{"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":5,"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,"2018-12-31"]
[null,"Reporting Period:",null,null,"01 November 2018 to 30 November 2018"]
[null,"Trustee Calculation Date:",null,null,"2018-12-01"]
[]
[]
[null,"Investors (or other appropriate third parties) can register at https://boeportal.co.uk/santanderuk (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":32,"n_cols":7,"rows_kept":32,"cut":false,"hidden":false,"merged":[[25,2,26,2],[25,3,26,3],[31,1,31,6]]}
[]
[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 / Aa3/ 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 / Aa3/ 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 / Aa3/ A","F1 / P-1 / A-1"]
[null,"Start-up Loan Provider","Santander UK","A / Aa3/ A","F1 / P-1 / A-1"]
[null,"Mortgages Trustee Account Bank","Santander UK","A / Aa3/ A","F1 / P-1 / A-1","A or F1 / P-2 / BBB+ or A-2\n\nP-1 / A or A-1 (or A+ if no ST rating) (S&P)","Remedial action required within 30 days – obtaining a guarantee from an entity rated A and F1 / P-1 / A and A-1 (or A+ if no ST rating) 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 an entity rated A and F1 / P-1 / A and A-1 (or A+ if no ST rating), 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 days with an entity that is rated A and F1 / P-1 / A and A-1 (or A+ if no ST rating). If a stand-by arrangement is not implemented, the Mortgages Trustee GIC Account needs to be closed and amounts transferred to an entity rated A and F1 / P-1 / A and A-1 (or A+ if no ST rating), 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 within 30 business days – 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 / Aa3/ 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 30 business days – 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 5 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 / Aa3/ 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 30 days – obtaining a guarantee from an entity rated A and F1 / P-1 / A and A-1 (or A+ if no ST rating) 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 an entity rated A and F1 / P-1 / A and A-1 (or A+ if no ST rating), 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 / Aa3/ 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) / BBB+ ","Further remedial action required including posting collateral and the possibility of obtaining a guarantee or replacement."]
[null,"Issuer Swap Provider","Santander UK","A / Aa3/ 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,"English Corporate Services Provider","Structured Finance Management Limited"]
[null,"Jersey Corporate Services Provider","Sanne Corporate Services Limited"]
[null,"Note Trustee and Security Trustee","Law Debenture Company"]
[null,"The table above is a brief overview only. For a more detailed summary, please consult pages 58 to 66 (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."]

{"sheet":"Page 3","index":2,"n_rows":68,"n_cols":12,"rows_kept":68,"cut":false,"hidden":false,"merged":[[37,1,37,7],[56,1,56,4]]}
[]
[null,"COLLATERAL REPORT"]
[]
[null,"Mortgage Loan Profile",null,null,null,null,null,null,null,"Trust Assets"]
[]
[null,"Original number of Loans in Portfolio",null,null,null,42395,null,null,null,"Current value of Loans in portfolio at 30 November 2018",null,4723240854.3400002]
[null,"Original current value of Loans in Portfolio",null,null,null,3399995370,null,null,null,"Current value of Loans in portfolio at 31 October 2018",null,4807794931.9200001]
[null,"Current number of Loans in Portfolio",null,null,null,71801,null,null,null,"Mortgage Collections - Interest",null,10628581.439999999]
