Investor Report - Nationwide Building Society€¦ · >=6 and < 9 207 0.1% 17,946,937 0.1% 828,721 >=9 and < 12 90 0.0% 8,147,493 0.0% 555,792 12+ 116 0.1% 11,149,529

Investors (or other appropriate third parties) can register at https://live.irooms.net/NationwideAsset-BackedFunding (Internet Explorer version 5.5 SP1 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.

Terms marked with an asterisk (*) are defined in the glossary on page 17.

Reporting Information Outstanding Issuances

Issue DateNationwide Covered Bond Series

2007-1 (2) 27/2/20072010-2 26/10/20102011-01 27/1/20112011-02 28/1/20112011-03 8/2/20112011-04 1/3/20112011-05 28/2/20112011-06 14/3/20112011-07 29/3/20112011-09 28/4/20112011-10 9/5/20112011-11 10/5/20112011-13 3/8/20112011-14 8/8/20112011-15 2/9/20112011-17 5/10/20112011-18 13/10/20112011-19 13/10/20112011-20 27/10/20112011-21 27/10/20112011-22 27/10/20112011-23 31/10/20112012-02 17/2/20122012-03 22/2/20122012-06 20/3/20122014-01 25/6/20142014-02 25/6/20142014-03 17/7/20142014-04 16/9/20142014-05 19/9/20142014-06 29/10/20142014-07 15/12/2014

Nationwide Regulated Covered Bonds ProgrammeInvestor Report

Reporting Date

Collection Period 01/6/2016 - 30/6/2016

18/7/2016

18/7/2016 - 16/8/2016Payment Period

Issue DateNationwide Covered Bond Series

30/1/20152015-01

25/3/20152015-02

30/4/20152015-03

27/4/20152015-04

8/5/20152015-05

5/6/20152015-06

17/7/20152015-07

23/7/20152015-08

30/7/20152015-09

30/7/20152015-10

26/10/20152015-11

5/11/20152015-12

14/12/20152015-13

17/12/20152015-14

17/12/20152015-15

28/1/20162016-01

28/1/20162016-02

25/2/20162016-03

25/2/20162016-04

26/2/20162016-05

1/3/20162016-06

3/3/20162016-07

11/3/20162016-08

16/3/20162016-09

17/3/20162016-10

24/3/20162016-11

23/3/20162016-12

25/4/20162016-13

23/4/20162016-14

6/5/20162016-15

Name

Sarah Gardiner

Robin Parker

Telephone

+44 (0)845 602 9053

+44 (0)845 602 9065

E-mail

[email protected]

[email protected]

Mailing Address

Nationwide Building Society, Treasury Division,

One Threadneedle Street, London, EC2R 8AW, U.K.

Investor Relations Contacts

This report and prior versions are published at http://www.nationwide.co.uk/investorrelations/fundingprogrammes

Page 1 of 18

Investor Report Mortgage Assets

Nationwide Regulated Covered Bonds Programme

All values are in pounds sterling unless otherwise stated

Cash and other Assets

Substituted to date*

True Balance* of mortgage accounts in Pool £21,268,961,011

Substituted* current period

Number of mortgage accounts in the Pool 228,344

Aggregate Outstanding

Balance (£)

Number of Mortgage

AccountsCurrent PeriodPrior Period

Repurchases* & Substitutions*

Assets

230,737

0 0

22,803,514,239 214,387

Mortgage Collections*

Repurchases* current period

Repurchases to date *

578

289,384

5,216,789

16,113,070,276

Arrears Capitalisation* - current month

Arrears (£)

Arrears* Capitalisation

Number of cases

0

£333,029,362 £353,223,456

0

Collections

Yield Analysis

2.11% 2.11%Post-Swap Mortgage Yield

2.90% 2.91%Pre-Swap Mortgage Yield

£79,842,746£77,877,085

£21,555,753,719

Arrears* Analysis (excl Properties in Possession)

Number of mortgage

accounts

% of Total Accounts % of Total Balance Arrears Balance (£)Aggregate Outstanding

Balance (£)

Months in Arrears

98.7% 225,282 21,005,441,977 98.8% 0No Arrears

0.6% 1,471 129,565,971 0.6% 977,232>=1 and < 2

0.3% 575 47,322,997 0.2% 706,477>=2 and < 3

0.3% 603 49,386,106 0.2% 1,273,393>=3 and < 6

0.1% 207 17,946,937 0.1% 828,721>=6 and < 9

0.0% 90 8,147,493 0.0% 555,792>=9 and < 12

0.1% 116 11,149,529 0.1% 1,034,13312+

5,375,748100.0%21,268,961,011100.0% 228,344Totals

Properties in Possession are removed from the pool

Page 2 of 18

Investor Report Mortgage Portfolio Breakdown


Seasoning (months)

Constant Payment Rates (CPR)*

Monthly 3 Month Average

Current CPR Rate - Total

Previous CPR Rate - Total

Constant Payment Rate Analysis

% of CPR Rate

Current % of CPR - Technical*

Previous % of CPR - Technical

Current % of CPR - Natural*

Previous % of CPR - Natural

NBS Existing Borrower SVR % With Effect From

82 221 £93,144 48.7% 70.3%

15.84% 1.43%

1.30% 14.53%

98.66%

98.30%

1.70%

1.34%

Weighted Average

Min

Max

Remaining term (months) Loan Size (£) LTV at Origination*(%) Indexed* LTV (%) Arrears* (£)

Standard Variable Rates*

Standard Mortgage Rate, Current

Base Mortgage Rate, Current

Base Mortgage Rate, Historical

Standard Mortgage Rate, Historical

Annualised

15.00%

15.73%

7

365

1

505

£0

£950,936

£20

£31,327 168.2%

0.0%

100.0%

0.1%

£2,380

3.99

2.50

3.00

30/04/2009

-

01/04/2009

01/03/2009

Summary Statistics

-

Page 3 of 18



Geographical Distribution*

Aggregate Outstanding Balance % of Total Balance Number of Mortgage Accounts % of Total of AccountsRegions

4.42% 10,085East Anglia 4.00%£851,543,838

8.40% 19,171East Midlands 7.03%£1,494,556,652

9.54% 21,778London 14.01%£2,979,068,903

4.08% 9,312North 3.21%£682,985,001

9.40% 21,457North West 7.75%£1,648,367,507

3.43% 7,829Northern Ireland 2.35%£499,597,648

12.46% 28,449Outer Metropolitan 16.41%£3,490,778,614

11.55% 26,373Outer South East 12.57%£2,674,423,816

9.89% 22,580Scotland 8.24%£1,753,378,696

8.61% 19,658South West 8.82%£1,876,086,505

3.94% 8,995Wales 3.18%£676,014,017

8.02% 18,317West Midlands 7.13%£1,516,146,194

6.28% 14,340Yorkshire & Humberside 5.29%£1,126,013,620

Totals 228,344 100.00%£21,268,961,011 100.00%

Loan to Value Ratios at Origination*

Aggregate Outstanding Balance % of Total Balance Number of Mortgage Accounts % of Total of AccountsRange of LTV ratios at origination

0.00% 0 <= 0.00% 0.00%£0

4.94% 11,2770.00% <- 25.00% 2.01%£427,267,297

19.50% 44,52425.00% <- 50.00% 13.30%£2,829,111,161

37.29% 85,14050.00% <- 75.00% 40.72%£8,661,753,949

7.23% 16,52075.00% <- 80.00% 9.17%£1,949,327,731

10.37% 23,66980.00% <- 85.00% 13.68%£2,908,683,352

11.30% 25,79685.00% <- 90.00% 13.58%£2,887,907,630

8.83% 20,16290.00% <- 95.00% 7.27%£1,545,212,934

0.55% 1,25695.00% <- 100.00% 0.28%£59,696,956

0.00% 0 > 100.00% 0.00%£0

Totals 228,344 100.00%£21,268,961,011 100.00%

Page 4 of 18



Indexed* Loan to Value ratios

Aggregate Outstanding Balance % of Total Balance Number of Mortgage Accounts % of Total of AccountsRange of LTV ratios

