{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Page 1","Page 2","Page 3","Page 4","Page 5","Page 6","Page 7","Page 8","Page 9","Page 10"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":3,"defined_names":951,"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":"Page 1","index":0,"n_rows":32,"n_cols":25,"rows_kept":32,"cut":false,"hidden":false,"merged":[[26,1,26,2],[19,1,19,16],[21,1,21,16]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Report Date:",null,null,"2022-12-31",null," "]
[null,"Reporting Period:",null,null,"01 November 2022 to 30 November 2022"]
[null,"Trustee Calculation Date:",null,null,"2022-12-01"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                               "]
[null,"Investors (or other appropriate third parties) can register at https://www.euroabs.com/IH.aspx?d=12669 (Internet Explorer version 8 or higher required) to download further disclosures in accordance with the Bank of England Market Notice Detailed eligibility requirements for residential mortgage backed securities and covered bonds backed by residential mortgages dated 30th November 2010."]
[]
[null,"DISCLAIMER: The following document has been prepared by Santander UK. The document is provided to you for information purposes only.  The document is not intended as an offer or solicitation for the purchase or sale of any financial instrument.  Whilst every effort has been taken to ensure that the document is accurate, current, complete, fit for its intended purpose and compliant with the relevant United Kingdom legislation and regulations as at the date of issue, Santander UK does not warrant that this document is accurate, current, complete, fit for its intended purpose and compliant with the relevant United Kingdom legislation and regulations as errors might occur due to circumstances which are beyond our control.  In particular, Santander UK does not warrant that any market data or prices are complete or accurate.  Any opinions or estimates expressed in the documents may be subject to change without notice and Santander UK is under no obligation to update the opinions or estimates and neither Santander UK nor any of its affiliates accepts any liability whatsoever for any direct or consequential loss arising from any use of this document or its contents.  Please remember that past performance is not necessarily a guide for future performance.  The value of instruments and the income from them can go down as well as up."]
[]
[]
[]
[]
[null,"Contacts:"]
[]
[null,"All queries should be directed to:"]
[]
[]
[null,"Medium Term Funding Team","0207 756 7107","MTF@santander.co.uk"]

{"sheet":"Page 2","index":1,"n_rows":34,"n_cols":7,"rows_kept":34,"cut":false,"hidden":false,"merged":[[25,2,26,2],[25,3,26,3],[30,1,30,6]]}
[]
[null,"MAIN PARTIES TO THE STRUCTURE, RATINGS AND TRIGGERS (IF APPLICABLE)"]
[]
[null,null,null,"Fitch/Moody's/S&P Long Term Rating ","Fitch/Moody's/S&P Short Term Rating ","Applicable Trigger (loss of)","Consequence"]
[null,"Issuer","Fosse Master Issuer plc"]
[null,"Funding","Fosse Funding (No. 1) Limited"]
[null,"Mortgages Trustee  ","Fosse Trustee Limited"]
[null,"Seller","Santander UK","A+ / A1/ A","F1 / P-1 / A-1","A-(Fitch) / A3 (Moody's)","Funding 1 required to establish a Liquidity Reserve Fund."]
[null,null,null,null,null,"BBB- / Baa3 / A-2","Notice to be given to Borrowers of transfer of equitable and beneficial interest in the Loans, but no need to perfect legal title to the Loans."]
[null,null,null,null,null,"BBB- (Fitch) / BBB- (S&P)","Completion of legal assignment of Loans to Mortgages Trustee and perfection of transfer of Related Security."]
[null,null,null,null,null,"F2 / P-2 / A-3","Seller unable to sell in New Loans, Funding 1 unable to make Initial Contributions, Further Contributions or Refinancing Contributions."]
[null,null,null,null,null,"BBB- / Baa3 / BBB-","Adjustment to Minimum Seller Share calculation."]
[null,null,null,null,null,"A3 (Moody's)","Independent audit of a random selection of Loans in the Portfolio to verify that the representations and warranties relating to them were complied with as of their Assignment Date."]
[null,null,null,null,null,"F2 or BBB+ / P-2 / A-2 or BBB","Transfer of Seller collection accounts to another bank with these minimum ratings or payments to be made directly to the Mortgages Trustee GIC Account."]
[null,"Servicer","Santander UK","A+ / A1/ A","F1 / P-1 / A-1","F2 / P-2 / A-2","The title deeds and the customer files relating to the Loans in the Portfolio to be segregated from the title deeds and customer files of other properties and mortgages of the Seller which do not form part of the Portfolio."]
