As filed with the Securities and Exchange Commission on October 12, 2004

                                                   Registration No. 333-[    ]
==============================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, DC 20549

               ------------------------------------------------

                                   FORM S-3
                            REGISTRATION STATEMENT
                                     UNDER
                          THE SECURITIES ACT OF 1933

               ------------------------------------------------

                           GRANITE MASTER ISSUER PLC
           (Exact name of Registrant 1 as specified in its charter)
                               England and Wales
        (State or other jurisdiction of incorporation or organization)
   Fifth Floor, 100 Wood Street, London EC2V 7EX, United Kingdom (011 44 20)
                                   7606 5451
 (Address and telephone number of Registrant 1's principal executive offices)
                             CT Corporation System
                               111 Eighth Avenue
                           New York, New York 10011
                                (212) 894-8600
   (Name, address and telephone number of Registrant 1's agent for service)


                       GRANITE FINANCE FUNDING 2 LIMITED
           (Exact name of Registrant 2 as specified in its charter)
                               England and Wales
        (State or other jurisdiction of incorporation or organization)
   Fifth Floor, 100 Wood Street, London EC2V 7EX, United Kingdom (011 44 20)
                                   7606 5451
 (Address and telephone number of Registrant 2's principal executive offices)
                             CT Corporation System
                               111 Eighth Avenue
                           New York, New York 10011
                                (212) 894-8600
     (Name, address and phone number of Registrant 2's agent for service)


                       GRANITE FINANCE TRUSTEES LIMITED
           (Exact name of Registrant 3 as specified in its charter)
                            Jersey, Channel Islands
        (State or other jurisdiction of incorporation or organization)
 22 Grenville Street, St Helier, Jersey JE4 8PX, Channel Islands (011 44 1534)
                                    609892
 (Address and telephone number of Registrant 3's principal executive offices)
                             CT Corporation System
                               111 Eighth Avenue
                           New York, New York 10011
                                (212) 894-8600
     (Name, address and phone number of Registrant 3's agent for service)

               ------------------------------------------------

                                      Copies to:
     Phil Robinson              Michael Durrer, Esq.   Christopher Bernard,Esq.
   Northern Rock plc        Sidley Austin Brown & Wood    Allen & Overy LLP
  Northern Rock House          Woolgate Exchange           One New Change
       Gosforth               25 Basinghall Street         London EC4M 9QQ
Newcastle upon Tyne NE34PL       London EC2V 5HA           United Kingdom
    United Kingdom               United Kingdom


Approximate date of commencement of proposed sale to the public: From time to
time after this Registration Statement becomes effective as determined by
market conditions.
      If the only securities being registered on this Form are being offered
pursuant to dividend or interest reinvestment plans, please check the
following box. / /
      If any of the securities being registered on this Form are to be offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities Act
of 1933, other than securities offered only in connection with dividend or
interest reinvestment plans, check the following box. /X/
      If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering. / /
      If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, please check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering. / /
      If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box. / /

==============================================================================



                        CALCULATION OF REGISTRATION FEE




- ------------------------------------------------------------------------------------------------------------------------------------
                Title of securities                          Amount to be      Proposed maximum    Proposed maximum     Amount of
                  to be registered                            registered        offering price        aggregate       registration
                                                                                 per unit(1)      offering price(1)      fee(2)
- -------------------------------------------------------- ------------------- ------------------- ------------------- ---------------
                                                                                                         
              Mortgage Backed Notes                        $12,000,000,000           100%           $12,000,000,000    $1,520,400
- -------------------------------------------------------- ------------------- ------------------- ------------------- ---------------
            Global intercompany loan(3)                            -                  -                     -               -
- -------------------------------------------------------- ------------------- ------------------- ------------------- ---------------
      Funding 2 interest in the mortgage trust(3)                  -                  -                     -               -
- -------------------------------------------------------- ------------------- ------------------- ------------------- ---------------
                      Total                                $12,000,000,000           100%           $12,000,000,000    $1,520,400
- -------------------------------------------------------- ------------------- ------------------- ------------------- ---------------


1  Estimated solely for the purpose of calculating the registration fee in
   accordance with Rule 457(a) under the Securities Act, as amended.


2  $1,520,400 has been paid in connection with the filing of this Registration
   Statement on Form S-3.


3  These items are not being offered directly to investors. Granite Finance
   Trustees Limited is the registrant for Granite Finance Funding 2 Limited's
   interest in the mortgages trust and is holding that interest in the
   mortgages trust on behalf of Granite Finance Funding 2 Limited. The
   interest of Granite Finance Funding 2 Limited in the mortgages trust will
   be the primary source of payment on the global intercompany loan listed.
   Granite Finance Funding 2 Limited is the registrant for the global
   intercompany loan. The global intercompany loan will be the primary source
   of payments on the notes. Granite Master Issuer plc is the registrant for
   the notes.


The Registrants hereby amend this Registration Statement on such date or dates
as may be necessary to delay its effective date until the Registrants shall
file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933, or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section
8(a), may determine.


                               EXPLANATORY NOTE

This Registration Statement includes (i) a base prospectus and (ii) an
illustrative form of prospectus supplement for use in the offering of each
series of notes. Appropriate modifications will be made to the form of
prospectus supplement to disclose the specific terms of any particular series
of notes, the specific classes of notes to be offered thereby, and the terms
of the related offering. Each base prospectus used (in either preliminary or
final form) will be accompanied by a prospectus supplement.

Each of the Registrants has filed this Registration Statement on Form S-3 with
the Securities and Exchange Commission staff's permission based in part on the
staff's experience with prior, similar filings and Northern Rock plc's and
Granite Master Issuer plc's undertakings and representations.




The information in this prospectus supplement is not complete and may be
amended. We may not sell these securities until the registration statement
filed with the Securities and Exchange Commission is effective. This
prospectus supplement and the accompanying prospectus are not an offer to sell
these securities and are not soliciting an offer to buy these securities in
any state where the offer or sale is not permitted.


                         Form of Prospectus Supplement



                Subject to completion dated January [ ], 2005

PROSPECTUS SUPPLEMENT DATED January [   ], 2005
to Prospectus dated January [   ] 2005


                           Granite Master Issuer plc
                                    Issuer


The issuer will issue and sell                  Series [  ] Class [  ] Notes
Principal amount                                $[   ]

Interest rate                                   [   ]

Interest payment dates                          [  ]   day   of  [  ],   [  ],
                                                [   ] and [   ]

[Scheduled] [bullet] redemption dates [ ]

Final maturity date                             [   ]

Expected issuance date                          January [   ], 2005

Price to public                                 $[   ]

Underwriting discount                           $[   ]

Proceeds to the issuer                          $[   ]


The series [ ] class [ ] notes form a portion of the class [ ] notes issued by
Granite Master Issuer plc. Payments of principal of the class [ ] notes are
subordinated to payments on the class [ ] notes.

You should review and consider the discussion under "Risk Factors" beginning
on page [27] of this prospectus supplement and page [9] of the accompanying
prospectus before you purchase any notes.

Application has been made to the Financial Services Authority in its capacity
as competent authority for the purposes of Part VI of the Financial Services
and Markets Act 2000 for the notes to be admitted to the official list
maintained by the UK Listing Authority. Application has also been made to the
London Stock Exchange plc for such notes to be admitted to trading on the
London Stock Exchange's market for listed securities.

The notes are obligations of Granite Master Issuer plc only and are not
obligations of any other person. The primary asset securing the notes is the
repayment of a loan to Granite Master Issuer plc from Granite Finance Funding
2 Limited, which in turn is secured by a beneficial interest in a portfolio of
residential mortgage loans secured by properties located in England and
Scotland.

The notes are not insured or guaranteed by any United States or United Kingdom
governmental agency or instrumentality. Neither the Securities and Exchange
Commission nor any state securities commission has approved or disapproved of
the notes or determined that this prospectus supplement or the accompanying
prospectus is truthful or complete. Any representation to the contrary is a
criminal offense.



                                [Underwriters]



                                      S-2


                               Table of Contents

Prospectus Supplement           Page    Prospectus                       Page
- ---------------------           ----    ----------                       ----
Summary..........................S-4    Forward-looking statements.........3
Risk Factors.....................S-9    Important notice about
Maturity and repayment                     information presented in
  considerations................S-10       this  prospectus and the
The currency rate swap provider.S-12       accompanying prospectus
Underwriting....................S-13       supplement......................4
Annex A..........................A-1    Summary of prospectus..............6
   The cut-off portfolio.........A-1    Risk factors......................27
   US dollar presentation.......A-12    Defined terms.....................53
                                        The issuer........................54
                                        Use of proceeds...................55
                                        The Northern Rock Group...........56
                                        Funding 2.........................57
                                        The mortgages trustee.............58
                                        Holdings..........................59
                                        GPCH Limited......................60
                                        Issuance of notes.................63
                                        The mortgage loans................67
                                        Certain charactristics of
                                           United Kingdom residential
                                           mortgage market................92
                                        The administrator and the
                                           administration agreement.......97
                                        Assignment of the mortgage
                                           loans and related security....108
                                        The mortgages trust..............119
                                        The global intercompany loan
                                           agreement.....................139
                                        Cashflows........................147
                                        Credit structure.................166
                                        The Funding bridge loan..........174
                                        The swap agreements..............176
                                        Cash management for the
                                           mortgages trustee and
                                           Funding 2.....................182
                                        Cash management for the issuer...186
                                        Security for Funding 2's
                                           obligations...................188
                                        Security for the issuer's
                                           obligations...................194
                                        Description of the trust
                                           deed..........................199
                                        The notes........................201
                                        Description of the US notes......207
                                        Material legal aspects of the
                                           mortgage loans and the
                                           related security..............228
                                        Material United Kingdom tax
                                           consequences..................234
                                        Material United States tax
                                           consequences..................238
                                        Material Jersey (Channel Islands)
                                           tax considerations............242
                                        ERISA Considerations.............243
                                        Enforcement of foreign
                                           judgments in England and
                                           Wales.........................246
                                        United States legal investment
                                           considerations ...............247
                                        Experts..........................248
                                        Underwriting.....................249
                                        Reports to noteholders...........253
                                        Where investors can find more
                                           information...................253
                                        Listing and general information..254
                                        Glossary.........................257



                                        S-3


Information about these [ ] class [ ] notes is presented in two separate
documents: this prospectus supplement and the accompanying prospectus. This
prospectus supplement provides the specific terms of these [ ] class [ ]
notes. The prospectus provides general information about each series and class
of notes issued by Granite Master Issuer plc, including information on the
mortgages trust and the global intercompany loan which is essential to
understanding how principal of and interest on the [ ] class [ ] notes is
expected to be paid. Most of the information provided in the prospectus does
not appear in this prospectus supplement. Consequently, you should carefully
read both the prospectus and the prospectus supplement before you purchase any
of these [ ] class [ ] notes.

This prospectus supplement may supplement disclosure in the accompanying
prospectus.

In deciding whether to purchase these [ ] class [ ] notes you should reply
solely on the information in this prospectus supplement and the accompanying
prospectus. We have not authorized anyone to give you different information
about these [ ] class [ ] notes.

This prospectus supplement may be used to offer and sell these [ ] class [ ]
notes only if accompanied by the prospectus.

Neither this prospectus supplement nor the prospectus contains all of the
information included in the registration statement. The registration statement
also includes copies of the various contracts and documents referred to in
this prospectus supplement and the prospectus. You may obtain copies of these
documents for review. See "Where You Can Find More Information" in the
prospectus.

      If you require additional information, the mailing address of our office
is [                  ].

      We include cross-references in this prospectus supplement and in the
accompanying prospectus to captions in these materials where you can find
further related discussions. The preceding Table of Contents and the Table of
Contents included in the accompanying prospectus provide the pages on which
these captions are located.

      You can find definitions of capitalized terms used in this prospectus
supplement and the accompanying prospectus under the caption "Glossary" in the
accompanying prospectus.

References in this prospectus supplement to "we" or "us" mean the issuer and
references to "you" mean potential investors in the [ ] class [ ] notes.

Through and including [?], 2005, all dealers effecting transactions in these
securities, whether or not participating in this offering, may be required to
deliver a prospectus. This is in addition to the dealers' obligation to
deliver a prospectus when acting as underwriters and with respect to their
unsold allotments or subscriptions.



                                      S-4


                                    Summary

This summary does not contain all the information you may need to make an
informed investment decision. You shall need this entire prospectus supplement
and the accompanying prospectus before you purchase any notes.

Securities offered            $[   ] [rate] [  ] class [   ] notes

                              These [ ] class [ ] notes are an issuance of
                              class [ ] notes which is part of our multiple
                              issuance series of notes. Our notes consists of
                              class A notes, class B notes, class M notes,
                              class C notes and class D notes. The [ ] class [
                              ] notes are issued by us and are solely our
                              obligations.

                              We expect to issue other notes in the future of
                              various classes. These notes, including
                              additional class [ ] notes, may have interest
                              rates, payment dates, repayment terms and other
                              characteristics that differ from the [ ] class [
                              ] notes. You will not receive notice of any
                              future issuance of notes and will not be asked
                              for your consent to any such issuance.

Interest                      The [ ] class [ ] notes will accrue interest at
                              an annual rate equal to [ ]. Interest will be
                              paid on each quarterly payment date.

                              Interest will accrue from [ ] 2005 and be
                              calculated on the basis of a 360-day year and
                              the actual number of days in each interest
                              period. We will make payments of interest on the
                              [ ] class [ ] notes on each payment date. The
                              payment dates are the [ ] day of each [ ], [ ],
                              [ ] and [ ].

Principal                     We expect to repay the principal amount
                              outstanding of the [  ] class [   ] notes on
                              [scheduled redemption dates] [bullet redemption
                              date] [controlled amortization dates] and are
                              obliged to do so if we have funds available for
                              that purpose.  If the principal amount
                              outstanding of the [  ] class [   ] notes is
                              not repaid in full on the [scheduled redemption
                              dates] [bullet redemption date] noteholders
                              generally will not have any remedies against us
                              until [   ] which is the final maturity date of
                              the [  ] class [   ] notes.  In addition, if
                              the outstanding principal amount of the [  ]
                              class [  ] notes is not repaid in full on the
                              [bullet redemption date] these notes will
                              become pass-through notes and, subject to the
                              principal payment rules described below under
                              "Cashflow - [       ]" and "Cashflow - [   ]"
                              in the prospectus, will receive payments of
                              principal on each payment date thereafter in
                              the amounts, and to the extent available, until
                              repaid in full.


                                      S-5


                              Payment of principal of the [ ] class notes may
                              be deferred on their [scheduled] [bullet]
                              redemption date [controlled amortization date]
                              at a time when they are needed to provide the
                              required subordination for more senior classes
                              of notes. Any such deferral of principal
                              repayment will continue until the required
                              subordination for such senior classes is
                              restored through repayment of the senior classes
                              or the issuance of sufficient additional
                              subordinated notes. See "Risk factors - Payments
                              of class B, class M, class C and class D notes
                              may be delayed or reduced because of
                              subordination provisions" in the prospectus.

                              Principal of the [ ] class [ ] notes may be
                              repaid earlier than expected if a trigger event
                              occurs or an event of default occurs in respect
                              of these notes. See "Maturity and repayment
                              considerations" below and "The Mortgages Trust -
                              Mortgages Trust allocation and distribution of
                              principal receipts on or after the occurrence of
                              a trigger event" in the prospectus.

Subordination and credit
enhancement                   The class [  ] required subordinated percentage
                              is [  ]%.

                              Payments of principal and interest on class [ ]
                              notes, including the [ ] class [ ] notes, are
                              subordinated to payments of principal and
                              interest on [class [ ] notes and class [ ]
                              notes]], including amounts of principal to be
                              credited to the cash accumulation subledgers of
                              those more senior classes of notes. In addition,
                              amounts of principal otherwise available to pay
                              principal of the [ ] class [ ] notes may be used
                              to pay interest on more senior classes of notes.
                              See "Credit Structure - Use of Funding 2
                              principal receipts to pay Funding 2 income
                              deficiency" in the prospectus.

                              No payment of principal will be made on any
                              class [ ] note unless after making that payment
                              the remaining aggregate amount of subordination
                              subordinated amount of class [ ] notes is at
                              least equal to each class of required
                              subordinated amount of each class of notes. See
                              [ ] in prospectus.

                              The issuer may at any time change the required
                              subordination percentage for the required class
                              [ ] notes or any other class of notes, or the
                              method of calculating the amounts of that
                              subordination, without your consent or the
                              consent of any other noteholders if the rating
                              agencies consent. See [ ] in the prospectus.


                                      S-6




Funding 2 target reserve
percentage                    [  ]%

Losses                        Losses on the mortgage loans and principal
                              receipts applied to pay interest on more senior
                              classes of notes and certain expenses of the
                              issuer may reduce the amount of principal
                              available to repay principal of the [  ] class
                              [  ] notes.  Losses on the mortgage loans will
                              be allocated to the classes of notes in inverse
                              order of seniority, beginning with the class D
                              notes.  No losses will be allocated to the [  ]
                              class [  ] notes until the aggregate amount of
                              losses exceeds the initial principal amount
                              outstanding of each class of notes junior to
                              the [  ] class [  ] notes.  See "The global
                              intercompany loan - [  ]" and "Credit
                              Structure- [   ]" in the prospectus.

Optional redemption
by the issuer                 We have the right to redeem the [  ] class [  ]
                              notes in whole but not in part:
                              o     on any day on which the principal amount
                                    outstanding of the [  ] class [   ] notes
                                    is less than [10%] of the initial
                                    outstanding principal balance of the [  ]
                                    class [  ] notes; and

                              o     the payment date falling in [   ]
                                    [step-up-date] or any payment date
                                    thereafter.