33.02% 75,409 < 25.00% 13.82%£2,938,861,965

33.07% 75,51825.00% - 49.99% 36.42%£7,746,160,694

28.28% 64,57950.00% - 74.99% 41.41%£8,807,467,182

2.87% 6,55575.00% - 79.99% 4.33%£920,651,800

1.67% 3,80480.00% - 84.99% 2.47%£525,334,483

0.68% 1,54385.00% - 89.99% 0.96%£203,697,875

0.18% 41390.00% - 94.99% 0.25%£54,219,476

0.04% 9095.00% - 96.99% 0.06%£12,110,710

0.05% 11197.00% - 99.99% 0.07%£14,389,704

0.14% 322 > 99.99% 0.22%£46,067,122

Totals 228,344 100.00%£21,268,961,011 100.00%

Page 5 of 18



Outstanding True Balances

Aggregate Outstanding Balance % of Total Balance Number of Mortgage Accounts % of Total of AccountsRange of outstanding balances

14.54% 33,206 < £25,000.00 2.04%£433,255,040

17.15% 39,159£25,000.00 - £49,999.99 6.92%£1,471,954,153

16.86% 38,502£50,000.00 - £74,999.99 11.28%£2,399,490,633

14.81% 33,811£75,000.00 - £99,999.99 13.86%£2,948,180,583

11.59% 26,464£100,000.00 - £124,999.99 13.92%£2,960,720,111

8.18% 18,674£125,000.00 - £149,999.99 12.00%£2,552,483,119

5.42% 12,369£150,000.00 - £174,999.99 9.40%£1,999,229,377

3.65% 8,338£175,000.00 - £199,999.99 7.32%£1,557,334,420

2.36% 5,397£200,000.00 - £224,999.99 5.37%£1,141,953,358

1.58% 3,617£225,000.00 - £249,999.99 4.03%£856,247,472

1.81% 4,139£250,000.00 - £299,999.99 5.29%£1,126,072,786

0.89% 2,026£300,000.00 - £349,999.99 3.07%£652,375,519

0.50% 1,152£350,000.00 - £399,999.99 2.02%£428,966,840

0.28% 641£400,000.00 - £449,999.99 1.27%£270,517,678

0.15% 351£450,000.00 - £499,999.99 0.78%£165,885,459

0.08% 178£500,000.00 - £549,999.99 0.44%£92,710,427

0.05% 105£550,000.00 - £599,999.99 0.28%£60,215,859

0.04% 81£600,000.00 - £649,999.99 0.24%£50,395,012

0.02% 47£650,000.00 - £699,999.99 0.15%£31,743,496

0.01% 33£700,000.00 - £749,999.99 0.11%£23,781,904

0.02% 54 > £749,999.99 0.21%£45,447,763

Totals 228,344 100.00%£21,268,961,011 100.00%

Page 6 of 18



Seasoning of Loans

Aggregate Outstanding Balance % of Total Balance Number of Mortgage Accounts % of Total of AccountsAge of loans in months

0.00% 0 < 6 0.00%£0

3.08% 7,0376 -< 12 4.94%£1,050,540,925

3.76% 8,58012 -< 18 5.80%£1,234,024,154

3.66% 8,36618 -< 24 6.01%£1,277,277,501

3.51% 8,02524 -< 30 5.48%£1,165,504,347

6.08% 13,88630 -< 36 8.98%£1,909,731,345

4.63% 10,56236 -< 42 6.23%£1,325,039,280

3.87% 8,84442 -< 48 4.99%£1,061,659,994

1.73% 3,94148 -< 54 2.20%£467,141,712

1.07% 2,43854 -< 60 1.30%£276,967,253

1.13% 2,58560 -< 66 1.33%£282,612,293

1.48% 3,38266 -< 72 1.75%£371,524,301

66.00% 150,698 >= 72 51.00%£10,846,937,906

Totals 228,344 100.00%£21,268,961,011 100.00%

Years to Maturity of Loans

Aggregate Outstanding Balance % of Total Balance Number of Mortgage Accounts % of Total of AccountsYears to maturity

11.69% 26,698 < 5 3.83%£815,184,597

19.66% 44,8865 -< 10 11.39%£2,421,865,872

23.85% 54,45610 -< 15 21.44%£4,559,533,173

18.08% 41,29215 -< 20 21.79%£4,635,375,427

13.54% 30,91820 -< 25 20.11%£4,276,301,605

6.99% 15,97225 -< 30 11.20%£2,381,330,586

4.00% 9,12630 -< 35 6.54%£1,390,839,449

2.19% 4,996 >= 35 3.71%£788,530,302

Totals 228,344 100.00%£21,268,961,011 100.00%

Product Groups*

Aggregate Outstanding Balance % of Total Balance Number of Loans % of Total of LoansType of rate

36.10% 119,880Fixed 51.05%£10,858,108,637

6.39% 21,224Tracker 5.54%£1,179,230,153

57.50% 190,932Variable 43.40%£9,231,622,221

Totals 332,036 100.00%£21,268,961,011 100.00%

Page 7 of 18



Repayment Terms*

Aggregate Outstanding Balance % of Total Balance Number of Loans % of Total of LoansRepayment Terms

5.30% 17,611Combination 6.60%£1,404,529,489

8.32% 27,631Interest Only 9.59%£2,040,431,808

86.37% 286,794Repayment 83.80%£17,823,999,714

Totals 332,036 100.00%£21,268,961,011 100.00%

Payment Frequency

Aggregate Outstanding Balance % of Total Balance Number of Mortgage Accounts % of Total of AccountsPayment Frequency

100.00% 228,344Monthly 100.00%£21,268,961,011

Totals 228,344 100.00%£21,268,961,011 100.00%

Page 8 of 18

Event Summary Base Prospectus Breached Consequence if Trigger Breached

Investor Report Key Events & Parties


Summary of Tests & Triggers

Trigger (S&P, Moody's, Fitch; Short Term,

Long Term)

Pre-Maturity Test

Asset Coverage Test

Issuer's Short Term ratings fall below required levels and the Final

Maturity Date of the Series of Hard Bullet Covered Bonds will fall within

12 months from the relevant Pre-Maturity Test Date

232 No Transfer required funds to Pre-Maturity Liquidity Ledger. Failure to

transfers funds results in a Nationwide trigger

Nationwide Trigger

(Issuer Event of Default)

Nationwide failure to pay on Covered Bonds, Nationwide insolvency,

the issuer failts to perform or observe any obligations under the

Covered Bonds or Coupons of any series, the Trust Deed or any other

Transaction Document or if an Asset Coverage Test Breach Notice has

been served and not revoked on or before the third Calculation Date

after service of such Asset Coverage Test Breach Notice.

121 No Triggers a Notice to Pay on the LLP

Servicer Trigger Servicer's ratings fall below required levels 207 At initial trigger, transfer funds to an account held with Stand-by

Account Bank and redirect direct debits to that account. Replace

servicer within 60 days at subsequent breach.

No

Failure of Asset Coverage Test 212 If not remedied within three calculation dates, triggers Issuer Event

of Default

No

Yield Shortfall Test ^ Failure of Portfolio Yield Test208 Increase Standard Variable Rate and/or the other discretionary

rates or margins

No

LLP Event of Default ^ LLP failure to pay Guarantee, insolvency, failure of Amortisation Test,

etc

124 No Triggers an LLP Acceleration Notice

Amortisation Test ^ Failure of Amortisation Test 215 LLP Acceleration Notice

Swap Counterparty Rating Trigger

(see page 16, "Collateral Received")

Breach of ratings triggerN/A

No

See page 16 - "Collateral

received"

Required ratings: A-1 and n/a; P-1 and A2; F1

and n/a

Nationwide failure to pay on Covered Bonds, ,

Nationwide insolvency, the Issuer fails to

perform or observe any obligations under the

Covered Bonds or Coupons of any Series, the

Trust Deed or any other Transaction Document

or if an Asset Coverage Test Breacj Notice has

been served and not revoked on or before the

third Calculation Date after service of such

Asset Coverage Test Breach Notice.

(Initial) A-2 or lower, P-2 or lower, F2 or lower

(Subsequent) n/a and BBB-, n/a and Baa2, n/a

and BBB-

Adjusted Aggregate Loan Amount less than

Aggregate Principal Amount outstanding

If the aggregate amount of interest on the

Loans and amounts under the Interest Rate

Swap Agreement to be received by the LLP

Payment Period would give a yield of at least

LIBOR plus 0.15%

LLP failure to pay Guarantee, insolvency,

failure of Amortisation Test, etc

Amortisation Test Aggregate Loan Amount less

than the Sterling equivalent of the Aggregate

Principal outstanding of the Covered Bonds.