[null,"Cash Manager","Santander UK","A+ / A1/ A","F1 / P-1 / A-1"]
[null,"Start-up Loan Provider","Santander UK","A+ / A1/ A","F1 / P-1 / A-1"]
[null,"Mortgages Trustee Account Bank","Santander UK","A+ / A1/ A","F1 / P-1 / A-1","A or F1 / Baa3(cr) (or Baa3 if no (cr) rating) / BBB+ or A-2\n\nP-1(cr) (or P-1 if no (cr) rating / A or A-1 (or A+ if no ST rating) (S&P)","Remedial action required within 60  calendar days (in respect of a downgrade by Moody's or Fitch) or 90 calendar days (in respect of a downgrade by S&P) – obtaining a guarantee from a financial institution with the minimum required ratings and a confirmation from the Ratings Agencies that the outstanding Rated Notes will not be downgraded. If this action is not taken, the Mortgages Trustee GIC Account needs to be closed and amounts transferred to a financial institution with the minimum required ratings, unless the Rating Agencies confirm that failure to close the account and transfer amounts will not have an impact on the rating of the Rated Notes. \n\nA stand-by arrangement in respect of the Mortgages Trustee GIC Account needs to be put in place within 60  calendar days (in respect of a downgrade by Moody's) or 90 calendar days (in respect of a downgrade by S&P) with a financial institution with the minimum required ratings. If a stand-by arrangement is not implemented, the Mortgages Trustee GIC Account needs to be closed and amounts transferred to a financial institution with the minimum required ratings, unless the Rating Agencies confirm that failure to close the account and transfer amounts will not have an impact on the rating of the Rated Notes. "]
[null,"Account Bank A in respect of the Funding 1 Transaction Account",null,null,null,"A or F1 / P-1 / A or A-1 (or A+ if no ST rating)","Remedial action required unless within 60  calendar days (in respect of a downgrade by Moody's or Fitch) or 90 calendar days (in respect of a downgrade by S&P)– either (a) procuring a guarantee of the obligations of Account Bank A in respect of the Funding 1 Transaction Account from a financial institution having the minimum required ratings; or (b) taking such other action required by the Rating Agencies to ensure that the ratings assigned to the Rated Notes are not adversely affected. If remedial action is not taken, the Funding 1 Transaction Account needs to be closed and amounts transferred to a financing institution having the minimum required ratings"]
[null,"Account Bank B in respect of the Funding 1 GIC Account","Santander UK","A+ / A1/ A","F1 / P-1 / A-1","A or F1 / P-1 / A or A-1 (or A+ if no ST rating) or A3(cr) (or A3 if no (cr) rating) or A-","Remedial action required within 60  calendar days (in respect of a downgrade by Moody's or Fitch) or 90 calendar days (in respect of a downgrade by S&P) – either (a) procuring a guarantee of the obligations of Account Bank B in respect of the Funding 1 GIC Account from a financial institution having the minimum required ratings; or (b) taking such other action required by the Rating Agencies to ensure that the ratings assigned to the Rated Notes are not adversely affected. If remedial action is not taken, the Funding 1 GIC Account needs to be closed and amounts transferred to a financing institution having the minimum required ratings. If certain conditions are met pursuant to the Panel Bank Guidelines (see Schedule 4 to the Cash Management Agreement) a limited amount of cash may be kept with Santander UK as an Eligible Bank when it is rated below A or F1 / P-1 / A or A-, but no lower than F2 and BBB+ / P-2 / A-2 and BBB+."]
[null,"Issuer Account Bank ","Santander UK","A+ / A1/ A","F1 / P-1 / A-1","A or F1 / P-1 / A or A-1 (or A+ if no ST rating)","Remedial action required within 60  calendar days (in respect of a downgrade by Moody's or Fitch) or 90 calendar days (in respect of a downgrade by S&P) – obtaining a guarantee from a financial institution with the minimum required ratings and a confirmation from the Ratings Agencies that the outstanding Rated Notes will not be downgraded. If this action is not taken, the Issuer GIC Account needs to be closed and amounts standing to the credit of the Issuer GIC Account transferred to a financial institution with the minimum required ratings, unless the Rating Agencies confirm that failure to close the account and transfer amounts will not have an impact on the rating of the Rated Notes."]
[null,"Funding 1 Swap Provider","Santander UK","A+ / A1/ A","F1 / P-1 / A-1","A or F1 / A2 or P-1 (or A1 if no ST rating) / A or A-1 (or A+ if not ST rating)\n","Remedial action required - posting collateral and/or possibility of obtaining guarantee or transfer to eligible transferee."]
[null,null,null,null,null,"BBB+ or F2 (Fitch)\n","Further collateral required and possibility of obtaining guarantee or transfer to eligible transferee."]
[null,null,null,null,null,"BBB- or F3  / A3 or P-2 (or A3 if no ST rating) Baa1(cr) (or Baa1 if no (cr) rating) / BBB+ or A-","Further remedial action required including posting collateral and the possibility of obtaining a guarantee or replacement."]
[null,"Issuer Swap Provider","Santander UK","A+ / A1/ A","F1 / P-1 / A-1","A or F1  / A2 or P-1 (or A1 if no ST rating) / A or A-1 (or A+ if no ST rating)\n","Remedial action required - posting collateral and/or possibility of obtaining guarantee or transfer to eligible transferee."]
[null,null,null,null,null,"BBB+ or F2 (Fitch)\n","Further collateral required and possibility of obtaining guarantee or transfer to eligible transferee."]
[null,null,null,null,null,"BBB- or F3 / A3 or P-2 (or A3 if no ST rating) / BBB+","Further remedial action required including posting collateral and obtaining a guarantee or replacement."]
[null,"Paying Agent and related roles","Citibank N.A.","A+ / A1 / A+","F1 / P-1 / A-1"]
[null,"Intertrust Management Limited ","Structured Finance Management Limited"]
[null,"Note Trustee and Security Trustee","Bank of New York Mellon"]
[null,"The table above is a brief overview only. For a more detailed summary, please consult pages 57 to 69 (Rating Triggers Table) of the base prospectus. Investors are also advised to consult the underlying Transaction Documents to understand the precise legal terms and conditions associated with the roles listed above and the rating triggers summarised above."]