Security for the notes        The [ ] class [ ] notes are secured primarily by
                              our rights under the [ ] class [ ] loan tranche
                              of the global intercompany loan. In addition, we
                              have granted security for the benefit of
                              noteholders in certain of our accounts. See
                              "Security for the issuer's obligations" in the
                              prospectus.

The [  ] class [   ]
loan tranche                  We have entered into a global intercompany
                              loan with Funding 2.  The portion of the
                              global intercompany loan which secures
                              payment of principal of and interest on the [
                              ] class [  ] notes is the [  ] class [  ] loan
                              tranche.  The principal amount outstanding,
                              repayment terms and required subordination
                              amounts of the [  ] class [  ] loan tranche
                              will be the same as those of the [  ] class [ ]
                              notes.  A description of the global intercompany
                              loan is set forth in the prospectus under "The
                              global intercompany loan".

Events of default             The [ ] class [ ] notes are subject to certain
                              events of default described under "Description
                              of the notes" in the prospectus.

Limited recourse              The only source of payment for principal of or
                              interest on the [  ] class [   ] notes are:
                              o     repayments of the [  ] class [  ] loan
                                    tranche of the global intercompany loan;
                                    and


                                      S-7


                              o     funds in the issuer transaction account
                                    [[  ] class [   ] sub account] that are
                                    allocable to the [  ] class [  ] notes

The mortgage trust            The [  ] class [  ] loan tranche which is our
                              primary source of funds for the payment of
                              principal of and interest on the [  ] class [
                              ] notes is a tranche of the global intercompany
                              loan and made by us to Funding 2.  Funding 2
                              has secured its obligation to repay the global
                              intercompany loan by granting security over its
                              beneficial interest in the mortgages trust.
                              The assets of the mortgages trust consist
                              primarily of mortgage loans originated by
                              Northern Rock plc secured over residential
                              property located in England, Wales and
                              Scotland.  The mortgage loans included in the
                              trust property are randomly selected from the
                              seller's portfolio of mortgage loans that meet
                              eligibility criteria for inclusion in the
                              mortgages trust.  These criteria are discussed
                              in the prospectus under "Assignment of the
                              mortgage loans and related security".  For a
                              description of the types of mortgage loans
                              originated by the seller as well as the
                              seller's lending criteria and related matters,
                              see "The Mortgage Loans" in the prospectus.

                              The aggregated outstanding current balance of
                              mortgage loans in the mortgages trust as at [ ]
                              2005 was $[ ]. See Annex A to this prospectus
                              supplement for detailed financial and
                              statistical information on the mortgage loans.

Issuer accounts               The issuer transaction account

Other issuer notes            The [  ] class [   ] notes are the first
                              subclass of notes issued by the issuer.  Only
                              the [  ] class [  ] notes are being offered by
                              this prospectus supplement on and accompanying
                              prospectus.  As of the closing date, the dollar
                              equivalent aggregate principal amount
                              outstanding of notes issued by us, including
                              the [  ] class [  ] notes, will be:

                              class A     $

                              class B     $

                              class M     $

                              class C     $

                              class D     $

                              See Annex A for a description of US dollar
                              presentation in this prospectus supplement


                                      S-8



Stock exchange listing        Application has been made to the Financial
                              Services Authority in its capacity as competent
                              authority for the purposes of Part VI of the
                              Financial Services and Markets Act 2000 for
                              notes issued during the period of twelve months
                              from the date of the prospectus to be admitted
                              to the official list maintained by the UK
                              Listing Authority.  Application has also been
                              made to the London Stock Exchange plc for such
                              notes to be admitted to trading on the London
                              Stock Exchange's market for listed securities.
                              [Luxembourg listing; non-listed notes]

Ratings                       We will issue the [  ] class [  ] notes only if
                              they are rated at least [  ] or its equivalent
                              by at least one nationally recognized rating
                              agency.  See "Risk Factors - Ratings assigned
                              to the notes may be lowered or withdrawn after
                              you purchase the notes, which may lower the
                              market value of the notes."

Issuer swaps                  We will enter into an interest rate and
                              currency swap with the interest rate interest
                              rate swap provider in order to hedge against
                              the possible variance between the interest
                              received by us under the [  ] class [  ] loan
                              tranche, which will be related to sterling
                              [LIBOR for three month sterling deposits] and
                              the interest which is payable on the [  ] class
                              [  ] notes, which will be related to [US dollar
                              LIBOR for three month dollar deposits]; and to
                              hedge against fluctuations in the exchange rate
                              in respect of principal received under the [  ]
                              class [  ] loan tranche, which will be paid in
                              sterling, and principal which we are obliged to
                              repay in dollars on the [  ] class [  ] notes.
                              See "Credit structure - issuer currency swaps"
                              in the prospectus.


                                      S-9





                                 Risk Factors

      The information in this section and in "Risk Factors" in the
accompanying prospectus describes the principal risks associated with an
investment in the [ ] class [ ] notes. You should read these sections closely
and consider the risks carefully.

      [Selected risk factors related to the position of the [ ] class [ ]
notes in the capital structure of the transaction]



                                      S-10



                     Maturity and repayment considerations

     The average lives of the [ ] class [ ] notes cannot be stated because
the actual rate of repayment of the mortgage loans and redemption of the
mortgage loans and a number of other relevant factors are unknown.
Calculations of the possible average lives of the [ ] class [ ] notes can be
made, however, based on certain assumptions. The assumptions used to calculate
the possible average lives of the [ ] class [ ] notes in the following table
include that:

     (1)    [each series and class of notes is repaid in full by its final
            maturity date]

     (2)    neither the issuer security nor the Funding 2 security is enforced;

     (3)    the aggregate current balance of mortgage loans in the mortgages
            trust will not fall below an amount equal to the product of [1.05]
            and the principal amount outstanding of all notes of the issuer at
            any time;

     (4)    no asset trigger event or non-asset trigger event occurs;

     (5)    no event occurs that would cause payments on the [ ] class [ ]
            notes to be deferred;

     (6)    [the issuer exercises its option to redeem the [each series and
            class of] notes on the step-up date, if any, relating to such
            notes;

     (7)    the [ ] class [ ] notes are issued on January [o], 2005;

     (8)    each payment made by the issuer to the noteholders is paid on the
            [20th] day of the relevant month in which such payment is payable,
            regardless of whether such date is a business day;

     (9)    no interest or fees are paid from mortgages trustee principal
            receipts, Funding 2 available principal receipts or issuer
            available principal receipts;

     (10)   the mortgage loans are not subject to any defaults or losses, and
            no mortgage loan falls into arrears; and

     (11)   the long-term, unsecured, unsubordinated and unguaranteed debt
            obligations of the seller continue to be rated at least "A2" by
            Moody's, "A+" by Fitch and "A" by Standard & Poor's.

     Assumptions (1), (6) and (7) reflect the issuer's current expectations,
although no assurance can be given that repayment of the notes will occur as
described. Assumptions (2) through (5) and (9) through (11) relate to
unpredictable circumstances.

     Based upon the foregoing assumptions, the approximate average lives of
the dollar notes, at various constant payment rates for the mortgage loans,
would be as follows:


                                      S-11






                                                Possible average life of the
Constant payment rate (% per annum)                   class [   ] notes
- ----------------------------------              ----------------------------
                                                                     (years)
                                                ----------------------------
5%
10%
15%
20%
25%
30%
35%


      The average lives of the [ ] class [ ] notes are subject to factors
largely outside the control of the issuer and consequently no assurance can be
given that these assumptions and estimates are realistic and they must
therefore be viewed with considerable caution. For more information relating
to the risks involved in the use of these estimated average lives, see "Risk
factors - The yield to maturity of the notes may be adversely affected by
prepayments or redemptions on the mortgage loans or repurchases of mortgage
loans by the seller" in the prospectus.


                                      S-12





                       The currency rate swap providers

      [TO BE ADDED UPON SELECTION OF CURRENCY SWAP PROVIDERS]




                                      S-13


                                 Underwriting


United States
      We have agreed to sell, and [o], [o] and [o] (the "lead underwriters")
and the other underwriters for the notes listed in the following table have
agreed to purchase, the principal amount of those notes listed in that table
(also called the "US notes"). The terms of these purchases are governed by an
underwriting agreement among us, the lead underwriters and the underwriters.
The underwriters or affiliates of certain of the underwriters have also agreed
to pay and subscribe for the other classes of notes not being offered pursuant
to this prospectus on the closing date.

                                                                 Principal
                                                             amount of the
Underwriters of the [  ] class [  ] notes             [  ] class [ ] notes
- -----------------------------------------             --------------------
[o]                                                                 USD[o]
[o]                                                                 USD[o]
[o]                                                                 USD[o]
[o]                                                                 USD[o]
[o]                                                                 USD[o]
                                                      --------------------
Total                                                               USD[o]
                                                      ====================


      The price to the public as a percentage of the principal balance of the
US notes will be [o]%.

      We have agreed to pay to the underwriters of the [ ] class [ ] notes a
selling commission of [o]% of the aggregate principal amount of the [ ] class
[ ] notes and a management and underwriting fee of [o]% of the aggregate
principal amount of the series [ ] class [ ] notes.

      The lead underwriters of the offered notes have advised us that the
underwriters propose initially to offer the US notes to the public at the
offering price stated on the cover page of the prospectus supplement, and to
some dealers at that price, less a concession not in excess of [o]% per [ ]
class [ ] note, to certain other brokers and dealers.

      Additional out-of-pocket expenses (other than underwriting discounts and
commissions stated above) solely in relation to the US notes are estimated to
be approximately $[o].


                                      S-14


                                    Annex A

                      The cut-off date mortgage portfolio

      The statistical and other information contained in this prospectus
supplement has been complied by reference to the mortgage loans in the cut-off
date mortgage portfolio. [The U.S. dollar figures set forth in the tables
below have been rounded to the nearest cent following their conversion from
pounds sterling.] Columns stating percentage amounts may not add to 100% due
to rounding. A mortgage loan will have been removed from the additional
mortgage portfolio (which comprised a portion of the cut-off date portfolio)
if in the period up to (and including) the assignment dated on or about [o]
the mortgage loan is repaid in full or if the mortgage loan does not comply
with the terms of the mortgage sale agreement on or about the [o] assignment
date. Once such mortgage loans are removed, the seller will then randomly
select from the mortgage loans remaining in the additional mortgage portfolio
those mortgage loans which will be included in the additional assigned
mortgage portfolio once the determination had been made as to the anticipated
principal balances of the notes to be issued and the corresponding size of the
trust that would be required ultimately to support payments on the notes. It
is not expected that the characteristics of the mortgage portfolio as of the
closing date will differ materially from the characteristics of the cut-off
date mortgage portfolio. The U.S. dollar numbers in the following tables have
been calculated based on the currency exchange rate of [specify exchange
rate].

      [o] of the mortgages securing the mortgage loans in the cut-off date
mortgage portfolio (or [o]% of the aggregate current balance of the mortgage
loans as of the cut-off date) were on freehold properties or heritable
properties (being the Scots law equivalent of freehold) and [o] of the
mortgages securing the mortgage loans in the cut-off date mortgage portfolio
(or [o]% of the aggregate current balance of the mortgage loans as of the
cut-off date) are on leasehold properties.

      We do not expect the characteristics of the mortgage portfolio as of the
closing date to differ materially from the characteristics of the cut-off date
mortgage portfolio. Unless we indicate otherwise, the following description
relates to types of mortgage loans that could be included in the mortgage
portfolio as of the closing date or on any subsequent date.

      The cut-off date mortgage portfolio was drawn up as at [o], 2004 and
comprised [o] mortgage loans having an aggregate current balance of (GBP)[o]
as at that date. The seller originated the mortgage loans in the cut-off date
mortgage portfolio between July 1, 1995 and [o], 2004. None of the mortgage
loans in the additional mortgage portfolio had an aggregate monthly payment
that is overdue by one or more months as of the assignment date on [o], 2004.

      The borrowers in respect of [o] of the mortgage loans in the cut-off
date mortgage portfolio (or [o]% of the aggregate current balance of the
mortgage loans as of the cut-off date) have agreed to have their monthly
mortgage payments to the seller directly debited from their bank accounts.

      [o] mortgage loans in the cut-off date mortgage portfolio (or [o]% of
the aggregate current balance of the mortgage loans as of the cut-off date)
were fixed rate mortgage loans. The remaining [o] of the mortgage loans in the
cut-off date mortgage portfolio (or [o]% of the aggregate current balance of
the mortgage loans as of the cut-off date) were standard variable rate
mortgage loans, discounted variable rate mortgage loans, "Together", "Together
Connections", "Connections" and flexible capped rate mortgage loans, as
described below.

      [o] of the mortgage loans in the cut-off date mortgage portfolio (or
[o]% of the aggregate current balance of the mortgage loans as of the cut-off
date) were flexible mortgage loans, [o]



                                      A-15


mortgage loans (or [o]% of the aggregate current balance of the mortgage loans
as of the cut-of-date) of which were Together mortgage loans.



                                      A-16


Types of property
                              Aggregate   Aggregate            Number
                               current     current               of
                               balance     balance    % of    mortgage  % of
Type of property               ((GBP))      (US$)     total     loans   total
- -----------------------      ----------  ----------   -----   --------  -----








                              ----------  ----------   -----   --------  -----
Total
                              ==========  ==========   =====   ========  =====


Expected seasoning of mortgage loans at closing

      The following table shows length of time since the mortgage loans were
originated as of the closing date.

                              Aggregate   Aggregate            Number
                               current     current               of
Age of mortgage loans          balance     balance    % of    mortgage  % of
  (months)                     ((GBP))      (US$)     total     loans   total
- -----------------------      ----------  ----------   -----   --------  -----















                              ----------  ----------   -----   --------  -----
Total
                              ==========  ==========   =====   ========  =====

      The weighted average seasoning of mortgage loans as of the closing date
is expected to be [o] months and the maximum seasoning of mortgage loans as of
the closing date is expected to be [o] months. The minimum seasoning of the
mortgage loans as of the closing date is expected to be [o] months.



                                      A-17


Years to maturity at closing

                              Aggregate   Aggregate            Number
                               current     current               of
Years to maturity              balance     balance    % of    mortgage  % of
  at closing                   ((GBP))      (US$)     total     loans   total
- -----------------------      ----------  ----------   -----   --------  -----



                             ----------  ----------   -----   --------  -----
Total
                             ==========  ==========   =====   ========  =====


      The weighted average remaining term of the mortgage loans as of the
closing date is expected to be [o] years and the maximum remaining term as of
the closing date is expected to be [o] years. The minimum remaining term as of
the closing date is expected to be less than one month.


Geographical distribution of mortgaged properties

      The following table shows the spread of mortgaged properties securing
the mortgage loans throughout England, Wales and Scotland as of the cut-off
date. No properties are situated outside England, Wales and Scotland. The
geographical location of a property has no impact upon the seller's lending
criteria and credit scoring tests.

                             Aggregate    Aggregate
                              current     current             Number of
                              balance     balance     % of     mortgage   % of
Region                        ((GBP))      (US$)     total     loans     total
- -----------------------      ----------  ----------  -----    --------   -----

East Anglia
East Midlands
Greater London
North
North West
Scotland
South East (excluding
London)
South West
Wales
West Midlands
Yorkshire

                             ----------  ----------   -----   --------  -----
Total
                             ==========  ==========   =====   ========  =====


Current loan-to-value ratios

      The following table shows the range of current loan-to-value, or LTV,
ratios, which express the outstanding balance of a mortgage loan as at the
cut-off date divided by the value of the mortgaged property securing that
mortgage loan at the same date. The seller has not revalued any of the
mortgaged properties since the date of the origination of the related mortgage
loan, other than in respect of a mortgaged property of a related borrower that
has



                                        A-18


remortgaged its property or to which the seller has made a further advance, as
described under "- Maximum LTV ratio".


                              Aggregate   Aggregate            Number
                               current     current               of
                               balance     balance    % of    mortgage  % of
 Current LTV                   ((GBP))      (US$)     total     loans   total
- -----------------------      ----------  ----------   -----   --------  -----













                              ----------  ----------   -----   --------  -----
Total
                              ==========  ==========   =====   ========  =====


      The weighted average current loan-to-value ratio of the mortgage loans
at the cut-off date was [o]%.


Current indexed loan-to-value ratios

      The following table shows the range of current indexed loan-to-value, or
LTV, ratios, which express the outstanding balance of a mortgage loan as of
the cut-off date divided by the indexed value of the mortgaged property
securing that mortgage loan as of the same date (calculated using the Halifax
House Price Index).


                              Aggregate   Aggregate            Number
                               current     current               of
                               balance     balance    % of    mortgage  % of
Current indexed LTV            ((GBP))      (US$)     total     loans   total
- -----------------------      ----------  ----------   -----   --------  -----










                              ----------  ----------   -----   --------  -----



                                        A-19


                              Aggregate   Aggregate            Number
                               current     current               of
                               balance     balance    % of    mortgage  % of
Current indexed LTV            ((GBP))      (US$)     total     loans   total
- -----------------------      ----------  ----------   -----   --------  -----

Total
                             ==========  ==========   =====   ========  =====

      The weighted average current indexed loan-to-value ratio of the mortgage
loans as of the cut-off date was [o]%.