[null,"Current value of Loans in Portfolio ",null,null,null,4722491070.71,null,null,null,"Mortgage collections - Principal (Scheduled)",null,16986990]
[null,"Current number of Loan product holdings in Portfolio",null,null,null,94599,null,null,null,"Mortgage collections - Principal (Unscheduled)",null,72372843.319999993]
[null,"(A Loan may have more than one active Loan product)",null,null,null,null,null,null,null,"Principal Ledger as calculated on 01 December 2018",null,0]
[null,"Weighted average yield (pre-swap)",null,null,null,2.6853315947829914E-2,null,null,null,"Funding Share as calculated on 01 December 2018",null,195598643.74000001]
[null,null,null,null,null,null,null,null,null,"Funding Share % as calculated on 01 December 2018",null,4.06836E-2]
[null,null,null,null,null,null,null,null,null,"Seller Share as calculated on 01 December 2018",null,4612196288.1800003]
[null,null,null,null,null,null,null,null,null,"Seller Share % as calculated on 01 December 2018",null,0.95931639999999996]
[null,null,null,null,null,null,null,null,null,"Minimum Seller Share (Amount) on 01 December 2018",null,0]
[null,null,null,null,null,null,null,null,null,"X","Please refer to the notes on page 10",160590189.04756001]
[null,null,null,null,null,null,null,null,null,"Y",null,173615729.77920002]
[null,null,null,null,null,null,null,null,null,"Z",null,11696200.84]
[null,null,null,null,null,null,null,null,null,"Minimum Seller Share (Amount)",null,345902119.66676003]
[null,null,null,null,null,null,null,null,null,"Minimum Seller Share (% of Total)",null,7.3234099999999996E-2]
[null,"Arrears Analysis of Non Repossessed Mortgage Loans",null,"Number","Current balance","Arrears ","By Number","By current \nbalance"]
[null,null,null,null,"£","£","%","%"]
[null,"Less than 1 month in arrears",null,71528,4700849729.3400002,0,0.99619782454283368,0.99541738860995932]
[null,"1<=2 months in arrears",null,236,18628202.09,149668.75,3.2868622999679669E-3,3.9445711619311439E-3]
[null,"2<=3 months in arrears",null,19,1342838.7,24357.82,2.646202699126753E-4,2.8434965358189898E-4]
[null,"3<=4 months in arrears",null,15,1417005.56,23829.07,2.0891073940474365E-4,3.0005468274754428E-4,null,null,"2018-11-01"]
[null,"4<=5 months in arrears",null,2,129872.76,4089.39,2.7854765253965821E-5,2.7500901125150106E-5]
[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,1,123422.26,3502.71,1.3927382626982911E-5,2.6134990654719042E-5]
[null,"Total",null,71801,4722491070.710001,205447.74000000002,1.0000000000000002,0.99999999999999978]
[null,"Arrears are calculated in accordance with standard market practice in the UK. A Loan is identified as being in arrears when, on any due date, the overdue amounts which were due on previous dates equal one or more full monthly payments and the total of arrears across all sub-accounts exceeds £150."]
[]
[null,"Arrears Capitalised",null,"Number","Current Balance","Capitalised Amount"]
[null,null,null,null,"£","£"]
[]
[null,"Capitalisation cases (In month)",null,1,50439.98,618.70000000000005]
[null,"Capitalisation cases (Total)",null,242,20172843.34,475144.14]
[]
[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,524,21404597.909999985]
[null,"Losses recorded this period",null,0,0]
[null,"Total loss on sale carried forward",null,524,21404597.909999985]
[null,"Recoveries*",null,0,0]
[]
[null,"*Please note these are continually reported from 31/12/2011 but excluding any sales before this date."]
[]
[null,"Properties in Possession",null,"Number","Current balance"]
[null,null,null,null,"£"]
[]
[null,"Total properties in possession since inception",null,657,74139055.290000021]