[]
[]
[null,null,null,null," "]

{"sheet":"Page 3","index":2,"n_rows":69,"n_cols":14,"rows_kept":69,"cut":false,"hidden":false,"merged":[[24,1,24,2],[47,1,47,5],[49,1,50,2]]}
[]
[null,"COLLATERAL REPORT"]
[]
[null,"Mortgage Loan Profile",null,null,null,null,null,null,null,"Trust Assets"]
[]
[null,"Original number of Mortgage Loans in Pool",null,null,null,42395,null,null,null,"Current value of Mortgage Loans in Pool at 01 December 2022",null,null,null,1821297327.97]
[null,"Original current value of Mortgage Loans in Pool",null,null,null,3399995370,null,null,null,"Last months Closing Trust Assets at 01 November 2022",null,null,null,1924336217.0899999]
[null,"Current number of Mortgage Loans in Pool at 01 December 2022",null,null,null,11798,null,null,null,"Mortgage collections - Interest on 01 December 2022",null,null,null,3473104.52]
[null,"Current £ value of Mortgage Loans in Pool at 01 December 2022",null,null,null,1821297327.97,null,null,null,"Mortgage collections - Principal (Scheduled) on 01 December 2022",null,null,null,6065084.5]
[null,"Weighted Average Yield 08 December 2022",null,null,null,1.9956647121726741E-2,null,null,null,"Mortgage collections - Principal (Unscheduled) on 01 December 2022",null,null,null,97040328.620000005]
[null,null,null,null,null,null,null,null,null,"Principal Ledger as calculated on 01 December 2022",null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Funding Share as calculated on 01 December 2022",null,null,null,1465460000]
[null,null,null,null,null,null,null,null,null,"Funding Share % as calculated on 01 December 2022",null,null,null,0.76154049999999995]
[null,null,null,null,null,null,null,null,null,"Seller Share as calculated on 01 December 2022",null,null,null,458876217.08999997]
[null,null,null,null,null,null,null,null,null,"Seller Share % as calculated on 01 December 2022",null,null,null,0.23845949999999999]
[null,null,null,null,null,null,null,null,null,"Minimum Seller Share (Amount) on 01 December 2022"]
[null,null,null,null,null,null,null,null,null,"X","Please refer to the notes on page 10",null,null,17107010.350000001]
[null,null,null,null,null,null,null,null,null,"Y",null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Z",null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Minimum Seller Share (Amount)",null,null,null,96216810.849999994]
[null,null,null,null,null,null,null,null,null,"Minimum Seller Share (% of Total)",null,null,null,0.05]
[]
[]
[]
[null,"Arrears Analysis of Non Repossessed Mortgage Loans",null,"Number\nof loans","Current Balance\n£","Arrears \n£","By Number\n%","By Current Balance\n%"]
[null,"<1 month in arrears",null,11781,1819395794.8399999,0,99.85590778097982,99.895594579709865]
[null,"≥1 – <2 months in arrears",null,17,1901533.13,5778.5,0.14409221902017291,0.10440542029013078]
[null,"≥2 – <3 months in arrears",null,0,0,0,0,0]
[null,"≥3 – <4 months in arrears",null,0,0,0,0,0]
[null,"≥4 – <5 months in arrears",null,0,0,0,0,0]
[null,"≥5 – <6 months in arrears",null,0,0,0,0,0]
[null,"≥6 – <7 months in arrears",null,0,0,0,0,0]
[null,"≥7 – <8 months in arrears",null,0,0,0,0,0]
[null,"≥8 – <9 months in arrears",null,0,0,0,0,0]
[null,"≥9 – <10 months in arrears",null,0,0,0,0,0]
[null,"≥10 – <11 months in arrears",null,0,0,0,0,0]
[null,"≥11 – <12 months in arrears",null,0,0,0,0,0]
[null,"More than 12 months in arrears",null,0,0,0,0,0]
[null,"Total",null,11798,1821297327.97,5778.5,99.999999999999986,100]
[]
[]
[null,"Arrears Capitalised",null,"Number","Current Balance","Capitalised Amount"]
[null,null,null,null,"£","£"]
[]
[null,"Capitalisation cases (in month)",null,0,0,0]
[null,"Capitalisation cases (Total) *",null,22,2494293.3699999996,42975.810000000012]
[]
[null,"*Includes properties in possession cases, cases no longer in arrears but excludes any Loans repurchased from the Portfolio or Loans that have been redeemed since January 2008"]
[]
[null,"Losses on Properties in Possession",null,"Number","Loss Amount"]
[null,null,null,null,"£"]
[]
[null,"Total loss on sale brought forward",null,527,21660275.249999985]
[null,"Losses recorded this period",null,0,0]
[null,"Total loss on sale carried forward",null,527,21660275.249999985]
[null,"Recoveries*",null,0,0]
[]
[null,"*This figure represents all live cases and would therefore exclude cases that have been closed due to bankruptcy."]
[]
[null,"Properties in Possession",null,"Number","Current Balance"]
[null,null,null,null,"£"]
[]
[null,"Total properties in possession since inception",null,662,75053229.000000015]
[]
[null,"Repossessed (in month)",null,0,0]
[null,"Sold (in month)",null,0,0]
[null,"Current number in possession",null,0,0]
[]
[null,"Total properties sold since inception",null,658,74290697.919999987]

{"sheet":"Page 4","index":3,"n_rows":63,"n_cols":14,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,8,3,8],[3,1,3,2],[4,1,4,2],[4,11,6,13],[5,1,5,2],[6,1,6,2],[45,1,45,6],[48,1,49,2],[7,11,8,13],[8,1,8,2],[9,8,10,10],[12,8,13,8],[22,8,23,9],[26,1,26,2]]}
[]
[null,"Product Breakdown",null,"Number","%","£","%",null,"Substitution, redemptions and repurchases during period 01 November 2022- 01 December 2022","Number of loans","Current balance"]
[null,"(By Balance)",null,"of loans","by number","Current Balance","by balance",null,null,"this period","this period"]
[null,"Discounted SVR Loans",null,0,0,0,0,null,null,null,"£"]
[null,"Fixed Rate Loans",null,10986,93.117477538565865,1761645454.6400001,96.724759191488658,null,"Substitution & Top up",0,0]
[null,"Bank of England Base Rate Tracker Loans",null,533,4.5177148669265978,43355778.979999997,2.3804888040067524,null,"Redeemed this period",154,39022184.670000024]
[null,"Standard Variable Loans",null,279,2.3648075945075435,16296094.35,0.89475200450458392,null,"Repurchases this period (including arrears)*",353,58018143.949999981]
[null,"Unknown",null,0,0,0,0,null,"Arrears repurchased this period*",1,34104.230000000003]
[null,"Total",null,11798,100,1821297327.97,99.999999999999986,null,"Cumulative arrears repurchased*",2505,235767929.90999997]
[null,null,null,null,null,null,null,null,"* “Arrears” for this purpose means, in respect of a Loan, on any date that two or more Monthly Payments have become due and remain unpaid by the relevant Borrower, and this reporting line relates to repurchases under clause 8.11 of the Mortgage Sale Agreement."]