Counterparty ratings downgrade Collateral posting/swap transfer

^ Requires prior Issuer Event of Default

Current Short Term Rating Current Long Term Rating (S&P, Moody's, Fitch)Key Parties Role

Nationwide Building Society Servicer, Seller, Issuer, LLP Cash Manager, LLP Account Bank, GIC Account Provider, Basis Rate Swap ProviderA-1/P-1/F1

RoleOther Parties

A/Aa3/A

Barclays Bank PLC Arranger

Citibank/Citicorp Stand-by Account Bank, Security Trustee, Registrar, Principal

Paying Agent & Agent Bank, Exchange & Transfer Agent, Bond

Trustee, Stand-by GIC Provider

Moulton Capital Finance Holdings Liquidation Member

PricewaterhouseCoopers LLP Auditor of LLP Accounts, Asset Pool Monitor

Wilmington Trust Services (London) Share Trustee, Corporate Services Provider

Asset Monitor required to report on arithmetic accuracy of Cash

Manager's calculations more frequently

210BBB-/Baa3/BBB-

Cash Manager or Issuer ratings fall below required levelsAsset Monitor Test Frequency No

Page 9 of 18

Investor Report Asset Coverage Test

Nationwide Covered Bonds Programme

Description

Adjusted Aggregate Loan Amount =

Calculation Date

Arrears Adjusted True Balance

True Balance

Adjusted Indexed Valuation

Asset Percentage

True Balance of loans < 3 mths in arrears

True Balance of loans > 3 mths =< 75% LTV

True Balance of loans > 3 mths > 75% LTV

Principal Outstanding on Bonds

Average Remaining Maturity of Bonds (Years)

Negative Carry Factor

A = Lower of (i) and (ii) multiplied by asset percentage :

(i) Economic effect Adjustment on True Balance

Adjusted True Balance

made up by: M

Loans < 3 months in arrears 0.75

Loans in arrears =< 75% LTV 0.40

Loans in arrears > 75% LTV 0.25

Adjusted True Balance

(ii) Arrears Effect on True Balance

Arrears Adjusted True Balance

made up by: N

Loans < 3 months in arrears 1.00

Loans in arrears =< 75% LTV 0.40

Loans in arrears > 75% LTV 0.25

Current Asset Percentage (max 93%)

sub total

Value

A + B + C + D + E - ( V + W +X + Y + Z)

A - Arrears Adjusted True Balance =

B - Available Principal Receipts =

C - Cash contributions =

D - Substitution Assets =

E - Supplement Liquidity Reserve Ledger = V - Collateralised GIC Account =

W - Supplement Liquidity Reserve Amount = X - Set-off Risk =

Y- Flexible Re-draw Capacity =

Z - Negative Carry Factor of holding Funds = Adjusted Aggregate Loan Amount

Aggregate Principal Amount

Outstanding

Test Result

Pool to Covered Bond ratio percentage

12/7/2016

21,268,961,011

59,343,990,485

87.0%

21,182,330,946

72,736,536

13,893,529

14,293,224,810 6.13

1.14%

21,036,839,217

57,699,583

4,073,480

21,098,612,279

21,176,600,276

57,699,583

4,073,480

21,238,373,338

87.0%

18,477,384,804

12/7/2016

18,477,384,804

0

0

0

377,335,122

1,000,629,032

16,483,178,203

14,293,224,810

Pass

10/6/2016

58,383,653,991

87.0%

21,470,959,411

69,255,509

15,538,799

14,293,224,810 6.21

1.14%

21,273,493,222

54,429,097

4,500,006

21,332,422,324

21,463,530,402

54,429,097

4,500,006

21,522,459,504

87.0%

18,724,539,769

10/6/2016

18,724,539,769

283,614,988

0

0

862,230,149

378,395,054

1,014,252,710

16,753,276,845

14,293,224,810

Pass

86.71% 85.32%

0

Interest Coverage Test - FCA RCB Regulation 17(2)(g)

Minimum Collateralisation Requirement Test - FCA RCB Regulation 17(2)(f)

Test Result Pass Pass

PassPassTest Result

Asset Coverage Test (continued)Asset Coverage Test

21,555,753,719

Value

307,626,7920

0

923,869,240

0

0

Page 10 of 18

Investor Report Principal & Revenue Receipts and Ledgers


Available Revenue Receipts

Other revenue receipts

to

0 Reserve fund surplus release

to

30/06/2016 Total Available Principal Receipts 16,749 Interest received on Reserve Fund

to

30/06/2016 Other Principal Receipts 93,323 Interest received on GIC account

to 30/06/2016

30/06/2016Interest received on mortgages

307,626,792 Principal received on mortgages

50,813,453

Principal Ledger balance b/fRevenue Ledger balance b/f

01/06/2016

01/06/2016

01/06/2016

01/06/2016

0

0

17/06/2016

18/07/2016

17/06/2016

28,407

Cash Capital Contribution

0 Capital contribution

££

Principal ReceiptsRevenue Receipts

50,951,932

18/07/2016

0

307,626,792

0

Interest receivable/(payable) on Interest

rate swaps

(13,963,858)

(2,689,803)Interest receivable/(payable) on Covered

Bond swaps

Fees due to third parties

Transfer from/(to) Pre-Maturity Liquidity

Ledger

to

to

to

18/07/2016

18/07/2016

18/07/2016

18/07/2016

17/08/2016

17/08/2016

17/08/2016

Deferred consideration

Other payments

Transfer to Reserve Fund

Interest payable on term advances

Revenue Ledger balance c/f

to

18/07/2016

18/07/2016

18/07/2016

17/08/2016

18/07/2016

Pre-Maturity Liquidity Ledger deposit

Purchase of mortgages

0

Principal payable on term advances

Other payments

Principal Ledger balance c/f

0

Capital distribution

to

18/07/2016

18/07/2016

18/07/2016

18/07/2016

18/07/2016

17/08/2016

Principal Priority of Payments

(6,105,966)

0

(13,678,646)

(1,965,661)

(12,547,998)

0

0

0

(307,626,792)

0

0

££

Servicing and Cash Management Fee 0

18/07/2016

18/07/2016

18/07/2016

Revenue Priority of Payments

Pre-Maturity Liquidity Ledger

Balance c/f 79,842,746

Transfer (to)/from Revenue Ledger

Balance b/f 77,877,085 0

Balance required on Reserve Ledger

Pre-Maturity Test

79,842,746

18/07/2016 17/06/2016

18/07/2016

18/07/2016

18/07/2016

1,965,661

£ £

Pass

Reserve Ledger surplus/(deficit) 0 18/07/2016

Pre-Maturity Liquidity Ledger Reserve Ledger

Page 11 of 18

2007-1 (2) 2010-2 2011-01 2011-02 2011-03 2011-04 2011-05 2011-06 2011-07

Notes in Issue

Interest

Payments^

Principal

Payments^

Issue Date

Original rating (S&P/Moody's/Fitch)

Current rating (S&P/Moody's/Fitch)