                                        A-20


Outstanding current balances

                              Aggregate   Aggregate            Number
                               current     current               of
 Range of current              balance     balance    % of    mortgage  % of
 Principal balance             ((GBP))      (US$)     total     loans   total
- -----------------------      ----------  ----------   -----   --------  -----











                              ----------  ----------   -----   --------  -----
Total
                              ==========  ==========   =====   ========  =====

      The largest mortgage loan had a current balance as of the cut-off date
of (GBP)[o] or $[o]. The average current balance as of the cut-off date was
approximately (GBP)[o] or $[o].


Mortgage loan products

                              Aggregate   Aggregate            Number
                               current     current               of
                               balance     balance    % of    mortgage  % of
Mortgage loan products         ((GBP))      (US$)     total     loans   total
- -----------------------      ----------  ----------   -----   --------  -----








                             ----------  ----------   -----   --------  -----
Total
                             ==========  ==========   =====   ========  =====


Employment status

                              Aggregate   Aggregate            Number
                               current     current               of
                               balance     balance    % of    mortgage  % of
 Employment status             ((GBP))      (US$)     total     loans   total
- -----------------------      ----------  ----------   -----   --------  -----





                                        A-21



                              Aggregate   Aggregate            Number
                               current     current               of
                               balance     balance    % of    mortgage  % of
 Employment status             ((GBP))      (US$)     total     loans   total
- -----------------------      ----------  ----------   -----   --------  -----


                             ----------  ----------   -----   --------  -----
Total
                             ==========  ==========   =====   ========  =====

      Approximately [o]% of the aggregate current balance of the mortgage
loans as of the cut-off date were made to borrowers under the seller's fast
track program as described under "- Characteristics of the mortgage loans -
Lending criteria".


Distribution of fixed rate mortgage loans

      Fixed rate mortgage loans remain at the relevant fixed rate for a period
of time as specified in the offer of advance, after which they move to the
seller's standard variable rate or some other rate as specified in the offer
of advance.

                              Aggregate   Aggregate            Number
                               current     current               of
                               balance     balance    % of    mortgage  % of
 Fixed rate %                  ((GBP))      (US$)     total     loans   total
- -----------------------      ----------  ----------   -----   --------  -----




                             ----------  ----------   -----   --------  -----
Total
                             ==========  ==========   =====   ========  =====


Month/year in which fixed rate period ends

                              Aggregate   Aggregate            Number
Month/Year in                  current     current               of
which fixed rate               balance     balance    % of    mortgage  % of
period ends                    ((GBP))      (US$)     total     loans   total
- -----------------------      ----------  ----------   -----   --------  -----









                             ----------  ----------   -----   --------  -----
Total
                             ==========  ==========   =====   ========  =====



                                        A-22


Repayment terms
                              Aggregate   Aggregate            Number
                               current     current               of
                               balance     balance    % of    mortgage  % of
Type of repayment plan         ((GBP))      (US$)     total     loans   total
- -----------------------      ----------  ----------   -----   --------  -----






                             ----------  ----------   -----   --------  -----
Total
                             ==========  ==========   =====   ========  =====



                                        A-23


  Certain characteristics of the United Kingdom residential mortgage market


CPR rates

      The quarterly constant payment rate ("CPR") data presented below was
calculated by dividing the amount of scheduled and unscheduled repayments of
mortgage loans in a quarter by the quarterly balance of mortgage loans
outstanding for building societies in the UK. These quarterly scheduled and
unscheduled repayment rates were then annualized using standard methodology.
You should note that the CPR data presented below and in the accompanying
prospectus understates the seller's historical CPR data for mortgage loans
originated by the seller (and therefore the expected CPR for mortgage loans
included in the mortgages trust) as the data presented below and in the
accompanying prospectus is based upon a percentage of the total UK residential
mortgage market which has been increasing over time, and as the seller's CPR
data (which calculates the amount of scheduled and unscheduled repayments on a
monthly basis) includes the effect of product switches, which results in a
higher CPR.

      The following table shows the actual annualized CPR experience of the
mortgage loans that have been assigned to the mortgages trust between June
2004 and December 2004. For the actual annualized CPR experience of the
mortgage loans assigned to the mortgages trust between March 26, 2001 and May
2004, see "Characteristics of the United Kingdom residential mortgage market"
in the accompanying prospectus. You should note that the table covers a
relatively short period of time and that the actual annualized CPR experience
of the seller may differ over time from the data presented below and in the
accompanying prospectus. Since the seller may assign new mortgage loans and
their related security to the mortgages trustee after the Funding 2 program
date, you should note that the actual annualized CPR experience of any new
mortgage loans assigned to the mortgages trustee after the closing date may
also differ from the data presented below and in the accompanying prospectus.

Month                   Annualized CPR
June 2004                       49.41%
July 2004                       44.04%
August 2004                       [o]%
September 2004                    [o]%
October 2004                      [o]%
November 2004                     [o]%
December 2004                     [o]%

      Over the past 40.5 years, quarterly CPR experienced in respect of
residential mortgage loans made by building societies have been between 9.5%
and 14.0% for approximately 70.6% of that time. See "Characteristics of United
Kingdom residential mortgage market" in the accompanying prospectus.


        Aggregate      Aggregate      Aggregate       Aggregate       Aggregate
         Quarters       quarters       quarters        quarters        quarters
          over 40  CPR   over 40  CPR   over 40  CPR    over 40         over 40
CPR (%)     years   (%)    years   (%)    years   (%)    years  CPR (%)   years
- -------  -------- ---- --------- ---- --------- ----  --------  ------ --------
    7.0        0  10.5       18  14.0        6  17.5        1    21.0       0
    7.5        0  11.0       18  14.5        2  18.0        1    21.5       0
    8.0        4  11.5       16  15.0        3  18.5        1    22.0       1
    8.5        1  12.0       19  15.5        2  19.0        1    22.5       2
    9.0        6  12.5       13  16.0        4  19.5        2    23.0       0
    9.5        9  13.0       10  16.5        2  20.0        2    23.5       0
   10.0       10  13.5        4  17.0        1  20.5        1    24.0       0
- ----------



                                        A-24


Source of repayment and outstanding mortgage information: Bank of England

      Over the past 40.5 years, the highest single quarter CPR experienced in
respect of residential mortgage loans made by building societies was recorded
in September 2002 at a level of 22.41%. The lowest level was 7.94% in June and
March of 1974. The highest four quarter rolling average CPR over the same 40.5
year period was 21.13%. The lowest was 8.84%. For the four quarter rolling
average CPR between March 1964 and December 2003, see "Characteristics of
United Kingdom residential mortgage market" in the accompanying prospectus.
The following table sets forth the four quarter rolling CPR since [December
2003].

                                 four
                     CPR for   quarter
                       the     rolling
                     quarter   average
Date                    (%)      (%)
- -----------          -------  --------
March 2004           20.00     20.80
June 2004            21.50     21.13
September 2004       [   ]     [   ]
December 2004        [   ]     [   ]
- ----------

Source of repayment and outstanding mortgage information: Bank of England


      You should also note that the prior two CPR tables and the CPR tables in
the accompanying prospectus present the historical CPR experience only of
building societies in the UK. During the late 1990's, a number of former
building societies (including Northern Rock) converted to stock form UK banks,
and the CPR experience of these banks is therefore not included in the
foregoing building society CPR data and the CPR data included in the
accompanying prospectus. According to the Council of Mortgage Lenders, the
four quarter rolling average CPR experience of banks during 1998 was 14.85%,
during 1999 was 16.08%, during 2000 was 15.34%, during 2001 was 18.69%, during
2002 was 21.81% and during 2003 was 23.82%.


Repossession rate

      The repossession rate of residential mortgaged properties in the UK has
steadily declined since 1991. The repossession rate of residential mortgage
properties in the UK between 1982 and 2002 are presented in the section
"Characteristics of United Kingdom residential mortgage market" in the
accompanying prospectus.

Year          Repossessions (%)
- ------      -------------------
2003                0.07
2004                [  ]

- -----------

Source: Council of Mortgage Lenders


      In January 2004, the Council of Mortgage Lenders published arrears
figures for the year ended 2003, which showed that repossessions in the United
Kingdom had fallen to a 22-year low. In 2003, the repossession rate in the
United Kingdom was 0.07%. No assurance can be given as to whether, or for how
long, this downward trend will continue.


Arrears information

      The percentage of mortgage loans in arrears in the UK has steadily
declined since 1993. The percentage of mortgage loans in arrears in the UK
between 1993 and 2002 are presented



                                        A-25


in the section "Characteristics of United Kingdom residential mortgage market"
in the accompanying prospectus.



                    Arrears    Arrears
                    6-12         12
                    months     months +
Year                 (%)        (%)
- -------------      --------   --------
2003                 0.25      0.11
2004                 [  ]      [  ]
- ----------
Source: Council of Mortgage Lenders


      The arrears table above shows the number of mortgage loans in arrears at
the end of the period as a percentage of the total number of mortgage loans
outstanding at the end of the period.



                                        A-26


House price to earnings ratio

      The following table shows the ratio for any one year of the average
annual value of houses (sourced from the DETR/CML Survey of Mortgage Lenders)
compared to the average annual salary in the UK as calculated from the weekly
earnings in April of the same year of male employees whose earnings were not
affected by their absence from work (as recorded by the Department for
Education and Employment). While this is a good indication of house
affordability, it does not take into account the fact that the majority of
households have more than one income to support a mortgage loan. For
information relating to house price to earning ratio for the period between
1998 and 2002, see "Characteristics of United Kingdom residential mortgage
market" in the accompanying prospectus.


Year                     House price to
                         earnings ratio
- -------------------      --------------
2003                          5.64
2004                          [  ]

- -----------------
Source: Council of Mortgage Lenders


House price index

      UK residential property prices, as measured by the Nationwide House
Price Index and Halifax House Price Index (collectively the "Housing
Indices"), have generally followed the UK Retail Price Index over an extended
period. Nationwide is a UK building society and Halifax is a UK bank.

      The housing market has been through three economic cycles since 1976.
High year to year increases in the Housing Indices occurred in the late 1970s
and late 1980s with greatest decrease in the early 1990s. The Housing Indices
have generally increased since 1996. The Housing Indices between 1973 and
[December 2004] are presented in the section "Characteristics of United
Kingdom residential mortgage market" in the accompanying prospectus.

                       UK Retail        Nationwide House      Halifax House
                      Price Index          Price Index         Price Index
                    -----------------  -------------------   ------------------
                             % annual            % annual            % annual
Time in Quarters      Index   change1     Index   change1     Index   change1
- ----------------    -------  --------  ---------  --------   -------  ---------
2004 Q1               184.5       2.6     279.7      15.6     480.4      16.9
2004 Q2               186.8       3.0     298.7      17.8     508.9      19.2
2004 Q3               [   ]     [   ]     [   ]     [   ]     [   ]     [   ]
2004 Q4               [   ]     [   ]     [   ]     [   ]     [   ]     [   ]
- ----------------
1  The percentage annual change is calculated in accordance with the following
   formula: In (x/y) where "x" is equal to the current quarter's index value
   and "y" is equal to the index value of the previous year's corresponding
   quarter.
Source: Office for National Statistics, Nationwide, Halifax.


Arrears experience

      The following table summarizes, in respect of Northern Rock's overall
mortgage portfolio, Northern Rock's experience administering mortgage loans in
arrears and its repossession experience for residential mortgage loans that
were originated by the seller. The information set forth below includes
information in respect of Northern Rock's experience in administering mortgage
loans secured by mortgaged properties located in England, Wales and Scotland.

      The mortgage loans used for statistical purposes in the table below are
administered in accordance with Northern Rock's administration policies. You
should note the method by which



                                        A-27


Northern Rock classifies mortgage loans as being in arrears, which is
described under "- Arrears and default procedures", and which is important in
helping you to understand Northern Rock's arrears and repossession experience
as set forth in the following table.



                                           December 31, 1996(1)                December 31, 1997(1)
                                    --------------------------------     -------------------------------
                                       (GBP)                               (GBP)
                                       (mls)    US$ (mls)         %        (mls)    US$ (mls)         %
                                                                                  
Current balance                       10,515         [o]         n/a      12,119         [o]         n/a
Number of mortgage loans             292,222     292,222         n/a     315,184     315,184         n/a
   outstanding
Current balance of loans in
   arrears
   1 to 2 months                       231.3         [o]        2.20       283.4         [o]        2.34
   2 to 3 months                        82.0         [o]        0.78        71.2         [o]        0.59
   3 to 6 months                        93.5         [o]        0.89        78.1         [o]        0.64
   6 to 12 months                       83.5         [o]        0.79        56.3         [o]        0.46
   Over 12 months                       96.9         [o]        0.92        45.1         [o]        0.37
Total current balance of               587.2         [o]        5.58       534.1         [o]        4.41
   mortgage loans in arrears
Number of mortgage loans
   outstanding in arrears
   1 to 2 months                       6,136       6,136        2.10       6,922       6,922        2.20
   2 to 3 months                       2,247       2,247        0.77       1,793       1,793        0.57
   3 to 6 months                       2,485       2,485        0.85       1,911       1,911        0.61
   6 to 12 months                      2,005       2,005        0.69       1,322       1,322        0.42
   Over 12 months                      2,104       2,104        0.72         940         940        0.30
Total number of mortgage loans        14,977      14,977        5.13      12,888      12,888        4.09
   outstanding in arrears
Repossessions during year              1,133       1,133        0.39         956         956        0.30
Amount of mortgage loan losses            14         [o]         n/a          14         [o]         n/a
Mortgage loan losses as % of           0.13%       0.13%         n/a       0.12%       0.12%         n/a
   total current balance



                                           December 31, 1998(1)                December 31, 1999(1)
                                    --------------------------------     -------------------------------
                                       (GBP)                               (GBP)
                                       (mls)    US$ (mls)         %        (mls)    US$ (mls)         %
                                                                                  
Current balance                       13,720         [o]         n/a      15,524         [o]         n/a
Number of mortgage loans             327,088     327,088         n/a     338,149     338,149         n/a
   outstanding
Current balance of loans in
   arrears
   1 to 2 months                       244.4         [o]        1.78       247.5         [o]        1.59
   2 to 3 months                       101.8         [o]        0.74        62.5         [o]        0.40
   3 to 6 months                        93.7         [o]        0.68        71.7         [o]        0.46
   6 to 12 months                       51.2         [o]        0.37        36.0         [o]        0.23
   Over 12 months                       37.5         [o]        0.27        21.3         [o]        0.14
Total current balance of               528.6         [o]        3.85       439.0         [o]        2.83
   mortgage loans in arrears
Number of mortgage loans
   outstanding in arrears
   1 to 2 months                       6,040       6,040        1.85       5,428       5,428        1.61
   2 to 3 months                       2,579       2,579        0.79       1,470       1,470        0.43
   3 to 6 months                       2,269       2,269        0.69       1,749       1,749        0.52
   6 to 12 months                      1,174       1,174        0.36         870         870        0.26
   Over 12 months                        756         756        0.23         447         447        0.13
Total number of mortgage loans        12,818      12,818        3.92       9,964       9,964        2.95
   outstanding in arrears
Repossessions during year                875         875        0.27         763         763        0.23
Amount of mortgage loan losses          10.8         [o]         n/a         8.5         [o]         n/a
Mortgage loan losses as % of           0.08%       0.08%         n/a       0.05%       0.05%         n/a
   total current balance





                                           December 31, 2000(1)                December 31, 2001(1)
                                    --------------------------------     -------------------------------
                                       (GBP)                               (GBP)
                                       (mls)    US$ (mls)         %        (mls)    US$ (mls)         %
                                                                                  
Current balance                       17,858         [o]         n/a      21,639         [o]         n/a
Number of mortgage loans             367,963     367,963         n/a     414,023     414,023         n/a
   outstanding
Current balance of loans in
   arrears
   1 to 2 months                       218.2         [o]        1.22      231.98         [o]        1.07
   2 to 3 months                        77.1         [o]        0.43       78.08         [o]        0.36
   3 to 6 months                        69.3         [o]        0.39       74.11         [o]        0.34
   6 to 12 months                       34.8         [o]        0.19       36.17         [o]        0.17
   Over 12 months                       13.2         [o]        0.07        9.27         [o]        0.04
Total current balance of               412.6         [o]        2.31      429.60         [o]        1.99
   mortgage loans in arrears
Number of mortgage loans
   outstanding in arrears
   1 to 2 months                       5,104       5,104        1.39       4,861       4,861        1.17
   2 to 3 months                       1,896       1,896        0.52       1,694       1,694        0.41
   3 to 6 months                       1,601       1,601        0.44       1,598       1,598        0.39
   6 to 12 months                        800         800        0.22         736         736        0.18
   Over 12 months                        290         290        0.08         191         191        0.05
Total number of mortgage loans         9,691       9,691        2.63       9,080       9,080        2.19
   outstanding in arrears
Repossessions during year                620         620        0.17         658         658        0.16
Amount of mortgage loan losses             7         [o]         n/a        5.27         [o]         n/a
Mortgage loan losses as % of           0.04%       0.04%         n/a       0.03%       0.03%         n/a
   total current balance


                                           December 31, 2002(1)                December 31, 2003(1)
                                    --------------------------------     -------------------------------
                                       (GBP)                               (GBP)
                                       (mls)    US$ (mls)         %        (mls)    US$ (mls)         %
                                                                                  
Current balance                       28,955         [o]         n/a      36,875         [o]         n/a
Number of mortgage loans             489,690     489,690         n/a     531,403     531,403         n/a
   outstanding
Current balance of loans in
   arrears
   1 to 2 months                      271.07         [o]        0.94      349.77         [o]        0.95
   2 to 3 months                      104.94         [o]        0.36      123.18         [o]        0.33
   3 to 6 months                       96.55         [o]        0.33      101.42         [o]        0.28
   6 to 12 months                      32.60         [o]        0.11       36.86         [o]        0.10
   Over 12 months                       7.39         [o]        0.03        5.96         [o]        0.02
Total current balance of              512.55         [o]        1.77      617.19         [o]        1.67
   mortgage loans in arrears
Number of mortgage loans
   outstanding in arrears
   1 to 2 months                       4,557       4,557        0.93       5,260       5,260        0.99
   2 to 3 months                       2,150       2,150        0.44       1,965       1,965        0.37
   3 to 6 months                       1,946       1,946        0.40       1,674       1,674        0.32
   6 to 12 months                        658         658        0.13         634         634        0.12
   Over 12 months                        133         133        0.03         106         106        0.02
Total number of mortgage loans         9,444       9,444        1.93       9,639       9,639        1.81
   outstanding in arrears
Repossessions during year                573         573        0.06         509         509        0.09
Amount of mortgage loan losses          3.72         [o]         n/a        1.00         [o]         n/a
Mortgage loan losses as % of           0.01%       0.01%         n/a       0.00%       0.00%         n/a
   total current balance




                                        A-28

                                           June 30, 2004(1)
                                  --------------------------------
                                     (GBP)
                                     (mls)   US$ (mls)        %
Current balance                        [o]         [o]      n/a
Number of mortgage loans               [o]         [o]      n/a
   outstanding
Current balance of loans in
   arrears
   1 to 2 months                       [o]         [o]      [o]
   2 to 3 months                       [o]         [o]      [o]
   3 to 6 months                       [o]         [o]      [o]
   6 to 12 months                      [o]         [o]      [o]
   Over 12 months                      [o]         [o]      [o]
Total current balance of               [o]         [o]      [o]
   mortgage loans in arrears
Number of mortgage loans
   outstanding in arrears
   1 to 2 months                       [o]         [o]      [o]
   2 to 3 months                       [o]         [o]      [o]
   3 to 6 months                       [o]         [o]      [o]
   6 to 12 months                      [o]         [o]      [o]
   Over 12 months                      [o]         [o]      [o]
Total number of mortgage loans         [o]         [o]      [o]
   outstanding in arrears
Repossessions during year              [o]         [o]      [o]
Amount of mortgage loan losses         [o]         [o]      n/a
Mortgage loan losses as % of           [o]%        [o]%     n/a
   total current balance

______________
Provided by Northern Rock plc
(1) Year ended December 31 or six months ended June 30, as applicable

      Repossessions expresses the number of mortgaged properties that the
administrator has taken into possession during the period, as a percentage of
the number of mortgage loans outstanding at the end of the period.