[]
[null,"Payment Type",null,"Number","%","£","%"]
[null,"(By Balance)",null,"of loans","by number","Current Balance","by balance",null,"PPR/CPR Analysis 01 November 2022- 01 December 2022","1 Month","1 Month Annualised","3 Month Average ","3 Month Annualised","12 Month Average"]
[null,"Interest Only ",null,1559,13.21410408543821,300313284.32999998,16.488976276307735,null,null,"%","%","%","%","%"]
[null,"Repayment",null,10239,86.785895914561792,1520984043.6400001,83.511023723692261,null,"Total (including unscheduled repayments and repurchases from the Mortgages Trust)"]
[null,"Total",null,11798,100,1821297327.97,100,null,"Current month",5.3579729053749747E-2,0.48357363736505354,4.4359870796696343E-2,0.44825211941454435,0.27493242901080334]
[null,null,null,null,null,null,null,null,"Previous month",4.7067216155748381E-2,0.43927848628614741,3.6536654676331569E-2,0.36797031001181812,0.24955217392978665]
[null,null,null,null,null,null,null,null,"Unscheduled repayments and repurchases from the Mortgages Trust only"]
[null,"Use Of Proceeds",null,"Number","%","£","%",null,"Current month",5.0587389327481913E-2,0.46363559136653343,4.1354153195271505E-2,0.42602422932419992,0.24684390723048669]
[null,"(By Balance)",null,"of loans","by number","Current Balance","by balance",null,"Previous month",4.4100267003894446E-2,0.4179663638295682,3.3360587464154191E-2,0.34289180063522529,0.22056623919100363]
[null,"Remortgage",null,5265,44.626207831835906,722078728.78000009,39.646394780846791,null,"*As of February 2014 the definitions and calculations for PPR/CPR have been amended to align the reporting between all Santander UK secured funding structures."]
[null,"House Purchase",null,6527,55.322936090862861,1097798385.49,60.275627083557801]
[null,"Unknown",null,6,5.0856077301237493E-2,1420213.7,7.7978135595408574E-2,null,"Standard Variable Rate - Applicable to underwritten Santander UK mortgages"]
[null,"Total",null,11798,100,1821297327.97,100.00000000000001]
[null,null,null,null,null,null,null,null,"Existing Borrowers SVR",6.2399999999999997E-2]
[null,null,null,null,null,null,null,null,"Effective date of change","2022-11-01"]
[null,"Analysis of Mortgage loan size at reporting date",null,"Number","%","£","%",null,"Previous existing Borrowers SVR",5.9900000000000002E-2]
[null,"£",null,"of loans","by number","Current Balance","by balance",null,"Effective date of change","2022-09-01"]
[null,"0 to <=50,000",null,1991,16.87574165112731,48951799.810000002,2.6877434594691461]
[null,">50,000 to <=100,000",null,2514,21.308696389218511,189194442.44999999,10.387894362139884]
[null,">100,000 to <=150,000",null,2378,20.155958637057129,295092040.51999998,16.20229909681505]
[null,">150,000 to <=200,000",null,1666,14.121037463976945,289185527.97000003,15.877996608731829]
[null,">200,000 to <=250,000",null,1166,9.8830310222071525,260157133.19999999,14.284165973601276]
[null,">250,000 to <=300,000",null,798,6.7638582810645875,216543721.25999999,11.889531595665243]
[null,">300,000 to <=350,000",null,447,3.788777758942194,144115464.56999999,7.9127917422812928]
[null,">350,000 to <=400,000",null,293,2.4834717748770978,108900779.56,5.9792971684299197]
[null,">400,000 to <=450,000",null,205,1.7375826411256143,86567009.890000001,4.753041063673372]
[null,">450,000 to <=500,000",null,128,1.0849296490930667,60702405.380000003,3.3329212340995582]
[null,">500,000 to <=550,000",null,93,0.78826919816918117,48714824.32,2.6747321028740023]
[null,">550,000 to <=600,000",null,58,0.4916087472452958,33157597.170000002,1.8205482795583483]
[null,">600,000 to <=650,000",null,28,0.23732836073910832,17400532.039999999,0.95539216869079036]
[null,">650,000 to <=700,000",null,21,0.17799627055433126,13979425.52,0.76755317790870137]
[null,">700,000 to <=750,000",null,12,0.10171215460247499,8634624.3100000005,0.47409196606158022]
[null,"> 750,000",null,0,0,0,0]
[null,"Total",null,11798,100,1821297327.97,100.00000000000001]
[null,"As at the report date, the maximum loan size was £742,482.82, and the average loan size was £154,373.40"]
[]
[]
[null,"Geographical Analysis By Region",null,"Number","%","Current balance","%"]
[null,null,null,"of loans","by number","£","by balance"]
[null,"East Anglia",null,1366,11.578233598915071,237188090.78999999,13.023029636482663]
[null,"East Midlands",null,773,6.5519579589760975,95873360.950000003,5.2640148029459581]
[null,"London",null,1635,13.858281064587219,375595802.06,20.622431949572743]
[null,"North",null,299,2.5343278521783352,29350093.100000001,1.6114937769503741]
[null,"North West",null,952,8.0691642651296824,110580279.15000001,6.071511633592066]
[null,"Scotland",null,1619,13.722664858450583,164552347.58000001,9.0348975454440712]
[null,"South East",null,2311,19.588065773859974,432732259.25,23.759561528172835]
[null,"South West",null,1118,9.4761824037972531,169711490.75,9.3181650323486025]
[null,"Yorkshire and Humberside",null,615,5.2127479233768437,70923491.650000006,3.8941193489286352]
[null,"Wales",null,410,3.4751652822512287,42498511.259999998,2.3334197336888653]
[null,"West Midlands",null,700,5.933209018477708,92291601.430000007,5.0673550118731736]
[null,"Unknown",null,0,0,0,0]
[null,"Total",null,11798,99.999999999999986,1821297327.9700003,100]

{"sheet":"Page 5","index":4,"n_rows":53,"n_cols":12,"rows_kept":53,"cut":false,"hidden":false,"merged":[[13,7,14,11],[15,1,16,5],[28,7,29,11],[43,7,43,11],[52,1,53,5]]}
[]
[null,"Remaining Term","Number","%","£","%",null,"Indexed Current Loan to Value","Number","%","£","%"]