Currency

Issue Size

Relevant Swap Rate

GBP Equivalent

Current Period Balance

Previous Period Balance

Current Period Pool Factor

Previous Period Pool Factor

Legal final maturity date

Expected maturity date

Extended Due for Payment Date

ISIN

Stock exchange listing

Interest Payment Frequency

Accrual Start Date

Accrual End Date

Accrual Day Count

Coupon Reference Rate

Relevant Margin

Current Period Coupon Reference Rate

Current Period Coupon

Current Period Coupon Amount^

Current Interest Shortfall

Cumulative Interest Shortfall

Next Interest Payment Date

Bond Structure

Current Period Scheduled Principal Payment

Actual Principal Paid

Principal Shortfall

Cumulative Principal Shortfall

Expected Principal Payment Date*

27/02/2007

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

2,000,000,000

0.6730000000

1,346,000,000

2,000,000,000

2,000,000,000

1.00000

1.00000

28/2/2022

28/2/2022

28/2/2023

XS0289011198

London

Annual

29/02/2016

28/02/2017

365

FIXED

0.00000%

FIXED

4.37500%

0

0

0

28/02/2017

Soft bullet

0

0

0

0

28/2/2022

26/10/2010

AAA/Aaa/AAA

AAA/Aaa/AAA

NOK

500,000,000

9.2850000000

53,850,296

500,000,000

500,000,000

1.00000

1.00000

26/10/2020

26/10/2020

26/10/2021

XS0550431083

London

Annual

26/10/2015

26/10/2016

360

FIXED

0.00000%

FIXED

4.89000%

0

0

0

26/10/2016

Soft bullet

0

0

0

0

26/10/2020

27/01/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

NOK

500,000,000

9.2725000000

53,922,890

500,000,000

500,000,000

1.00000

1.00000

27/1/2021

27/1/2021

27/1/2022

XS0582521661

London

Annual

27/01/2016

27/01/2017

360

FIXED

0.00000%

FIXED

5.56000%

0

0

0

27/01/2017

Soft bullet

0

0

0

0

27/1/2021

28/01/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

GBP

750,000,000

1.0000000000

750,000,000

750,000,000

750,000,000

1.00000

1.00000

28/1/2026

28/1/2026

28/1/2027

XS0584363724

London

Annual

28/01/2016

30/01/2017

368

FIXED

0.00000%

FIXED

5.62500%

0

0

0

30/01/2017

Soft bullet

0

0

0

0

28/1/2026

08/02/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

1,250,000,000

0.8584059402

1,073,007,425

1,250,000,000

1,250,000,000

1.00000

1.00000

8/2/2021

8/2/2021

8/2/2022

XS0589642049

London

Annual

08/02/2016

08/02/2017

366

FIXED

0.00000%

FIXED

4.62500%

0

0

0

08/02/2017

Soft bullet

0

0

0

0

8/2/2021

01/03/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

30,000,000

0.8475000000

25,425,000

30,000,000

30,000,000

1.00000

1.00000

3/3/2031

3/3/2031

3/3/2032

XS0592707615

London

Annual

03/03/2016

03/03/2017

365

FIXED

0.00000%

FIXED

4.74000%

0

0

0

03/03/2017

Soft bullet

0

0

0

0

3/3/2031

28/02/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

132,000,000

0.8430000000

111,276,000

132,000,000

132,000,000

1.00000

1.00000

28/11/2025

28/11/2025

28/11/2026

N/A

N/A

Annual

30/11/2015

28/11/2016

364

FIXED

0.00000%

FIXED

4.92400%

0

0

0

28/11/2016

Soft bullet

0

0

0

0

28/11/2025

14/03/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

50,000,000

0.8583690988

42,918,455

50,000,000

50,000,000

1.00000

1.00000

14/3/2023

14/3/2023

14/3/2024

N/A

N/A

Annual

14/03/2016

14/03/2017

365

FIXED

0.00000%

FIXED

4.69900%

0

0

0

14/03/2017

Soft bullet

0

0

0

0

14/3/2023

29/03/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

NOK

500,000,000

9.0175000000

55,447,740

500,000,000

500,000,000

1.00000

1.00000

29/3/2021

29/3/2021

29/3/2022

XS0605287217

London

Annual

29/03/2016

29/03/2017

360

FIXED

0.00000%

FIXED

5.69500%

0

0

0

29/03/2017

Soft bullet

0

0

0

0

29/3/2021

Investor Report Notes in issue Investor Report Notes in issue

Nationwide Regulated Covered Bonds Programme Nationwide Regulated Covered Bonds Programme

Series

^Payments made during the Payment Period 18/7/2016 - 16/8/2016 ^Payments made during the Payment Period 18/7/2016 - 16/8/2016

Page 12 of 18(1)

2011-09 2011-10 2011-11 2011-13 2011-14 2011-15 2011-17 2011-18 2011-19

Notes in Issue

Interest

Payments^

Principal

Payments^

Issue Date



Currency

Issue Size

Relevant Swap Rate

GBP Equivalent








ISIN



Accrual Start Date

Accrual End Date

Accrual Day Count


Relevant Margin







Bond Structure



Principal Shortfall



28/04/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

50,000,000

0.8850000000

44,250,000

50,000,000

50,000,000

1.00000

1.00000

28/4/2032

28/4/2032

28/4/2033

N/A

N/A

Annual

28/04/2016

28/04/2017

365

FIXED

0.00000%

FIXED

5.01000%

0

0

0

28/04/2017

Soft bullet

0

0

0

0

28/4/2032

09/05/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

NOK

400,000,000

8.7700000000

45,610,034

400,000,000

400,000,000

1.00000

1.00000

9/5/2018

9/5/2018

9/5/2019

XS0622731197

London

Annual

09/05/2016

09/05/2017

360

FIXED

0.00000%

FIXED

5.27000%

0

0

0

09/05/2017

Soft bullet

0

0

0

0

9/5/2018

10/05/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

58,000,000

0.8912000000

51,689,600

58,000,000

58,000,000

1.00000

1.00000

4/10/2017

4/10/2017

4/10/2018

N/A

N/A

Annual

05/10/2015

04/10/2016

365

FIXED

0.00000%

FIXED

4.10000%

0

0

0

04/10/2016

Soft bullet

0

0

0

0

4/10/2017

03/08/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

100,000,000

0.8825000000

88,250,000

100,000,000

100,000,000

1.00000

1.00000

3/8/2026

3/8/2026

3/8/2027

N/A

N/A

Annual

03/08/2015

03/08/2016

366

FIXED

0.00000%

FIXED

4.56500%

4,565,000

0

0

03/08/2016

Soft bullet

0

0

0

0

3/8/2026

08/08/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

40,000,000

0.8756567425

35,026,270

40,000,000

40,000,000

1.00000

1.00000

8/8/2029

8/8/2029

8/8/2030

N/A

N/A

Annual

10/08/2015

08/08/2016

364

FIXED

0.00000%

FIXED

4.43250%

1,773,000

0

0

08/08/2016

Soft bullet

0

0

0

0

8/8/2029

02/09/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

50,000,000

0.8825000000

44,125,000

50,000,000

50,000,000

1.00000

1.00000

2/9/2026

2/9/2026

2/9/2027

N/A

N/A

Annual

02/09/2015

02/09/2016

366

FIXED

0.00000%

FIXED

4.12000%

0

0

0

02/09/2016

Soft bullet

0

0

0

0

2/9/2026

05/10/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

103,000,000

0.8690000000

89,507,000

103,000,000

103,000,000

1.00000

1.00000

5/10/2027

5/10/2027

5/10/2028

N/A

N/A

Annual

05/10/2015

05/10/2016

366

FIXED

0.00000%

FIXED

3.77000%

0

0

0

05/10/2016

Soft bullet

0

0

0

0

5/10/2027

13/10/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

40,000,000

0.8570000000

34,280,000

40,000,000

40,000,000

1.00000

1.00000

15/10/2029

15/10/2029

15/10/2030

N/A

N/A

Annual

15/10/2015

17/10/2016

368

FIXED

0.00000%

FIXED

3.75000%

0

0

0

17/10/2016

Soft bullet

0

0

0

0

15/10/2029

13/10/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

1,500,000,000

0.8720000000

1,308,000,000

1,500,000,000

1,500,000,000

1.00000

1.00000

13/10/2016

13/10/2016

13/10/2017

XS0690482426

London

Annual

13/10/2015

13/10/2016

366

FIXED

0.00000%

FIXED

3.12500%

0

0

0

13/10/2016

Soft bullet

0

0

0

0

13/10/2016




Page 12 of 18(2)

