740498422E-5,1.2313716556715439E-5,0,0,0,1.1822301123700031E-4,5.3878136371109434E-4,1.4881101401787735E-3,2.0236893070280706E-4,{"$f":"+U21/T6","v":1.2311467949551423E-3},2.6644148944891703E-5,1.2386363870563529E-3,7.9978838932199192E-4,2.3186890553660788E-5,9.96989938886638E-5,1.7484865995560551E-4,0,{"$f":"+AC21/AB6","v":2.6663660682156159E-4},5.523486826593078E-4,2.1758385220122331E-4,5.646921190577966E-4,8.3814321828873807E-4,4.2641103287241418E-4,4.9212032571926609E-4,1.0651698714386277E-4,{"$f":"+AK21/AJ6","v":-3.7234413907053593E-5},4.2211804765712755E-5,0,{"$f":"+AN21/AM6","v":2.3859913674832325E-6},4.2707765928993833E-4,7.2706989814029553E-4,3.3269791407191654E-4,2.8453876821234604E-4,0,0,0,{"$f":"+AV21/AU6","v":2.2222498770658414E-4},6.2372453620445479E-5,1.1061779708565577E-5,7.0789043684754563E-4,8.3084628125039997E-5,0]
["Number of Properties in Possession",1,2,3,2,2,1,3,{"$f":"SUM(I88+I121)","v":3},1,1,{"$f":"SUM(L88+L121)","v":0},0,0,{"$f":"SUM(O88+O121)","v":2},3,3,{"$f":"SUM(R88+R121)","v":4},3,3,2,{"$f":"SUM(V88+V121)","v":3},4,3,{"$f":"SUM(Y88+Y121)","v":3},3,2,{"$f":"SUM(AB88+AB121)","v":2},2,2,{"$f":"SUM(AE88+AE121)","v":2},0,0,{"$f":"SUM(AH88+AH121)","v":0},0,0,{"$f":"SUM(AK88+AK121)","v":0},0,0,1,0,{"$f":"SUM(AP88+AP121)","v":0},0,0,0,0,0,1,0,{"$f":"SUM(AX88+AX121)","v":0},0,{"$f":"SUM(AZ88+AZ121)","v":0},0]
["Appointment of a Receiver of Rent",5,8,17,15,51,38,27,27,45,35,34,27,36,60,69,105,101,102,114,{"$f":"SUM(U89+U122)","v":105},77,71,63,65,72,73,79,97,97,92,89,82,73,72,73,67,64,67,63,64,60,55,54,52,53,50,49,52,{"$f":"SUM(AX89+AX122)","v":52},49,{"$f":"SUM(AZ89+AZ122)","v":48},0]
["Average Number of months (Possessions) in Arrears at the Sale Date",0,0,0,15,0,15.71,0,9.1300000000000008,13.14,0,18.37,0,0,0,0,0,0,28.13,16.059999999999999,15.33,0,14.7,15.55,0,0,16.149999999999999,0,0,30.72,0,17.16,0,0,0,0,0,0,0,0,3.14,0,0,0,0,0,0,0,3.28,0,0,0,0]
["Average Number of months (RoR) in Arrears at the Sale Date from Dec 05",0,0,0,0.08,7.06,4.78,2.54,4.97,9.2100000000000009,3.51,2.73,0,1.49,0,5.3,11.45,9.24,9.58,9.33,23.92,3.82,12.71,12.93,15.03,1.33,1,2.92,5.33,0.83,0.41,0.98,1.68,7.75,3.04,4.79,0.66,9.7200000000000006,0,3.16,0.26,1.28,4.7300000000000004,0.67,0,0,0,0,0,1.49,5.39,1.39,1.29]
["Arrears excluding Receiver of Rent and Possession Cases"]
["Performing Loans",0.99150000000000005,0.99360000000000004,0.99009999999999998,0.98899999999999999,0.99250000000000005,0.99029999999999996,0.99239999999999995,0.99529999999999996,0.9929,0.99270000000000003,0.98750000000000004,0.9738,0.97529999999999994,0.97719999999999996,0.97670000000000001,0.94820000000000004,0.96840000000000004,0.96940000000000004,0.96879999999999999,0.96919999999999995,0.98209999999999997,0.99019999999999997,0.98440000000000005,0.98209999999999997,0.98950000000000005,0.99009999999999998,0.98329999999999995,0.9849,0.9909,0.98299999999999998,0.98719999999999997,0.98619999999999997,0.99060000000000004,0.9929,0.99760000000000004,0.9909,0.99399999999999999,0.99429999999999996,0.99818099867864762,0.99732043914173096,0.99771100569831284,0.99800571223536838,0.99452635907040876,0.9974771260752161,0.99515356770904106,0.99520539124070928,0.98891006906354517,0.99289670344428049,0.99266796310643202,0.99855837756075005,0.99641447319129905,0]
[">1 to 2 months arrears",4.8999999999999998E-3,3.5000000000000001E-3,7.1999999999999998E-3,5.5999999999999999E-3,4.8999999999999998E-3,6.1000000000000004E-3,4.1999999999999997E-3,1.6999999999999999E-3,5.3E-3,6.0000000000000001E-3,1.04E-2,1.9300000000000001E-2,1.52E-2,1.7299999999999999E-2,1.6899999999999998E-2,3.6499999999999998E-2,1.9599999999999999E-2,2.2499999999999999E-2,2.47E-2,2.1899999999999999E-2,8.6999999999999994E-3,5.3E-3,1.14E-2,1.47E-2,9.1000000000000004E-3,7.9000000000000008E-3,1.47E-2,1.3599999999999999E-2,7.9000000000000008E-3,1.54E-2,1.17E-2,1.21E-2,7.9000000000000008E-3,5.5999999999999999E-3,5.9999999999999995E-4,7.3000000000000001E-3,5.3E-3,5.9999999999999995E-4,1.0224587178982883E-3,1.5966087473625128E-3,1.0431208084768226E-3,8.9862958457323549E-4,3.0295031203985169E-3,1.6904377799751031E-3,3.9522246726628307E-3,2.1872673439913134E-3,1.0412896924749398E-2,4.8410304119866465E-4,5.9398788548639574E-3,8.1082870216135281E-4,1.2621473452787333E-3,0]
[">2 to 3 months arrears ",1.4E-3,1.2999999999999999E-3,1.5E-3,2.8999999999999998E-3,1.1999999999999999E-3,2.5000000000000001E-3,2.3E-3,1.8E-3,6.9999999999999999E-4,8.0000000000000004E-4,1.6999999999999999E-3,6.0000000000000001E-3,8.5000000000000006E-3,4.7000000000000002E-3,5.7000000000000002E-3,1.0500000000000001E-2,5.4999999999999997E-3,1.4E-3,2.2000000000000001E-3,4.3E-3,7.3000000000000001E-3,2.3E-3,2E-3,2.3E-3,2.9999999999999997E-4,2.9999999999999997E-4,5.9999999999999995E-4,2.9999999999999997E-4,2.9999999999999997E-4,5.0000000000000001E-4,1E-4,8.0000000000000004E-4,8.0000000000000004E-4,8.0000000000000004E-4,1.1000000000000001E-3,1.1000000000000001E-3,1E-4,1E-4,1.3128213435325192E-4,5.7691901753736705E-5,5.6704002621893988E-4,2.7629169693385792E-4,1.6742504441071453E-3,1.8846349214816945E-4,0,1.6362059698554984E-3,0,6.0693546805077195E-3,7.7222855082278931E-4,6.2097399821662877E-5,1.7472019274585809E-3,0]
[">3 months arrears ",2.2000000000000001E-3,1.6000000000000001E-3,1.1999999999999999E-3,2.5000000000000001E-3,1.4E-3,1.1000000000000001E-3,1.1000000000000001E-3,1.1999999999999999E-3,1.1000000000000001E-3,5.0000000000000001E-4,4.0000000000000002E-4,8.9999999999999998E-4,1E-3,8.0000000000000004E-4,6.9999999999999999E-4,4.7999999999999996E-3,6.4999999999999997E-3,6.7000000000000002E-3,4.3E-3,4.5999999999999999E-3,1.9E-3,2.2000000000000001E-3,2.2000000000000001E-3,8.9999999999999998E-4,1.1000000000000001E-3,1.6999999999999999E-3,1.4E-3,1.1999999999999999E-3,8.9999999999999998E-4,1.1000000000000001E-3,1E-3,8.9999999999999998E-4,6.9999999999999999E-4,6.9999999999999999E-4,6.9999999999999999E-4,6.9999999999999999E-4,5.9999999999999995E-4,5.0000000000000001E-3,6.6526046910082945E-4,1.0252602091526432E-3,6.7883346699138143E-4,8.1936648312433814E-4,7.6988736508546904E-4,6.4397265266061851E-4,8.9420761829586736E-4,9.7113544544383972E-4,6.7703401170540278E-4,5.498388340132367E-4,6.1992948788107069E-4,5.6869633726702338E-4,5.7617753596377649E-4,0]
["Total ",{"$f":"SUM(B36:B39)","v":1},1,0.99999999999999989,1,1,0.99999999999999989,0.99999999999999989,1,1,1,1,1,0.99999999999999989,1,1,1,0.99999999999999989,1,1,1,1,0.99999999999999989,1,1,1,1,1,{"$f":"SUM(AC36:AC39)","v":0.99999999999999989},1,0.99999999999999989,1,1,1,{"$f":"SUM(AI36:AI39)","v":1},1,1,1,1,1,0.99999999999999989,1,0.99999999999999978,0.99999999999999989,1,0.99999999999999978,0.99999999999999989,1,1,0.99999999999999978,1,1.0000000000000002,{"$f":"SUM(BA36:BA39)","v":0}]
["Total Value of Arrears (£000's)",263,191,235,244,308,285,342,413,337,347,346,423,515,465,616,811,635,577,528,448,396,283,242,229,215,221,212,213,164,192,165,157,111,95,90,93,75,90,73,80,73.07842727814004,62.760030108009971,69.629848029350001,59.610280191469997,58.900888758739981,60.41800945688,67.692350635710014,71.900993100249991,62.979751726400004,52.312460088010013,54.888990131309967,0]
["Total Value of Arrears as a % of the Notes Issued (£1,000,000,000)",{"$f":"+B41/1000000","v":2.63E-4},{"$f":"+C41/1000000","v":1.9100000000000001E-4},2.3499999999999999E-4,2.4399999999999999E-4,3.0800000000000001E-4,2.8499999999999999E-4,3.4200000000000002E-4,4.1300000000000001E-4,3.3700000000000001E-4,3.4699999999999998E-4,3.4600000000000001E-4,4.2299999999999998E-4,5.1500000000000005E-4,4.6500000000000003E-4,6.1600000000000001E-4,8.1099999999999998E-4,6.3500000000000004E-4,5.7700000000000004E-4,5.2800000000000004E-4,4.4799999999999999E-4,3.9599999999999998E-4,2.8299999999999999E-4,2.42E-4,2.2900000000000001E-4,2.1499999999999999E-4,2.2100000000000001E-4,2.12E-4,{"$f":"+AC41/1000000","v":2.13E-4},1.64E-4,1.92E-4,1.65E-4,1.5699999999999999E-4,1.11E-4,{"$f":"+AI41/1000000","v":9.5000000000000005E-5},9.0000000000000006E-5,9.2999999999999997E-5,7.4999999999999993E-5,9.0000000000000006E-5,7.2999999999999999E-5,8.0000000000000007E-5,7.3078427278140042E-5,{"$f":"+AQ41/1000000","v":6.2760030108009973E-5},6.9629848029349997E-5,{"$f":"+AS41/1000000","v":5.9610280191469995E-5},5.8900888758739979E-5,{"$f":"+AU41/1000000","v":6.0418009456879998E-5},6.7692350635710017E-5,{"$f":"+AW41/1000000","v":7.1900993100249997E-5},6.2979751726400008E-5,{"$f":"+AY41/1000000","v":5.2312460088010011E-5},5.488899013130997E-5,{"$f":"+BA41/1000000","v":0}]
[]
["Underlying Assets - Overall","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-29","2006-12-29","2007-03-30","2007-06-29","2007-09-28","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-30","2012-03-30","2012-06-29","2012-09-28","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",{"$f":"+AR5","v":"2015-09-30"},"2015-12-31","2016-03-31","2016-06-30","2016-09-30","2016-12-30",{"$f":"+AX5","v":"2017-03-31"},"2017-06-30",{"$f":"+AZ5","v":"2017-09-29"},"2017-12-29"]