[null,null,null,null," "]
[null,"Repossessed (in month)",null,0,0]
[null,"Sold (in month)",null,0,0]
[null,"Current number in possession",null,2,144506.83000004292]
[]
[null,"Total properties sold since inception",null,655,73994548.459999979]

{"sheet":"Page 4","index":3,"n_rows":64,"n_cols":14,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,10,3,10],[1,11,3,11],[9,8,11,11],[49,1,49,2],[11,1,11,2],[1,1,1,2],[2,1,2,2],[2,8,2,9],[10,1,10,2],[47,1,47,6],[16,1,16,2],[17,1,17,2],[24,1,24,2],[23,1,23,2]]}
[]
[null,"Product Breakdown",null,"No of ","%","Current balance","%",null,null,null,"Number of accounts","Current balance"]
[null,"(By Balance)",null,"product holdings","by number","£","by balance",null,"Substitution, redemptions and repurchases"]
[null,"Bank of England Base Rate Tracker Loans",null,64274,0.67943635767819954,3563052409.7800002,0.75448579074694055]
[null,"Fixed Rate Loans",null,0,0,0,0,null,"Substitution & top up",null,0,0]
[null,"Discounted SVR Loans",null,1,1.0570936267825241E-5,452.32,9.5779958760620004E-8,null,"Redeemed this period*",null,398,59686068.899999991]
[null,"Standard Variable Loans",null,30324,0.32055307138553263,1159438208.6099999,0.24551411347310073,null,"Repurchases this period (including arrears)**",null,643,12686774.42]
[null,"Other",null,0,0,0,0,null,"Arrears repurchased this period**",null,12,1072984.29]
[null,"Total",null,94599,1,4722491070.71,1,null,"Cumulative arrears repurchased",null,1891,168148465.39000002]
[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 8.13 of the Mortgage Sale Agreement. "]
[null,"Payment Type",null,"No of ","%","Current balance","%"]
[null,"(By Balance)",null,"product holdings","by number","£","by balance"]
[null,"Repayment",null,63733,0.67371748115730612,2063994829.9300001,0.4370563753378765]
[null,"Interest only and combined repayment & int-only",null,30866,0.32628251884269388,2658496240.7799997,0.56294362466212344]
[null,"Total",null,94599,1,4722491070.71,1]
[]
[null,"Use Of Proceeds",null,"No of ","%","Current balance","%",null,"CPR/PPR Analysis*","1 Month","1 Month Annualised","3 Month Average ","3 Month \nAnnualised","12 Month\nAverage"]
[null,"(By Balance)",null,"product holdings","by number","£","by balance",null,null,"%","%","%","%","%"]
[null,"House purchase",null,47866,0.50598843539572302,3008149289.1500001,0.63698358432210689,null,"Total (including unscheduled repayments and repurchases from the Mortgages Trust)"]
[null,"Remortgage",null,46733,0.49401156460427698,1714341781.5599999,0.36301641567789311,null,"Current month",1.8586448587214144E-2,0.20159250468234091,1.8404418086105673E-2,0.19996849326540744,0.19932779048508009]
[null,"Other",null,0,0,0,0,null,"Previous month",1.909374969599742E-2,0.20653089357342647,1.9019455656739053E-2,0.20597691814617014,0.20121871230565849]
[null,"Total",null,94599,1,4722491070.71,1,null,"Unscheduled repayments and repurchases from the Mortgages Trust only"]
[null,null,null,null,null,null,null,null,"Current month",1.4170562588569054E-2,0.15740013070073622,1.5084465290917613E-2,0.1673509950222094,0.16612788336904669]
[null,"Analysis of Mortgage loan size at reporting date",null,"No","%","Current balance","%",null,"Previous month",1.5770191590482024E-2,0.17366115762699597,1.5670125077276734E-2,0.17333898187866559,0.16805617800594722]
[null,"£",null,"of accounts","by number","£","by balance"]
[null,">0 =<50,000",null,36694,0.51105137811451096,807559985.71000004,0.17100296720912336]
[null,">50,000 =<100,000",null,19994,0.27846408824389635,1432434886.22,0.30332188346618544]
[null,">100,000 =<150,000",null,8635,0.12026294898399743,1048262751.5700001,0.22197241580223881,null,"Standard Variable Rate"]