      In January 2004, the Council of Mortgage Lenders published arrears
figures for the year ended 2003, which showed that repossessions in the United
Kingdom had fallen to a 22-year low. No assurance can be given as to whether,
or for how long, this downward trend will continue. See "Risk factors - The
timing and amount of payments on the mortgage loans could be affected by
various factors which may adversely affect payments on the notes" in the
prospectus.


                            US dollar presentation

      Translations of pounds sterling into US dollars, unless otherwise stated
in this prospectus supplement, have been made at the rate of (GBP)[o] = $1.00,
which reflects the noon buying rate in the City of New York for cable
transfers in sterling per US$1.00 as certified for customs purposes by the
Federal Reserve Bank on [o], 2005. Use of this rate does not mean that pound
sterling amounts actually represent those US dollar amounts or could be
converted into US dollars at that rate at any particular time.

      References throughout this prospectus supplement to "(GBP)", "pounds" or
"sterling" are to the lawful currency for the time being of the United Kingdom
of Great Britain and Northern Ireland.

      References in this prospectus supplement to "US$", "USD", "$", "US
dollars" or "dollars" are to the lawful currency of the United States of
America.



                                        A-29


                  Sterling/US dollar exchange rate history*

                 [o], 2004
                   through               Years ended December 31
                 [o], 2004       2003         2002         2001        2000
              --------------  ---------   -----------  ----------  ----------
Last(1)                [o]       1.7858       1.6100       1.4546      1.4930
Average(2)             [o]       1.6359       1.5038       1.4407      1.5160
High                   [o]       1.7858       1.6100       1.5038      1.6537
Low                    [o]       1.5541       1.4082       1.3727      1.3977
*
______________
Notes
(1) Last is the closing exchange rate on the last operating business day of
    each of the years indicated, years commencing from January 1 or the next
    operating business day.
(2) Average is the average daily exchange rate during the period.



                [o], 2004
                  through
                [o], 2004   [o], 2004     [o], 2004    [o], 2004     [o], 2004
              ------------  ----------    ----------   ----------    ---------
High                  [o]         [o]           [o]         [o]           [o]
Low                   [o]         [o]           [o]         [o]           [o]
*
______________
Source:  Bloomberg

[Include exchange methodology for calculating US dollar equivalents of
non-dollar note issuances for purposes of table on p. S-6]



                                        A-30


                   [Subject to completion, dated [o], 2005]


The information in this prospectus is not complete and may be amended. We may
not sell these securities until the registration statement filed with the
Securities and Exchange Commission is effective. This prospectus is not an
offer to sell these securities and is not soliciting an offer to buy these
securities in any state where the offer or sale is not permitted.


Granite Master Issuer plc
Issuer


o    We may issue from time to time class A, class B, class M, class C and
     class D notes in one or more series. Each series will consist of one or
     more classes or sub-classes of notes. One or more series and class of
     notes may be issued at one time.

o    The principal asset from which we will make payments of interest on, and
     principal of, the notes is a global intercompany loan to an affiliated
     company called Granite Finance Funding 2 Limited.

o    The principal asset from which Granite Finance Funding 2 Limited will
     make payments on the global intercompany loan is its interest in a pool
     of UK residential mortgage loans originated by Northern Rock plc and held
     in a master trust by Granite Finance Trustees Limited.

o    Each mortgage loan is secured by a mortgaged property located in England,
     Wales or Scotland. All of the transaction documents are governed by the
     laws of England and Wales, Scotland, Jersey or New York.

o    Only class A, class B, class M and class C notes will be offered pursuant
     to this prospectus and related prospectus supplements.

     The notes offered by this prospectus will be solely our obligation. The
notes will not be obligations of Northern Rock plc, any of its affiliates or
any of the other parties named in this prospectus other than us.

     You should consider the discussion under the "Risk Factors" beginning on
page [27] of this prospectus before you purchase any notes.

     Application has been made to the Financial Services Authority in its
capacity as competent authority for the purposes of Part VI of the Financial
Services and Markets Act 2000 for notes issued during the period of twelve
months from the date of this prospectus to be admitted to the official list
maintained by the UK Listing Authority. Application has also been made to the
London Stock Exchange plc for such notes to be admitted to trading on the
London Stock Exchange's market for listed securities.

     Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved the notes or determined if this
prospectus is truthful or complete. Any representation to the contrary is a
criminal offense.





Prospectus dated January [o], 2005





         You should note that Granite Finance Funding Limited, a company of
common ownership with us, has an interest in the same trust property (being
the pool of UK residential mortgage loans originated by Northern Rock plc) as
Granite Finance Funding 2 Limited. Granite Finance Funding Limited has
established issuers which have issued notes and used the proceeds thereof to
make intercompany loans to Granite Finance Funding Limited, and Granite
Finance Funding Limited may establish from time to time new issuers which will
issue notes and make new intercompany loans to Granite Finance Funding
Limited. The notes issued by these issuers ultimately are, and any new notes
issued by such new Funding issuer ultimately will be, secured by the same
trust property as the notes issued by us under this prospectus and the related
prospectus supplements. References in this document to "Funding" means Granite
Finance Funding Limited and references to "Funding 2" means Granite Finance
Funding 2 Limited.

         A note is not a deposit and none of the notes, payments under the
global intercompany loan or the underlying mortgage loans are insured or
guaranteed by any United Kingdom or United States governmental agency or
authority.





                                      2




                          Forward-looking statements

         This prospectus includes forward-looking statements including, but
not limited to, statements made under the captions "Risk factors", "The
mortgage loans", and "The administrator and the administration agreement".
These forward-looking statements can be identified by the use of
forward-looking terminology, such as the words "believes", "expects", "may",
"intends", "should" or "anticipates", or the negative or other variations of
those terms. These statements involve known and unknown risks, uncertainties
and other important factors that could cause the actual results and
performance of the notes, Northern Rock plc or the UK residential mortgage
industry to differ materially from any future results or performance expressed
or implied in the forward-looking statements. These risks, uncertainties and
other factors include, among others: general economic and business conditions
in the UK; currency exchange and interest fluctuations; governmental,
statutory, regulatory or administrative initiatives affecting Northern Rock
plc; changes in business strategy, lending practices or customer
relationships; and other factors that may be referred to in this prospectus.
Some of the most significant of these risks, uncertainties and other factors
are discussed under the caption "Risk factors", and you are encouraged to
carefully consider those factors prior to making an investment decision.





                                      3




             Important notice about information presented in this
             prospectus and the accompanying prospectus supplement

         We provide information to you about the notes in two separate
documents that progressively provide more detail: (a) this prospectus, which
provides general information, some of which may not apply to a particular
series and class of notes, including your series and class, and (b) the
accompanying prospectus supplement, which will describe the specific terms of
your series and class of notes, including:

         o    the timing of interest and principal payments;

         o    financial and other information about our assets;

         o    information about enhancement for your series or class;

         o    the ratings for your class;

         o    the method for selling the notes; and

         o    other terms and conditions not contained herein that are
              applicable to such series and class.

         This prospectus may be used to offer and sell any series and class of
notes only if accompanied by the prospectus supplement for that series and
class.

         If the terms of a particular series or class of notes vary between
this prospectus and the accompanying prospectus supplement, you should rely on
the information in the accompanying prospectus supplement.

         You should rely only on the information provided in this prospectus
and the accompanying prospectus supplement including the information
incorporated by reference. We have not authorized anyone to provide you with
different information.

         We include cross-references in this prospectus and in the
accompanying prospectus supplement to captions in these materials where you
can find further related discussions. The Table of Contents in this prospectus
and in the accompanying prospectus supplement provide the pages on which these
captions are located.

Incorporation by Reference
      The SEC allows us to incorporate by reference the information we file
with them about your notes. This means that we can disclose important
information to you by referring you to these documents. The information
incorporated by reference is an important part of this prospectus, and
information that we file later with the SEC about your notes will
automatically update and supersede this information.

      You may request a copy of our filings at no cost by writing or
telephoning at the following address:

      [                        ]


Where You Can Find More Information
      We will file reports and other information with the SEC about the
mortgages trust the property of which ultimately secures your notes. Our SEC
filings are available to the public over the Internet at the SEC's web site at
http://www.sec.gov. You may also read and copy any document we file at the
SEC's public reference rooms in Washington, D.C., New York, New York, and
Chicago, Illinois. Please call the SEC at 1-800-SEC-0330 for further
information on their public reference rooms.



                                      4



                               Table of Contents

Forward-looking statements.....................................................3
Important notice about information presented in this prospectus and
    the accompanying prospectus supplement.....................................4
Summary of prospectus..........................................................6
Risk factors..................................................................27
Defined terms.................................................................53
The issuer....................................................................54
Use of proceeds...............................................................55
The Northern Rock Group.......................................................56
Funding 2.....................................................................57
The mortgages trustee.........................................................58
Holdings......................................................................59
GPCH Limited..................................................................60
Issuance of notes.............................................................63
The mortgage loans............................................................67
Certain characteristics of United Kingdom residential mortgage market.........92
The administrator and the administration agreement............................97
Assignment of the mortgage loans and related security........................108
The mortgages trust..........................................................119
The global intercompany loan agreement.......................................139
Cashflows....................................................................144
Credit structure.............................................................166
The Funding bridge loan......................................................174
The swap agreements..........................................................176
Cash management for the mortgages trustee and Funding 2......................182
Cash management for the issuer...............................................186
Security for Funding 2's obligations.........................................188
Security for the issuer's obligations........................................194
Description of the trust deed................................................199
The notes....................................................................201
Description of the US notes..................................................207
Material legal aspects of the mortgage loans and the related security........228
Material United Kingdom tax consequences.....................................234
Material United States tax consequences......................................238
Material Jersey (Channel Islands) tax considerations.........................242
ERISA Considerations.........................................................243
Enforcement of foreign judgments in England and Wales........................246
United States legal investment considerations................................247
Experts......................................................................248
Underwriting.................................................................249
Reports to noteholders.......................................................253
Where investors can find more information....................................253
Listing and general information..............................................254
Glossary.....................................................................257



                                      5



                            Summary of prospectus

         The information in this section is a summary of the principal
features of the notes, including a description of the mortgage loans that will
generate the income for us to make payments on the notes and the contracts
that document the transaction. This summary does not contain all of the
information that you should consider before investing in the notes. You should
read the entire prospectus carefully, especially the risks of investing in the
notes discussed under "Risk factors".


Overview of the transaction

         The following is an overview of the transaction as illustrated by the
"Structural diagram of the securitization transaction". The numbers in the
diagram refer to the numbered paragraphs in this section.

         (1)       On March 26, 2001, the seller assigned the initial mortgage
                   portfolio and the other initial trust property to the
                   mortgages trustee pursuant to the mortgage sale agreement
                   and retained an interest for itself in the trust property.
                   Since March 26, 2001 the seller has assigned (and may in
                   the future, from time to time assign) further mortgage
                   portfolios and the other further trust property to the
                   mortgages trustee pursuant to the mortgage sale agreement,
                   while continuing to retain an interest for itself in the
                   trust property. For a further description of the assignment
                   of the initial mortgage portfolio and the further mortgage
                   portfolios, see "Summary of the notes - Assignment of the
                   mortgage loans". The trust property consists of the
                   mortgage loans in the mortgage portfolio, their related
                   security, any accrued interest on those mortgage loans and
                   other amounts derived from those mortgage loans. The
                   mortgage loans are residential mortgage loans originated by
                   Northern Rock plc and secured over mortgaged properties
                   located in England, Wales and Scotland.

         (2)       The mortgages trustee holds the trust property on trust for
                   the benefit of the seller, Funding and Funding 2 pursuant
                   to a mortgages trust deed. The seller, Funding and Funding
                   2 each have a joint and undivided interest in the trust
                   property, but their entitlement to the proceeds from the
                   trust property is in proportion to their respective shares
                   of the trust property.

         (3)       Unless otherwise expressly provided in the mortgages trust
                   deed, the cash manager on behalf of the mortgages trustee
                   distributes interest and principal payments on the mortgage
                   loans and allocates losses in relation to the mortgage
                   loans to the seller, Funding and Funding 2 according to the
                   share that each of them then has in the trust property,
                   expressed as a percentage. These percentages fluctuate as
                   described under "Summary of the notes - The mortgages
                   trust".

         (4)       Under the terms of the global intercompany loan agreement,
                   we will make advances (each a loan tranche) to Funding 2 in
                   an amount equal to the gross proceeds of each class of
                   notes issued by us as part of a series. The aggregate of
                   the loan tranches, at any time, will constitute the global
                   intercompany loan. The amount outstanding under the global
                   intercompany loan agreement, may be increased from time to
                   time through additional loan tranches. Funding 2 will apply
                   the proceeds of each loan tranche:

                    o    in payment of a contribution to the mortgages trustee
                         to acquire and/or increase its beneficial interest in
                         the trust property pursuant to the mortgages trust
                         deed. Upon receipt of any such contribution from
                         Funding 2, the mortgages trustee will pay these
                         funds:


                                      6



                         (a)  to the seller, as initial consideration for
                              additional mortgage loans to be assigned, from
                              time to time, by the seller to the mortgages
                              trustee;

                         (b)  to the seller, as a special distribution to
                              acquire part of the seller share of the trust
                              property (which will have the effect of reducing
                              the seller share); or

                         (c)  to Funding as a special distribution, to acquire
                              part of the Funding share of the trust property
                              (which will have the effect of reducing the
                              Funding share)

                    o    to fund the Funding 2 reserve fund and/or to make a
                         deposit into the Funding 2 GIC account; or

                    o    in payment back to us to refiance an existing loan
                         tranche.

                    From time to time Funding 2 will make deferred
                    contributions to the mortgages trustee pursuant to the
                    mortgages trust deed in respect of the Funding 2 share of
                    the trust property and from such deferred contributions
                    the mortgages trustee will from time to time make
                    corresponding payments of deferred purchase price to the
                    seller.

         (5)       In addition to paying certain of its own fees and expenses,
                   Funding 2 will use amounts received from its share in the
                   trust property to meet its obligations to pay interest,
                   principal and fees due to us under the global intercompany
                   loan agreement, to replenish the Funding 2 liquidity
                   reserve fund, if any, and to replenish the Funding 2
                   reserve fund. Funding 2's obligations to us under the
                   global intercompany loan agreement will be secured under
                   the Funding 2 deed of charge by, among other things,
                   Funding 2's interest in the trust property.

         (6)       Our obligations to pay interest on, and principal of, the
                   notes will be funded primarily from the payments of
                   interest and principal received by us from Funding 2 under
                   the global intercompany loan agreement. Our primary asset
                   will be our rights under the global intercompany loan
                   agreement. Neither you nor we will have any direct interest
                   in the trust property, although we will have a security
                   interest under the Funding 2 deed of charge in Funding 2's
                   interest in the trust property. Prior to the enforcement of
                   the issuer security, we may only repay a class of notes (or
                   part thereof) of any series on the relevant payment date
                   if:

                    o    we have received principal repayments in respect of
                         the loan tranche that was funded by the issue of such
                         notes; and

                    o    following such repayment there is sufficient credit
                         enhancement on that date for each outstanding class
                         of notes, either in the form of lower ranking classes
                         of notes or other forms of credit enhancement.