[null,null,"of loans","by number","Current Balance","by balance",null,"Using current capital balance and HPI indexed latest valuation ","of loans","by number","Current Balance","by balance"]
[null,"0 to <5",805,6.823190371249364,49956051.869999997,2.7428828397656804,null,">0% =<25%",2713,22.995422953042887,185239882.63,10.170765628721728]
[null,">= 5 to < 10",1690,14.324461773181895,159650411.06999999,8.7657522260763834,null,">25% =<50%",5278,44.736395999321921,844267323,46.355271598680268]
[null,">= 10 to < 15",2028,17.189354127818273,249848655.47,13.71816955051918,null,">50% =<75%",3725,31.573147991184946,770242563.00999999,42.290874267547785]
[null,">=15 to < 20",2443,20.706899474487201,388676570.75,21.340643550123421,null,">75% =<80%",62,0.52551279877945412,16453978.82,0.90342079611676829]
[null,">= 20 to < 25",2801,23.741312086794373,537794627.77999997,29.528107219012973,null,">80% =<85%",19,0.16104424478725207,4835624.49,0.26550439709861873]
[null,">= 25 to < 30",2031,17.214782166468893,435371011.02999997,23.904444614502353,null,">85% =<90%",1,8.4760128835395833E-3,257956.02,1.4163311834840018E-2]
[null,">= 30 to < 35",0,0,0,0,null,">90% =<95%",0,0,0,0]
[null,">= 35 to < 40",0,0,0,0,null,">95%",0,0,0,0]
[null,">= 40 to < 45",0,0,0,0,null,"Unknown",0,0,0,0]
[null,">= 45",0,0,0,0,null,"Total",11798,99.999999999999986,1821297327.9699998,100]
[null,"Unknown",0,0,0,0,null,"As at the report date, the maximum indexed LTV was 85.96 %, and the weighted average indexed LTV was 46.13%"]
[null,"Total",11798,100,1821297327.97,100]
[null,"As at the report date, the maximum remaining term for a loan was 359 months, and the weighted average remaining term was 233  months."]
[null,null,null,null,null,null,null,"Loan to Value at Last Valuation","Number","%","£","%"]
[null,null,null,null,null,null,null,"Using current capital balance and unindexed latest valuation ","of loans","by number","Current Balance","by balance"]
[null,"Seasoning","Number","%","£","%",null,">0% =<25%",1884,15.968808272588575,101044813.51000001,5.5479581481966793]
[null,null,"of loans","by number","Current Balance","by balance",null,">25% =<50%",3501,29.674521105272078,510250085.98000002,28.015748891957131]
[null,"0 to <6",2,1.6952025767079167E-2,86181,4.7318468366752886E-3,null,">50% =<75%",4861,41.201898626885914,911271085.66999996,50.03417463340233]
[null,">= 6 to < 12",459,3.8904899135446689,101908587.3,5.5953844402542616,null,">75% =<80%",723,6.1281573147991191,139997289.91999999,7.6866795865801656]
[null,">= 12 to < 18",404,3.4243092049499912,91285059.870000005,5.0120899244795707,null,">80% =<85%",660,5.5941685031361246,129166213.23,7.091989388353598]
[null,">= 18 to < 24",979,8.2980166129852506,195893434.33000001,10.755708654574315,null,">85% =<90%",155,1.3137819969486355,27878455.359999999,1.5306921572807144]
[null,">= 24 to < 30",1505,12.756399389727072,271717013.95999998,14.918871827635805,null,">90% =<95%",13,0.11018816748601457,1494045.22,8.2031922907680771E-2]
[null,">= 30 to < 36",189,1.6019664349889811,28813973.690000001,1.5820576490998193,null,">95%",1,8.4760128835395833E-3,195339.08,1.0725271321718953E-2]
[null,">= 36 to < 42",222,1.8816748601457873,35629474.960000001,1.9562689964363076,null,null,0,0,0,0]
[null,">= 42 to < 48",1662,14.087133412442787,285646011.25,15.683656197331505,null,"Total",11798,100,1821297327.9699998,100.00000000000001]
[null,">=48 to < 54",1470,12.459738938803188,221918794.88999999,12.184654942493573,null,"As at the report date, the maximum unindexed LTV was 96.49 %, and the weighted average unindexed LTV was 56.64%"]
[null,">=54 to < 60",1391,11.790133921003559,190395996.81,10.453866806152597]
[null,">= 60 to < 66",753,6.3824377013053057,101984249.27,5.5995387301023856]
[null,">= 66 to < 72",654,5.5433124258348867,98276675.859999999,5.3959710120224154,null,"Original Loan to Value at Last Valuation","Number","%","£","%"]
[null,">= 72 to < 78",219,1.8562468214951686,27012857.670000002,1.4831657223210373,null,"Using original balance and valuation amount","of loans","by number","Current Balance","by balance"]
[null,">= 78 to < 84",115,0.97474148160705198,12562166.58,0.68973727612073465,null,">0% =<25%",780,6.6112900491608739,54614768.75,2.99867396230538]
[null,">= 84 to < 90",130,1.1018816748601457,15165530.140000001,0.83267733977863745,null,">25% =<50%",2556,21.664688930327173,333973232.25999999,18.33710658502109]
[null,">= 90 to < 96",157,1.3307340227157145,16326058.060000001,0.89639718948014202,null,">50% =<75%",4798,40.66790981522292,809839965.79999995,44.465005980250332]
[null,">= 96 to < 102",278,2.356331581624004,27844535.739999998,1.5288297694388673,null,">75% =<80%",973,8.2471605356840136,182252231.74000001,10.006725916802205]
[null,">= 102 to < 108",281,2.381759620274623,30832606.670000002,1.6928925440397875,null,">80% =<85%",943,7.9928801491778261,153441456.96000001,8.4248439067894729]
[null,">= 108 to < 114",122,1.034073571791829,11942398.539999999,0.65570834353064589,null,">85% =<90%",1160,9.8321749449059173,194080449.58000001,10.656165064290748]
[null,">= 114 to < 120",40,0.33904051534158336,3496033.77,0.19195294015484254,null,">90% =<95%",588,4.9838955755212755,93095222.879999995,5.1114785845407802]
[null,">= 120 to < 126",23,0.19494829632141042,1431066.27,7.8574005903531002E-2,null,">95%",0,0,0,0]
[null,">= 126 to < 132",27,0.22885234785556874,2044025.62,0.1122291011253089,null,"Unknown",0,0,0,0]
[null,">= 132 to < 138",35,0.29666045092388543,2723123.37,0.1495155858508378,null,"Total",11798,100,1821297327.9699998,100.00000000000001]