2011-20 2011-21 2011-22 2011-23 2012-02 2012-03 2012-06 2014-01 2014-02

Notes in Issue

Interest

Payments^

Principal

Payments^

Issue Date



Currency

Issue Size

Relevant Swap Rate

GBP Equivalent








ISIN



Accrual Start Date

Accrual End Date

Accrual Day Count


Relevant Margin







Bond Structure



Principal Shortfall



27/10/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

GBP

100,000,000

1.0000000000

100,000,000

100,000,000

100,000,000

1.00000

1.00000

27/10/2026

27/10/2026

27/10/2027

XS0697790342

London

Quarterly

27/04/2016

27/07/2016

91

GBP 3M LIBOR

1.50000%

0.59088%

2.09088%

521,000

0

0

27/07/2016

Soft bullet

0

0

0

0

27/10/2026

27/10/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

GBP

100,000,000

1.0000000000

100,000,000

100,000,000

100,000,000

1.00000

1.00000

27/10/2028

27/10/2028

27/10/2029

XS0697790185

London

Quarterly

27/04/2016

27/07/2016

91

GBP 3M LIBOR

1.50000%

0.59088%

2.09088%

521,000

0

0

27/07/2016

Soft bullet

0

0

0

0

27/10/2028

27/10/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

GBP

50,000,000

1.0000000000

50,000,000

50,000,000

50,000,000

1.00000

1.00000

27/10/2031

27/10/2031

27/10/2032

XS0697790425

London

Quarterly

27/04/2016

27/07/2016

91

GBP 3M LIBOR

1.50000%

0.59088%

2.09088%

260,500

0

0

27/07/2016

Soft bullet

0

0

0

0

27/10/2031

31/10/2011

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

77,000,000

0.8686000000

66,882,200

77,000,000

77,000,000

1.00000

1.00000

1/11/2032

1/11/2032

1/11/2033

N/A

N/A

Annual

02/11/2015

01/11/2016

365

FIXED

0.00000%

FIXED

3.90000%

0

0

0

01/11/2016

Soft bullet

0

0

0

0

1/11/2032

17/02/2012

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

116,000,000

0.8305000000

96,338,000

116,000,000

116,000,000

1.00000

1.00000

17/2/2027

17/2/2027

17/2/2028

N/A

N/A

Annual

17/02/2016

17/02/2017

366

FIXED

0.00000%

FIXED

3.81000%

0

0

0

17/02/2017

Soft bullet

0

0

0

0

17/2/2027

22/02/2012

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

88,000,000

0.8383000000

73,770,400

88,000,000

88,000,000

1.00000

1.00000

22/2/2030

22/2/2030

22/2/2031

N/A

N/A

Annual

22/02/2016

22/02/2017

366

FIXED

0.00000%

FIXED

3.83200%

0

0

0

22/02/2017

Soft bullet

0

0

0

0

22/2/2030

20/03/2012

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

157,500,000

0.8353000000

131,559,750

157,500,000

157,500,000

1.00000

1.00000

20/3/2028

20/3/2028

20/3/2029

N/A

N/A

Annual

21/03/2016

20/03/2017

364

FIXED

0.00000%

FIXED

3.55500%

0

0

0

20/03/2017

Soft bullet

0

0

0

0

20/3/2028

25/06/2014

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

1,000,000,000

0.8015000000

801,500,000

1,000,000,000

1,000,000,000

1.00000

1.00000

25/6/2019

25/6/2019

25/6/2020

XS1081041557

London

Annual

27/06/2016

26/06/2017

364

FIXED

0.00000%

FIXED

0.75000%

0

0

0

26/06/2017

Soft bullet

0

0

0

0

25/6/2019

25/06/2014

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

750,000,000

0.8015000000

601,125,000

750,000,000

750,000,000

1.00000

1.00000

25/6/2029

25/6/2029

25/6/2030

XS1081100239

London

Annual

27/06/2016

26/06/2017

364

FIXED

0.00000%

FIXED

2.25000%

0

0

0

26/06/2017

Soft bullet

0

0

0

0

25/6/2029




Page 12 of 18(3)

2014-03 2014-04 2014-05 2014-06 2014-07 2015-01 2015-02 2015-03 2015-04

Notes in Issue

Interest

Payments^

Principal

Payments^

Issue Date



Currency

Issue Size

Relevant Swap Rate

GBP Equivalent








ISIN



Accrual Start Date

Accrual End Date

Accrual Day Count


Relevant Margin







Bond Structure



Principal Shortfall



17/07/2014

AAA/Aaa/AAA

AAA/Aaa/AAA

GBP

750,000,000

1.0000000000

750,000,000

750,000,000

750,000,000

1.00000

1.00000

17/7/2017

17/7/2017

17/7/2018

XS1087802234

London

Quarterly

18/04/2016

18/07/2016

91

GBP 3M LIBOR

0.20000%

0.58781%

0.78781%

1,470,000

0

0

18/07/2016

Soft bullet

0

0

0

0

17/7/2017

16/09/2014

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

56,000,000

0.7940000000

44,464,000

56,000,000

56,000,000

1.00000

1.00000

16/9/2039

16/9/2039

16/9/2040

N/A

N/A

Annual

16/09/2015

16/09/2016

366

FIXED

0.00000%

FIXED

1.94000%

0

0

0

16/09/2016

Soft bullet

0

0

0

0

16/9/2039

19/09/2014

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

50,000,000

0.7949000000

39,745,000

50,000,000

50,000,000

1.00000

1.00000

19/9/2039

19/9/2039

19/9/2040

N/A

N/A

Annual

21/09/2015

19/09/2016

364

FIXED

0.00000%

FIXED

2.06650%

0

0

0

19/09/2016

Soft bullet

0

0

0

0

19/9/2039

29/10/2014

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

1,000,000,000

0.7905000000

790,500,000

1,000,000,000

1,000,000,000

1.00000

1.00000

29/10/2021

29/10/2021

29/10/2022

XS1130066175

London

Annual

29/10/2015

31/10/2016

368

FIXED

0.00000%

FIXED

0.75000%

0

0

0

31/10/2016

Soft bullet

0

0

0

0

29/10/2021

15/12/2014

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

50,000,000

0.7865000000

39,325,000

50,000,000

50,000,000

1.00000

1.00000

15/3/2039

15/3/2039

15/3/2040

XS1151430185

London

Annual

15/03/2016

15/03/2017

365

FIXED

0.00000%

FIXED

1.69250%

0

0

0

15/03/2017

Soft bullet

0

0

0

0

15/3/2039

30/01/2015

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

50,000,000

0.7500000000

37,500,000

50,000,000

50,000,000

1.00000

1.00000

30/1/2030

30/1/2030

30/1/2031

XS1177825814

London

Annual

01/02/2016

30/01/2017

364

FIXED

0.00000%

FIXED

1.00000%

0

0

0

30/01/2017

Soft bullet

0

0

0

0

30/1/2030

25/03/2015

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

750,000,000

0.7251000000

543,825,000

750,000,000

750,000,000

1.00000

1.00000

25/3/2027

25/3/2027

25/3/2028

XS1207683522

London

Annual

29/03/2016

27/03/2017

363

FIXED

0.00000%

FIXED

0.62500%

0

0

0

27/03/2017

Soft bullet

0

0

0

0

25/3/2027

30/04/2015

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

25,000,000

0.7200000000

18,000,000

25,000,000

25,000,000

1.00000

1.00000

22/6/2035

22/6/2035

22/6/2036

N/A

N/A

Annual

22/06/2016

22/06/2017

365

FIXED

0.00000%

FIXED

0.74600%

0

0

0

22/06/2017

Soft bullet

0

0

0

0

22/6/2035

27/04/2015

AAA/Aaa/AAA

AAA/Aaa/AAA

GBP

750,000,000

1.0000000000

750,000,000

750,000,000

750,000,000

1.00000

1.00000

27/4/2018

27/4/2018

27/4/2019

XS1223775716

London

Quarterly

27/04/2016

27/07/2016

91

GBP 3M LIBOR

0.20000%

0.59088%

0.79088%

1,477,500

0

0

27/07/2016

Soft bullet

0

0

0

0

27/4/2018




Page 12 of 18(4)