[null,">150,000 =<200,000",null,3556,4.952577262155123E-2,608444794.88,0.12883979784603886,null,"(Alliance & Leicester)"]
[null,">200,000 =<250,000",null,1504,2.0946783470982298E-2,332999769.66000003,7.0513583757805892E-2,null,"Existing borrowers SVR",4.99E-2]
[null,">250,000 =<300,000",null,610,8.4957034024595764E-3,165882964.81,3.5126157429676293E-2,null,"Effective date of change","2018-09-01"]
[null,">300,000 =<350,000",null,308,4.2896338491107367E-3,99464646.060000002,2.1061902409282067E-2,null,"Previous existing borrowers SVR",4.7399999999999998E-2]
[null,">350,000 =<400,000",null,181,2.5208562554839067E-3,67489351.329999998,1.4291049007712227E-2,null,"Effective date of change","2016-09-01"]
[null,">400,000 =<450,000",null,112,1.5598668542220861E-3,47357927.310000002,1.0028166618191192E-2]
[null,">450,000 =<500,000",null,78,1.086335844904667E-3,36863969.439999998,7.8060432276175181E-3]
[null,">500,000 =<550,000",null,40,5.5709530507931648E-4,20694197.710000001,4.3820512098689353E-3]
[null,">550,000 =<600,000",null,39,5.4316792245233348E-4,22369813.829999998,4.7368673640788526E-3]
[null,">600,000 =<650,000",null,23,3.2032980042060697E-4,14224391.199999999,3.0120525347783118E-3]
[null,">650,000 =<700,000",null,18,2.5069288728569241E-4,12035340.08,2.5485151585878073E-3]
[null,">700,000 =<750,000",null,9,1.253464436428462E-4,6406280.9000000004,1.3565469588144403E-3]
[null,">750,000 =<800,000",null,0,0,0,0]
[null,">800,000 =<850,000",null,0,0,0,0]
[null,">850,000 =<900,000",null,0,0,0,0]
[null,">900,000 =<950,000",null,0,0,0,0]
[null,">950,000 =<1,000,000",null,0,0,0,0]
[null,"> 1,000,000",null,0,0,0,0]
[null,"Total",null,71801,1.0000000000000002,4722491070.71,1]
[null,"The average Loan size was approximately £65,771.94, the maximum Loan size was £733,514.87 and the minimum Loan size was £0"]
[]
[null,"Geographical Analysis By Region",null,"Number","%","Current balance","%"]
[null,null,null,null,"by number","£","by balance"]
[null,"East Anglia",null,2395,3.3356081391624069E-2,146932280.58000001,3.1113299819942184E-2]
[null,"East Midlands",null,5921,8.2464032534365822E-2,314945750.68000001,6.6690597391145454E-2]
[null,"Greater London",null,3257,4.5361485216083339E-2,402800684.63,8.5294112492507304E-2]
[null,"Northern England",null,3077,4.2854556343226415E-2,170190984.21000001,3.6038391954950323E-2]
[null,"North West",null,7883,0.10978955724850629,454924237.12,9.6331412872656785E-2]
[null,"South East",null,12959,0.18048495146307156,1145775530.3099999,0.24262100513357646]
[null,"South West",null,5199,7.240846227768416E-2,355008083.83999997,7.5173902612933163E-2]
[null,"West Midlands",null,5507,7.6698096126794887E-2,341195970.02999997,7.2249150908125073E-2]
[null,"Yorkshire & Humberside",null,6137,8.5472347181794125E-2,328131546.80000001,6.9482724665198212E-2]
[null,"Scotland",null,8451,0.11770031058063259,416342902.52999997,8.8161713023081512E-2]
[null,"Wales",null,3260,4.5403267363964293E-2,176534026.56,3.7381547983204359E-2]
[null,"Northern Ireland",null,7755,0.10800685227225247,469709073.42000002,9.946214114267915E-2]
[null,"Total",null,71801,1,4722491070.7099991,1]

{"sheet":"Page 5","index":4,"n_rows":51,"n_cols":13,"rows_kept":51,"cut":false,"hidden":false,"merged":[[50,1,51,5],[13,1,14,5],[13,7,14,12],[1,7,1,8],[2,7,2,8],[16,7,16,8],[17,7,17,8],[31,7,31,8],[32,7,32,8],[43,7,44,12],[28,7,29,12]]}
[]
[null,"Remaining Term","Number","%","Current balance","%",null,"Indexed Current Loan to Value",null,"Number","%","Current balance","%"]
[null,null,"of accounts","by number","£","by balance",null,"Using current capital balance and HPI indexed latest valuation ",null,"of accounts","by number","£","by balance"]