         (7)       Subject to satisfying certain issuance tests, we will issue
                   notes in separate series and classes from time to time.
                   Each series will consist of one or more class of notes and
                   will be offered pursuant to this prospectus and a
                   prospectus supplement setting out the terms of that series.
                   We may issue notes of any class on any date provided there
                   is sufficient credit enhancement on that date, either in
                   the form of lower ranking classes of notes or other forms
                   of credit enhancement. We will use the proceeds of each
                   series and class of notes to fund a new loan tranche [or to
                   fund an increase in the amount outstanding under existing
                   loan tranches.]

         (8)       [At any time after the Funding 2 program date and following
                   its entry into certain loan arrangements, Funding 2 will be
                   permitted to borrow funds and advance the


                                      7




                    same to Funding under a bridge facility for use by Funding
                    for certain agreed purposes. Any such funds will not be
                    advanced to Funding 2 by us.]

         (9)       The accounts, reserve funds and swaps, and their function
                   in the transaction structure are described later in this
                   prospectus and in the related prospectus supplement. They
                   are included in the following diagram so that you can refer
                   back to see where they fit into the structure.




                                      8




                                     Structural diagram of the securitization transaction


                                                                                    


  --------------------                                            --------------------
 |                    |    Assignment of                         |                    |
 |                    |    mortgage portfolio (1)                |                    |
 |                    |    (mortgage sale agreement)             |                    |
 |                    |----------------------------------------->|                    |
 |     THE SELLER     |    Contributions in respect of           |      MORTGAGES     |
 |  Northern Rock plc |    beneficial interest in the seller     |        TRUSTEE     |
 |   (administration  |    share of the trust property           |    Granite Finance |
 |     agreement)     |<-----------------------------------------|   Trustees Limited |
 |  (cash management  |    Beneficial interest in the seller     |   (mortgage trust  |
 |     agreement)     |    share of the trust property           |         deed)      |
 |                    |----------------------------------------->|                    |
 |                    |                                          |                    |
 |                    |                                          |                    |
 |                    |                                          |                    |
  --------------------                                            --------------------
                                                                        ^      |
                                                         Contributions  |      |  Beneficial
                                                         in respect of  |      |  interest in the
                                                         beneficial     |      |  Funding 2
                                                         interest in    |      |  share of the
                                                         the Funding 2  |      |  trust property
                                                         share of the   |      |  (2)(4)
                                                         trust property |      |  (mortgage trust
                                                         (4)            |      |  deed)                - - - - - - - - -
                                                                        |      v                      | Funding 2 basis |
                 --------------------                             --------------------                        rate
                |                    |                           |                    | - - - - - - - |     swap (9)    |
                |                    |     Bridge loan (8)       |                    |                - - - - - - - - -
                |                    |                           |                    |
                |                    |<--------------------------|                    |                - - - - - - - - -
                |      FUNDING       |                           |     FUNDING 2      |               |    Funding 2    |
                |  Granite Finance   |     Repayment of          |  Granite Finance   | - - - - - - -    GIC account (9)
                |  Funding Limited   |     Bridge loan (8)       | Funding 2 Limited  |               |                 |
                |                    |                           |                    |                - - - - - - - - -
                |                    |-------------------------->|                    |
                |                    |                           |                    |                - - - - - - - - -
                |                    |                           |                    | - - - - - - - |    Funding 2    |
                |                    |                           |                    |                 reserve fund (9)
                 --------------------                             --------------------                |                 |
                                                                         ^     |                       - - - - - - - - -
                                                         Global          |     |   Principal of, and
                                                         intercompany    |     |   interest on, the
                                                         loan (7)        |     |   global
                                                         (global         |     |   intercompany
                                                         intercompany    |     |   loan (5)(6)
                                                         loan            |     |
                                                         agreement)      |     |
                                                                         |     v
                                                                  --------------------                  - - - - - - - - -
                                                                 |       GMI PLC      |                |                  |
                                                                 |   Granite Master   |----------------    Issuer swaps
                                                                 |     Issuer plc     |                |       (9)        |
                                                                  --------------------                  - - - - - - - - -
                                                                         ^     |
                                                      Note proceeds (7)  |     |       Principal of, and interest
                                                                         |     |       on, the notes (6)
                                                                         |     v
              ---------------------------------------------------------------------------------------------------
             |                         |                          |                        |                     |
             |                         |                          |                        |                     |
     ---------------           ---------------             ---------------          ---------------       ---------------
    |    Class A    |         |    Class B    |           |    Class M    |        |    Class C    |     |    Class D    |
    |     Notes     |         |     Notes     |           |     Notes     |        |     Notes     |     |     Notes     |
     ---------------           ---------------             ---------------          ---------------       ---------------



                                                               9






                                   Diagram of ownership structure

                                                                                
                                ----------------------------------
                               |                                  |
                               |          SHARE TRUSTEE           |
                               |        The Law Debenture         |
                               |   Intermediary Corporation plc   |
                               |                                  |
                                ----------------------------------
                                                 |
                                                 |
                                                 |
                                                 |
                                                 |
                                                 |
                                                 |
                                ----------------------------------
                               |                                  |
                               |             HOLDINGS             |
                               |     Granite Finance Holdings     |
                               |             Limited              |
                               |                                  |
                                ----------------------------------
                                  /      |                |      \
                                 /       |                |       \
                                /        |                |        \
                               /         |                |         \
                              /          |                |          \
                             /           |                |           \
                            /            |                |            \
                           /             |                |             \
                          /              |                |              \
       --------------------    -----------------    ------------------    ------------------
      |                    |  |                 |  |                  |  |                  |
      |                    |  |                 |  |                  |  |                  |
      |                    |  |     POST-       |  |                  |  |                  |
      |      MORTGAGES     |  |   ENFORCEMENT   |  |                  |  |     FUNDING 2    |
      |       TRUSTEE      |  |   CALL OPTION   |  |      FUNDING     |  |  Granite Finance |
      |   Granite Finance  |  |      HOLDER     |  |  Granite Finance |  |     Funding 2    |
      |  Trustees Limited  |  |   GPCH Limited  |  |  Funding Limited |  |      Limited     |
      |                    |  |                 |  |                  |  |                  |
      |                    |  |                 |  |                  |  |                  |
       --------------------    -----------------    ------------------    ------------------
                                                             |                     |       \
                                                             |                     |        \
                                                             |                     |         \
                                                             |                     |          \
                                                             |                     |           \
                                                             |                     |            \
                                                    ------------------    ------------------    ---------------
                                                   |                  |  |                  |  |               |
                                                   |                  |  |      ISSUER      |  |               |
                                                   |     FUNDING      |  |   Granite Master |  |     FUTURE    |
                                                   |     ISSUERS      |  |     Issuer plc   |  |     ISSUER    |
                                                   |                  |  |                  |  |               |
                                                   |                  |  |                  |  |               |
                                                    ------------------    ------------------    ---------------




This diagram illustrates the ownership structure of the principal parties to
the transaction:

         o    Each of the mortgages trustee, Funding, Funding 2 and the
              post-enforcement call option holder is a wholly-owned subsidiary
              of Granite Finance Holdings Limited.

         o    We are a wholly-owned subsidiary of Funding 2.

         o    The entire issued share capital of Holdings is held on trust by
              a professional trust company under the terms of a discretionary
              trust for the benefit of one or more charities. The professional
              trust company is not affiliated with the seller. Any profits
              received by Holdings, after payment of the costs and expenses of
              Holdings, will be paid for the benefit of the Down's Syndrome
              North East Association (UK) and for other charitable purposes
              selected at the discretion of


                                      10



              the professional trust company. The payments on your notes will
              not be affected by this arrangement.

         o    Funding 2 may establish an additional issuer or issuers in the
              future.

The purpose of this diagram is to draw your attention to two facts:

o    Firstly, the seller has no ownership interest in any of the entities in
     the above diagram. As a result, the financial condition of the seller
     should not directly affect the mortgages trustee, Funding, Funding 2, the
     Funding issuers, us or, ultimately, investors in the notes, although the
     seller still has a connection with the transaction for other reasons
     (such as acting as administrator of the mortgage loans and as Funding 2
     basis rate swap provider); and

o    Secondly, Funding and Funding 2, which each have a beneficial interest in
     the mortgages trust, have each established and may establish issuers that
     have issued and will issue notes which are ultimately secured by the same
     trust property (primarily consisting of the mortgage portfolio) as the
     notes offered by us under this prospectus and the related prospectus
     supplements. Subject to certain exceptions, allocations of the trust
     property, including receipts of principal and interest, will be made pari
     passu and pro rata as between Funding and Funding 2.


The issuer
         Granite Master Issuer plc is a public limited company incorporated in
England and Wales. Its registered office is at Fifth Floor, 100 Wood Street,
London EC2V 7EX. References in this document to "we" or "us" mean the issuer
and references to "you" mean potential investors in the notes.

         We are a newly created special purpose company and a wholly-owned
subsidiary of Granite Finance Funding 2 Limited. Our purpose is to issue notes
from time to time which represent our mortgage-backed obligations and to use
the proceeds to lend amounts equal to the proceeds of the notes to Granite
Finance Funding 2 Limited. We will not engage in any activities unrelated to
this purpose.


Funding 2
         Granite Finance Funding 2 Limited is a newly created private limited
company incorporated in England and Wales. Its registered office is at Fifth
Floor, 100 Wood Street, London EC2V 7EX.

         Funding 2 is a special purpose company. Funding 2 will borrow money
from us pursuant to the terms of the global intercompany loan agreement.
Funding 2 will use the money borrowed from us to pay to the mortgages trustee
contributions for the Funding 2 share of the trust property pursuant to the
mortgages trust deed or to refinance existing loans made by us to Funding 2.
Funding, Funding 2 and the seller together are beneficially entitled to all of
the trust property in accordance with their respective shares in the trust.


The mortgages trustee
         Granite Finance Trustees Limited is a private limited company
incorporated in Jersey, Channel Islands. Its registered office is at 22
Grenville Street, St. Helier, Jersey JE4 8PX.

         The mortgages trustee is a special purpose company. The purpose of
the mortgages trustee is to acquire from time to time additional trust
property from the seller and to hold all of the trust property on trust for
the seller, Funding and Funding 2 under the terms of the mortgages trust deed.


                                      11




The seller, the administrator, the cash manager, the issuer cash manager and
the account bank

         Northern Rock plc is a bank incorporated in England and Wales as a
public limited company. It is regulated by the Financial Services Authority.
Its registered office is at Northern Rock House, Gosforth, Newcastle upon Tyne
NE3 4PL.

         The seller originated each of the mortgage loans which it assigned to
the mortgages trustee according to the seller's lending criteria applicable at
the time such mortgage loan was offered, which lending criteria were the same
as or substantially similar to the criteria described later in this
prospectus.

         The seller acts as administrator of the mortgage portfolio under the
terms of the administration agreement, pursuant to which it has agreed to
continue to perform administrative functions in respect of the mortgage loans
on behalf of the mortgages trustee and the beneficiaries, including collecting
payments under the mortgage loans and taking steps to recover arrears. The
seller may not resign as administrator unless a successor administrator has
been appointed. In addition, the administrator may be replaced by a new
administrator if it defaults in its obligations under the administration
agreement.

         The seller has also been appointed as the cash manager for the
mortgages trustee, Funding and Funding 2 to manage their bank accounts,
determine the amounts of and arrange payments to be made by them and keep
certain records on their behalf.

         The seller has also been appointed as account bank in respect of the
Funding 2 GIC account and the mortgages trustee GIC account.

         The seller will also be appointed as the issuer cash manager to
manage our bank account, determine the amounts of and arrange payments to be
made by us and keep certain records on our behalf.

         Citibank, N.A.  will be appointed as account bank to provide banking
services to us.

         Lloyds TSB Bank plc has also been appointed as account bank to
provide banking services to Funding and Funding 2. Lloyds TSB Bank plc, Jersey
International Branch has been appointed as Jersey account bank to provide
banking services to the mortgages trustee. Lloyds TSB Bank plc, Jersey
International Branch is a branch of Lloyds TSB Bank plc. Its activities
currently include currency exchange, fund management, private banking,
investment advice and treasury operations. The address of Lloyds TSB Bank plc,
Jersey International Branch is 25 New Street, St. Helier, Jersey JE4 8ZE.

         The seller has a continuing interest in the mortgage loans as one of
the beneficiaries of the mortgages trust.


The Funding 2 security trustee
         The Bank of New York is the security trustee. Its address is 48th
Floor, One Canada Square, London E14 5AL.


The note trustee
         The Bank of New York is the note trustee. Its address is 48th Floor,
One Canada Square, London E14 5AL. The note trustee will act as trustee for
you under the trust deed.


The paying agents and agent bank
         Citibank, N.A. is the principal paying agent. Its address is 5
Carmelite Street, London EC4Y 0PA. Citibank, N.A. is the US paying agent and
its address is 14th Floor Zone 3, 111 Wall Street, New York, New York 10043.
The paying agents will make payments on the notes to you.


                                      12



         Citibank, N.A. is the agent bank. Its address is 5 Carmelite Street,
London EC4Y 0PA. The agent bank will calculate the interest rate on the notes.


The registrar and transfer agent
         Citibank, N.A. is the registrar and transfer agent. Its address is 5
Carmelite Street, London EC4Y 0PA. The registrar will maintain a register in
respect of the notes. The transfer agent is responsible for administering any
transfer of notes.


Swap providers
         The Funding 2 basis rate swap provider is Northern Rock plc. Its
registered office is at Northern Rock House, Gosforth, Newcastle upon Tyne NE3
4PL England. The Funding 2 basis rate swap provider has entered into the basis
rate swap agreement with Funding 2 and the Funding 2 security trustee. (see
"The swap agreements - The Funding 2 basis rate swap")

         Each series and class of notes to be issued by us from time to time
may be denominated in different currencies and have a fixed or floating rate
of interest (as specified in the relevant prospectus supplement). To hedge
certain interest rate, currency and/or other risks in respect of amounts
received by us from Funding 2 under the global intercompany loan agreement and
amounts payable by us in respect of each series and class of notes, on the
closing date for any series and class of notes we may enter into an issuer
swap agreement with an issuer swap provider in relation to such series and
class of notes. Each prospectus supplement will provide details of any issuer
swap agreement in respect of the related series and class of notes including
the name of the issuer swap provider (see "The swap agreements - The issuer
swaps").


Series of notes
         The notes will be issued in series. Each series will comprise one or
more of class A, class B, class M, class C or class D notes issued on a single
issue date. A class designation determines the relative seniority for receipt
of cash flows. The notes of a particular class and series will all have the
same terms. The notes of a particular class in different series will not
necessarily have all the same terms. Differences may include principal amount,
interest rates, interest rate calculations, currency, scheduled maturity date,
final maturity date and ratings. Each series and class of notes will be
secured over the same property as the notes offered by this prospectus. The
terms of each series and class of notes will be set forth in the related
prospectus supplement.

         Some series and classes of notes will be paid ahead of others,
regardless of the ranking of the notes. For example, some payments on some
series of class B notes, class M notes, class C and class D notes may be paid
before some series of class A notes, as described in "-The notes - Payment
priority and ranking of the notes" .

         References in this prospectus to a "series" of notes refer to all
classes of notes issued on a given day.

         References in this prospectus to a "series and class" of notes refer
to a particular class of notes of a given series.

         A class of notes of a given series may comprise one or more
sub-classes. Except where otherwise specified, references to a particular
"series and class" will refer to all sub-classes within such series and class
or class.

         Unless otherwise specified in the related prospectus supplement for
the series and class of notes we may only issue such series and class of notes
on the satisfaction of certain tests, referred to as "issuance tests", which
are set out in "Issuance of notes - issuance". In particular, a note may be
issued only if there is sufficient credit enhancement on that date,


                                      13



in the form of outstanding subordinated loan tranches and reserves or other
forms of credit enhancement, equal to or greater than the required
subordinated amount for each outstanding class of notes. The required
subordinated percentage for each class of notes will be specified in the
applicable prospectus supplement. The required subordination for a class of
notes may, subject to certain conditions, be increased or decreased without
noteholder consent.

         We are not required to provide prior notice to, or permit any prior
review by you or obtain your consent to issue any notes. There are no
restrictions on the timing of any issuance of notes so long as the issuance
tests are met.

         Not all series and classes of notes will be registered in the United
States under the Securities Act and therefore will not be offered by this
prospectus. However, the term "notes", unless otherwise stated, when used in
this prospectus includes all of the notes issued by us.


US notes
         Any series of class A, class B, class M or class C notes which is
registered in the United States under the Securities Act and offered under
this prospectus and a related prospectus supplement.


Status of the notes
         The notes issued from time to time by us will constitute our direct,
secured and unconditional obligations and will be secured by the same
security.


Ratings on the notes
         Each series and class of US Notes and Reg S notes is expected to be
issued with the following ratings by each of Standard & Poor's, Moody's and
Fitch.



                             Class A           Class B         Class M       Class C           Class D
                                                                                
Standard & Poor's            [o]               [o]             [o]           [o]               [o]

Moody's                      [o]               [o]             [o]           [o]               [o]

Fitch                        [o]               [o]             [o]           [o]               [o]



         The ratings assigned to each series and class of US Notes and Reg S
notes will be set forth in the prospectus supplement for that class and
series.


Listing
         Application has been made to the Financial Services Authority in its
capacity as competent authority for the purposes of Part VI of the Financial
Services and Markets Act 2000 for the notes issued during the period of 12
months from the date of this prospectus to be admitted to the official list
maintained by the UK Listing Authority. Application has also been made to the
London Stock Exchange plc for each series and class of the notes to be
admitted to trading on the London Stock Exchange's market for listed
securities.