["Weighted Average LTV",0.77200000000000002,0.77300000000000002,0.7732,0.77470000000000006,0.77439999999999998,0.77529999999999999,0.77500000000000002,0.7752,0.77529999999999999,0.7742,0.77610000000000001,0.77429999999999999,0.77300000000000002,0.77249999999999996,0.77180000000000004,0.77139999999999997,0.7712,0.77039999999999997,0.7702,0.76819999999999999,0.76800000000000002,0.76819999999999999,0.7681,0.7681,0.76749999999999996,0.76819999999999999,0.76739999999999997,0.7671,0.76690000000000003,0.76870000000000005,0.76800000000000002,0.76759999999999995,0.76729999999999998,0.76729999999999998,0.76690000000000003,0.76729999999999998,0.76649999999999996,0.76619999999999999,0.76538674047645627,0.7647634273810362,0.76493505442276133,0.76485658026847259,0.76379382860934286,0.76403037391628403,0.76367772533833289,0.76399932203531162,0.76353608193445877,0.76296558931406833,0.76237227233318183,0.76196355545677474,0.76199474260063316,0]
["Weighted Average Nationwide Indexed LTV",0.66439999999999999,0.64729999999999999,0.64729999999999999,0.64890000000000003,0.65049999999999997,0.66,0.6583,0.65280000000000005,0.64980000000000004,0.6472,0.63829999999999998,0.63500000000000001,0.64,0.65849999999999997,0.68479999999999996,0.73799999999999999,0.76119999999999999,0.80689999999999995,0.78739999999999999,0.7581,0.74550000000000005,0.74580000000000002,0.72209999999999996,0.74309999999999998,0.74729999999999996,0.73129999999999995,0.73140000000000005,0.73619999999999997,0.75660000000000005,0.75890000000000002,0.74950000000000006,0.748,0.7571,0.75690000000000002,0.72270000000000001,0.72099999999999997,0.72040000000000004,0.71150000000000002,0.67551565627153598,0.6751097460176122,0.67572702363253756,0.67721177246116793,0.65879323640637077,0.65826559551111519,0.65985308357872852,0.65753189712082583,0.64057927953995175,0.63955948939162122,0.63934522684115069,0.63920719936600712,0.62433739750463579,0]
["Weighted Average Halifax Indexed LTV",0.65849999999999997,0.66349999999999998,0.66539999999999999,0.65490000000000004,0.64070000000000005,0.65080000000000005,0.65090000000000003,0.64680000000000004,0.64539999999999997,0.63129999999999997,0.62080000000000002,0.61939999999999995,0.63390000000000002,0.65310000000000001,0.6764,0.72850000000000004,0.77749999999999997,0.8095,0.81179999999999997,0.78839999999999999,0.77429999999999999,0.77049999999999996,0.75529999999999997,0.76600000000000001,0.77639999999999998,0.79490000000000005,0.78739999999999999,0.78159999999999996,0.79330000000000001,0.79390000000000005,0.79459999999999997,0.79590000000000005,0.80110000000000003,0.78669999999999995,0.76449999999999996,0.74860000000000004,0.75249999999999995,0.73780000000000001,0.71454014713185532,0.69344557265688311,0.70111861894619576,0.68023431454887739,0.64991513272751888,0.64561596084986406,0.65149919204785334,0.63011777730030805,"N/A","N/A","N/A","N/A","N/A","N/A"]
["% of Variable Rate Mortgages",7.9600000000000004E-2,7.6100000000000001E-2,7.3200000000000001E-2,7.2400000000000006E-2,6.5799999999999997E-2,3.7600000000000001E-2,3.5799999999999998E-2,3.3599999999999998E-2,3.2199999999999999E-2,3.0800000000000001E-2,3.0300000000000001E-2,3.0700000000000002E-2,3.0300000000000001E-2,3.0499999999999999E-2,3.0099999999999998E-2,2.9000000000000001E-2,3.5400000000000001E-2,3.2199999999999999E-2,3.3000000000000002E-2,3.27E-2,3.15E-2,2.9399999999999999E-2,2.81E-2,2.7400000000000001E-2,2.7099999999999999E-2,2.6700000000000002E-2,2.6499999999999999E-2,2.58E-2,2.4500000000000001E-2,2.4299999999999999E-2,2.35E-2,2.3E-2,2.2499999999999999E-2,2.18E-2,2.1600000000000001E-2,2.12E-2,2.0899999999999998E-2,2.0500000000000001E-2,1.965322314612351E-2,1.9228183483812611E-2,1.8189791171500644E-2,1.8131858211863017E-2,1.79252798779472E-2,1.7378645470400935E-2,1.7328726713322546E-2,1.7145123028236033E-2,1.7120797491328277E-2,1.6879632205618746E-2,1.5698818575104054E-2,1.5421243826059403E-2,1.5192674728975246E-2,0]
["% of Fixed Rate Mortgages",0.3014,0.3105,0.3135,0.31430000000000002,0.30470000000000003,0.3412,0.3533,0.37640000000000001,0.38569999999999999,0.38569999999999999,0.36699999999999999,0.40160000000000001,0.41899999999999998,0.44359999999999999,0.40010000000000001,0.3639,0.3649,0.3488,0.26019999999999999,0.2213,0.18740000000000001,9.9400000000000002E-2,9.9000000000000005E-2,6.5100000000000005E-2,5.2200000000000003E-2,3.61E-2,3.2500000000000001E-2,2.8199999999999999E-2,2.64E-2,2.6200000000000001E-2,2.5600000000000001E-2,2.58E-2,2.53E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Base Rate Mortgages",2.1100000000000001E-2,2.1700000000000001E-2,2.2100000000000002E-2,2.2700000000000001E-2,2.2800000000000001E-2,3.44E-2,3.5299999999999998E-2,4.7699999999999999E-2,6.2100000000000002E-2,6.8400000000000002E-2,7.6899999999999996E-2,8.3400000000000002E-2,8.9599999999999999E-2,9.01E-2,8.9800000000000005E-2,8.9599999999999999E-2,7.5800000000000006E-2,7.6300000000000007E-2,7.6499999999999999E-2,7.7100000000000002E-2,7.7200000000000005E-2,7.8E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8600000000000003E-2,7.9200000000000007E-2,7.9600000000000004E-2,7.9299999999999995E-2,7.9100000000000004E-2,8.09E-2,8.1299999999999997E-2,8.1799999999999998E-2,8.2400000000000001E-2,8.2699999999999996E-2,8.2699999999999996E-2,8.2900000000000001E-2,8.3500000000000005E-2,8.3099999999999993E-2,8.2873638667412236E-2,8.3183136543151445E-2,8.3019525327050217E-2,8.3684504951413302E-2,8.4425702235827516E-2,8.5059414949633524E-2,8.6535343361047193E-2,8.731322239485112E-2,8.5854743947182344E-2,8.6372096071224799E-2,8.684240087025015E-2,8.7356193104273533E-2,8.751207301522286E-2,0]
["% of Libor Linked Mortgages",0.59770000000000001,0.5917,0.59109999999999996,0.59050000000000002,0.60670000000000002,0.58679999999999999,0.57550000000000001,0.54220000000000002,0.52010000000000001,0.5151,0.52569999999999995,0.48430000000000001,0.46110000000000001,0.43580000000000002,0.48010000000000003,0.51749999999999996,0.52400000000000002,0.54279999999999995,0.63029999999999997,0.66900000000000004,0.70389999999999997,0.79320000000000002,0.79469999999999996,0.82930000000000004,0.84209999999999996,0.85799999999999998,0.86140000000000005,0.86670000000000003,0.87,0.86860000000000004,0.86950000000000005,0.86939999999999995,0.86970000000000003,0.89549999999999996,0.89580000000000004,0.89590000000000003,0.89570000000000005,0.89639999999999997,0.89747313818646313,0.89758867997303482,0.89879068350144786,0.89818363683672275,0.89764901788622464,0.897561939579964,0.89613592992562952,0.89554165457691048,0.89702445856148938,0.89674827172315641,0.89745878055464579,0.89722256306966697,0.89729525225580198,0]
["Weighted Average Loan Size",99742.34,100779.42,102348.03,103577.46,104528.35,102223.24,103586.95,104598,105610.58,110616.46,110190.3,111941.41,112892.49,113855.08,114432.06,115077.02,115443.01,116024.29,116640.64,117117.61,117569.95,117880.53,118423.92,118835.06,119090.05,118895.42,119107.11,118972.57,119202.77,117620.97,117783.36,117761.46,117655.12,117800.45,117890.29,118089.59,117926.99,118159.99,118582.12604291912,118492.13850245799,118681.92714536481,118851.49575496935,119218.71143891451,119577.41876913718,118564.62217880637,118796.23154262148,119183.10562378805,119145.12864250455,119218.78516409913,118762.06256209583,118934.45288873567,0]
["Weighted Average Interest Rate",6.2239999999999997E-2,6.0810000000000003E-2,5.9979999999999999E-2,6.0519999999999997E-2,6.0229999999999999E-2,5.9470000000000002E-2,6.0389999999999999E-2,6.1809999999999997E-2,6.3310000000000005E-2,6.5000000000000002E-2,6.8239999999999995E-2,6.8419999999999995E-2,6.5490000000000007E-2,6.547E-2,6.6009999999999999E-2,6.4920000000000005E-2,4.7109999999999999E-2,4.079E-2,3.5430000000000003E-2,3.056E-2,3.015E-2,2.741E-2,2.7969999999999998E-2,2.6890000000000001E-2,2.657E-2,2.682E-2,2.6759999999999999E-2,2.767E-2,2.843E-2,2.8289999999999999E-2,2.648E-2,2.4E-2,2.3859999999999999E-2,2.3029999999999998E-2,2.3089999999999999E-2,2.308E-2,2.307E-2,2.308E-2,2.3202947614081149E-2,2.3303340492383171E-2,2.3288012968057402E-2,2.3322473921166681E-2,2.3361826897118795E-2,2.3366232520443703E-2,2.3658996474689942E-2,2.3713947598407212E-2,2.3216043589193141E-2,2.1738301376799836E-2,2.1563562066900244E-2,2.1497554091852878E-2,2.1408658800252448E-2,0]
["Weighted Average Maturity Date (years)",20.350000000000001,20.18,19.95,19.739999999999998,19.47,19.239999999999998,19.03,18.78,18.55,18.329999999999998,18.2,17.88,17.62,17.32,17.09,16.84,16.64,16.41,16.16,15.92,15.69,15.46,15.23,15,14.76,14.56,14.33,14.1,13.86,13.56,13.34,13.11,12.88,12.67,12.45,12.21,11.98,11.8,11.624738045055034,11.424530595958123,11.220897541744622,11.022957796187681,10.86118291469346,10.708008471610638,10.583887640896489,10.400913609105645,10.167383176731548,9.9366048898502655,9.6980115342576898,9.4907275739350592,9.276479144702126,0]