[null,"0 to <5",17152,0.2388824668180109,575420740.50999999,0.12184686681122482,null,">0% =<25%",null,36706,0.51121850670603475,1130907266.8699999,0.2394726109455565]
[null,">= 5 to < 10",20672,0.28790685366499075,1129746756.6099999,0.23922686982236022,null,">25% =<50%",null,21499,0.29942479909750558,1888352334.53,0.39986361144058186]
[null,">= 10 to < 15",22976,0.31999554323755935,1976748109.74,0.41858165111211243,null,">50% =<75%",null,10404,0.14490048885113022,1283676622.2,0.27182192681351264]
[null,">=15 to < 20",7005,9.7561315302015297E-2,642973033.05999994,0.13615124378908194,null,">75% =<80%",null,1044,1.4540187462570159E-2,130532739.19,2.7640653467741801E-2]
[null,">= 20 to < 25",2753,3.8342084372083952E-2,269620740.35000002,5.7092906331205409E-2,null,">80% =<85%",null,674,9.3870558905864813E-3,85197211.359999999,1.8040735299302772E-2]
[null,">= 25 to < 30",1197,1.6671077004498543E-2,123271754.06,2.6103120623045827E-2,null,">85% =<90%",null,451,6.281249564769293E-3,56554881.780000001,1.1975646101432928E-2]
[null,">= 30 to < 35",46,6.4065960084121393E-4,4709936.38,9.9734151096910091E-4,null,">90% =<95%",null,263,3.6629016308965057E-3,33772891.560000002,7.151499294401514E-3]
[null,">= 35 to < 40",0,0,0,0,null,">95% =<100%",null,181,2.5208562554839067E-3,25546898.82,5.4096235307776195E-3]
[null,">= 40 to < 45",0,0,0,0,null,">100%",null,579,8.0639545410231047E-3,87950224.400000006,1.8623693106692783E-2]
[null,"Total",71801,1,4722491070.710001,0.99999999999999989,null,"Total",null,71801,1,4722491070.7099981,1.0000000000000004]
[null,"The weighted average remaining term of Loans was approximately 142.12 months, the maximum remaining term of Loans was 406 months and the minimum remaining term of Loans was 0 months.",null,null,null,null,null,"The weighted average indexed loan to value was approximately 43.13% , the maximum indexed loan to value was 147% and the minimum indexed loan to value was 0%."]
[]
[]
[null,"Seasoning","Number","%","Current balance","%",null,"Loan to Value at Last Valuation",null,"Number","%","Current balance","%"]
[null,null,"of accounts","by number","£","by balance",null,"Using current capital balance and unindexed latest valuation ",null,"of accounts","by number","£","by balance"]
[null,"0 to <6",0,0,0,0,null,">0% =<25%",null,27742,0.38637344883775993,594906254.60000002,0.12597297606124624]
[null,">= 6 to < 12",0,0,0,0,null,">25% =<50%",null,22168,0.30874221807495716,1485931218.28,0.31464987355849011]
[null,">= 12 to < 18",0,0,0,0,null,">50% =<75%",null,13712,0.19097227058118968,1482167200.6099999,0.31385283284128357]
[null,">= 18 to < 24",0,0,0,0,null,">75% =<80%",null,1886,2.626704363448977E-2,264292469.66999999,5.5964630893471458E-2]
[null,">= 24 to < 30",0,0,0,0,null,">80% =<85%",null,1813,2.5250344702720019E-2,268744679.60000002,5.6907398145613811E-2]
[null,">= 30 to < 36",0,0,0,0,null,">85% =<90%",null,2192,3.0528822718346543E-2,320484282.01999998,6.7863396080877492E-2]
[null,">= 36 to < 42",0,0,0,0,null,">90% =<95%",null,1264,1.7604211640506399E-2,171323636.94999999,3.6278234174457094E-2]
[null,">= 42 to < 48",0,0,0,0,null,">95% =<100%",null,981,1.3662762357070236E-2,127864054.20999999,2.7075552350547136E-2]
[null,">=48 to < 54",0,0,0,0,null,">100%",null,43,5.9887745296026515E-4,6777274.7699999996,1.4351058940130668E-3]
[null,">=54 to < 60",0,0,0,0,null,"Total",null,71801,1,4722491070.71,1]
[null,">= 60 to < 66",0,0,0,0,null,"The weighted average loan to value was approximately 54.73% , the maximum loan to value was 205% and the minimum loan to value was 0%."]