Denominations
         Notes will be issued in such denominations as may be agreed between
[the note trustee, the relevant underwriters and/or dealers (as applicable)
and us], subject to minimum and maximum denominations as may be allowed or
required from time to time by the relevant central bank or regulatory
authority (or equivalent body) or any laws or regulations applicable to the
issuer or the relevant specified currency.


                                      14



Maturities
         Notes will be issued in such maturities as may be specified in the
relevant prospectus supplement, subject to compliance with all applicable
legal and/or regulatory and/or central bank requirements.


Currencies
         Subject to compliance with all applicable legal and regulatory and
central bank requirements a series and class of notes may be denominated in
such currency [or currencies] as may be agreed between us [the note trustee,
the relevant underwriters and/or dealers (as applicable) and the principal
paying agent] and set out in the applicable prospectus supplement.


Issue price
         Each series and class of notes may be issued on a fully paid or
partly paid basis and at an issue price which is at par, or at discount from
or premium over, par.


Selling Restrictions
         For a description of certain restrictions on offers, sales and
deliveries of notes and on the distribution of offering material in the United
States of America, the United Kingdom and certain other jurisdictions, see
"Underwriting" below and the relevant prospectus supplement.


Registration, clearance and settlement

Redenomination
         If the country of a specified currency becomes, or announces its
intention to become, a participating member state, the notes denominated in
that currency may be redenominated in euro in accordance with condition 11(f)
(Redenomination) if so specified in the relevant prospectus supplement.


Relationship between the notes and the global intercompany loan
         The global intercompany loan will comprise multiple loan tranches.
For more information on the global intercompany loan, see "The global
intercompany loan". The gross proceeds of each issue of a series and class of
notes will fund a single loan tranche. The repayment terms of the loan tranche
(for example payment dates and the type of amortisation or redemption) will
reflect the terms of the equivalent series and class of notes. Subject to the
various swap agreements and the payments to be made to us by the various swap
providers as described under "The swap agreements", we will repay the notes
from payments made to us by Funding 2 under the global intercompany loan
agreement.


Payment priority and ranking of the notes
         Payments of interest and principal on any series of class A notes
will rank ahead of payments of interest and principal on any series of class B
notes of any series, the class M notes of any series, the class C notes of any
series and the class D notes of any series. Payments of interest and principal
on any series of class B notes will rank ahead of payments of interest and
principal on the class M notes of any series, the class C notes of any series
and the class D notes of any series. Payments of interest and principal on any
series of class M notes will rank ahead of payments of interest and principal
on the class C notes of any series and the class D notes of any series.
Payments of interest and principal on any series of class C notes will rank
ahead of payments of interest and principal on the


                                      15



class D notes of any series. For more information on the priority of payments
to you, see "Cashflows" and see also "Risk factors - Subordination of other
note classes may not protect you from all risk of loss".

         Payments of interest and principal on the class A notes of each
series rank equally (but subject to the permitted redemption dates of each
series of class A notes). Payments of interest and principal on the class B
notes of each series rank equally (but subject to the permitted redemption
dates of each series of class B notes). Payments of interest and principal on
the class M notes of each series rank equally (but subject to the permitted
redemption dates of each series of class M notes). Payments of interest and
principal on the class C notes of each series rank equally (but subject to the
permitted redemption dates of each series of class C notes). Payments of
interest and principal on the class D notes of each series rank equally (but
subject to the permitted redemption dates of each series of class D notes).
The prospectus supplement related to each series and class of notes will set
forth the permitted redemption dates for each series and class of notes.

         Investors should note that:

         o    notes of different series and classes are intended to receive
              payment of principal at different times, therefore lower ranking
              classes of notes may be repaid before higher ranking classes of
              notes;

         o    no notes of any class (other than the class A notes) may be
              redeemed (in whole or in part) if, following such redemption,
              the amount of subordination available from all outstanding
              classes of notes (and other forms of credit enhancement) is
              less than the required credit enhancement for each class of
              notes. The "repayment tests", which determine whether any
              series or class of notes (or any part thereof) may be repaid
              are set out in "Cashflows - Distribution of Funding 2 available
              principal receipts prior to the enforcement of the Funding 2
              security - Rules for the application of Funding 2 available
              principle receipts". The failure to redeem such notes on the
              permitted applicable redemption date for such reason will not
              constitute a note event of default in respect of such notes;

         o    subject to the repayment tests, prior to the enforcement of the
              issuer security, a series and class of notes will be redeemed on
              a [permitted redemption date] only to the extent of the amount
              (if any) repaid on the related loan tranche on such date; and

         o    if not redeemed earlier, each series of notes will be redeemed
              by us on the final maturity date specified in the applicable
              prospectus supplement.


Interest
         Interest will accrue on each series and class of notes from its date
of issuance at the applicable interest rate for that series and class of
notes, which may be a fixed, floating or other type of rate as specified in
the prospectus supplement related to that series and class of notes. Interest
on each series and class of notes will be due and payable on each payment date
or as otherwise specified in the related prospectus supplement.


Fixed rate notes
         Fixed interest will be payable on such date or dates as set out in
the applicable prospectus supplement and on redemption and will be calculated
on the basis of such day count fraction as set out in the applicable
prospectus supplement.


                                      16



Floating rate notes
         Floating rate will bear interest at a rate determined:

         (i)      on the same basis as the floating rate under a notional
                  interest rate swap transaction in the relevant specified
                  currency governed by an agreement incorporating the ISDA
                  Definitions; or

         (ii)     on the basis of a reference rate appearing on the agreed
                  screen page of a commercial quotation service: or

         (iii)    on such other basis.

         as set out in the applicable prospectus supplement.

         The margin (if any) relating to such floating rate will be set out in
the applicable prospectus supplement for each issue of a series and class of
floating rate notes.


Index linked notes
         Payments of principal in respect of index linked redemption notes or
of interest in respect of index linked interest notes will be calculated by
reference to such index and/or formula or to changes in the prices of
securities or commodities or to such other factors as set out in the
applicable prospectus supplement.


Other provisions in relation to floating rate and index linked interest notes
         Floating rate and index linked interest notes may also have a maximum
interest rate, a minimum interest rate or both (as indicated in the applicable
prospectus supplement). Interest on floating rate notes and index linked
interest notes in respect of each interest period, will be payable on such
payment dates, and will be calculated on the basis of such day count fraction
as set out in the applicable prospectus supplement.


Dual currency notes
         Payments (whether in respect of principal or interest and whether at
maturity or otherwise) in respect of dual currency notes will be made in such
currencies, and based on such rates of exchange, as set out in the applicable
prospectus supplement.


Zero coupon notes
         Zero coupon notes may be offered and sold at a discount to their
nominal amount unless otherwise specified in the applicable prospectus
supplement.


Pass-through notes
         Pass-through notes will be redeemable in full on the final maturity
date specified in the applicable prospectus supplement. On each payment date,
Funding 2 may be permitted to make payments of amounts equal to the
pass-through requirement in respect of pass-through loan tranches to us so
that we may repay all or part of the pass-through notes prior to their
respective final maturity dates.


Controlled amortization notes
         Controlled amortization notes will be redeemable, on each payment
date, in controlled amortization installments, the amounts of which will be
determined as set forth in the applicable prospectus supplement. On each
payment date, Funding 2 will seek to make payments equal to the controlled
amortization requirement to us so that we may repay each controlled
amortization amount on its controlled amortization date. If there are
insufficient funds on a controlled amortization date to repay the relevant
controlled amortization loan


                                      17



amount(s) (and to pay the corresponding controlled amortization amount(s)),
then we shall be required to pay the shortfall, to the extent we receive funds
therefor, on subsequent payment dates.


Scheduled redemption notes
         Scheduled redemption notes will be redeemable, on scheduled
redemption dates, in one or more scheduled amortization installments, the
amounts of which will be determined as set forth in the applicable prospectus
supplement. On each payment date Funding 2 will seek to make payments equal to
the scheduled repayment requirement to us so that we may repay each scheduled
amortization installment on its scheduled redemption date. If there are
insufficient funds on a relevant scheduled repayment date to repay the
relevant scheduled repayment loan installment(s) on that date (and to make the
corresponding scheduled amortization installment(s)), then we shall be
required to pay the shortfall, to the extent we receive funds therefor, on
subsequent payment dates.


Bullet redemption notes
         Bullet redemption notes will be redeemable in full on a bullet
redemption date. Funding 2 will seek to accumulate funds relating to principal
payments on each bullet loan tranche over its cash accumulation period in
order to repay such funds as a lump sum payment to us so that we can redeem
the corresponding series of bullet notes in full on its bullet redemption
date. A cash accumulation period in respect of a bullet loan tranche is the
period of time estimated to be the number of months prior to the relevant
bullet repayment date necessary for Funding 2 to accumulate enough payments of
principal derived from its share of the trust property to repay that bullet
loan tranche to us so that we will be able to redeem the corresponding notes
in full on the relevant bullet redemption dates. The cash accumulation period
will be determined according to a formula described under "Cashflows -
Distribution of Funding 2 principal receipts prior to the enforcement of the
Funding 2 security". To the extent that there are insufficient funds to redeem
a series of bullet redemption notes on the relevant bullet redemption date,
then we shall be required to pay the shortfall, to the extent we receive funds
therefor, on subsequent payment dates.

         No assurance can be given that Funding 2 will accumulate sufficient
funds during the cash accumulation period relating to any bullet loan tranche
to enable it to repay the relevant loan tranche to us so that the related
series of bullet redemption notes on their bullet redemption date. See "Risk
factors - The yield to maturity of the notes may be adversely affected by
prepayments or redemptions on the mortgage loans or repurchases of mortgage
loans by the seller".


Redemption and Repayment
         If not redeemed earlier, each series of notes will be redeemed by us
on the final maturity date specified in the applicable prospectus supplement.

         For more information on the redemption of the notes, including a
description of asset trigger events and non-asset trigger events, see "The
mortgages trust - Cash management of trust property - principal receipts" and
"Cashflows". See also "-Payment priority and ranking of the notes".


Redemption of certain money market notes
         We may repay a series and class of money market notes on their final
maturity date using amounts received from a money market note subscriber
pursuant to the terms of a money market note subscription agreement. The
related prospectus supplement will provide information regarding a series and
class of money market notes, the identity of any money market note subscriber
and the terms of the money market note subscription agreement.


                                      18



Certain risks relating to repayment of money market notes by means of a money
market note subscriber are described under "Risk Factors - Payments from a
money market note subscriber may not be sufficient to repay money market
notes"


Acceleration and cross default
         Each series and class of notes will not contain a cross default
provision.

         The notes of a series and class will become immediately due and
payable upon the service on the issuer by the note trustee of a note
acceleration notice. The note trustee becomes entitled to serve a note
acceleration notice in respect of a series and class of notes following the
occurrence of a note event of default in respect of such notes (and it may do
so using its own discretion or on the instructions of the noteholders of the
relevant series and class of notes). It may not (whether it is instructed to
or otherwise) serve a note acceleration notice in respect of a series and
class of notes following the occurrence of a note event of default in respect
of a different series and class of notes.

         The service of a note acceleration notice in respect of a series and
class of notes will not cross accelerate the notes of any other class in that
series or any notes of any other series.

         All notes of any series and any class will become immediately due and
payable on the service on the issuer by the note trustee of an issuer
enforcement notice. The note trustee becomes entitled to serve an issuer
enforcement notice at any after the service of a note acceleration notice (and
it may do so using its own discretion or, subject to restrictions in the trust
deed and the issuer deed of charge to protect the rights of higher ranking
noteholders, on the instructions of the noteholders of a particular class of
notes across all series). The note trustee may not serve an issuer enforcement
notice on the instructions of the noteholders of a particular series and class
of notes (unless such notes are the only issued notes of such class).


For more information of note acceleration notices, issuer enforcement notices
and note events of default, see "Description of the US notes - Events of
default" and "Description of the US notes - Enforcement of notes".

Optional redemption of the notes for tax and other reasons
         We may redeem a series of notes at their principal amount outstanding
in the event of particular tax changes affecting such series or the global
intercompany loan which cannot be avoided by us or Funding 2, as the case may
be, taking reasonable measures available to us or Funding 2 if (a) we give not
more than 60 nor less than 30 days' notice to you and the note trustee in
accordance with the terms and conditions of such series, and (b) we have,
prior to giving that notice, provided all necessary opinions to the note
trustee and certified to the note trustee that, among other things, we will
have the necessary funds to pay principal and interest due in respect of such
series on the relevant payment date.

         In addition, we may redeem in principally the same manner a series
and class of notes outstanding:

         o    on the step-up date relating to such series and class of notes
              (as specified in the applicable prospectus supplement) and on
              any payment date thereafter. This gives us the option to redeem
              such series and class on or after the related step-up date for
              interest; or

         [o   if the New Basel Capital Accord (as described in "International
              Convergence of Capital Measurement and Capital Standards: a
              Revised Framework" published in June 2004 by the Basel
              Committee) has been implemented in the United Kingdom, whether
              by rule of law, recommendation or best practice or by any
              other regulation, on the first payment date falling after such
              implementation and


                                      19



              any payment date thereafter provided that an issuer enforcement
              notice has not been served; or]

         o    on any payment date on which the aggregate principal amount
              outstanding of such series and class of notes is less than 10%
              of the aggregate principal amount outstanding of such series and
              class as at the applicable closing date; or

         o    on any payment date after it has become unlawful for us to make,
              fund or allow to remain outstanding the global intercompany loan
              and we have required Funding 2 to prepay the global intercompany
              loan.

         Any notes that we redeem under these circumstances will be redeemed
at their principal amount outstanding together with accrued and unpaid
interest on that principal amount.

         For a detailed description of the circumstances in which the notes
may be redeemed see "Description of the US notes".


Post-enforcement call option
         The note trustee is required, at the request of a subsidiary of
Holdings called GPCH Limited (in its capacity as post-enforcement call option
holder), for a nominal consideration, to transfer or procure transfer of all
of the notes to the post enforcement call option holder pursuant to the option
granted to it by the note trustee (as agent for the noteholders) under the
terms of the issuer post-enforcement call option agreement. The
post-enforcement call option may only be exercised following the final
maturity date of the latest maturing notes or this enforcement of the issuer
security. See "GPCH Limited - Post enforcement call option"


Withholding tax
         Payments of interest and principal with respect to any series of
notes will be subject to any applicable withholding taxes and we will not be
obliged to pay additional amounts in relation thereto. The applicability of
any UK withholding tax is discussed under "Material United Kingdom tax
consequences".


The Funding 2 program date
         On or about January [o], 2005.

Operative documents concerning the notes
         We will issue each series of notes under the trust deed. The notes
will also be subject to a paying agent and agent bank agreement. The security
for the notes is provided under the issuer deed of charge among us, the note
trustee and our other secured creditors. Operative legal provisions relating
to the notes are included in the trust deed, the paying agent and agent bank
agreement, the issuer deed of charge, the issuer cash management agreement and
the notes themselves.


Governing law
         The notes will be governed by, and construed in accordance with,
English law.


The global intercompany loan
         We have entered into the global intercompany loan agreement with
Funding 2.

         As described under ["- The notes - Relationship between the notes and
the global intercompany loan"], the global intercompany loan will consist of
separate loan tranches, each relating to a particular series and class of
notes. The loan tranches will


                                      20



comprise AAA tranches, AA tranches, A tranches, BBB tranches and BB tranches
reflecting the designated credit rating assigned to each loan tranche. The
loan tranche related to each series and class of notes, and the timing of
repayment of each such series and class, will be specified in the prospectus
supplement relating to such series and class. The terms of each loan tranche
will be set forth in the related loan tranche supplement and the global
intercompany loan agreement.

         From time to time and subject to certain conditions, we will lend
amounts to Funding 2 as separate loan tranches using the proceeds of each
issuance of a series and class of notes by us. Funding 2 will use the funds
advanced under each such loan tranche to:

     o   pay to the mortgages trustee a contribution to acquire and/or
         increase its beneficial interest in the trust property pursuant to
         the mortgages trust deed;

     o   fund the Funding 2 reserve fund and/or to make a deposit into the
         Funding 2 GIC account; or

     o   make a payment back to us to refinance an existing loan tranche.

         Funding 2 will repay the global intercompany loan from payments
received from the mortgages trustee, as described under "- The mortgages
trust". We will make payments of interest on, and principal of, the notes
principally from payments of interest and principal made by Funding 2 to us
under the global intercompany loan agreement.

         In certain circumstances, the amount we receive from Funding 2 may be
increased by the amount standing to the credit of the Funding 2 reserve fund
and/or the Funding 2 liquidity reserve fund, if any. In other circumstances
(for example, to the extent of amounts recorded on the Funding 2 principal
deficiency ledgers) the amount we receive may be decreased.

         During a cash accumulation period for any bullet loan tranche,
Funding 2 will continue to make principal repayments on any other loan
tranches that are then due and payable, subject to having sufficient funds
therefor after meeting its obligations with a higher priority. Such principal
repayments may only be made to the extent that (following such principal
repayments and the principal repayments on the related series and class of
notes) the amount of subordination available from all outstanding classes of
notes (and other forms of credit enhancement) and reserves is at least equal
to the required credit enhancement for each class of notes then outstanding.
In certain circumstances, payment on the controlled amortization loan
tranches, scheduled repayment loan tranches and pass-through loan tranches
will be deferred. (see "Cashflows - Distribution of Funding 2 available
principal receipts - Repayment of loan tranches of each series prior to the
occurrence of a trigger event and prior to the service on Funding 2 of a
global intercompany loan enforcement notice or the service on the issuer of an
issuer enforcement notice").