2015-05 2015-06 2015-07 2015-08 2015-09 2015-10 2015-11 2015-12 2015-13

Notes in Issue

Interest

Payments^

Principal

Payments^

Issue Date



Currency

Issue Size

Relevant Swap Rate

GBP Equivalent








ISIN



Accrual Start Date

Accrual End Date

Accrual Day Count


Relevant Margin







Bond Structure



Principal Shortfall



08/05/2015

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

50,000,000

0.7145000000

35,725,000

50,000,000

50,000,000

1.00000

1.00000

8/5/2035

8/5/2035

8/5/2036

XS1225157533

London

Annual

09/05/2016

08/05/2017

364

FIXED

0.00000%

FIXED

0.75000%

0

0

0

08/05/2017

Soft bullet

0

0

0

0

8/5/2035

05/06/2015

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

105,000,000

0.7130000000

74,865,000

105,000,000

105,000,000

1.00000

1.00000

5/6/2034

5/6/2034

5/6/2035

XS1242438742

London

Annual

05/05/2016

05/05/2017

365

FIXED

0.00000%

FIXED

1.35100%

0

0

0

05/05/2017

Soft bullet

0

0

0

0

5/6/2034

17/07/2015

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

100,000,000

0.7208002036

72,080,020

100,000,000

100,000,000

1.00000

1.00000

17/7/2031

17/7/2031

17/7/2032

XS1261795378

London

Annual

17/07/2015

18/07/2016

367

FIXED

0.00000%

FIXED

1.70250%

1,702,500

0

0

18/07/2016

Soft bullet

0

0

0

0

17/7/2031

23/07/2015

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

50,000,000

0.6977000000

34,885,000

50,000,000

50,000,000

1.00000

1.00000

23/7/2035

23/7/2035

23/7/2036

N/A

N/A

Annual

23/07/2015

25/07/2016

368

FIXED

0.00000%

FIXED

1.77000%

885,000

0

0

25/07/2016

Soft bullet

0

0

0

0

23/7/2035

30/07/2015

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

45,000,000

0.6975000000

31,387,500

45,000,000

45,000,000

1.00000

1.00000

30/7/2035

30/7/2035

30/7/2036

N/A

N/A

Annual

30/07/2015

01/08/2016

368

FIXED

0.00000%

FIXED

1.76000%

792,000

0

0

01/08/2016

Soft bullet

0

0

0

0

30/7/2035

30/07/2015

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

1,000,000,000

0.7049000000

704,900,000

1,000,000,000

1,000,000,000

1.00000

1.00000

30/7/2020

30/7/2020

30/7/2021

XS1268460885

London

Annual

30/07/2015

01/08/2016

368

FIXED

0.00000%

FIXED

0.37500%

3,750,000

0

0

01/08/2016

Soft bullet

0

0

0

0

30/7/2020

26/10/2015

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

1,000,000,000

0.7322790000

732,279,000

1,000,000,000

1,000,000,000

1.00000

1.00000

26/10/2022

26/10/2022

26/10/2023

XS1308693867

London

Annual

26/10/2015

26/10/2016

366

FIXED

0.00000%

FIXED

0.75000%

0

0

0

26/10/2016

Soft bullet

0

0

0

0

26/10/2022

05/11/2015

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

35,000,000

0.7180000000

25,130,000

35,000,000

35,000,000

1.00000

1.00000

5/11/2035

5/11/2035

5/11/2036

XS1316442992

London

Annual

05/11/2015

07/11/2016

368

FIXED

0.00000%

FIXED

1.54000%

0

0

0

07/11/2016

Soft bullet

0

0

0

0

5/11/2035

14/12/2015

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

50,000,000

0.7201497912

36,007,490

50,000,000

50,000,000

1.00000

1.00000

14/12/2032

14/12/2032

14/12/2033

XS1332497616

London

Annual

14/12/2015

14/12/2016

366

FIXED

0.00000%

FIXED

1.62000%

0

0

0

14/12/2016

Soft bullet

0

0

0

0

14/12/2032




Page 12 of 18(5)

2015-14 2015-15 2016-01 2016-02 2016-03 2016-04 2016-05 2016-06 2016-07

Notes in Issue

Interest

Payments^

Principal

Payments^

Issue Date



Currency

Issue Size

Relevant Swap Rate

GBP Equivalent








ISIN



Accrual Start Date

Accrual End Date

Accrual Day Count


Relevant Margin







Bond Structure



Principal Shortfall



17/12/2015

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

25,000,000

0.7260000000

18,150,000

25,000,000

25,000,000

1.00000

1.00000

17/12/2035

17/12/2035

17/12/2036

XS1333830005

London

Annual

17/12/2015

19/12/2016

368

FIXED

0.00000%

FIXED

1.68000%

0

0

0

19/12/2016

Soft bullet

0

0

0

0

17/12/2035

17/12/2015

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

100,000,000

0.7225000000

72,250,000

100,000,000

100,000,000

1.00000

1.00000

17/12/2020

17/12/2020

17/12/2021

XS1334768733

London

Annual

17/12/2015

19/12/2016

368

FIXED

0.00000%

FIXED

0.27700%

0

0

0

19/12/2016

Soft bullet

0

0

0

0

17/12/2020

28/01/2016

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

25,000,000

0.7620208794

19,050,522

25,000,000

25,000,000

1.00000

1.00000

28/1/2041

28/1/2041

28/1/2042

XS1350139439

London

Annual

28/01/2016

30/01/2017

368

FIXED

0.00000%

FIXED

1.67300%

0

0

0

30/01/2017

Soft bullet

0

0

0

0

28/1/2041

28/01/2016

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

30,000,000

0.7706535142

23,119,605

30,000,000

30,000,000

1.00000

1.00000

28/1/2041

28/1/2041

28/1/2042

XS1352028432

London

Annual

28/01/2016

30/01/2017

368

FIXED

0.00000%

FIXED

1.61800%

0

0

0

30/01/2017

Soft bullet

0

0

0

0

28/1/2041

25/02/2016

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

51,000,000

0.7748000000

39,514,800

51,000,000

51,000,000

1.00000

1.00000

25/2/2036

25/2/2036

25/2/2037

XS1369280661

London

Annual

25/02/2016

27/02/2017

368

FIXED

0.00000%

FIXED

1.39500%

0

0

0

27/02/2017

Soft bullet

0

0

0

0

25/2/2036

25/02/2016

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

50,000,000

0.7730962504

38,654,813

50,000,000

50,000,000

1.00000

1.00000

25/2/2036

25/2/2036

25/2/2037

XS1371729259

London

Annual

25/02/2016

27/02/2017

368

FIXED

0.00000%

FIXED

1.34500%

0

0

0

27/02/2017

Soft bullet

0

0

0

0

25/2/2036

26/02/2016

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

40,000,000

0.7756000000

31,024,000

40,000,000

40,000,000

1.00000

1.00000

26/2/2041

26/2/2041

26/2/2042

XS1371979284

London

Annual

26/02/2016

27/02/2017

367

FIXED

0.00000%

FIXED

1.33600%

0

0

0

27/02/2017

Soft bullet

0

0

0

0

26/2/2041

01/03/2016

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

25,000,000

0.7812000000

19,530,000

25,000,000

25,000,000

1.00000

1.00000

1/3/2023

1/3/2023

1/3/2024

XS1373029856

London

Quarterly

01/06/2016

01/09/2016

92

EURIBOR 3M

0.75000%

-0.26100%

0.48900%

0

0

0

01/09/2016

Soft bullet

0

0

0

0

1/3/2023

03/03/2016

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

1,250,000,000

0.7885000000

985,625,000

1,250,000,000

1,250,000,000

1.00000

1.00000

25/1/2021

25/1/2021

25/1/2022

XS1374414891

London

Annual

03/03/2016

25/01/2017

328

FIXED

0.00000%

FIXED

0.12500%

0

0

0

25/01/2017

Soft bullet

0

0

0

0

25/1/2021




Page 12 of 18(6)