["Weighted Average Seasoning (months)",21.9,24.93,27.76,30.22,33.200000000000003,36.020000000000003,39.11,42.09,45.1,48.02,51.45,54.84,57.93,61.34,64.52,67.47,70.33,73.3,76.31,79.42,82.33,85.32,88.34,91.32,94.27,97.25,100.29,103.31,106.23,109.42,112.4,115.36,118.28,121.22,124.23,127.22,130.07,133.03,135.93727009453175,138.80936220034459,141.6855983765837,144.56165429414187,147.51905671705418,150.54697391220304,153.22742424803999,156.1538249787948,159.03896909682621,162.11035795593148,164.96272967064937,167.71861878044172,170.61378869096791,0]
["% of Interest Only Mortgages",0.8599,0.86339999999999995,0.87,0.872,0.87350000000000005,0.88,0.88109999999999999,0.88349999999999995,0.88580000000000003,0.88680000000000003,0.88529999999999998,0.88460000000000005,0.88780000000000003,0.89100000000000001,0.89600000000000002,0.89939999999999998,0.90610000000000002,0.90880000000000005,0.91059999999999997,0.9113,0.91349999999999998,0.91649999999999998,0.91920000000000002,0.92010000000000003,0.92179999999999995,0.92300000000000004,0.9244,0.92669999999999997,0.92820000000000003,0.92789999999999995,0.92910000000000004,0.93259999999999998,0.93389999999999995,0.93569999999999998,0.93669999999999998,0.93859999999999999,0.9405,0.94220000000000004,0.94395866964184894,0.94515801580738046,0.94644033461331523,0.94791314739607468,0.94947920585461221,0.95093861557349768,0.95475346552370033,0.95541915361951357,0.9554229783494842,0.95632867027819601,0.95826241612262042,0.95882650602204378,0.9601437056279889,0]
["% of Repayment Mortgages",0.1401,0.1366,0.13,0.128,0.1265,0.12,0.11890000000000001,0.11650000000000001,0.1142,0.1132,0.1147,0.1154,0.11219999999999999,0.109,0.104,0.10059999999999999,9.3899999999999997E-2,9.1200000000000003E-2,8.9399999999999993E-2,8.8700000000000001E-2,8.6499999999999994E-2,8.3500000000000005E-2,8.0799999999999997E-2,7.9899999999999999E-2,7.8200000000000006E-2,7.6999999999999999E-2,7.5600000000000001E-2,7.3300000000000004E-2,7.1800000000000003E-2,7.2099999999999997E-2,7.0900000000000005E-2,6.7400000000000002E-2,6.6100000000000006E-2,6.4299999999999996E-2,6.3299999999999995E-2,6.1400000000000003E-2,5.9499999999999997E-2,5.7799999999999997E-2,5.6041330358150412E-2,5.4841984192618452E-2,5.3559665386683074E-2,5.2086852603924649E-2,5.0520794145388438E-2,4.9061384426501667E-2,4.5246534476299921E-2,4.4580846380485463E-2,4.4577021650515691E-2,4.3671329721804042E-2,4.1737583877379546E-2,4.1173493977956145E-2,3.9856294372011131E-2,0]
["% of Mortgages in London",0.18809999999999999,0.18540000000000001,0.1847,0.1862,0.18429999999999999,0.18060000000000001,0.1784,0.17860000000000001,0.1792,0.17949999999999999,0.1651,0.16270000000000001,0.16289999999999999,0.15740000000000001,0.15690000000000001,0.15440000000000001,0.153,0.15379999999999999,0.15509999999999999,0.1535,0.15310000000000001,0.15359999999999999,0.1517,0.15040000000000001,0.1497,0.14599999999999999,0.14560000000000001,0.14499999999999999,0.1434,0.14560000000000001,0.14599999999999999,0.1449,0.14349999999999999,0.14369999999999999,0.14330000000000001,0.14280000000000001,0.14069999999999999,0.1399,0.13877438599041717,0.13907293212744648,0.13821440128177265,0.13883809376082698,0.13928774295043689,0.13741766035201022,0.13257769043850473,0.13044433748110762,0.12972123346696901,0.12386436160951921,0.11990043647414748,0.12086314495943012,0.12033843904930414,0]
["% of Mortgages in the South East",0.25819999999999999,0.25700000000000001,0.25440000000000002,0.2515,0.25159999999999999,0.252,0.25319999999999998,0.252,0.2492,0.24640000000000001,0.25069999999999998,0.24859999999999999,0.2472,0.2429,0.24310000000000001,0.2422,0.24279999999999999,0.2437,0.24340000000000001,0.2445,0.24460000000000001,0.24429999999999999,0.246,0.24690000000000001,0.24709999999999999,0.24759999999999999,0.24840000000000001,0.24859999999999999,0.24829999999999999,0.23530000000000001,0.2349,0.23530000000000001,0.2339,0.23350000000000001,0.23380000000000001,0.2334,0.2324,0.2339,0.23330725520416348,0.23224346266731619,0.23224961859425344,0.23246705079957192,0.23068290919761961,0.23109244813129112,0.2321346228099167,0.23202784758338926,0.23143962444875307,0.23151185132240706,0.23134703801259979,0.23184532718139192,0.22959221212115261,0]
["% of Owner Occupied Mortgages",8.5000000000000006E-3,8.0000000000000002E-3,7.7000000000000002E-3,7.4000000000000003E-3,7.1000000000000004E-3,6.7000000000000002E-3,6.6E-3,6.6E-3,6.6E-3,6.4999999999999997E-3,6.8999999999999999E-3,7.1000000000000004E-3,7.3000000000000001E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.6E-3,7.6E-3,7.1999999999999998E-3,7.0000000000000001E-3,6.7999999999999996E-3,6.7999999999999996E-3,6.7000000000000002E-3,6.6E-3,6.6E-3,6.6E-3,6.6E-3,6.4000000000000003E-3,6.4000000000000003E-3,6.0000000000000001E-3,6.1000000000000004E-3,5.8999999999999999E-3,5.7000000000000002E-3,5.5999999999999999E-3,5.4000000000000003E-3,5.4000000000000003E-3,5.3E-3,5.3E-3,5.1999999999999998E-3,5.1667773665953886E-3,5.1138756017387937E-3,4.9808857789389802E-3,4.9717790432448642E-3,4.7507511828740259E-3,4.550954355529345E-3,4.5890278133596286E-3,4.4501516852437188E-3,4.4507245695124325E-3,4.3317992943976216E-3,4.334894032769444E-3,4.2410873888969938E-3,4.170606314547136E-3,0]
["% of Investment Home Loans - Professional Landlords",0.78949999999999998,0.78849999999999998,0.79200000000000004,0.79700000000000004,0.80059999999999998,0.80220000000000002,0.80430000000000001,0.80659999999999998,0.80800000000000005,0.81520000000000004,0.81950000000000001,0.82440000000000002,0.82869999999999999,0.83740000000000003,0.83809999999999996,0.84130000000000005,0.84489999999999998,0.8448,0.84540000000000004,0.84540000000000004,0.84550000000000003,0.84599999999999997,0.84730000000000005,0.84830000000000005,0.84909999999999997,0.84850000000000003,0.84960000000000002,0.85029999999999994,0.85150000000000003,0.84870000000000001,0.84909999999999997,0.8488,0.84960000000000002,0.85060000000000002,0.85119999999999996,0.85140000000000005,0.85209999999999997,0.85319999999999996,0.85451232956471457,0.85479860099556171,0.85514447501047275,0.85553268032946084,0.85525453364961901,0.85524336194263506,0.85333174861413574,0.8539483303546368,0.85534828983117206,0.85455586455957189,0.85475460506781997,0.85398238555179207,0.85486370950706825,0]
["% of Investment Home Loans - Emerging Professional Landlords",0.20200000000000001,0.2034,0.20019999999999999,0.19570000000000001,0.1923,0.19109999999999999,0.18909999999999999,0.1867,0.18540000000000001,0.17829999999999999,0.1736,0.16850000000000001,0.16400000000000001,0.15509999999999999,0.15440000000000001,0.151,0.14749999999999999,0.14799999999999999,0.14749999999999999,0.14779999999999999,0.1477,0.1472,0.14610000000000001,0.14499999999999999,0.14430000000000001,0.14499999999999999,0.14399999999999999,0.14330000000000001,0.14249999999999999,0.1452,0.14499999999999999,0.14549999999999999,0.14480000000000001,0.14410000000000001,0.1434,0.14330000000000001,0.1426,0.1416,0.14032089306868836,0.14008752340269701,0.13987463921058579,0.139495540627293,0.13999471516750581,0.14020568370183326,0.14207922357250302,0.1416015179601158,0.1402009855993156,0.14111233614603036,0.14091050089941057,0.14177652705931101,0.14096568417838456,0]
["Weighted Average Interest Coverage Ratio (calculated at the origination date)",1.93,1.9,1.92,1.92,1.94,1.92,1.94,1.95,1.96,1.96,1.99,2.0099999999999998,2.0099999999999998,2.0299999999999998,2.04,2.04,2.04,2.0499999999999998,2.04,2.0499999999999998,2.0499999999999998,2.06,2.06,2.06,2.0699999999999998,2.0699999999999998,2.0699999999999998,2.0699999999999998,2.0699999999999998,2.0699999999999998,2.0699999999999998,2.0699999999999998,2.08,2.0699999999999998,2.0699999999999998,2.0699999999999998,2.0699999999999998,2.0699999999999998,2.0754025984030027,2.0736667609932367,2.0664550711674949,2.0648834666934217,2.0644418838329224,2.0662178936684041,2.0567238751434584,2.0597642403801664,2.0604297099692093,2.0672183461878082,2.071006741737297,2.0692334761407931,2.0674112409834251,0]
["% of Paragon Originated Assets",0.82389999999999997,0.82189999999999996,0.82340000000000002,0.8266,0.82679999999999998,0.82589999999999997,0.82889999999999997,0.83260000000000001,0.83530000000000004,0.83879999999999999,0.86270000000000002,0.86950000000000005,0.86609999999999998,0.87009999999999998,0.873,0.87760000000000005,0.87980000000000003,0.88009999999999999,0.88039999999999996,0.88129999999999997,0.88109999999999999,0.88100000000000001,0.88160000000000005,0.88239999999999996,0.8821,0.88129999999999997,0.88180000000000003,0.88119999999999998,0.88149999999999995,0.87860000000000005,0.87860000000000005,0.87909999999999999,0.88029999999999997,0.87980000000000003,0.88,0.87980000000000003,0.87980000000000003,0.88029999999999997,0.88003198003936245,0.87992805016223452,0.8813021296550847,0.88170648914641225,0.88274980238923739,0.88356898760797453,0.88174555186795789,0.88358090246463517,0.88387153032047128,0.8837949644371853,0.88380795468984297,0.88260105311066328,0.88337384482845738,0]