         Prior to the occurrence of a trigger event or the service of a global
intercompany loan enforcement notice on Funding 2 or the service of an issuer
enforcement notice on us, Funding 2 is generally required to repay principal
on the loan tranches (after repaying amounts owed to the Funding 2 liquidity
facility provider, if any, and after replenishing the reserve funds) based on
their respective loan tranche ratings. This means that the AAA loan tranches
are repaid before the AA loan tranches, which in turn are repaid before the A
loan tranches, which in turn are repaid before the BBB loan tranches which in
turn are repaid before the BB tranches. There are a number of exceptions to
this priority of payments. For further information on such exceptions you
should read the "Cashflows" section of this prospectus.

         If a trigger event occurs or a global intercompany loan enforcement
notice is served on Funding 2, then principal receipts will be allocated as
described in the "Cashflows" section of this prospectus. For a detailed
description of Funding 2's payments of interest and principal under the global
intercompany loan, see "The global intercompany loan


                                      21



agreement - Payment of interest" and "The global intercompany loan agreement -
Repayment of the global intercompany loan".


Redemption of loan tranches
         Whenever Funding 2 is to redeem a loan tranche, it will do so only to
the extent that principal receipts it has received from the mortgages trustee
and allocated to that loan tranche are sufficient to redeem that loan tranche
in accordance with its terms, and only to the extent that following such
redemption and the consequential redemption of the related series and class of
notes, the amount of subordination available from all outstanding classes of
notes (and other forms of credit enhancement) and reserves is greater than or
equal to the required credit enhancement for each class of notes (see
"Cashflows - Distribution of Funding 2 available principal receipts prior to
the enforcement of the Funding 2 security - Rules for application of Funding 2
available principal receipts").

         The circumstances under which we can take action against Funding 2 if
it does not make a payment under the global intercompany loan agreement are
limited. In particular, it will not be an event of default in respect of the
global intercompany loan if Funding 2 does not pay some or all amounts due in
respect of the global intercompany loan where Funding 2 does not have the
money to make the relevant payment or because the loan tranche that would
otherwise be redeemed is required to provide subordination for senior loan
tranches. For more information on events of default under the global
intercompany loan generally, see "The global intercompany loan agreement".


Issuance of loan tranches
         Upon receipt by us of the proceeds from an issue of a series and
class of notes, we will, subject to certain conditions, advance a new loan
tranche to Funding 2.

         Neither Funding 2 nor ourselves are required to provide prior notice
to, permit any prior review by you or to obtain your consent to the advance of
any loan tranche. There are no restrictions on the timing of any loan
tranches.

         [Funding 2 may from time to time, without notice to, or the consent
of, us or any noteholders, increase the outstanding principal amount of a loan
tranche so long as the issuance tests are met.]

         [When issued, the additional loan tranches will be equally and
rateably entitled to the benefits of the global intercompany loan agreement as
applicable to the previously issued loan tranches of that class without
preference, priority or distinction.]


The mortgage loans
         The mortgage loans comprising the mortgage portfolio from time to
time have been, and will be originated by the seller. Each mortgage loan
(other than a personal secured loan) is secured by a first legal charge over a
residential property in England or Wales or a first ranking standard security
over a residential property in Scotland. Each personal secured loan will be
secured by a legal charge over freehold or leasehold mortgaged properties
located in England and Wales or by a standard security over heritable or long
leasehold mortgaged properties located in Scotland. The mortgage loans
included in the mortgage portfolio consist of several different types with a
variety of characteristics relating to, among other things, calculation of
interest and repayment of principal. See "The mortgage loans - Characteristics
of the mortgage loans for a more detailed description of the mortgage loans
offered by the seller and the relevant prospectus supplement for statistical
information on the mortgage portfolio.

         All such mortgage loans are originated in accordance with the
seller's lending criteria. The seller may, from time to time, change its
lending criteria and any other terms applicable


                                      22



to the new mortgage loans or their related security assigned to the mortgages
trust after the Funding 2 program date so that all new mortgage loans
originated after the date of that change will be subject to the new lending
criteria. Notwithstanding any change to the lending criteria or other terms
applicable to new mortgage loans, they and their related security may only be
assigned to the mortgages trust if those new mortgage loans comply with the
seller's representations and warranties set out in the mortgage sale
agreement, including a representation that those new mortgage loans were
originated in accordance with the seller's lending criteria applicable at the
time of their origination. The seller is obliged to repurchase from the
mortgage trustee mortgage loans that are in breach of these representations
and warranties. See "Assignment of the mortgage loans and the related
security"


Assignment of the mortgage loans
         The seller assigned the initial mortgage portfolio to the mortgages
trustee on March 26, 2001, and since March 26, 2001 has assigned further
mortgage portfolios and other trust property to the mortgages trustee, in each
case subject to the terms of the mortgage sale agreement. After the Funding 2
program date, the seller may assign new mortgage loans and their related
security to the mortgages trustee in order to increase or maintain the size of
the trust property. The seller also may increase the size of the trust
property from time to time in connection with, amongst other things, an issue
of new notes by the issuer, the proceeds of which are applied ultimately to
fund the assignment of the new mortgage loans and their related security to
the mortgages trustee as described under "Assignment of the mortgage loans and
related security - Assignment of new mortgage loans and their related
security".

         The English mortgage loans and their related security are assigned by
the seller to the mortgages trustee by way of an English law equitable
assignment. The beneficial interests in the Scottish mortgage loans and their
related security are transferred by the seller to the mortgages trustee by way
of a declaration of trust in favour of the mortgages trustee. In each case
this means that the beneficial interest in the mortgage loans and the related
security is passed to the mortgages trustee in its capacity as trustee for and
on behalf of the beneficiaries of the mortgages trust. However, unless certain
events have occurred and certain additional steps have been taken (including
the execution and (where necessary) registration of certain transfers and
assignations and the giving of notices of the assignment to the relevant
borrowers), legal title to the mortgage loans and their related security will
remain with the seller. More information on equitable and beneficial
assignments is described under "Assignment of the mortgage loans and related
security - Transfer of legal title to the mortgages trustee".

         When new mortgage loans are assigned to the mortgages trustee, the
amount of the trust property will increase. Depending on the circumstances,
the increase in the trust property may result in an increase in the seller
share of the trust property, the Funding share and/or the Funding 2 share of
the trust property. For a description of how adjustments are made to the
seller share of the trust property and the Funding 2 share of the trust
property, see "The mortgages trust".


The mortgages trust
         The mortgages trust was established on March 26, 2001 among the
mortgages trustee, the seller, Funding and Law Debenture Corporate Services
Limited. On the Funding 2 program date Funding 2 became a beneficiary of the
mortgages trust. As of the Funding 2 program date, the mortgages trustee holds
the trust property on trust for Funding 2, Funding and the seller. Funding 2,
Funding and the seller each has a joint and undivided beneficial interest in
the trust property. Unless otherwise expressly provided in the mortgages trust
deed, payments of interest and principal arising from the mortgage loans in
the trust property


                                      23



are allocated to Funding 2, Funding and the seller as described later in this
section. The only beneficiaries of the trust are Funding, Funding 2 and the
seller.

         The trust property currently consists of, among other things, the
mortgage portfolio, including any permitted replacement mortgage loan in
respect of any permitted product switch and any income generated by the
mortgage loans or their related security on or after the relevant assignment
date (excluding third party amounts). In addition, re-draws that have been
made under flexible mortgage loans and further draws that have been made under
personal secured loans, in each case that were assigned to the mortgages
trustee, also form part of the existing trust property. Future re-draws that
are made under flexible mortgage loans and further draws that are made under
personal secured loans, in each case that were assigned to the mortgages
trustee, will also form part of the trust property. The trust property also
includes any contribution paid by each beneficiary to the mortgages trustee
(until the relevant funds are applied by the mortgages trustee in accordance
with the mortgages trust deed) and includes any money in the mortgages trustee
transaction account and the mortgages trustee guaranteed investment contract,
or GIC, account. The mortgages trustee GIC account is the bank account in
which the mortgages trustee holds any cash that is part of the trust property
until it is distributed to the beneficiaries.

         The seller is entitled, but not obliged, to purchase any mortgage
loans that are the subject of a further advance or any mortgage loans where
the applicable borrower takes a personal secured loan. This arrangement may
change if the seller decides at a later date to retain these mortgage loans
within the trust property and to assign these further advances to the
mortgages trustee. Any further advance made to an existing borrower (in
respect of a mortgage loan within the mortgages trust) that the seller at a
later date decides to assign to the mortgages trustee will be funded solely by
the seller, will comply with the applicable conditions to the assignment of
new mortgage loans and their related security to the mortgages trust as
described in this prospectus, will be secured by the same mortgaged property
securing that borrower's mortgage loan, will form part of the trust property,
and will increase only the seller share of the trust property, unless at the
time of assignment Funding 2 or Funding provides a contribution (excluding any
deferred contribution) to the mortgages trustee in respect of that new trust
property.

         The seller is solely responsible for funding re-draws under flexible
mortgage loans and further draws under personal secured loans. This means that
for any cash re-draw under a flexible mortgage loan or further draw under a
personal secured loan, the seller will pay the amount of that cash re-draw or
further draw to the borrower and both the size of the trust property and the
seller share of the trust property will increase by the amount of that cash
payment. It also means that for any non-cash re-draw under a flexible mortgage
loan, the seller will pay to the mortgages trustee an amount equal to the
unpaid interest associated with that non-cash re-draw, and both the size of
the trust property and the seller share of the trust property will increase by
the amount of that payment.

         The composition of the trust property fluctuates as re-draws under
flexible mortgage loans, further draws under personal secured loans, future
further advances and new mortgage loans are added to the mortgages trust and
as the mortgage loans that are already part of the trust property are repaid
or mature, or are purchased by the seller.

         Losses on the mortgage loans generally are allocated to each of
Funding, Funding 2 and the seller in accordance with each of Funding's,
Funding 2's and the seller's respective percentage share of the trust property
calculated on the immediately preceding distribution date (or, in certain
circumstances, each of Funding's, Funding 2's and the seller's respective
weighted average percentage share of the trust property as calculated on the
relevant distribution date). However, certain losses related to re-draws
and/or set-off by borrowers may, in limited circumstances, be allocated solely
to the seller. In addition, losses in respect of personal secured loans will
be allocated first to the seller's share of the trust property (including the
minimum seller share) until the seller's share is reduced to zero, and only


                                      24



thereafter to reduce the Funding and Funding 2 shares of the trust property.
For a detailed description of how losses on the mortgage loans are allocated
to the global intercompany loan of each issuer, see "The global intercompany
loan agreement - Allocation of losses".


         Under the terms of the Funding beneficiary deed, Funding, Funding 2,
the security trustee and the Funding 2 security trustee have agreed as to,
amongst other things, arrangements amongst them in respect of certain
commercial decisions (relating to authorizations, consents, waivers,
instructions or other acts) to be made from time to time in respect of the
transaction documents.

United Kingdom tax status
         Subject to important qualifications and conditions set out under
"Material United Kingdom tax consequences", including as to final
documentation and assumptions, Sidley Austin Brown & Wood, our UK tax
advisers, are of the opinion that:

         [o   if and for so long as the notes of any series are listed on a
              "recognised stock exchange", no UK withholding tax will be
              required on interest payments to any holder of such notes. If
              such notes cease to be so listed at the time of the relevant
              interest payment, UK withholding tax at the current rate of 20%
              will be imposed on interest paid on such notes. US residents
              may be able to reclaim this withholding tax under the double
              taxation treaty between the US and the UK;

         o    US persons who are not and have never been either resident or
              ordinarily resident in the UK and who are not carrying on a
              trade, profession or vocation through a branch or agency (or, in
              the case of a noteholder which is a company, which is not
              carrying on a trade through a permanent establishment) in the UK
              will not be subject to UK taxation in respect of payments of
              principal and interest on the notes, except to the extent
              that any withholding or deduction from interest payments is
              required, as described in the paragraph above;

         o    US resident noteholders will not be liable to UK tax in respect
              of a disposal of notes provided they are not within the charge
              to UK corporation tax and (i) are not resident or ordinarily
              resident in the UK, and (ii) do not carry on a trade,
              profession or vocation in the UK through a branch or agency in
              connection with which interest is received or to which such
              notes are attributable;

         o    no UK stamp duty or stamp duty reserve tax is payable on the
              issue or transfer of any US note;

         o    Funding 2 and the issuer generally will be subject to UK
              corporation tax, currently at a rate of 30%, on the profit
              reflected in their respective profit and loss accounts as
              increased by the amounts of any non-deductible expenses or
              losses. In respect of Funding 2, the profit in the profit and
              loss account will not exceed 0.01% of the Funding 2 available
              revenue receipts. In respect of the issuer, the profit in the
              profit and loss account will not exceed 0.01% of the interest
              received under the intercompany loan. Any liability to UK
              corporation tax will be paid out of the available revenue
              receipts of Funding 2 and the issuer, respectively; and

         o    the mortgages trustee will not be liable to UK tax in respect
              of any income, profit or gain arising under these arrangements.
              Accordingly, the mortgages trustee will not be liable to UK tax
              in relation to amounts which it receives on behalf of Funding 2
              or the seller under the mortgages trust.]


                                      25



United States tax status
         [While not free from doubt, in the opinion of Sidley Austin Brown &
Wood LLP, our US tax advisers, the [US notes] will be treated as debt for US
federal income tax purposes. See "Material United States tax consequences".]

         Our US tax advisers have also provided their opinion that, assuming
compliance with the transaction documents, the mortgages trustee acting in its
capacity as trustee of the mortgages trust, Funding 2 and the issuer will not
be subject to US federal income tax.


Jersey (Channel Islands) tax status
         It is the opinion of Jersey (Channel Islands) tax counsel that the
mortgages trustee is resident in Jersey for taxation purposes and will be
liable to income tax in Jersey at a rate of 20% in respect of the profits it
makes from acting as trustee of the mortgages trust. The mortgages trustee
will not be liable for any income tax in Jersey in respect of any income it
receives in its capacity as mortgages trustee on behalf of the beneficiaries
of the mortgages trust.

         On June 3, 2003, the European Union Council of Economic and Finance
Ministers reached political agreement on the adoption of a Code of Conduct on
Business Taxation. Although Jersey is not a member of the European Union, the
Policy & Resources Committee of the States of Jersey has announced that, in
keeping with Jersey's policy of constructive international engagement, it
intends to propose legislation to replace the Jersey exempt company regime by
the end of 2008 with a general zero rate of corporate tax.


ERISA considerations for investors
         The US notes will be eligible for purchase by employee benefit and
other plans subject to Section 406 of ERISA or Section 4975 of the Code and by
governmental plans that are subject to any state, local or other federal law
of the United States that is substantially similar to Section 406 of ERISA or
Section 4975 of the Code, subject to consideration of the issues described in
this prospectus under "ERISA considerations". Each purchaser of any such notes
(and all subsequent transferees thereof) will be deemed to have represented
and warranted that its purchase, holding and disposition of such notes will
not result in a non-exempt prohibited transaction under ERISA or the Code (or
in the case of any governmental plan, any substantially similar state, local
or other federal law of the United States). In addition, any fiduciary of a
plan subject to the fiduciary responsibility provisions of ERISA or similar
provisions of state, local or other federal laws of the United States should
consult with their counsel to determine whether an investment in the notes
satisfies the prudence, investment diversification and other applicable
requirements of those provisions.


                                      26



                                 Risk factors

         This section describes the principal risk factors associated with an
investment in the notes. If you are considering purchasing our notes, you
should carefully read and think about all the information contained in this
document, including the risk factors set out here, prior to making any
investment decision.

         The risks and uncertainties described below are not the only ones
relating to the notes. Additional risks and uncertainties not presently known
to us may also impair your investment. In addition, this prospectus contains
forward-looking statements that involve risks and uncertainties. Actual
results could differ materially from those anticipated in these
forward-looking statements as a result of certain factors, including the risks
described below and elsewhere in this prospectus.


You cannot rely on any person other than us to make payments on the notes
         We are the only party responsible for making payments on the notes.
The notes do not represent an interest in or obligation of, and are not
insured or guaranteed by, any of Northern Rock plc, the underwriters, Funding
2, Funding, the mortgages trustee, the security trustee, the note trustee, any
swap provider or any of their respective affiliates or any other party to the
transaction other than us.


We have a limited amount of resources available to us to make payments on the
notes
         Our ability to make payments of interest on, and principal of, the
notes and to pay our operating and administrative expenses will depend
primarily on funds being received under the global intercompany loan. The
payment of interest on, and principal of, each series and class of notes will
primarily depend on funds being received under the related loan tranche (and
no other loan tranche). In addition, we will rely on the issuer swaps to
provide payments on certain series and classes of notes.

         We will not have any other significant sources of funds available to
meet our obligations under the notes and/or any other payments ranking in
priority to the notes. If the resources described above cannot provide us with
sufficient funds to enable us to make required payments on the notes, you may
incur a loss of interest and/or principal which would otherwise be due and
payable on your notes.


Funding 2 is not required to make payments on the global intercompany loan if
it does not have enough money to do so, which could adversely affect payment
on the notes
         Funding 2's ability to pay amounts due on loan tranches advanced
under the global intercompany loan agreement will depend upon:

         o    Funding 2 receiving enough funds from the Funding 2 share of the
              trust property, including revenue receipts and principal
              receipts on the mortgage loans included in the mortgages trust
              on or before each payment date;

         o    Funding 2 receiving funds from the Funding 2 basis rate swap
              provider;

         o    Funding 2 receiving funds from the Funding 2 liquidity facility
              provider (if any); and

         o    (in the case of interest due under the global intercompany
              loan) the amount of funds credited to the Funding 2 reserve
              fund (as described under "Credit structure - Funding 2 reserve
              fund") and subject to certain restrictions, the amount of funds
              credited to the Funding 2 liquidity reserve fund (as described
              under "Credit structure - Funding 2 liquidity reserve fund").