2016-08 2016-09 2016-10 2016-11 2016-12 2016-13 2016-14 2016-15

Notes in Issue

Interest

Payments^

Principal

Payments^

Issue Date



Currency

Issue Size

Relevant Swap Rate

GBP Equivalent








ISIN



Accrual Start Date

Accrual End Date

Accrual Day Count


Relevant Margin







Bond Structure



Principal Shortfall



11/03/2016

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

30,000,000

0.7756000000

23,268,000

30,000,000

30,000,000

1.00000

1.00000

11/3/2036

11/3/2036

11/3/2037

XS1378944836

London

Annual

11/03/2016

13/03/2017

367

FIXED

0.00000%

FIXED

1.33100%

0

0

0

13/03/2017

Soft bullet

0

0

0

0

11/3/2036

16/03/2016

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

50,000,000

0.7708000000

38,540,000

50,000,000

50,000,000

1.00000

1.00000

16/3/2038

16/3/2038

16/3/2039

XS1380330826

London

Annual

16/03/2016

16/03/2017

365

FIXED

0.00000%

FIXED

1.42500%

0

0

0

16/03/2017

Soft bullet

0

0

0

0

16/3/2038

17/03/2016

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

50,000,000

0.7707000000

38,535,000

50,000,000

50,000,000

1.00000

1.00000

17/3/2031

17/3/2031

17/3/2032

XS1380328259

London

Annual

17/03/2016

17/03/2017

365

FIXED

0.00000%

FIXED

1.19500%

0

0

0

17/03/2017

Soft bullet

0

0

0

0

17/3/2031

24/03/2016

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

40,000,000

0.7836000000

31,344,000

40,000,000

40,000,000

1.00000

1.00000

24/3/2036

24/3/2036

24/3/2037

XS1384262389

London

Annual

24/03/2016

24/03/2017

365

FIXED

0.00000%

FIXED

1.39000%

0

0

0

24/03/2017

Soft bullet

0

0

0

0

24/3/2036

23/03/2016

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

80,000,000

0.7880000000

63,040,000

80,000,000

80,000,000

1.00000

1.00000

23/3/2021

23/3/2021

23/3/2022

XS1385380289

London

Annual

23/03/2016

23/03/2017

365

FIXED

0.00000%

FIXED

0.18500%

0

0

0

23/03/2017

Soft bullet

0

0

0

0

23/3/2021

25/04/2016

AAA/Aaa/AAA

AAA/Aaa/AAA

GBP

750,000,000

1.0000000000

750,000,000

750,000,000

750,000,000

1.00000

1.00000

25/4/2019

25/4/2019

25/4/2020

XS1397740603

London

Quarterly

25/04/2016

25/07/2016

91

GBP 3M LIBOR

0.48000%

0.59113%

1.07113%

2,002,868

0

0

25/07/2016

Soft bullet

0

0

0

0

25/4/2019

20/04/2016

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

60,000,000

0.7950000000

47,700,000

60,000,000

60,000,000

1.00000

1.00000

23/4/2041

23/4/2041

23/4/2042

XS1397982874

London

Annual

20/04/2016

24/04/2017

369

FIXED

0.00000%

FIXED

1.42000%

0

0

0

24/04/2017

Soft bullet

0

0

0

0

23/4/2041

06/05/2016

AAA/Aaa/AAA

AAA/Aaa/AAA

EUR

25,000,000

0.7800000000

19,500,000

25,000,000

25,000,000

1.00000

1.00000

7/5/2041

7/5/2041

7/5/2042

XS1407047411

London

Annual

06/05/2016

08/05/2017

367

FIXED

0.00000%

FIXED

1.57250%

0

0

0

08/05/2017

Soft bullet

0

0

0

0

7/5/2041

Investor Report Notes in issue


^Payments made during the Payment Period 18/7/2016 - 16/8/2016

Page 12 of 18(7)

Related Covered Bond

Investor Report Swaps


Swaps^

Maturity Notional

currency

Notional Counterparty Receive reference

rate

Receive margin Receive rate Pay reference rate Pay margin Pay rate Payments ^

(made)/received

(£)

EURIBOR 3M 0.0740% GBP 3M LIBOR 0.0272%2007-1 (2) 28/2/22 EUR BNP Paribas (226,708.66) 666,000,000 -0.1860% 0.6154%

EURIBOR 3M 0.0721% GBP 3M LIBOR 0.0278%2007-1 (2) 28/2/22 EUR Wells Fargo NA (227,270.44) 667,000,000 -0.1879% 0.6160%

EURIBOR 3M 0.0740% GBP 3M LIBOR 0.0263%2007-1 (2) 28/2/22 EUR HSBC Bank PLC (226,717.01) 667,000,000 -0.1860% 0.6145%

FIXED (EUR) 0.0000% EURIBOR 3M 0.0740%2007-1 (2) 28/2/22 EUR BNP Paribas 0.00 666,000,000 4.3750% -0.1860%

FIXED (EUR) 0.0000% EURIBOR 3M 0.0721%2007-1 (2) 28/2/22 EUR Wells Fargo NA 0.00 667,000,000 4.3750% -0.1879%

FIXED (EUR) 0.0000% EURIBOR 3M 0.0740%2007-1 (2) 28/2/22 EUR HSBC Bank PLC 0.00 667,000,000 4.3750% -0.1860%

GBP 3M LIBOR 0.0000% GBP 1M LIBOR 0.0000%2007-1 (2) 28/2/22 GBP Nationwide Building Society 84,698.43 1,346,000,000 0.5882% 0.5116%

NIBOR 3M 1.1000% GBP 3M LIBOR 1.0800%2010-2 26/10/20 NOK Nationwide Building Society 209,378.73 500,000,000 2.0500% 1.6284%

FIXED (NOK) 0.0000% NIBOR 3M 1.1000%2010-2 26/10/20 NOK Nationwide Building Society (279,049.24) 500,000,000 4.8900% 2.0500%



FIXED (GBP) 0.0000% GBP 3M LIBOR 1.6050%2011-02 28/1/26 GBP Nationwide Building Society (1,330,354.11) 750,000,000 5.6250% 2.1581%

EURIBOR 3M 1.2990% GBP 3M LIBOR 1.5120%2011-03 8/2/21 EUR Nationwide Building Society 944,885.05 1,250,000,000 1.0440% 2.0704%

FIXED (EUR) 0.0000% EURIBOR 3M 1.2990%2011-03 8/2/21 EUR Nationwide Building Society (2,831,666.60) 1,250,000,000 4.6250% 1.0440%

EURIBOR 3M 1.0450% GBP 3M LIBOR 1.1000%2011-04 3/3/31 EUR Nationwide Building Society (34,655.60) 30,000,000 0.7840% 1.6584%

FIXED (EUR) 0.0000% EURIBOR 3M 1.0450%2011-04 3/3/31 EUR Nationwide Building Society 0.00 30,000,000 4.7400% 0.7840%





NIBOR 3M 1.3000% GBP 3M LIBOR 1.2200%2011-07 29/3/21 NOK Nationwide Building Society (81,018.26) 500,000,000 2.3600% 1.7778%

FIXED (NOK) 0.0000% NIBOR 3M 1.3000%2011-07 29/3/21 NOK Nationwide Building Society 0.00 500,000,000 5.6950% 2.3600%

EURIBOR 3M 0.9500% GBP 3M LIBOR 0.9300%2011-09 28/4/32 EUR Nationwide Building Society 24,132.97 50,000,000 0.6980% 1.4831%

FIXED (EUR) 0.0000% EURIBOR 3M 0.9500%2011-09 28/4/32 EUR Nationwide Building Society (78,074.20) 50,000,000 5.0100% 0.6980%






FIXED (EUR) 0.0000% EURIBOR 3M 0.9800%2011-13 3/8/26 EUR Nationwide Building Society 3,864,202.75 100,000,000 4.5650% 0.7290%


FIXED (EUR) 0.0000% EURIBOR 3M 0.9750%2011-14 8/8/29 EUR Nationwide Building Society 1,488,791.59 40,000,000 4.4325% 0.7200%







EURIBOR 3M 1.4470% GBP 3M LIBOR 1.7270%2011-19 13/10/16 EUR Nationwide Building Society (2,702,634.04) 1,500,000,000 1.1610% 2.2854%

FIXED (EUR) 0.0000% EURIBOR 3M 1.4470%2011-19 13/10/16 EUR Nationwide Building Society 0.00 1,500,000,000 3.1250% 1.1610%



Page 13 of 18




Swaps^

Maturity Notional

currency


rate


(made)/received

(£)







EURIBOR 3M 0.2000% GBP 3M LIBOR 0.3085%2014-01 25/6/19 EUR Nationwide Building Society (526,852.08) 1,000,000,000 -0.0690% 0.8569%

FIXED (EUR) 0.0000% EURIBOR 3M 0.2000%2014-01 25/6/19 EUR Nationwide Building Society 0.00 1,000,000,000 0.7500% -0.0690%



EURIBOR 3M 0.2300% GBP 3M LIBOR 0.2500%2014-04 16/9/39 EUR Nationwide Building Society (29,056.92) 56,000,000 -0.0320% 0.8225%

FIXED (EUR) 0.0000% EURIBOR 3M 0.2300%2014-04 16/9/39 EUR Nationwide Building Society 0.00 56,000,000 1.9400% -0.0320%



EURIBOR 3M 0.1634% GBP 3M LIBOR 0.3030%2014-06 29/10/21 EUR Nationwide Building Society (734,294.73) 1,000,000,000 -0.0876% 0.8608%

FIXED (EUR) 0.0000% EURIBOR 3M 0.1634%2014-06 29/10/21 EUR Nationwide Building Society 175,043.05 1,000,000,000 0.7500% -0.0876%




FIXED (EUR) 0.0000% EURIBOR 3M 0.1635%2015-01 30/1/30 EUR Nationwide Building Society 8,294.27 50,000,000 1.0000% -0.0875%






FIXED (EUR) 0.0000% EURIBOR 3M 0.0920%2015-05 8/5/35 EUR Nationwide Building Society 14,719.69 50,000,000 0.7500% 0.7110%




FIXED (EUR) 0.0000% EURIBOR 3M 0.0000%2015-07 17/7/31 EUR Nationwide Building Society 1,443,346.36 100,000,000 1.7025% -0.2510%





EURIBOR 3M 0.1646% GBP 3M LIBOR 0.4610%2015-10 30/7/20 EUR National Australia Bank Limited (724,861.61) 1,000,000,000 -0.0864% 1.0194%