["% of Mortgage Trust Originated Assets",0.17610000000000001,0.17810000000000001,0.17660000000000001,0.1734,0.17319999999999999,0.1741,0.1711,0.16739999999999999,0.16470000000000001,0.16120000000000001,0.13730000000000001,0.1305,0.13389999999999999,0.12989999999999999,0.127,0.12239999999999999,0.1202,0.11990000000000001,0.1196,0.1187,0.11890000000000001,0.11899999999999999,0.11840000000000001,0.1176,0.1179,0.1187,0.1182,0.1188,0.11849999999999999,0.12139999999999999,0.12139999999999999,0.12089999999999999,0.1197,0.1202,0.12,0.1202,0.1202,0.1197,0.11996801996063594,0.1200719498377642,0.11869787034491334,0.11829351085358668,0.11725019761076187,0.11643101239202369,0.11825444813204075,0.11641909753536196,0.11612846967952775,0.11620503556281064,0.11619204531015667,0.11739894688933732,0.11662615517153925,0]
[]
["Underlying Assets - Paragon Originated Assets","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-29","2006-12-29","2007-03-30","2007-06-29","2007-09-28","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-30","2012-03-30","2012-06-29","2012-09-28","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",{"$f":"+AR44","v":"2015-09-30"},"2015-12-31","2016-03-31","2016-06-30","2016-09-30","2016-12-30",{"$f":"+AX44","v":"2017-03-31"},"2017-06-30",{"$f":"+AZ44","v":"2017-09-29"},"2017-12-29"]
["Weighted Average LTV",0.77039999999999997,0.77139999999999997,0.77180000000000004,0.77359999999999995,0.77339999999999998,0.77480000000000004,0.77459999999999996,0.77449999999999997,0.77480000000000004,0.77400000000000002,0.77429999999999999,0.77229999999999999,0.77059999999999995,0.77039999999999997,0.76949999999999996,0.76919999999999999,0.76919999999999999,0.76859999999999995,0.76849999999999996,0.76719999999999999,0.76690000000000003,0.76729999999999998,0.7671,0.76700000000000002,0.76629999999999998,0.76719999999999999,0.76639999999999997,0.76619999999999999,0.76590000000000003,0.76800000000000002,0.76719999999999999,0.76690000000000003,0.76670000000000005,0.76670000000000005,0.76619999999999999,0.76670000000000005,0.76580000000000004,0.76539999999999997,0.76460597267753216,0.76386605268964269,0.76387722081420717,0.76389794203899186,0.76321306890941021,0.76371452752169267,0.76347086114354357,0.76365774966451849,0.76304200857080284,0.76255711596637066,0.76186652925122456,0.76156271196446101,0.76146382701069459,0]
["Weighted Average Nationwide Indexed LTV",0.64,0.62260000000000004,0.62360000000000004,0.62609999999999999,0.62770000000000004,0.63129999999999997,0.63090000000000002,0.62929999999999997,0.62849999999999995,0.62490000000000001,0.62129999999999996,0.63239999999999996,0.63759999999999994,0.65700000000000003,0.68300000000000005,0.73560000000000003,0.75939999999999996,0.80569999999999997,0.78710000000000002,0.75900000000000001,0.74709999999999999,0.748,0.72399999999999998,0.74480000000000002,0.74960000000000004,0.73429999999999995,0.73429999999999995,0.73919999999999997,0.76080000000000003,0.76329999999999998,0.75390000000000001,0.75280000000000002,0.76249999999999996,0.76270000000000004,0.72840000000000005,0.72609999999999997,0.72840000000000005,0.72009999999999996,0.68478800886671731,0.68443597697415215,0.6848769764933933,0.68682784095672844,0.66819810905011889,0.66827654149724514,0.67112255855133252,0.6685559797053291,0.65166749457930218,0.65126704952310244,0.65124711017698078,0.65129616110273703,0.63568292761542933,0]
["Weighted Average Halifax Indexed LTV",0.63349999999999995,0.63959999999999995,0.64239999999999997,0.63239999999999996,0.61919999999999997,0.63029999999999997,0.63060000000000005,0.62890000000000001,0.62539999999999996,0.62360000000000004,0.61719999999999997,0.61660000000000004,0.63009999999999999,0.65059999999999996,0.67369999999999997,0.72589999999999999,0.77510000000000001,0.80689999999999995,0.81030000000000002,0.78820000000000001,0.77459999999999996,0.77210000000000001,0.75570000000000004,0.76600000000000001,0.77659999999999996,0.79659999999999997,0.78910000000000002,0.7833,0.79700000000000004,0.79669999999999996,0.79800000000000004,0.80030000000000001,0.80530000000000002,0.79159999999999997,0.76880000000000004,0.75219999999999998,0.75860000000000005,0.74450000000000005,0.72148594140903244,0.70137591590246484,0.70883365496938222,0.68746440813489751,0.65701916675673533,0.65366139678678292,0.66050180643042222,0.63930320851645928,"N/A","N/A","N/A","N/A","N/A","N/A"]
["% of Variable Rate Mortgages",9.6699999999999994E-2,9.2600000000000002E-2,8.8900000000000007E-2,8.7599999999999997E-2,7.9600000000000004E-2,4.5600000000000002E-2,4.3200000000000002E-2,4.0399999999999998E-2,3.85E-2,3.6700000000000003E-2,3.5099999999999999E-2,3.5299999999999998E-2,3.5000000000000003E-2,3.5099999999999999E-2,3.44E-2,3.3099999999999997E-2,4.02E-2,3.6600000000000001E-2,3.7400000000000003E-2,3.7100000000000001E-2,3.5700000000000003E-2,3.3300000000000003E-2,3.1800000000000002E-2,3.1099999999999999E-2,3.0700000000000002E-2,3.0300000000000001E-2,0.03,2.93E-2,2.7799999999999998E-2,2.76E-2,2.6800000000000001E-2,2.6200000000000001E-2,2.5600000000000001E-2,2.4799999999999999E-2,2.4500000000000001E-2,2.41E-2,2.3699999999999999E-2,2.3199999999999998E-2,2.2332396540003525E-2,2.1851995149225513E-2,2.0639676859307701E-2,2.0564505802170775E-2,2.0306183959974737E-2,1.9668691085965959E-2,1.9652752062782775E-2,1.9404134901978891E-2,1.9370233007867856E-2,1.9099036410971101E-2,1.7762703415147778E-2,1.747249651664063E-2,1.7198465652925796E-2,0]
["% of Fixed Rate Mortgages",0.20200000000000001,0.21229999999999999,0.21820000000000001,0.22370000000000001,0.251,0.29559999999999997,0.31940000000000002,0.34389999999999998,0.35930000000000001,0.35360000000000003,0.36249999999999999,0.38240000000000002,0.3997,0.43340000000000001,0.3881,0.37559999999999999,0.38279999999999997,0.36570000000000003,0.26700000000000002,0.22220000000000001,0.19550000000000001,0.1089,0.1084,7.0999999999999994E-2,5.7299999999999997E-2,3.9600000000000003E-2,3.61E-2,3.1199999999999999E-2,2.92E-2,2.9700000000000001E-2,2.9000000000000001E-2,2.92E-2,2.87E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Base Rate Mortgages",2.5700000000000001E-2,2.64E-2,2.69E-2,2.75E-2,2.76E-2,4.1599999999999998E-2,4.2599999999999999E-2,5.5800000000000002E-2,7.17E-2,7.7499999999999999E-2,8.3799999999999999E-2,9.0899999999999995E-2,9.8199999999999996E-2,9.8100000000000007E-2,9.74E-2,9.7299999999999998E-2,8.1000000000000003E-2,8.1500000000000003E-2,8.1699999999999995E-2,8.1900000000000001E-2,8.2100000000000006E-2,8.3299999999999999E-2,8.3500000000000005E-2,8.3299999999999999E-2,8.3699999999999997E-2,8.4699999999999998E-2,8.5099999999999995E-2,8.4699999999999998E-2,8.4400000000000003E-2,8.6699999999999999E-2,8.7099999999999997E-2,8.7599999999999997E-2,8.8099999999999998E-2,8.8400000000000006E-2,8.8300000000000003E-2,8.8599999999999998E-2,8.9200000000000002E-2,8.9800000000000005E-2,8.9690697057072388E-2,9.0005363631489893E-2,9.071251774588257E-2,9.1383000020719571E-2,9.2068673112605637E-2,9.2661607160805487E-2,9.4728610815331779E-2,9.5361670644915797E-2,9.3639946454548553E-2,9.4168015757088996E-2,9.464502939604294E-2,9.5287086412443156E-2,9.5330872707007339E-2,0]
["% of Libor Linked Mortgages",0.67559999999999998,0.66869999999999996,0.66590000000000005,0.66120000000000001,0.64190000000000003,0.61719999999999997,0.59470000000000001,0.55979999999999996,0.53049999999999997,0.53220000000000001,0.51849999999999996,0.4914,0.46710000000000002,0.4335,0.48010000000000003,0.49409999999999998,0.49590000000000001,0.51629999999999998,0.6139,0.65869999999999995,0.68669999999999998,0.77439999999999998,0.77639999999999998,0.81459999999999999,0.82820000000000005,0.84540000000000004,0.8488,0.85470000000000002,0.85850000000000004,0.85599999999999998,0.85709999999999997,0.85709999999999997,0.85760000000000003,0.88680000000000003,0.88719999999999999,0.88729999999999998,0.8871,0.88690000000000002,0.88797690640292237,0.88814264121928232,0.88864780539480814,0.88805249417710752,0.88762514292741734,0.88766970175322657,0.88561863712188327,0.88523419445310347,0.88698982053758357,0.88673294783194001,0.88759226718880913,0.88724041707091628,0.88747066164006694,0]
["Weighted Average Loan Size",95407.79,96668.27,98230.96,99511.28,100547.76,97745.09,99298.6,100504.73,101637.22,107011.81,107768.09,109480.91,110301.3,111484.73,112083.3,112931.27,113445.45,114205.99,114826.56,115378.84,115861.1,116206.93,116857.94,117378.18,117622.46,117390.19,117669.59,117543.01,117857.55,116057.35,116295.43,116329.98,116245.75999999999,116399.91,116455.49,116586.93,116478.09,116713.72,117199.37044023188,117094.51316883171,117402.8422718324,117594.63623834928,118101.41316520018,118621.14115503654,117469.51403582755,117735.76887620437,118090.52968840572,118015.17336041357,118190.9845529677,117716.68844096293,117941.82109775013,0]