[null,">= 66 to < 72",0,0,0,0]
[null,">= 72 to < 78",89,1.2395370538014791E-3,7529609.9199999999,1.5944148559010329E-3]
[null,">= 78 to < 84",217,3.0222420300552917E-3,18798821.109999999,3.9807001915990285E-3,null,"Original Loan to Value ",null,"Number","%","Current balance","%"]
[null,">= 84 to < 90",256,3.5654099525076251E-3,21646965.559999999,4.5838023271784611E-3,null,"Using original balance and valuation amount",null,"of accounts","by number","£","by balance"]
[null,">= 90 to < 96",359,4.9999303630868649E-3,32582527.890000001,6.8994366325189046E-3,null,"0% to <=25%",null,3452,4.8077324828345008E-2,80250349.989999995,1.6993224293790948E-2]
[null,">= 96 to < 102",2129,2.9651397612846617E-2,154762597.88999999,3.2771390262625162E-2,null,">25% to <=50%",null,15625,0.21761535354660799,624877173.32000005,0.13231939753060312]
[null,">= 102 to < 108",1806,2.5152853024331137E-2,118113738.55,2.5010897168777971E-2,null,">50% to <=75%",null,26020,0.36239049595409534,1782477684.8099999,0.3774443737681889]
[null,">= 108 to < 114",1569,2.1852063341736186E-2,110092757.72,2.3312433220429186E-2,null,">75% to <=80%",null,4793,6.6753944931129086E-2,386725559.62,8.1890162168556088E-2]
[null,">= 114 to < 120",939,1.3077812286736953E-2,66464710.130000003,1.407407851805793E-2,null,">80% to <=85%",null,6482,9.0277294188103235E-2,581359680,0.12310445298790069]
[null,">= 120 to < 126",1190,1.6573585326109665E-2,107200822.93000001,2.270005836429945E-2,null,">85% to <=90%",null,9623,0.13402320301945655,843763903.58000004,0.17866924276749238]
[null,">= 126 to < 132",2463,3.4303143410258911E-2,233026333.66999999,4.9343943732426322E-2,null,">90% to <=95%",null,5806,8.0862383532262785E-2,423036719.38999999,8.9579146483467847E-2]
[null,">= 132 to < 138",5628,7.8383309424659819E-2,537621705.49000001,0.11384282096888573,null,">95% to <100%",null,0,0,0,0]
[null,">= 138 to < 144",6120,8.5235581677135422E-2,527554689.10000002,0.11171110356820328,null,">100%",null,0,0,0,0]
[null,">= 144 to < 150",7109,9.9009763095221512E-2,590574143.08000004,0.12505563996571212,null,"Total",null,71801,1,4722491070.71,1]
[null,">= 150 to < 156",9383,0.13068063118898066,700171978.38,0.14826327205203865,null,"The weighted average original loan to value was approximately 71.39% ,the maximum loan to value was 95% and the minimum loan to value was 0%."]
[null,">= 156 to < 162",7404,0.10311834097018148,467626774.81,9.902120889340188E-2]
[null,">= 162 to < 168",2262,3.1503739502235346E-2,130548179.48,2.7643922990069902E-2]
[null,">= 168 to < 174",2267,3.1573376415370259E-2,105956303.19,2.2436528011067273E-2]
[null,">= 174 to < 180",3847,5.357864096600326E-2,169608761.52000001,3.5915104757307734E-2]
[null,">= 180",16764,0.23347864235874152,622609650.29000008,0.13183924351950002]
[null,"Total",71801,1,4722491070.71,1.0000000000000002]
[null,"The weighted average seasoning of Loans was approximately 151.66 months, the maximum seasoning of Loans was 638 months and the minimum seasoning of Loans was 76 months."]