FIXED (EUR) 0.0000% EURIBOR 3M 0.1646%2015-10 30/7/20 EUR National Australia Bank Limited 2,797,325.16 1,000,000,000 0.3750% -0.0864%

EURIBOR 3M 0.3031% GBP 3M LIBOR 0.6820%2015-11 26/10/22 EUR HSBC Bank PLC (615,707.07) 1,000,000,000 0.0541% 1.2304%

FIXED (EUR) 0.0000% EURIBOR 3M 0.3031%2015-11 26/10/22 EUR HSBC Bank PLC (100,141.19) 1,000,000,000 0.7500% 0.0541%





Page 14 of 18




Swaps^

Maturity Notional

currency


rate


(made)/received

(£)






FIXED (EUR) 0.0000% EURIBOR 3M 0.2625%2016-01 28/1/41 EUR Nationwide Building Society (505.63) 25,000,000 1.6730% 0.0105%


FIXED (EUR) 0.0000% EURIBOR 3M 0.2650%2016-02 28/1/41 EUR Nationwide Building Society (759.73) 30,000,000 1.6180% 0.0130%








EURIBOR 3M 0.3350% GBP 3M LIBOR 0.8320%2016-07 25/1/21 EUR National Australia Bank Limited (901,631.15) 1,250,000,000 0.0860% 1.3804%

FIXED (EUR) 0.0000% EURIBOR 3M 0.3350%2016-07 25/1/21 EUR National Australia Bank Limited (216,618.47) 1,250,000,000 0.1250% 0.0860%















GBP 3M LIBOR 1.5228% Mortgage Basis 2.4033%All 17/1/55 GBP Nationwide Building Society (14,048,556.77) 21,555,753,719 2.1103% 2.9033%

^Payments made during the previous Payment Period

Page 15 of 18

Counterparty


Collateral Received

Breached (Y/N)

Breach Remedy

(if applicable) Collateral Posting (£) EquivalentCounterparty Rating (S&P,

Moody's, Fitch)

Required Rating

(Initial Rating Event: S&P, Moody's, Fitch)

Short-term Long-term Long-termShort-term


Cash Collateral

BNP Paribas A-1/P-1/F1 A/A1/A+ A-1+/P-1/F1 - /A2/A+ Y Collateral Posting Y 295,957,007

HSBC Bank PLC A-1+/P-1/F1+ AA-/A1/AA- A-1+/P-1/F1 - /A2/A+ N Collateral Posting Y 403,177,346

National Australia Bank Limited A-1+/P-1/F1+ AA-/A1/AA- A-1/ - /F1 A/A3/A N Collateral Posting Y 197,403,886

Nationwide Building Society A-1/P-1/F1 A/Aa3/A A-1/P-1/F1 A/A3/A N Collateral Posting Y 166,600,000

Wells Fargo NA A-1+/P-1/F1+ AA-/A1/AA A-1/P-1/F1 - /A1/A+ N Collateral Posting Y 266,060,356

1,329,198,594

Page 16 of 18

Investor Report Glossary


Nationwide identifies a loan as being in arrears where an amount equal to or greater than a full month's contractual payment is past its due date. Arrears includes fees and insurance

premiums that are included in the arrears balance on which interest is charged. Months in Arrears is a simple multiplier of Arrears balance /normal instalment. If the Months in Arrears is less

than one, zero is reported. Nationwide recognise that arrears are typically caused by temporary changes in customer circumstances, and therefore offer a range of forbearance and account

management options to customers. Options include temporary conversion to interest only, term extension and arrears capitalisation. All account management/forbearance options are low in

materiality. Properties in possession are repurchased from the Covered Bond programme.

Arrears

Accounts not in arrears are excluded from the weighted average table on page 3.

Data reported as "to date" throughout this report refers to the period since 31/05/ 2011.

Arrears - weighted average

Arrears - capitalisation Nationwide recognise that arrears are typically caused by temporary changes in customer circumstances, and therefore offer a range of forbearance and account management options to

customers. Options include temporary conversion to interest only, term extension and arrears capitalisation.

Indexation is applied quarterly on a regional basis to property valuations each January, April, July, October.

Mapped to Nationwide's internally derived geographic regions which may differ to the Nomenclature of Units for Territorial Statistics (NUTS) regions used in other reporting.

Constant Payment Rates (CPR) - Technical Technical CPRs reported reflect loans repurchased from the trust

Natural CPRs reported reflect the aggregate of scheduled and unscheduled repayments of principal.

The total CPR reported on a monthly/3 month average and annualised basis being the aggregated value of Natural and Technical CPR .

Indexed

Geographical Distribution

Constant Payment Rates (CPR) - Natural

Constant Payment Rates

The aggregate amount of scheduled and unscheduled principal and interest collected during the reporting period.

A mortgage account consists of one or more underlying loans all secured with equal priority by a first charge on the same property and thereby forming a single mortgage account .

LTV at origination excludes any fees added at the time of origination .

Mortgage Collections

Mortgage Account

Loan to Value ratios at origination

Principal and Revenue Receipts The covered bonds issued are a liability of Nationwide Building Society. The Principal and Revenue Receipts and Ledgers information shows the resources available to support the guarantee

to bondholders in the event that Nationwide Building Society is unable to meet its obligations to them.

Repayment Terms

Standard Variable Rates

Substitutions

True Balance

Product groups Product groups are reported at an individual loan level (please refer to the definition of ' Mortgage Account' above).

Repayment terms are reported at an individual loan level (please refer to the definition of ' Mortgage Account' above).

Nationwide operates two Standard Variable Mortgage Rates . The Base Mortgage Rate is capped at the Bank of England Base Rate plus 200 basis points. The Standard Mortgage Rate is

not subject to a cap.

Prior to 31 December 2012 substitutions included further advances granted in the reporting period on mortgage accounts that were already within the Pool.

Aggregated Outstanding Balances reported refer to the total outstanding balance (" True Balance") under each mortgage loan. True Balance is the aggregate of: (a) the original principal

amount advanced and any further amount advanced, (b) the amount of any re-draw made under any flexible loan, (c) any interest, fees or charges which has been capitalised and (d) any

other amount (including accrued interest and arrears of interest) which is due or accrued (whether or not due) and which has not been paid and has not been capitalised.

Repurchases Repurchases include all loans in possession. Repurchases to date includes all loans repurchased from and including 31 May 2011.

Page 17 of 18

Investor Report Disclaimer


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 and does not comprise a

prospectus for the purposes of the EU directive 2003/71/EC and/or Part VI of the Final Services and Markets Act 2000 of the United Kingdom or otherwise.

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, Nationwide Building Society 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, Nationwide Building Society does not warrant that any market data or prices are

complete or accurate.

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. Columns stating percentage

amounts may not add up to 100% due to rounding.

DISCLAIMER: This document has been prepared by Nationwide Building Society in its capacity as Cash Manager.

Any opinions or estimates expressed in the documents may be subject to change without notice and Nationwide Building Society is under no obligation to update its opinions, estimates or other of its

affiliates, accept any liability whatsoever for any direct or consequential loss arising from any use of this document or its contents. Investors should not subscribe for any securities referred to herein

except on the basis of information contained in the prospectus.

Covered Bond Label

DISCLAIMER: This document has been prepared by Nationwide Building Society in its capacity as Cash Manager.

The Covered Bond Label is a quality Label which responds to a market-wide request for improved standards and increased transparency in the European covered bond market.

The Label:

•Establishes a clear perimeter for the asset class and highlights the core standards and quality of covered bonds;

•Increases transparency;

•Improves access to information for investors, regulators and other market participants;

•Has the additional objective of improving liquidity in covered bonds;

•Positions the covered bond asset class with respect to the upcoming regulatory challenges (CRD IV, Solvency II, redesign of ECB repo rules, etc.).

The Label is based on the Covered Bond Label Convention, which defines the core characteristics required for a covered bond programme to qualify for the Label. This definition of the required

characteristics is complemented by a transparency tool developed at national level based on the "Guidelines for National Transparency Templates".

The Covered Bond Label was created by the EMF/European Covered Bond Council (ECBC) in 2012. It was developed by the European issuer community, working in close cooperation with investors

and regulators, and in consultation with all major stakeholders.

Page 18 of 18

Documents

Investor Report - Nationwide Building Society€¦ · >=6 and < 9 207 0.1% 17,946,937 0.1% 828,721 >=9 and < 12 90 0.0% 8,147,493 0.0% 555,792 12+ 116 0.1% 11,149,529