["Weighted Average Interest Rate",6.4250000000000002E-2,6.2570000000000001E-2,6.1100000000000002E-2,6.1620000000000001E-2,6.1429999999999998E-2,6.0339999999999998E-2,6.0920000000000002E-2,6.241E-2,6.3839999999999994E-2,6.5710000000000005E-2,6.7849999999999994E-2,6.8709999999999993E-2,6.5920000000000006E-2,6.5680000000000002E-2,6.6280000000000006E-2,6.6290000000000002E-2,4.7899999999999998E-2,4.1500000000000002E-2,3.603E-2,3.0550000000000001E-2,3.0380000000000001E-2,2.7609999999999999E-2,2.8230000000000002E-2,2.7019999999999999E-2,2.6599999999999999E-2,2.6870000000000002E-2,2.674E-2,2.7570000000000001E-2,2.8410000000000001E-2,2.8340000000000001E-2,2.6689999999999998E-2,2.409E-2,2.3939999999999999E-2,2.3009999999999999E-2,2.3060000000000001E-2,2.3040000000000001E-2,2.3029999999999998E-2,2.3019999999999999E-2,2.3099872822221222E-2,2.3223568990300484E-2,2.3189255229581564E-2,2.3220480348094499E-2,2.3238759529999639E-2,2.3261632064185998E-2,2.3568366599737486E-2,2.3644990874446062E-2,2.3349666119618643E-2,2.1671012312361789E-2,2.1518668149342758E-2,2.1518937990965274E-2,2.1432712326795174E-2,0]
["Weighted Average Maturity Date (years)",20.09,19.920000000000002,19.71,19.5,19.260000000000002,19.04,18.84,18.600000000000001,18.36,18.18,17.97,17.64,17.38,17.079999999999998,16.86,16.63,16.440000000000001,16.21,15.96,15.72,15.49,15.27,15.04,14.81,14.58,14.38,14.15,13.92,13.68,13.37,13.15,12.93,12.7,12.5,12.27,12.03,11.81,11.63,11.461146619044657,11.258208705009414,11.056490202768229,10.865347397654752,10.715583351485726,10.579676586705625,10.465064742786145,10.283735759491961,10.056235226947019,9.8254690341856126,9.5904781771838081,9.3852737969226698,9.1704843434314363,0]
["Weighted Average Seasoning (months)",24.71,27.79,30.43,32.82,35.82,38.619999999999997,41.67,44.58,47.53,50.38,53.46,56.8,59.96,63.37,66.510000000000005,69.38,72.19,75.150000000000006,78.16,81.25,84.16,87.15,90.16,93.13,96.07,99.07,102.11,105.14,108.04,111.31,114.28,117.23,120.11,123.06,126.07,129.05000000000001,131.88,134.84,137.73224193722291,140.58746797545703,143.4294208677816,146.284158260651,149.21426045581035,152.22939176520458,154.89753436490506,157.78494012969642,160.66059603239952,163.73926413382182,166.57712755975371,169.32101566080809,172.1860742985757,0]
["% of Interest Only Mortgages",0.84379999999999999,0.84789999999999999,0.85570000000000002,0.85809999999999997,0.85970000000000002,0.8669,0.86850000000000005,0.87180000000000002,0.87290000000000001,0.87480000000000002,0.87590000000000001,0.87519999999999998,0.87780000000000002,0.88129999999999997,0.88770000000000004,0.89159999999999995,0.89949999999999997,0.90280000000000005,0.90480000000000005,0.90529999999999999,0.90769999999999995,0.91090000000000004,0.91390000000000005,0.91500000000000004,0.91679999999999995,0.91810000000000003,0.91969999999999996,0.92210000000000003,0.92379999999999995,0.92410000000000003,0.92530000000000001,0.9294,0.93079999999999996,0.93259999999999998,0.93389999999999995,0.93620000000000003,0.9385,0.94030000000000002,0.94222414902274798,0.94381439885103269,0.94529119163398767,0.94674127228312199,0.94826916576283748,0.94992427982055505,0.95419451127945731,0.95478257497585695,0.95474968705777863,0.95570707562133717,0.95744468101472313,0.95800609785564672,0.95870776230772226,0]
["% of Repayment Mortgages",0.15620000000000001,0.15210000000000001,0.14430000000000001,0.1419,0.14030000000000001,0.1331,0.13150000000000001,0.12820000000000001,0.12709999999999999,0.12520000000000001,0.1241,0.12479999999999999,0.1222,0.1187,0.1123,0.1084,0.10050000000000001,9.7199999999999995E-2,9.5200000000000007E-2,9.4700000000000006E-2,9.2299999999999993E-2,8.9099999999999999E-2,8.6099999999999996E-2,8.5000000000000006E-2,8.3199999999999996E-2,8.1900000000000001E-2,8.0299999999999996E-2,7.7899999999999997E-2,7.6200000000000004E-2,7.5899999999999995E-2,7.4700000000000003E-2,7.0599999999999996E-2,6.9199999999999998E-2,6.7400000000000002E-2,6.6100000000000006E-2,6.3799999999999996E-2,6.1499999999999999E-2,5.9700000000000003E-2,5.7775850977251408E-2,5.618560114896632E-2,5.470880836601117E-2,5.3258727716877452E-2,5.1730834237162099E-2,5.0075720179444456E-2,4.580548872054177E-2,4.5217425024141972E-2,4.5250312942221406E-2,4.4292924378662828E-2,4.2555318985276806E-2,4.1993902144353265E-2,4.129223769227771E-2,0]
["% of Mortgages in London",0.1532,0.1512,0.15029999999999999,0.1512,0.14990000000000001,0.14360000000000001,0.14169999999999999,0.1406,0.1401,0.1401,0.13789999999999999,0.13439999999999999,0.13339999999999999,0.13009999999999999,0.1303,0.12870000000000001,0.12889999999999999,0.13009999999999999,0.13139999999999999,0.13020000000000001,0.12959999999999999,0.1298,0.1278,0.12690000000000001,0.126,0.1215,0.1207,0.11990000000000001,0.1188,0.1207,0.12130000000000001,0.1211,0.1208,0.1208,0.1211,0.1203,0.1182,0.1178,0.11669942953500262,0.11739157411210042,0.11741635188575963,0.11760219841131977,0.11881843217120014,0.11769750428023185,0.11136626565457514,0.1090754950119226,0.10776623467679056,0.10112107900467257,9.7051576592898092E-2,9.8254059015526099E-2,9.7420372694168422E-2,0]
["% of Mortgages in the South East",0.24909999999999999,0.24679999999999999,0.24340000000000001,0.24079999999999999,0.24,0.2407,0.24160000000000001,0.24279999999999999,0.2409,0.23849999999999999,0.24099999999999999,0.24030000000000001,0.2389,0.23350000000000001,0.23449999999999999,0.23469999999999999,0.23480000000000001,0.23530000000000001,0.2349,0.23619999999999999,0.2364,0.23669999999999999,0.23799999999999999,0.23860000000000001,0.23880000000000001,0.2392,0.2402,0.24030000000000001,0.2397,0.22470000000000001,0.224,0.22420000000000001,0.22239999999999999,0.22209999999999999,0.22189999999999999,0.22140000000000001,0.22040000000000001,0.22140000000000001,0.22081255506524708,0.219231056351222,0.21881334405762595,0.21920460598120498,0.21740771990632252,0.21787498703242211,0.21947633536785285,0.22029672360765118,0.21992632707338605,0.22028251733819174,0.22040822837021146,0.22059281197067301,0.21914817781972432,0]
["% of Owner Occupied Mortgages",1.04E-2,9.7999999999999997E-3,9.4000000000000004E-3,8.8999999999999999E-3,8.6E-3,8.0999999999999996E-3,7.9000000000000008E-3,8.0000000000000002E-3,7.9000000000000008E-3,7.7999999999999996E-3,8.0000000000000002E-3,8.2000000000000007E-3,8.3999999999999995E-3,8.6E-3,8.6E-3,8.6999999999999994E-3,8.6E-3,8.2000000000000007E-3,8.0000000000000002E-3,7.7999999999999996E-3,7.7000000000000002E-3,7.6E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4000000000000003E-3,7.3000000000000001E-3,7.3000000000000001E-3,6.8999999999999999E-3,6.8999999999999999E-3,6.7000000000000002E-3,6.4999999999999997E-3,6.4000000000000003E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.8999999999999999E-3,5.8711245543193631E-3,5.8116974459399666E-3,5.6517346450624716E-3,5.638814168259198E-3,5.3817640853792486E-3,5.1506497164978933E-3,5.2044808206152876E-3,5.036496004871307E-3,5.0354880962154066E-3,4.9013622714587039E-3,4.9047918269650541E-3,4.8052145122075181E-3,4.7212245856758667E-3,0]
["% of Investment Home Loans - Professional Landlords",0.83069999999999999,0.83140000000000003,0.83360000000000001,0.83660000000000001,0.83960000000000001,0.84,0.84809999999999997,0.84630000000000005,0.84899999999999998,0.85540000000000005,0.85499999999999998,0.86129999999999995,0.86629999999999996,0.87209999999999999,0.872,0.87280000000000002,0.87570000000000003,0.87609999999999999,0.87649999999999995,0.87690000000000001,0.87719999999999998,0.87770000000000004,0.87880000000000003,0.87939999999999996,0.88029999999999997,0.87960000000000005,0.88,0.88100000000000001,0.88200000000000001,0.87960000000000005,0.87960000000000005,0.87960000000000005,0.88060000000000005,0.88190000000000002,0.88219999999999998,0.88239999999999996,0.88319999999999999,0.88400000000000001,0.8855566526956582,0.88627726227282799,0.88630556080593981,0.88663206255576199,0.88610366135994956,0.88608704144799055,0.88445610748617154,0.88426833940455185,0.88535139601022828,0.88451264781356609,0.88410049141767633,0.88387169113237629,0.8843927463537109,0]
["% of Investment Home Loans - Emerging Professional Landlords",0.15890000000000001,0.1588,0.157,0.1545,0.15179999999999999,0.15190000000000001,0.14799999999999999,0.1457,0.1431,0.1368,0.13700000000000001,0.1305,0.12529999999999999,0.1193,0.11940000000000001,0.11849999999999999,0.1157,0.1158,0.11550000000000001,0.1154,0.11509999999999999,0.1147,0.1137,0.11310000000000001,0.11219999999999999,0.1129,0.1128,0.11169999999999999,0.1111,0.1135,0.1137,0.114,0.113,0.112,0.11169999999999999,0.1116,0.1108,0.1101,0.10857222275002011,0.10791104028122923,0.10804270454899559,0.10772912327597677,0.10851457455466901,0.10876230883550948,0.11033941169321126,0.11069516459057503,0.10961311589355625,0.11058598991497513,0.1109947167553586,0.11132309435541624,0.11088602906061319,0]