[null,">= 138 to < 144",25,0.21190032208848958,1707126.18,9.373132842086504E-2,null,"As at the report date, the maximum original LTV was 95% and the weighted average LTV at origination was 64.93%"]
[null,">= 144 to < 150",32,0.27123241227326667,2600890.29,0.14280426650045805]
[null,">= 150 to < 156",22,0.18647228343787084,1512849.68,8.3064399028477551E-2]
[null,">= 156 to < 162",53,0.44922868282759787,4030329.53,0.22128893882978271]
[null,">= 162 to < 168",29,0.2458043736226479,1841109.08,0.10108778241343397]
[null,">= 168 to < 174",58,0.4916087472452958,4096700.24,0.22493308352712196]
[null,">= 174 to < 180",86,0.72893710798440414,5837075.8799999999,0.32049000404046868]
[null,">= 180",376,3.1869808442108836,24735391.469999999,1.3581193520757988]
[null,"Total",11798,99.999999999999972,1821297327.9699998,100.00000000000003]
[null,"As at the report date, the maximum seasoning for a loan was 210 months, the minimum seasoning was 0  months and the weighted average seasoning was 47 months."]

{"sheet":"Page 6","index":5,"n_rows":23,"n_cols":20,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,"LOAN NOTE REPORT"]
[]
[]
[]
[]
[]
[null,"Closing Date","2019-10-15",null,null,"Series 2019-1 Notes"]
[]
[null,"2019-1","ISIN (Reg S)","ISIN (144a)","Ratings\nS&P/Moody's/Fitch","Initial Ratings S&P/Moody's/Fitch","Currency","Applicable Exchange Rate","Original Balance","Repaid","Outstanding","Reference rate","Margin p.a.%","Current interest rate  p.a.%*","Accrual Period","Next coupon date","Interest next coupon*","Step up Date","Legal Maturity","Bond Type"]
[]
[null,"A1*","XS2065728920","n/a","AAA/Aaa/AAA","AAA/Aaa/AAA","GBP",1,750000000,0,750000000,"Compunded Daily SONIA",7.3000000000000001E-3,0,"18/10/2022 - 18/01/2023","2023-01-18","*","Not applicable","2054-10-18","Sched AM"]
[null,"A2*","XS2065729654","n/a","AAA/Aaa/AAA","AAA/Aaa/AAA","GBP",1,500000000,0,500000000,"Compunded Daily SONIA",8.8000000000000005E-3,0,"18/10/2022 - 18/01/2023","2023-01-18","*","Not applicable","2054-10-18","Sched AM"]
[null,"Z*","XS2065730074","n/a","N/A","N/A","GBP",1,215460000,0,215460000,"Compunded Daily SONIA",8.9999999999999993E-3,0,"18/10/2022 - 18/01/2023","2023-01-18","*","N/A","2054-10-18","P-Through"]
[]
[null,"*Coupon rate and interest due will not be known until 5 London Business Days prior to the Interest Payment Date on 18/01/23. The information will be made available in the Interest Payment Date Investor Report in January 2023"]
[null,"All outstanding 2019-1 are listed on the London Stock Exchange."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Page 7","index":6,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":false,"merged":[[44,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3]]}
[]
[null,"Combined Credit Enhancement","Total","% of Total","Current note","Subordination","% Required"]
[null,null,"£",null,"subordination","+Reserve Fund"]
[]
[null,"Class A Notes",1250000000,0.85297449265077174,0.14702550734922823,0.21526346676128999,9.2499999999999999E-2]
[null,"Class B Notes",0,0,0,0,0]
[null,"Class M Notes",0,0,0,0,0]
[null,"Class C Notes",0,0,0,0,0]
[null,"Class Z Notes",215460000,0.14702550734922823,0,0,0]
[null,null,1465460000,1]
[]
[]
[null,"General Reserve Fund Required Amount",100000000,6.8237959412061747E-2]
[]
[]
[]
[null,"Interest shortfall in period",0]
[null,"Cumulative interest shortfall",0]
[null,"Principal shortfall in period",0]
[null,"Cumulative principal shortfall",0]
[null,"Cumulative net loss",0]
[null,"Excess principal paid in current period",0]
[]
[]
[null,"General Reserve Fund"]
[]
[null,"Balance brought forward",100000000]
[null,"Drawings",0]
[null,"Top up",0]
[null,"Balance carried forward",100000000]
[]
[]
[null,"Quarterly Excess Spread* ","Excluding Z notes","Including Z Notes"]
[]
[null,"Quarterly Excess Spread annualised",5.0454964257813373E-3,8.8298835554508903E-3]
[null,"*Excess spread is calculated at each quarterly Interest Payment Date - see note 13"]
[]
[null,"Funding 1 Principal Ledger-AAA",0]
[null,"Funding 1 Principal Ledger-AA",0]
[null,"Funding 1 Principal Ledger-A",0]
[null,"Funding 1 Principal Ledger-BBB",0]
[null,"Total Funding 1 Principal Ledger",0]
[]
[]
[null,"Accounts as at  30 November 2022","Counterparty",null,"Rate","Amount"]
[]
[null,"Mortgages Trustee GIC","Santander UK ",null,"Sonia",107058120.49000016]
[null,"Funding GIC ","Santander UK ",null,"Sonia",103338101.98]
[null,"Funding Transaction Account","Santander UK ",null,"Sonia - 0.25%",0]
[null,"Panel Banks","Bank of New York Mellon",null,"-",0]

{"sheet":"Page 8","index":7,"n_rows":62,"n_cols":9,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[]
[null,"WATERFALLS"]
[]
[null,"MORTGAGES TRUSTEE REVENUE WATERFALL",null,null,"FUNDING 1 REVENUE WATERFALL",null,null,"ISSUER REVENUE WATERFALL"]
[null,"* for collection period 01 January 2023 to 31 December 2022"]
[null,"Mortgages Trustee Fees",83.33,null,"Funding 1 Security Trustee fees",0,null,"Issuer Security Trustee fees",0]
[null,"Other third party payments ",0,null,"Fee under Intercompany Loan",0,null,"Note Trustee fees",0]
[null,null,null,null,"Other third party payments",0,null,"Agent Bank fees etc.",0]
[null,null,null,null,"Profit to Funding 1 ",0,null,"Issuer profit ",0]
[null,"Servicer Fees",96359.01]
[null,"Cash Manager Fees",0,null,"Cash Manager fees",0,null,"Other third party payments",0]
[null,"Mortgages Trustee Corporate Service Provider fees",166.67,null,"Funding 1 Corporate Service Provider fees",0]
[null,"Funding 1 Account Banks fees",0,null,"Funding 1 Account Banks fees",0]