{"sheet":"Page 6","index":5,"n_rows":19,"n_cols":20,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,"LOAN NOTE REPORT"]
[]
[]
[]
[null,"Closing Date","2011-12-06",null,null,"Series 2011-2 Notes"]
[]
[null,"2011-2","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","XS0715270855","US34988MAU09","A-1+/P-1/F1+","A-1+/P-1/F1+","USD",1.56,350000000,-350000000,0,"1M USD LIBOR",2E-3,"-","-","-",0,"N/A","2012-10-18","Sched AM"]
[null,"A2","XS0715271150","US34988MAV81","AAA/Aaa/AAA","AAA/Aaa/AAA","USD",1.5580000000000001,700000000,-700000000,0,"3M USD LIBOR",1.6E-2,"-","-","-",0,"2015-01-01","2054-10-18","Sched AM"]
[null,"A3","XS0715271234","XS0715271408","AAA/Aaa/AAA","AAA/Aaa/AAA","EUR",1.1305822498586773,100000000,-100000000,0,"3M EURIBOR",1.4999999999999999E-2,"-","-","-",0,"2015-01-01","2054-10-18","Sched AM"]
[null,"A4","XS0715271580","US34988MAW64","AAA/Aaa/AAA","AAA/Aaa/AAA","USD",1.56,300000000,-300000000.00999999,0,"3M USD LIBOR",1.6500000000000001E-2,"-","-","-",0,"2016-01-01","2054-10-18","Sched AM"]
[null,"A5","XS0715271663","US34988MAX48","AAA/Aaa/AAA","AAA/Aaa/AAA","USD",1.546,250000000,0,250000000,"USD Fixed",0,4.2500000000000003E-2,"18/07/2018 - 18/01/2019","2019-01-18",5312500,"2022-01-01","2054-10-18","Sched AM"]
[null,"Z","XS0715271747","n/a","N/A","N/A","GBP",null,233965000,-200067000,33898000,"3M GBP LIBOR",7.0000000000000001E-3,1.5038099999999999E-2,"18/10/2018 - 18/01/2019","2019-01-18",128487.83,"N/A","2054-10-18","P-Through"]
[]
[]
[]
[null,"All outstanding 2011-2 are listed on the London Stock Exchange."]

{"sheet":"Page 7","index":6,"n_rows":48,"n_cols":7,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Combined Credit Enhancement","Total","% of Total","Current note","Subordination","% Required"]
[null,null,"£",null,"subordination","+Reserve Fund"]
[]
[null,"Class A Notes",161707633,0.82670233223804956,0.17329766776195038,0.68453038875419292,9.2499999999999999E-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",33898000,0.17329766776195038,0,0,0]
[null,null,195605633,1]
[]
[]
[null,"General Reserve Fund Required Amount",100000000,0.5112327209922426]
[]
[]
[]
[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,"Excess spread this month annualised",4.6977685714638699E-3,2.179649394128247E-3]
[null,"Excess spread rolling 12 month average",1.267581780171014E-2,1.131802264914941E-2]
[null,"*Excess spread is calculated at each quarterly Interest Payment Date - see note 13"]
[]
[null,"Monthly Excess Spread* ","Excluding Z notes","Including Z Notes"]
[]
[null,"Monthly Excess Spread annualised",4.7520014109205177E-3,2.2259007438707097E-3]
[null,"*Monthly Excess Spread is calculated using monthly Funding Revenue received and one third of Funding's quarterly liabilities"]
[]
[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]

{"sheet":"Page 8","index":7,"n_rows":66,"n_cols":9,"rows_kept":66,"cut":false,"hidden":false,"merged":[[40,4,41,4]]}
[]
[null,"WATERFALLS"]
[]
[null,"MORTGAGES TRUSTEE REVENUE WATERFALL",null,null,"FUNDING 1 REVENUE WATERFALL",null,null,"ISSUER REVENUE WATERFALL"]
[null,"* for collection period 01 November 2018 to 30 November 2018"]
[null,"Mortgages Trustee Fees",0,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,"Servicer Fees",316128.98]
[null,"Cash Manager Fees",0,null,"Cash Manager fees",0,null,"Other third party payments",0]
[null,"Mortgages Trustee Corporate Service Provider fees",0,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,null,null,null,"Issuer Corporate Service Provider Fees",0]
[null,"Funding 1",419547.69,null,"Payment to Funding 1 Swap Provider",0,null,"Issuer Account Bank Fees",0]
[null,"Seller",9892904.7699999996]
[]
[null,null,null,null,"Interest on AAA Loan Tranches",0,null,"Interest on Class A Notes",0]
[null,"MORTGAGES TRUSTEE PRINCIPAL WATERFALL",null,null,"Credit to AAA Principal Deficiency Ledger",0,null,"(including amounts paid to Issuer Swap Providers)",0]
[null,"* for collection period 01 November 2018 to 30 November 2018",null,null,null,null,null,"Interest on Class B Notes",0]
[null,"Funding 1",0,null,"Interest on AA Loan Tranches",0,null,"(including amounts paid to Issuer Swap Providers)",0]
[null,null,null,null,"Credit to AA Principal Deficiency Ledger",0,null,"Interest on Class M Notes",0]
[null,null,null,null,null,null,null,"(including amounts paid to Issuer Swap Providers)",0]
[null,"Seller",89359833.319999993,null,"Interest on A Loan Tranches",0,null,"Interest on Class C Notes",0]