["Weighted Average Interest Coverage Ratio (calculated at the origination date)",1.97,1.96,1.97,1.97,1.97,1.96,1.97,1.98,1.99,1.99,2,2.0099999999999998,2.02,2.0299999999999998,2.04,2.04,2.04,2.04,2.04,2.04,2.0499999999999998,2.0499999999999998,2.06,2.06,2.06,2.06,2.06,2.0699999999999998,2.06,2.0699999999999998,2.0699999999999998,2.06,2.06,2.06,2.06,2.06,2.06,2.06,2.0599178826168578,2.0577088770436607,2.0482504520244063,2.0455983949078682,2.0438966316861116,2.0443906921473376,2.037255570961372,2.0392476062448903,2.0391877635306912,2.0447788194403653,2.0481539313101353,2.0448865229055837,2.041638177286671,0]
["PML Lifetime Redemption Rate",0.14660000000000001,0.14699999999999999,0.14410000000000001,0.14249999999999999,0.14510000000000001,0.14710000000000001,0.1507,0.15049999999999999,0.151,0.151,0.15840000000000001,0.1673,0.17580000000000001,0.17610000000000001,0.1739,0.16819999999999999,0.1613,0.15529999999999999,0.14910000000000001,0.14399999999999999,0.1391,0.13519999999999999,0.1318,0.12759999999999999,0.1239,0.1212,0.1179,0.115,0.11219999999999999,0.1119,0.1094,0.1069,0.1047,0.1026,0.1004,9.8599999999999993E-2,9.7199999999999995E-2,9.5500000000000002E-2,9.4299999999999995E-2,9.3200000000000005E-2,9.1800000000000007E-2,9.0800000000000006E-2,0.09,8.8999999999999996E-2,8.9700000000000002E-2,8.8900000000000007E-2,8.8099999999999998E-2,8.7900000000000006E-2,8.7400000000000005E-2,8.7300000000000003E-2,8.6599999999999996E-2,1]
["Number of Properties in Possession",1,2,3,2,2,1,3,3,1,1,0,0,0,2,3,3,4,3,3,2,3,4,3,3,3,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0]
["Appointment of a Receiver of Rent",5,7,14,15,49,30,20,19,37,28,28,20,28,54,60,88,88,84,97,91,64,59,52,54,62,63,65,83,84,79,76,70,65,64,65,60,58,61,57,58,54,50,49,47,47,45,44,48,48,45,45,0]
["PML Quarterly Losses",0,0,0,0,0,0,43,0,88,64,27,8,-70,0,-3,3,143,742,98,395,13,558,353,11,47,82,-71,122,253,99,252,252,123,213,85,12,29,-29,2,158,300,135,115,-63,-34,-34,84,24,5,253,16,86]
["Arrears excluding Receiver of Rent and Possession Cases"]
["Performing Loans",0.99429999999999996,0.99570000000000003,0.9909,0.99060000000000004,0.99270000000000003,0.99109999999999998,0.99329999999999996,0.99519999999999997,0.99480000000000002,0.99380000000000002,0.98950000000000005,0.97119999999999995,0.97460000000000002,0.97919999999999996,0.97829999999999995,0.94889999999999997,0.96870000000000001,0.97040000000000004,0.96950000000000003,0.96799999999999997,0.98089999999999999,0.9899,0.98429999999999995,0.98129999999999995,0.98850000000000005,0.98929999999999996,0.98160000000000003,0.98309999999999997,0.99019999999999997,0.98140000000000005,0.98580000000000001,0.98480000000000001,0.99070000000000003,0.99229999999999996,0.99770000000000003,0.99009999999999998,0.99409999999999998,0.99409999999999998,0.99793211579191132,0.99695315902490567,0.99740177480060754,0.99773680645770901,0.99379566212541137,0.99757251852629536,0.99494556338528806,0.99502043996398526,0.98826287683055769,0.99232111987722149,0.99169436944166556,0.99870138564447319,0.99610506536412791,0]
[">1 to 2 months arrears",3.2000000000000002E-3,1.6999999999999999E-3,6.1000000000000004E-3,6.1000000000000004E-3,5.1999999999999998E-3,6.7999999999999996E-3,2.5999999999999999E-3,2E-3,3.5000000000000001E-3,5.1999999999999998E-3,8.8999999999999999E-3,2.1100000000000001E-2,1.5699999999999999E-2,1.49E-2,1.49E-2,3.9100000000000003E-2,2.23E-2,2.35E-2,2.6599999999999999E-2,2.4799999999999999E-2,9.5999999999999992E-3,6.0000000000000001E-3,1.21E-2,1.5100000000000001E-2,9.9000000000000008E-3,8.3999999999999995E-3,1.6199999999999999E-2,1.52E-2,8.3999999999999995E-3,1.6799999999999999E-2,1.29E-2,1.38E-2,7.7000000000000002E-3,6.3E-3,6.9999999999999999E-4,7.9000000000000008E-3,5.1000000000000004E-3,2.0000000000000001E-4,1.1623555251695516E-3,1.8154515646274314E-3,1.184040855233821E-3,1.0197990023237502E-3,3.433922903027711E-3,1.4849135491612239E-3,4.0401133849435411E-3,2.0277373572334958E-3,1.0970914549888524E-2,5.4839320934101739E-4,6.7286130779076877E-3,5.832617723479669E-4,1.4307249424658879E-3,0]
[">2 to 3 months arrears ",1.1999999999999999E-3,1.6000000000000001E-3,1.5E-3,5.0000000000000001E-4,4.0000000000000002E-4,1.1000000000000001E-3,2.7000000000000001E-3,1.2999999999999999E-3,8.9999999999999998E-4,5.9999999999999995E-4,1.1000000000000001E-3,6.6E-3,9.1000000000000004E-3,5.0000000000000001E-3,6.3E-3,7.6E-3,5.1999999999999998E-3,1.1999999999999999E-3,8.9999999999999998E-4,2.8999999999999998E-3,7.3000000000000001E-3,2.7000000000000001E-3,2.3E-3,2.5999999999999999E-3,2.9999999999999997E-4,4.0000000000000002E-4,6.9999999999999999E-4,2.9999999999999997E-4,2.9999999999999997E-4,5.9999999999999995E-4,1E-4,5.0000000000000001E-4,1E-3,5.0000000000000001E-4,8.9999999999999998E-4,1.2999999999999999E-3,1E-4,1E-4,1.4924467027404588E-4,6.559957377045028E-5,6.436441034825736E-4,3.1354631732639281E-4,1.8977524422115651E-3,2.1339732032791333E-4,0,1.8523810731637521E-3,0,6.5076280236066285E-3,8.7476988220813268E-4,7.0421649359015326E-5,1.811075512935645E-3,0]
[">3 months arrears ",1.2999999999999999E-3,1E-3,1.5E-3,2.8E-3,1.6999999999999999E-3,1E-3,1.4E-3,1.5E-3,8.0000000000000004E-4,4.0000000000000002E-4,5.0000000000000001E-4,1.1000000000000001E-3,5.9999999999999995E-4,8.9999999999999998E-4,5.0000000000000001E-4,4.4000000000000003E-3,3.8E-3,4.8999999999999998E-3,3.0000000000000001E-3,4.3E-3,2.2000000000000001E-3,1.4E-3,1.2999999999999999E-3,1E-3,1.2999999999999999E-3,1.9E-3,1.5E-3,1.4E-3,1.1000000000000001E-3,1.1999999999999999E-3,1.1999999999999999E-3,8.9999999999999998E-4,5.9999999999999995E-4,8.9999999999999998E-4,6.9999999999999999E-4,6.9999999999999999E-4,6.9999999999999999E-4,5.5999999999999999E-3,7.5628401264525157E-4,1.1657898366967921E-3,7.7054024067594294E-4,9.2984822264064024E-4,8.7266252934932724E-4,7.2917060421544809E-4,1.0143232297679604E-3,1.0994416056173473E-3,7.6620861955378533E-4,6.2285888983106355E-4,7.022475982185201E-4,6.4493093381993061E-4,6.5313418047071279E-4,0]
["Total ",{"$f":"+B95+B94+B93+B92","v":1},1,1,1,1,1,1,1,1,1,{"$f":"SUM(L92:L95)","v":1},1,1,1,0.99999999999999989,1,1,1,1,1,1,1,0.99999999999999989,1,1,0.99999999999999989,1,{"$f":"SUM(AC92:AC95)","v":0.99999999999999989},0.99999999999999989,1.0000000000000002,1,1,1,{"$f":"SUM(AI92:AI95)","v":0.99999999999999989},1,1,1,1,1,1.0000000000000004,0.99999999999999989,0.99999999999999978,1,0.99999999999999989,0.99999999999999956,0.99999999999999989,1,1.0000000000000002,1,1.0000000000000002,1.0000000000000002,{"$f":"SUM(BA92:BA95)","v":0}]
[]
[]
["Underlying Assets - Mortgage Trust Originated Assets","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-29","2006-12-29","2007-03-30","2007-06-29","2007-09-28","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-30","2012-03-30","2012-06-29","2012-09-28","2012-12-31","2013-03-28","2013-06-28","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31",{"$f":"+AT67","v":"2016-03-31"},"2016-06-30","2016-09-30","2016-12-30","2017-03-31","2017-06-30",{"$f":"+AZ67","v":"2017-09-29"},"2017-12-29"]
["Weighted Average LTV",0.77959999999999996,0.78039999999999998,0.77959999999999996,0.77969999999999995,0.77939999999999998,0.77790000000000004,0.77680000000000005,0.77900000000000003,0.77780000000000005,0.77539999999999998,0.78790000000000004,0.78779999999999994,0.78859999999999997,0.78659999999999997,0.78710000000000002,0.78669999999999995,0.78610000000000002,0.78339999999999999,0.78259999999999996,0.77549999999999997,0.77549999999999997,0.77510000000000001,0.77569999999999995,0.77690000000000003,0.77629999999999999,0.77580000000000005,0.7752,0.7742,0.77390000000000003,0.77380000000000004,0.77359999999999995,0.77259999999999995,0.7712,0.77139999999999997,0.77249999999999996,0.7722,0.77129999999999999,0.77229999999999999,0.771114105421423,0.77133969405723224,0.77278920554891184,0.77200183736312211,0.76816623497451986,0.76642726176752529,0.76522017542353793,0.7665917388297514,0.76729654981311346,0.76607222480586312,0.76621917732286249,0.76497708239056439,0.7660161128093701,0]
["Weighted Average Nationwide Indexed LTV",0.77869999999999995,0.76090000000000002,0.75760000000000005,0.75770000000000004,0.75949999999999995,0.73160000000000003,0.71419999999999995,0.70540000000000003,0.6895,0.67100000000000004,0.66,0.65300000000000002,0.65529999999999999,0.66859999999999997,0.69650000000000001,0.75509999999999999,0.77470000000000006,0.81559999999999999,0.78979999999999995,0.75149999999999995,0.73370000000000002,0.72960000000000003,0.70830000000000004,0.73050000000000004,0.73009999999999997,0.70950000000000002,0.70989999999999998,0.71350000000000002,0.72589999999999999,0.72729999999999995,0.71830000000000005,0.71309999999999996,0.71740000000000004,0.71440000000000003,0.68100000000000005,0.68410000000000004,0.66169999999999995,0.64780000000000004,0.60749780604247472,0.60676395641364678,0.60779090212435904,0.60553793396038036,0.58798611081563512,0.58229475897676974,0.57582402939985355,0.5738629025566091,0.55618518029453246,0.55051788598832807,0.54881425167913622,0.54832282056565118,0.53840174661356954,0]