[null,null,null,null,null,null,null,"Issuer Cash Manager Fees",0]
[null,null,null,null,"Payment to Funding 1 Swap Provider",0,null,"Issuer Corporate Service Provider Fees",0]
[null,"Funding 1",2583467.2200000002,null,null,null,null,"Issuer Account Bank Fees",0]
[null,"Seller",808955.4,null,null,null,null,"Other issuer invoices",0]
[null,null,null,null,"Interest on AAA Loan Tranches",0]
[null,null,null,null,"Credit to AAA Principal Deficiency Ledger",0,null,"Interest on Class A Notes",0]
[null,"MORTGAGES TRUSTEE PRINCIPAL WATERFALL",null,null,null,null,null,"(including amounts paid to Issuer Swap Providers)",0]
[null,"* for collection period 01 January 2023 to 31 December 2022",null,null,"Interest on AA Loan Tranches",0,null,"Interest on Class B Notes",0]
[null,"Funding 1",0,null,"Credit to AA Principal Deficiency Ledger",0,null,"(including amounts paid to Issuer Swap Providers)",0]
[null,null,null,null,null,null,null,"Interest on Class M Notes",0]
[null,null,null,null,"Interest on A Loan Tranches",0,null,"(including amounts paid to Issuer Swap Providers)",0]
[null,"Seller",103105413.12,null,"Credit to A Principal Deficiency Ledger",0,null,"Interest on Class C Notes",0]
[null,null,null,null,null,null,null,"(including amounts paid to Issuer Swap Providers)",0]
[null,null,null,null,"Interest on BBB Loan Tranches",0]
[null,null,null,null,"Credit to BBB Principal Deficiency Ledger",0]
[null,null,null,null,null,null,null,"Interest on Class Z Notes",0]
[]
[null,null,null,null,"Credit to General Reserve Fund",0]
[null,null,null,null,null,null,null,"Excluded Issuer swap payments",0]
[]
[null,null,null,null,"Credit to NR Principal Deficiency Ledger",0]
[null,null,null,null,null,null,null,"ISSUER PRINCIPAL WATERFALL"]
[]
[null,null,null,null,"Interest on NR Loan Tranches",0,null,"Repayment of Class A Notes",0]
[null,null,null,null,null,null,null,"(including principal payments to class A swap providers)",0]
[null,null,null,null,null,null,null,"Repayment of Class B Notes",0]
[null,null,null,null,"Excluded swap payments and other fees under the Intercompany Loan Agreement",0,null,"(including principal payments to class B swap providers)",0]
[null,null,null,null,null,0,null,"Repayment of Class M Notes",0]
[null,null,null,null,null,null,null,"(including principal payments to class M swap providers)",0]
[null,null,null,null,null,null,null,"Repayment of Class C Notes",0]
[null,null,null,null,null,null,null,"(including principal payments to class C swap providers)",0]
[null,null,null,null,"Payment of Funding 1 Start-up Loan",0]
[]
[null,null,null,null,null,null,null,"Repayment of Class Z Notes",0]
[null,null,null,null,"Deferred Consideration",0]
[]
[]
[null,null,null,null,"FUNDING 1 PRINCIPAL WATERFALL"]
[]
[null,null,null,null,"Repayment of Class A Notes",0]
[null,null,null,null,"Repayment of Class B Notes",0]
[null,null,null,null,"Repayment of Class M Notes",0]
[null,null,null,null,"Repayment of Class C Notes",0]
[]
[]
[null,null,null,null,"Repayment of NR loan tranches",0]
[]
[]
[null,null,null,null,"Credit to Cash Accumulation Ledger",0]

{"sheet":"Page 9","index":8,"n_rows":10,"n_cols":15,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[null,"SWAP PAYMENTS THIS PERIOD"]
[]
[null,"Note","Swap Provider","Currency Notional","Receive Reference Rate","Receive margin ","Receive Rate ","Interest Received","Principal Received","£ Notional","Pay reference rate","Pay margin ","Pay rate","Interest Paid","Principal Paid"]
[null,"Funding 1 Swap Libor","SAN UK",0,"3M GBP LIBOR",0,0,0,0,0,"N/A",0,0,0,0]
[null,"Funding 1 Swap SONIA","SAN UK",0,"Compounded Daily SONIA",0,0,0,0,0,"N/A",0,0,0,0]
[]
[]
[]
[null,"Note","Collateral Postings","Counterparty"]

{"sheet":"Page 10","index":9,"n_rows":63,"n_cols":3,"rows_kept":63,"cut":false,"hidden":false,"merged":[[24,1,25,1]]}
[]
[]
[null,"TRIGGER EVENTS"]
[null,"Asset "]
[null,"   Amount debited to AAA Principal Deficiency Sub Ledger, unless certain criteria are met","None"]
[]
[null,"Non Asset "]
[null,"   Insolvency Event occurs in relation to Seller","None"]
[null,"   Sellers role as Servicer terminated & new Servicer is not appointed within 60 days","None"]
[null,"   The then current Seller Share is less than the adjusted Minimum Seller Share for 2 consecutive Trust Calculation Dates","None"]
[null,"   The aggregate outstanding principal balance of Loans in the Mortgages Trust is less than the required loan balance amount specified in the most recent"]
[null,"   final terms","None"]
[null,"An arrears trigger event will occur if:"]
[null,"   (i) the outstanding principal balance of the loans in arrears for more than 3 times the monthly payment then due divided by the outstanding principal "]
[null,"balance of all of the loans in the mortgages trust (expressed as a percentage) exceeds 2 per cent. or (ii) the issuer fails to exercise its option to redeem "]
[null,"    any of its notes on the relevant step-up date as specified in the relevant final terms. "]
[]
[null,"Full details of all trigger events can be found within the Fosse Master Issuer plc base prospectus"]
[]
[]
[null,"Notes"]
[1,"Current value of mortgages"]
[null,"Total principal amount outstanding "]
[2,"Arrears"]
[null,"This arrears multiplier is calculated as the arrears amount ( which is the difference between the expected monthly repayments and the amount that has actually been paid, i.e.  a total of under and/or over payments ) divided by the monthly amount repayable.  It is recalculated every time the arrears amount changes, i.e.  on the date when a payment is due."]