[null,null,null,null,"Credit to A Principal Deficiency Ledger",0,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,"Interest on Class Z Notes",0]
[]
[]
[null,null,null,null,"Credit to General Reserve Fund",0,null,"Excluded Issuer swap payments",0]
[]
[]
[null,null,null,null,"Credit to NR Principal Deficiency Ledger",0,null,"Issuer profit ",0]
[]
[]
[null,null,null,null,"Interest on NR Loan Tranches",0,null,"ISSUER PRINCIPAL WATERFALL"]
[]
[null,null,null,null,null,null,null,"Repayment of Class A Notes",0]
[null,null,null,null,"Excluded swap payments and other fees under the Intercompany Loan Agreement",0,null,"(including principal payments to class A swap providers)",0]
[null,null,null,null,null,0,null,"Repayment of Class B Notes",0]
[null,null,null,null,null,null,null,"(including principal payments to class B swap providers)",0]
[null,null,null,null,null,null,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,"Profit to Funding 1 ",0,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,"Note","Collateral Postings","Counterparty"]

{"sheet":"Page 10","index":9,"n_rows":66,"n_cols":3,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
[]
[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,"   The outstanding principal balance of the Loans in arrears for more than 3 times the monthly payment then due divided by the "]
[null,"outstanding principal balance of all of the Loans in the Mortgages Trust (expressed as a percentage) exceeds 2 per cent."]
[]
[]
[null,"Full details of all trigger events can be found within the Fosse Master Issuer plc base prospectus"]
[]
[]
[null,"Notes"]
[1,"Current number of mortgages"]
[null,"This is the sum of all product holdings secured by a Borrower(s) on a single property."]
[2,"Current value of mortgages"]
[null,"Includes all amounts of principal, interest and fees as yet unpaid by the Borrower."]
[3,"Funding 1 Share"]
[null,"The percentage Funding 1 Share is calculated net of accrued interest."]
[4,"Seasoning"]
[null,"This is the age of the Loan at the report date in months based on the main mortgage completion date."]
[null,"Main mortgage completion date is the date the Borrower first took out a loan on the secured property.  The initial loan may have been repaid and replaced by subsequent lending under the same mortgage agreement and updated terms and conditions."]
[5,"Remaining term"]
[null,"This is the remaining term of the Loan at the report date in months."]
[6,"Product breakdown"]
[null,"Bank of England Base Rate Tracker Loans includes Loans issued at a discount or premium to base rate."]
[null,"All Loans in the discount category are linked to SVR."]
[7,"Payment Type"]
[null,"Most Loans that are not fully repayment mortgages comprise an interest only portion, on which there are no scheduled principal repayments and a repayment portion for which there is a scheduled amortisation."]
[8,"Loan to Value (LTV) at last valuation"]
[null,"Prior to 2008, Further Advances were made on existing Loans based on the indexed LTV without carrying out a formal valuation.  This occasionally gives rise to the unindexed LTV recording an unrealistically high LTV.  Indexed and unindexed LTVs include all Further Advances on a Loan - but exclude any flexible drawdown reservoir."]
[9,"Defaults"]
[null,"For the purpose of the Bank of England Market Notice dated 30 November 2010 \"defaults\" is defined as properties taken into possession."]
[10,"X"]
[null,"Current balance of Loans in the portfolio multiplied by 3.4%"]
[11,"Y"]
[null,"Flexible draw capacity (flexible drawdown reservoir of live sub-accounts) multiplied by 8% multiplied by 3%"]
[12,"Z"]
[null,"Balance of flexible redraws and Further Advances covered by CCA"]
[13,"Excess spread calculation"]
[null,"Excess spreads is calculated by dividing (excess cash available for payments below the General Reserve Fund in the waterfall) by (the Funding 1 Share)"]
[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 confirms that if it sells one or more new loans and their related security to the mortgages trustee on or after 1 January 2015, the seller, in its capacity as originator, on or immediately following the relevant sale date, will 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 405 of Regulation (EU) No 575/2013 and Article 51 of Regulation (EU) No 231/2013, by way of the Seller Share."]
[]
[]
[]
[]
[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"]