["Weighted Average Halifax Indexed LTV",0.77569999999999995,0.77339999999999998,0.77270000000000005,0.76229999999999998,0.74299999999999999,0.7258,0.70860000000000001,0.70430000000000004,0.67610000000000003,0.65490000000000004,0.64349999999999996,0.6381,0.65869999999999995,0.67,0.69499999999999995,0.74780000000000002,0.79510000000000003,0.82809999999999995,0.8226,0.79020000000000001,0.77229999999999999,0.75890000000000002,0.75180000000000002,0.76580000000000004,0.77490000000000003,0.78210000000000002,0.77439999999999998,0.76910000000000001,0.76619999999999999,0.77339999999999998,0.76970000000000005,0.76400000000000001,0.76980000000000004,0.75080000000000002,0.73360000000000003,0.72270000000000001,0.70789999999999997,0.68869999999999998,0.66358889285013878,0.63532932253660601,0.6438363976406084,0.62634445714309861,0.59643049250308278,0.58456094174798101,0.58437262461295558,0.56040351413118661,"N/A","N/A","N/A","N/A","N/A","N/A"]
["% of Variable Rate Mortgages",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Fixed Rate Mortgages",0.76659999999999995,0.76370000000000005,0.75780000000000003,0.74629999999999996,0.56100000000000005,0.55720000000000003,0.51739999999999997,0.53800000000000003,0.51949999999999996,0.55289999999999995,0.39550000000000002,0.52929999999999999,0.54330000000000001,0.51180000000000003,0.4829,0.28060000000000002,0.23330000000000001,0.2248,0.21060000000000001,0.21410000000000001,0.12740000000000001,2.9000000000000001E-2,2.9399999999999999E-2,2.0799999999999999E-2,1.41E-2,0.01,5.5999999999999999E-3,5.5999999999999999E-3,5.5999999999999999E-3,1E-3,1E-3,1E-3,1E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Base Rate Mortgages",0,0,0,0,0,0,0,7.4000000000000003E-3,1.32E-2,2.12E-2,3.3500000000000002E-2,3.3799999999999997E-2,3.4099999999999998E-2,3.6700000000000003E-2,3.73E-2,3.4299999999999997E-2,3.7699999999999997E-2,3.8100000000000002E-2,3.85E-2,4.0800000000000003E-2,4.0899999999999999E-2,3.8699999999999998E-2,3.9300000000000002E-2,3.9800000000000002E-2,3.9899999999999998E-2,3.85E-2,3.8899999999999997E-2,3.8899999999999997E-2,3.9300000000000002E-2,3.9199999999999999E-2,3.95E-2,3.9899999999999998E-2,4.0599999999999997E-2,4.07E-2,4.1000000000000002E-2,4.1200000000000001E-2,4.1599999999999998E-2,3.3700000000000001E-2,3.2866733538321272E-2,3.3187538173035921E-2,2.5900972294580084E-2,2.6303394100199533E-2,2.6883530293907668E-2,2.7368073634057657E-2,2.5443543033898428E-2,2.6228268819500522E-2,2.6600377872869365E-2,2.708039216051783E-2,2.7492166177525094E-2,2.7732022944579104E-2,2.8289310029372766E-2,0]
["% of Libor Linked Mortgages",0.2334,0.23630000000000001,0.2422,0.25369999999999998,0.439,0.44280000000000003,0.48259999999999997,0.4546,0.46729999999999999,0.4259,0.57099999999999995,0.43690000000000001,0.42259999999999998,0.45150000000000001,0.4798,0.68510000000000004,0.72899999999999998,0.73699999999999999,0.75090000000000001,0.74509999999999998,0.83169999999999999,0.93240000000000001,0.93130000000000002,0.93940000000000001,0.94599999999999995,0.95150000000000001,0.95550000000000002,0.95550000000000002,0.95509999999999995,0.9597,0.95950000000000002,0.95909999999999995,0.95840000000000003,0.95930000000000004,0.95899999999999996,0.95879999999999999,0.95840000000000003,0.96630000000000005,0.96713326646167863,0.96681246182696423,0.97409902770541978,0.97369660589980045,0.97311646970609245,0.97263192636594209,0.97455645696610138,0.97377173118049942,0.97339962212713071,0.97291960783948217,0.97250783382247485,0.97226797705542101,0.97171068997062715,0]
["Weighted Average Loan Size",126660.35,125391.14,127199,128628.46,128888.32000000001,130615.95,130990.27,131143,131744.07999999999,134133.5,128316.77,131646.09,133114.82999999999,132767.99,133696.66,133218.78,132517.12,131377.01999999999,131991.23000000001,131879.37,131999.37,131949.51,131549.62,131041.14,131350.14000000001,131404.25,131053.04,130773.33,130260.22,130330.14,129798.48,129331.99,129171.3,129172,129595.87,130393.77,129740.53,130003.68,129817.46660574421,129850.1491292876,129127.21541554958,129139.25049046325,128361.36822714683,127369.6080672269,127421.9315056818,127513.17246334311,128211.57742514971,128502.67880733943,127663.24574074075,127258.16217391304,127032.56920886073,0]
["Weighted Average Interest Rate",5.2880000000000003E-2,5.2659999999999998E-2,5.4859999999999999E-2,5.5280000000000003E-2,5.4489999999999997E-2,5.5350000000000003E-2,5.7849999999999999E-2,5.8790000000000002E-2,6.0650000000000003E-2,6.1310000000000003E-2,7.0699999999999999E-2,6.651E-2,6.2670000000000003E-2,6.4070000000000002E-2,6.4119999999999996E-2,5.5079999999999997E-2,4.1309999999999999E-2,3.551E-2,3.1029999999999999E-2,3.066E-2,2.8410000000000001E-2,2.5930000000000002E-2,2.606E-2,2.5930000000000002E-2,2.6380000000000001E-2,2.649E-2,2.6980000000000001E-2,2.8420000000000001E-2,2.8570000000000002E-2,2.792E-2,2.495E-2,2.3400000000000001E-2,2.324E-2,2.3189999999999999E-2,2.3310000000000001E-2,2.3400000000000001E-2,2.3380000000000001E-2,2.349E-2,2.3959058394291449E-2,2.3887933166867329E-2,2.4021264583994895E-2,2.4082688024037759E-2,2.4288372832382065E-2,2.4160022055897221E-2,2.4334763774508619E-2,2.4237305412362166E-2,2.2199022088966659E-2,2.2250066947232992E-2,2.1905045008770597E-2,2.1336790708736494E-2,2.1226467625447047E-2,0]
["Weighted Average Maturity Date (years)",21.57,21.36,21.09,20.88,20.47,20.2,19.91,19.68,19.489999999999998,19.14,19.62,19.46,19.23,18.91,18.64,18.350000000000001,18.09,17.87,17.62,17.38,17.12,16.850000000000001,16.649999999999999,16.399999999999999,16.14,15.9,15.66,15.41,15.17,14.91,14.7,14.46,14.22,13.97,13.77,13.52,13.26,13.06,12.824771909051607,12.643393930813376,12.441581093604627,12.197714637376102,11.957368578075181,11.681890526690454,11.469871749941495,11.290253178836608,11.013347208972339,10.781846312729852,10.515957686446683,10.283525270266818,10.079326799180921,0]
["Weighted Average Seasoning (months)",8.7799999999999994,11.71,15.28,17.82,20.71,23.69,26.72,29.74,32.76,35.74,38.78,41.78,44.78,47.76,50.8,53.83,56.74,59.74,62.76,65.8,68.75,71.739999999999995,74.78,77.77,80.73,83.72,86.75,89.77,92.76,95.75,98.78,101.81,104.77,107.76,110.79,113.81,116.77,119.75,122.77015584727837,125.77879886069185,128.73815061895141,131.72288643703567,134.75625720038045,137.77948002402064,140.77451283594016,143.77422208229447,146.69651866146398,149.72174613211527,152.68290713532684,155.67185676437683,158.704659213811,0]
["% of Interest Only Mortgages",0.93540000000000001,0.93500000000000005,0.93679999999999997,0.93820000000000003,0.93920000000000003,0.9425,0.94189999999999996,0.94189999999999996,0.95120000000000005,0.94940000000000002,0.9446,0.9476,0.9526,0.95569999999999999,0.95340000000000003,0.95540000000000003,0.9546,0.95289999999999997,0.95320000000000005,0.95599999999999996,0.95650000000000002,0.95789999999999997,0.95860000000000001,0.95789999999999997,0.95940000000000003,0.95979999999999999,0.96009999999999995,0.96060000000000001,0.96099999999999997,0.9556,0.95609999999999995,0.95650000000000002,0.95720000000000005,0.9577,0.95750000000000002,0.95630000000000004,0.95520000000000005,0.95599999999999996,0.95668234062806123,0.95500449743911564,0.95497243507996499,0.95664777606762152,0.95858931972787087,0.95863618339421319,0.95892121926440999,0.96025056654367646,0.96054750126788335,0.96105619542366028,0.9644824700967074,0.96499430505967254,0.97102012327130238,0]
["% of Repayment Mortgages",6.4600000000000005E-2,6.5000000000000002E-2,6.3200000000000006E-2,6.1800000000000001E-2,6.08E-2,5.7500000000000002E-2,5.8099999999999999E-2,5.8099999999999999E-2,4.8800000000000003E-2,5.0599999999999999E-2,5.5399999999999998E-2,5.2400000000000002E-2,4.7399999999999998E-2,4.4299999999999999E-2,4.6600000000000003E-2,4.4600000000000001E-2,4.5400000000000003E-2,4.7100000000000003E-2,4.6800000000000001E-2,4.3999999999999997E-2,4.3499999999999997E-2,4.2099999999999999E-2,4.1399999999999999E-2,4.2099999999999999E-2,4.0599999999999997E-2,4.02E-2,3.9899999999999998E-2,3.9399999999999998E-2,3.9E-2,4.4400000000000002E-2,4.3900000000000002E-2,4.3499999999999997E-2,4.2799999999999998E-2,4.2299999999999997E-2,4.2500000000000003E-2,4.3700000000000003E-2,4.48E-2,4.3999999999999997E-2,4.3317659371938384E-2,4.499550256088454E-2,4.5027564920035165E-2,4.3352223932378406E-2,4.141068027212879E-2,4.1363816605786648E-2,4.1078780735590022E-2,3.9749433456323535E-2,3.9452498732116578E-2,3.8943804576339655E-2,3.5517529903292572E-2,3.5005694940327382E-2,2.8979876728697593E-2,0]