[]
[3,"Defaults"]
[null,"For the purpose of the Bank of England Market Notice dated 30 November 2010 \"defaults\" is defined as properties been taken into possession."]
[4,"1 month CPR"]
[null,"On any trust calculation date, the total principal receipts received during the immediately preceding trust calculation period divided by the aggregate current balance of the loans comprised in the trust property calculated on the previous trust calculation date in respect of the previous trust calculation period."]
[5,"1 month annualised CPR"]
[null,"Calculated as 1 – ((1 – R) ^ 12) where R is (i) total principal receipts received scheduled and unscheduled during the relevant period, divided by (ii) the aggregate outstanding principal balance of the loans in the expected portfolio as at the start of that period."]
[6,"3 month average CPR"]
[null,"The total principal receipts received during the immediately preceding trust calculation period for the last 3 months divided by the average aggregate current balance of the last 3 months of the loans comprised in the trust property."]
[7,"3 month annualised CPR"]
[null,"Calculated as 1 – ((1 – R) ^ 4) where R is (i) total principal receipts received scheduled and unscheduled during the relevant period, divided by (ii) the average aggregate outstanding principal balance over the last 3 months of the loans in the expected portfolio as at the start of that period."]
[8,"12 month average CPR"]
[null,"The total principal receipts received during the immediately preceding trust calculation period for the last 12 months divided by the average aggregate current balance of the last 12 months of the loans comprised in the trust property."]
[9,"X"]
[null,"104.4%. of the aggregate of the FSCS excess amounts."]
[10,"Y"]
[null,"Flexible draw capacity (flexible drawdown reservoir of live sub-accounts) multiplied by 8% multiplied by 3%"]
[11,"Z"]
[null,"Balance of flexible redraws and Further Advances covered by CCA"]
[13,"Excess spread calculation"]
[null,"After a review of the calculation and reporting, Excess Spread has been updated to include 4 reporting components: \n1. Quarterly including Z Notes 2. Quarterly excluding Z Notes 3. Monthly including Z Notes 4.  Monthly excluding Z Notes\nIn all cases Excess Spread is calculated by dividing excess cash available (pre and post Z Note payment) divided by a. Quarterly = the weighted average Funding Share for the relevant period and b. Monthly = the current Funding Share for the relevant period"]
[null,"All capitalised terms used in this investor report have the meaning or descriptions assigned to them in the Fosse Master Issuer plc base prospectus"]
[null,"Calculated as 1 – ((1 – R) ^ 12) where R is (i) total principal receipts received scheduled and unscheduled during the relevant period, divided by (ii) the aggregate outstanding principal balance of the loans in the expected portfolio as at the start of that period."]
[]
[16,"3 month average CPR"]
[null,"The total principal receipts received during the immediately preceding trust calculation period for the last 3 months divided by the average aggregate current balance of the last 3 months of the loans comprised in the trust property"]
[17,"3 month annualised CPR"]
[null,"Calculated as 1 – ((1 – R) ^ 4) where R is (i) total principal receipts received scheduled and unscheduled during the relevant period, divided by (ii) the average aggregate outstanding principal balance over the last 3 months of the loans in the expected portfolio as at the start of that period."]
[18,"12 month average CPR"]
[null,"The total principal receipts received during the immediately preceding trust calculation period for the last 12 months divided by the average aggregate current balance of the last 12 months of the loans comprised in the trust property"]
[]
["Notes","Risk Retention"]
[null,"The seller, in its capacity as originator, will (i) retain, on an on-going basis, a material net economic interest of not less than 5 per cent. in the nominal value of the securitised exposures in accordance with the text of Article 6(3)(b) of Regulation (EU) 2017/2402 (the EU Securitisation Regulation) and/or Article 6(3)(b) of Regulation (EU) 2017/2402 as it forms part of UK domestic law by virtue of the European Union (Withdrawal) Act 2018  (the UK Securitisation Regulation), as applicable and (ii) agree not to hedge, sell or otherwise mitigate such risk. Any change to the manner in which such interest is held will be notified to noteholders in accordance with the conditions and the requirements of the EU Securitisation Regulation and/or the UK Securitisation Regulation, as applicable."]
[]
[]
[]
[]
[null,"All capitalised terms used in this investor report have the meaning or descriptions assigned to them in the Fosse Master Issuer plc base prospectus"]