["% of Mortgages in London",0.3513,0.34310000000000002,0.3453,0.35289999999999999,0.34870000000000001,0.35659999999999997,0.35599999999999998,0.36730000000000002,0.3775,0.38500000000000001,0.33629999999999999,0.35070000000000001,0.35320000000000001,0.34089999999999998,0.33979999999999999,0.33850000000000002,0.32919999999999999,0.32729999999999998,0.32940000000000003,0.32619999999999999,0.32729999999999998,0.33040000000000003,0.3296,0.3266,0.32729999999999998,0.32840000000000003,0.33150000000000002,0.33119999999999999,0.32629999999999998,0.32590000000000002,0.32419999999999999,0.31809999999999999,0.31090000000000001,0.3115,0.30630000000000002,0.30809999999999998,0.30549999999999999,0.30199999999999999,0.30070643792488833,0.29796129122455728,0.29263473900237846,0.29712088203371406,0.29339648147384795,0.2870695269624769,0.29073731781360579,0.29262650100296783,0.2968240845801447,0.29683792117674379,0.29369894449366835,0.29083743853438832,0.29392917744235419,0]
["% of Mortgages in the South East",0.30070000000000002,0.30430000000000001,0.30549999999999999,0.30259999999999998,0.30669999999999997,0.30599999999999999,0.3095,0.29799999999999999,0.2913,0.28760000000000002,0.31140000000000001,0.3039,0.30149999999999999,0.30630000000000002,0.30220000000000002,0.2959,0.30130000000000001,0.30499999999999999,0.30570000000000003,0.30659999999999998,0.30559999999999998,0.3009,0.30570000000000003,0.30930000000000002,0.309,0.30990000000000001,0.30980000000000002,0.30990000000000001,0.31230000000000002,0.31180000000000002,0.31340000000000001,0.31640000000000001,0.31819999999999998,0.31709999999999999,0.32069999999999999,0.32100000000000001,0.3206,0.32529999999999998,0.32496281230060525,0.32760279790848296,0.33201061118284692,0.33131933419129539,0.33062875971528977,0.33139681276701394,0.32651913707227831,0.32106304308693995,0.31906909031774394,0.31691631577755242,0.3145524498028312,0.31644133113435635,0.30869956778080687,0]
["% of Owner Occupied Mortgages",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["% of Investment Home Loans - Professional Landlords",0.59670000000000001,0.59079999999999999,0.59809999999999997,0.60809999999999997,0.61429999999999996,0.61219999999999997,0.61170000000000002,0.60960000000000003,0.60019999999999996,0.60570000000000002,0.59670000000000001,0.57869999999999999,0.58579999999999999,0.60499999999999998,0.60529999999999995,0.61609999999999998,0.61970000000000003,0.61539999999999995,0.6169,0.61170000000000002,0.61070000000000002,0.61170000000000002,0.6129,0.61550000000000005,0.61509999999999998,0.61729999999999996,0.62270000000000003,0.62260000000000004,0.62460000000000004,0.62509999999999999,0.62849999999999995,0.62509999999999999,0.62139999999999995,0.62170000000000003,0.624,0.62470000000000003,0.62480000000000002,0.627,0.62678499720671499,0.62411227436516958,0.6237811725846637,0.62373190850763416,0.62299853796611082,0.62117755666652619,0.62125789918466934,0.62382989166015346,0.626990063411478,0.62672017686851744,0.63153684756820194,0.62927566303717897,0.63119879682146307,0]
["% of Investment Home Loans - Emerging Professional Landlords",0.40329999999999999,0.40920000000000001,0.40189999999999998,0.39190000000000003,0.38569999999999999,0.38779999999999998,0.38829999999999998,0.39040000000000002,0.39979999999999999,0.39429999999999998,0.40329999999999999,0.42130000000000001,0.41420000000000001,0.39500000000000002,0.3947,0.38390000000000002,0.38030000000000003,0.3846,0.3831,0.38829999999999998,0.38929999999999998,0.38829999999999998,0.3871,0.38450000000000001,0.38490000000000002,0.38269999999999998,0.37730000000000002,0.37740000000000001,0.37540000000000001,0.37490000000000001,0.3715,0.37490000000000001,0.37859999999999999,0.37830000000000003,0.376,0.37530000000000002,0.37519999999999998,0.373,0.37321500279328396,0.37588772563482992,0.3762188274153358,0.37626809149236484,0.37700146203388846,0.37882244333347315,0.37874210081533044,0.37617010833984588,0.37300993658852194,0.37327982313148261,0.368463152431798,0.37072433696282103,0.36880120317853687,0]
["Weighted Average Interest Coverage Ratio (calculated at the origination date)",1.45,1.45,1.62,1.63,1.71,1.71,1.72,1.74,1.76,1.78,1.89,1.96,1.99,2.02,2.0499999999999998,2.0699999999999998,2.09,2.1,2.1,2.12,2.12,2.13,2.14,2.15,2.15,2.15,2.15,2.15,2.16,2.16,2.16,2.17,2.19,2.19,2.19,2.2000000000000002,2.21,2.23,2.2358874184036499,2.2397354606645479,2.2585052437808386,2.269212389610638,2.2844471238719395,2.3024998062812361,2.2633847561736937,2.2804864834959635,2.288726481577962,2.3080816498319705,2.3143526586084762,2.326328191807431,2.3409341046085497,0]
["MTL Lifetime Redemption Rate",3.2199999999999999E-2,4.4200000000000003E-2,7.1599999999999997E-2,9.6100000000000005E-2,0.1056,0.1069,0.12470000000000001,0.13639999999999999,0.14499999999999999,0.15229999999999999,0.20960000000000001,0.2301,0.22700000000000001,0.22969999999999999,0.22939999999999999,0.2281,0.22170000000000001,0.2135,0.20499999999999999,0.1986,0.191,0.18479999999999999,0.1802,0.1754,0.16980000000000001,0.1646,0.1605,0.15559999999999999,0.15179999999999999,0.1474,0.14380000000000001,0.1409,0.13900000000000001,0.13550000000000001,0.13289999999999999,0.13020000000000001,0.12790000000000001,0.12609999999999999,0.1239,0.122,0.1211,0.1197,0.11899999999999999,0.11799999999999999,0.1166,0.1166,0.11550000000000001,0.1147,0.11360000000000001,0.11219999999999999,0.1116,1]
["Aggregate Potential Redraw Amount",1319573.97,1197224.970000041,1073994.8600000001,1121974.780000014,1184356.8400000001,1011741.27,915738.91,991223.31,886861.41,687770.92,501384.82,483158.54,240541.58,223409.82,204818.35,198136.98,201994.33,184727.03,202139.66,216175.2,257924.78,286767.71000000002,263721.71999999997,298456.36,154943.29999999999,178595.42,194208.47,209585.13,228970.58,233759.13,201561.23,227407.07,200762.3,167069.10999999999,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Number of Properties in Possession",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Appointment of a Receiver of Rent",0,1,3,0,2,8,7,8,8,7,6,7,8,6,9,17,13,18,17,14,13,12,11,11,10,10,14,14,13,13,13,12,8,8,8,7,6,6,6,6,6,5,5,5,6,5,5,4,4,4,3,0]
["MTL Quarterly Losses",0,0,0,0,0,0,0,19,0,27,4,0,0,-2,0,58,129,1,2,211,0,43,31,0,0,0,-1,1,0,0,-1,118,64,1,-39,-28,-11,-2,-1,19,-2,0,-1,-1,-1,-2,-1,-1,-1,-1,13,80]
["Arrears excluding Receiver of Rent and Possession Cases"]
["Performing Loans",0.97829999999999995,0.98399999999999999,0.98622495488449713,0.98160000000000003,0.99209999999999998,0.98650000000000004,0.9879,0.99539999999999995,0.98280000000000001,0.98699999999999999,0.97470000000000001,0.99099999999999999,0.98019999999999996,0.96419999999999995,0.96550000000000002,0.94320000000000004,0.96660000000000001,0.9617,0.96299999999999997,0.97789999999999999,0.99099999999999999,0.99270000000000003,0.9859,0.98780000000000001,0.997,0.99619999999999997,0.99619999999999997,0.99880000000000002,0.99590000000000001,0.99480000000000002,0.99719999999999998,0.99719999999999998,0.99060000000000004,0.99709999999999999,0.99709999999999999,0.99709999999999999,0.99309999999999998,0.996,1,1,1,1,1,0.99675609782695107,0.9967020679302756,0.9966052674451239,0.99382370047069535,0.99723083047067573,1,0.99749156305538988,0.99873102221197918,0]
[">1 to 2 months arrears",1.2800000000000001E-2,1.18E-2,1.2449528088085693E-2,3.3999999999999998E-3,3.2000000000000002E-3,2.3999999999999998E-3,1.21E-2,2.9999999999999997E-4,1.4999999999999999E-2,9.7000000000000003E-3,1.9400000000000001E-2,7.3000000000000001E-3,1.2E-2,3.3099999999999997E-2,3.0300000000000001E-2,1.8100000000000002E-2,0,1.5100000000000001E-2,1.04E-2,0,1.8E-3,0,6.6E-3,1.2200000000000001E-2,3.0000000000000001E-3,3.8E-3,3.8E-3,1.1999999999999999E-3,4.1000000000000003E-3,5.1999999999999998E-3,2.8E-3,0,9.4000000000000004E-3,0,0,2.8999999999999998E-3,6.8999999999999999E-3,4.0000000000000001E-3,0,0,0,0,0,3.2439021730488625E-3,3.2979320697243963E-3,3.3947325548760376E-3,6.1762995293046415E-3,0,0,2.5084369446101568E-3,0,0]
[">2 to 3 months arrears ",2.5000000000000001E-3,0,1.3255170274170951E-3,1.43E-2,4.7000000000000002E-3,9.5999999999999992E-3,0,4.3E-3,0,2.3999999999999998E-3,5.8999999999999999E-3,1.6999999999999999E-3,4.4000000000000003E-3,2.0999999999999999E-3,2.2000000000000001E-3,3.1300000000000001E-2,7.4999999999999997E-3,3.0000000000000001E-3,1.1900000000000001E-2,1.4800000000000001E-2,7.1999999999999998E-3,0,0,0,0,0,0,0,0,0,0,2.8E-3,0,2.8999999999999998E-3,2.8999999999999998E-3,0,0,0,0,0,0,0,0,0,0,0,0,2.7691695293241923E-3,0,0,1.2689777880208497E-3,0]
[">3 months arrears ",6.4000000000000003E-3,4.1999999999999997E-3,0,6.9999999999999999E-4,0,1.5E-3,0,0,2.2000000000000001E-3,8.9999999999999998E-4,0,0,3.3999999999999998E-3,5.9999999999999995E-4,2E-3,7.4000000000000003E-3,2.5899999999999999E-2,2.0199999999999999E-2,1.47E-2,7.3000000000000001E-3,0,7.3000000000000001E-3,7.4999999999999997E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total ",{"$f":"SUM(B125:B128)","v":0.99999999999999989},1,1,1,1,1,1,0.99999999999999989,1,1,1,1,0.99999999999999989,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AC125:AC128)","v":1},1,1,1,1,1,{"$f":"SUM(AI125:AI128)","v":1},1,1,1,1,1,1,1,1,1,0.99999999999999989,1,0.99999999999999989,1,0.99999999999999989,1,1,1,{"$f":"SUM(BA125:BA128)","v":0}]

{"sheet":"Graphs","index":1,"n_rows":2,"n_cols":16,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PARAGON MORTGAGES (NO.8) PLC"]