                                      27



         According to the terms of the mortgages trust deed, the mortgages
trustee is obliged to pay to Funding 2 on each distribution date (a) that
portion of revenue receipts on the mortgage loans which is payable to Funding
2 in accordance with the terms of the mortgages trust deed and (b) that
portion of principal receipts on the mortgage loans which is payable to
Funding 2 in accordance with the terms of the mortgages trust deed.

         On each payment date, however, Funding 2 will only be obliged to pay
amounts due to us in respect of any loan tranche under the global intercompany
loan agreement to the extent that it has funds available to it after making
payments ranking in priority to such loan tranche, such as payments of certain
fees and expenses of Funding 2 and loan tranches of a more senior ranking. If
Funding 2 does not pay amounts to us in respect of a loan tranche under the
global intercompany loan agreement because it does not have sufficient funds
available, those amounts will be due but not payable until funds are available
to pay those amounts in accordance with the relevant Funding 2 priority of
payments. Funding 2's failure to pay those amounts to us when due in such
circumstances will not constitute an event of default under the global
intercompany loan.

         If there is a shortfall between the amounts payable by Funding 2 to
us in respect of a loan tranche under the global intercompany loan agreement
and the amounts payable by us on the related series and class of notes, then
depending on the other sources of funds available to Funding 2 referred to
above, you may not receive the full amount of interest and/or principal which
would otherwise be due and payable on those notes.


Our recourse to Funding 2 under the global intercompany loan is limited, which
could adversely affect payment on the notes
         If, on the final repayment date of the global intercompany loan,
there is a shortfall between the amount required by us to pay all outstanding
interest and/or principal in respect of any series and class of notes and the
amount available to Funding 2 to pay amounts due under the related loan
tranche to fund repayment of such amounts, then Funding 2 shall not be obliged
to pay that shortfall to us under the global intercompany loan agreement. Any
claim that we may have against Funding 2 in respect of that shortfall will
then be extinguished. If there is a shortfall in interest and/or principal
payments in respect of a loan tranche under the global intercompany loan
agreement, we may not have sufficient funds to make payments on the related
series and class of notes and you may incur a loss on interest and/or
principal which would otherwise be due and payable on your notes.


Enforcement of the issuer security is the only remedy for a default in our
obligations, and the note trustee will not be able to assign its or our rights
under the global intercompany loan agreement
         The only remedy for recovering amounts due on the notes is through
the enforcement of the issuer security. If Funding 2 does not pay amounts due
under the global intercompany loan because it does not have sufficient funds
available, those amounts will be deemed to be not due and payable, there will
not be an event of default under the global intercompany loan agreement and we
will not have recourse to the assets of Funding 2 in that instance. We will
only have recourse to the assets of Funding 2 if Funding 2 has also defaulted
on its obligations under the global intercompany loan and the Funding 2
security trustee (on our behalf and on behalf of the other Funding 2 secured
creditors) has enforced the Funding 2 security.


There may be a conflict between the interests of the holders of the various
classes of notes, and the interests of other classes of noteholders may
prevail over your interests
         The trust deed, the issuer deed of charge and the terms of the notes
will provide that the note trustee is to have regard to the interests of the
holders of all the classes of notes.


                                      28




There may be circumstances, however, where the interests of one class of the
noteholders conflict with the interests of another class or classes of the
noteholders. In general, the note trustee will give priority to the interests
of the holders of the most senior class of notes such that:

         o    the note trustee is to have regard only to the interests of the
              class A noteholders in the event of a conflict between the
              interests of the class A noteholders on the one hand and the
              class B noteholders and/or the class M noteholders and/or the
              class C noteholders and/or class D noteholders on the other
              hand;

         o    (if there are no class A notes outstanding) the note trustee is
              to have regard only to the interests of the class B noteholders
              in the event of a conflict between the interests of the class B
              noteholders on the one hand and the class M noteholders and/or
              the class C noteholders and/or class D noteholders on the other
              hand;

         o    (if there are no class A notes or class B notes outstanding) the
              note trustee is to have regard only to the interests of the
              class M noteholders in the event of a conflict between the
              interests of the class M noteholders on the one hand and the
              class C noteholders and/or class D noteholders on the other
              hand; and

         o    (if there are no class A, class B or class M notes outstanding)
              the note trustee is to have regard only to the interests of the
              class C noteholders in the event of a conflict between the
              interests of the class C noteholders on the one hand and the
              class D noteholders on the other hand.

As new mortgage loans are assigned to the mortgages trustee and as mortgage
loans are in certain circumstances removed from the mortgages trust, the
characteristics of the trust property may change from those existing at the
Funding 2 program date, and those changes may delay or reduce payments on the
notes
         We do not guarantee that the characteristics of any new mortgage
loans assigned to the mortgages trustee will have the same characteristics as
the mortgage loans in the mortgage portfolio as of the Funding 2 program date.
In particular, new mortgage loans may have different payment characteristics
than the mortgage loans in the mortgage portfolio as of the Funding 2 program
date. The ultimate effect of this could be to delay or reduce the payments you
receive on your notes or increase the rate of repayment of the notes. However,
the new mortgage loans will be required to meet the conditions described under
"Assignment of the new mortgage loans and their related security".

         In addition, in order to promote the retention of borrowers, the
seller may periodically contact certain borrowers in order to encourage a
borrower to review the seller's other mortgage products and to discuss
offering that borrower to an alternative Northern Rock mortgage product. The
seller also may periodically contact borrowers in the same manner in order to
offer to a borrower the opportunity to apply for a further advance or a
personal secured loan. The employee of the seller who contacts a borrower will
not know whether that borrower's original mortgage loan has been sold to the
mortgages trust. However, if the relevant original mortgage loan made to that
borrower happens to have been sold to the mortgages trust and that borrower
decides to switch mortgage products or take a further advance or a personal
secured loan, the seller then has the option of repurchasing that original
mortgage loan from the mortgages trust.

         Generally, the borrowers that the seller may periodically contact are
those borrowers whose mortgage loans are not in arrears and who are otherwise
in good standing. To the extent that these borrowers switch to a different
Northern Rock mortgage product or take a further advance or a personal secured
loan and their original mortgage loans are purchased by the seller, the
percentage of fully performing mortgage loans in the mortgage portfolio may
decrease, which could delay or reduce payments you receive on your notes.
However, as described above, the seller's decision as to which borrowers to
target for new mortgage products and/or further advances and/or personal
secured loans and the decision whether to


                                      29



approve a new mortgage product and/or further advance and/or personal secured
loan for a particular borrower will be made without regard to whether a
borrower's mortgage loan is included in the mortgage portfolio.


The seller may change the lending criteria relating to mortgage loans which
are subsequently assigned to the mortgages trustee which could affect the
characteristics of the trust property, and which could lead to a delay or a
reduction in the payments received on your notes or could increase the rate of
repayment of the notes
         Each of the mortgage loans was originated in accordance with the
seller's lending criteria applicable at the time of origination, which lending
criteria in the case of each mortgage loan included in the mortgage portfolio
as of the Funding 2 program date were the same as or substantially similar to
the criteria described later in this prospectus under "The mortgage loans -
Origination of the mortgage loans - Lending criteria". These lending criteria
consider a variety of factors such as a potential borrower's credit history,
employment history and status and repayment ability, as well as the value of
the property to be mortgaged. In the event of the assignment of any new
mortgage loans and new related security to the mortgages trustee, the seller
will warrant to the mortgages trustee, Funding 2 and the Funding 2 security
trustee that those new mortgage loans and new related security were originated
in accordance with the seller's lending criteria applicable at the time of
their origination. However, the seller retains the right to revise its lending
criteria as determined from time to time, and so the lending criteria
applicable to any new mortgage loan at the time of origination may not be the
same as those set out in the section "The mortgage loans - Origination of the
mortgage loans - Lending criteria".

         If new mortgage loans that have been originated under revised lending
criteria are assigned to the mortgages trustee, the characteristics of the
trust property could change. This could lead to a delay or a reduction in the
payments received on your notes or it could increase the rate of repayment of
the notes.


If property values decline payments on the notes could be adversely affected
         The security granted by Funding 2 in respect of the global
intercompany loan, which is the principal source of funding for your notes,
consists, among other things, of Funding 2's interest in the mortgages trust.
Since the value of the mortgage portfolio held by the mortgages trustee may
increase or decrease, the value of that security may decrease and will
decrease if there is a general decline in property values. We cannot guarantee
that the value of a mortgaged property will remain at the same level as on the
date of origination of the related mortgage loan. If the residential property
market in the United Kingdom experiences an overall decline in property
values, the value of the security created by the mortgage loans could be
significantly reduced and, ultimately, may result in losses to you if the
security is required to be enforced.


The timing and amount of payments on the mortgage loans could be affected by
geographic concentration of the mortgage loans
         To the extent that specific geographic regions have experienced or
may experience in the future weaker regional economic conditions and housing
markets than other regions, a concentration of the mortgage loans in such a
region may be expected to exacerbate all of the risks relating to the mortgage
loans described in this section. We can predict neither when and where such
regional economic declines may occur nor to what extent or for how long such
conditions may continue. See "The mortgage loans" in the related prospectus
supplement.


                                      30



The timing and amount of payments on the mortgage loans could be affected by
various factors which may adversely affect payments on the notes
         Various factors influence mortgage delinquency rates, prepayment
rates, repossession frequency and therefore the timing and ultimate payment of
interest and repayment of principal. These factors include changes in the
national or international economic climate, prevailing mortgage interest
rates, regional economic or housing conditions, homeowner mobility, changes in
tax laws, inflation, the availability of financing, yields on alternative
investments, political developments and government policies.

         The rate of prepayments on the mortgage loans may be increased due to
borrowers refinancing their mortgage loans and sales of mortgaged properties
by borrowers (either voluntarily or as a result of enforcement action taken),
as well as the receipt of proceeds from buildings insurance and life insurance
policies. The rate of prepayment of mortgage loans may also be influenced by
the presence or absence of early repayment charges.

         Other factors in borrowers' personal or financial circumstances may
reduce the ability of borrowers to repay mortgage loans. Loss of earnings,
illness, divorce and other similar factors may lead to an increase in
delinquencies by and bankruptcies of borrowers, and could ultimately have an
adverse impact on the ability of borrowers to repay mortgage loans. In
addition, the ability of a borrower to sell a property given as security for a
mortgage loan at a price sufficient to repay the amounts outstanding under the
mortgage loan will depend upon a number of factors, including the availability
of buyers for that property, the value of that property and property values
and the property market in general at the time.

         The global intercompany loan is our principal source of income for
repayment of the notes. The principal source of income for repayment by
Funding 2 of the global intercompany loan is its interest in the mortgage
loans held on trust by the mortgages trustee for the benefit of Funding,
Funding 2 and the seller. If the timing and payment of the mortgage loans is
adversely affected by any of the risks described above, the payments on your
notes could be reduced or delayed.


Repurchases of mortgage loans by the seller may have the same effect as
prepayments on the mortgage loans
         The purchase by the seller of mortgage loans subject to product
switches, further advances or in respect of which personal secured loans are
made to the same borrower and secured over the same property or by the
repurchase by the seller of mortgage loans for breaches of representations and
warranties, then the payment received by the mortgages trustee will have the
same effect as a prepayment of such mortgage loan or mortgage loans. Because
these factors are not within our control or the control of Funding 2 or the
mortgages trustee, we cannot give any assurances as to the level of resulting
prepayments that the mortgage portfolio may experience.

         In addition, if a mortgage loan is subject to a product switch or a
further advance, the seller may purchase the relevant borrower's mortgage loan
or mortgage loans and their related security from the mortgages trustee. If a
borrower takes a personal secured loan after the borrower's existing mortgage
loan(s) has been assigned to the mortgages trustee, the seller currently
intends to purchase from the mortgages trustee the mortgage loan(s) of that
borrower (including any personal secured loans and any further draws
thereunder in respect of that borrower) that were part of the trust property.
In the case of any such purchase, the payment received by the mortgages
trustee will have the same effect as a prepayment of such mortgage loan or
mortgage loans.

         In order to promote the retention of borrowers, the seller may
periodically contact certain borrowers in respect of the seller's total
portfolio of outstanding mortgage loans in order to encourage a borrower to
review the seller's other mortgage products and to discuss shifting that
borrower to an alternative Northern Rock mortgage product. The employee of


                                      31



the seller who contacts a borrower will not know whether that borrower's
original mortgage loan has been sold to the mortgages trust. However, if the
relevant original mortgage loan made to that borrower happens to have been
sold to the mortgages trust and that borrower decides to switch mortgage loan
products, the seller's retention policy may ultimately result in that mortgage
loan becoming the subject of a product switch which ultimately may result in a
prepayment as described in the preceding paragraph. Furthermore, the seller
also may periodically contact certain borrowers in respect of the seller's
total portfolio of outstanding mortgage loans in order to offer to a borrower
the opportunity to apply for a further advance. If the borrower decides to
take a further advance and the seller decides to purchase the mortgage loan
subject to that further advance, the mortgage loan will be prepaid.

         As the decision by the seller whether to purchase a mortgage loan
subject to a product switch or a further advance, or the mortgage loan(s) of a
borrower taking a personal secured loan, is not within our control or the
control of Funding 2 or the mortgages trustee, we cannot give any assurance as
to the level of effective prepayments that the mortgage portfolio may
experience as a result.


The inclusion of certain types of mortgage loans may affect the rate of
repayment and prepayment of the mortgage loans

         The mortgage portfolio contains flexible mortgage loans. Flexible
mortgage loans provide the borrower with a range of options that gives that
borrower greater flexibility in the timing and amount of payments made under
the mortgage loan. Subject to the terms and conditions of the mortgage loans
(which may require in some cases notification to the seller and in other cases
the consent of the seller), under a flexible mortgage loan a borrower may
"overpay" or prepay principal on any day or make a re-draw in specified
circumstances. For a detailed summary of the characteristics of the flexible
mortgage loans, see "The mortgage loans - Characteristics of the mortgage
loans - Flexible mortgage loans". In addition, certain of the seller's
flexible mortgage loan products allow the borrower to make overpayments or
repay the entire current balance under the flexible mortgage loan at any time
without incurring an early repayment charge. See "The mortgage loans -
Characteristics of the mortgage loans - Early repayment charges".

         The inclusion of Together Connections mortgage loans and Connections
mortgage loans, which are another type of flexible mortgage loan, in the
mortgages trust may also affect the yield to maturity of and the timing of
payments on the notes. Application of the Together Connections Benefit, a
feature of Together Connections mortgage loans, and Connections Benefit, a
feature of Connections mortgage loans, will reduce the principal amount
outstanding on a Together Connections mortgage loan and a Connections mortgage
loan, respectively. As a result, less of a related borrower's contractual
monthly payment (which the borrower is nevertheless obligated to continue
making in full) will be required to pay interest, and proportionately more of
that contractual monthly payment will be allocated as a repayment of
principal. This reallocation may lead to amortization of the related mortgage
loan more quickly than would otherwise be the case. For a description of the
Together Connections mortgage loans and the Together Connections Benefit and
the Connections mortgage loans and the Connections Benefit, see "The mortgage
loans - Characteristics of the mortgage loans - Mortgage loan products offered
by the seller".

         To the extent that borrowers under flexible mortgage loans
consistently prepay principal or to the extent that Together Connections
mortgage loans and Connections mortgage loans amortize more quickly than
otherwise expected, the timing of payments on your notes may be adversely
affected.


                                      32



The yield to maturity of the notes may be adversely affected by prepayments or
redemptions on the mortgage loans or repurchases of mortgage loans by the
seller

         The yield to maturity of the notes of each class will depend mostly
on (a) the amount and timing of the repayment of principal on the mortgage
loans and (b) the price paid by the noteholders of each class of notes. The
yield to maturity of the notes of each class may be adversely affected by a
higher or lower than anticipated rate of prepayments on the mortgage loans.
The rate of prepayment of mortgage loans is influenced by a wide variety of
factors, as summarized in the two immediately preceding risk factors.

         Variation in the rate and timing of prepayments of principal on the
mortgage loans may affect each class of notes differently depending upon
amounts already repaid by Funding 2 to us under the global intercompany loan
and whether a trigger event has occurred or the security granted by us under
the issuer deed of charge has been enforced. If prepayments on the mortgage
loans occur less frequently than anticipated, then the amortization of the
notes may take much longer than is presently anticipated and the actual yields
on your notes may be lower than you anticipate.

         No assurance can be given that Funding 2 will receive sufficient
funds during the cash accumulation period for a bullet loan tranche or prior
to the scheduled repayment date for a scheduled repayment loan tranche to
enable Funding 2 to repay these loan tranches to us in time for us to redeem
the corresponding series and classes of notes on their bullet redemption date
or scheduled redemption dates, respectively. The extent to which sufficient
funds are received by Funding 2 during a cash accumulation period for a bullet
loan tranche or prior to a scheduled repayment date will depend on whether the
actual principal prepayment rate of the loans is the same as the assumed
principal prepayment rate.

         If Funding 2 does not have sufficient funds to pay the full amount
scheduled to be repaid on a bullet loan tranche or scheduled repayment loan
tranche and therefore we cannot redeem the corresponding series and classes of
notes on their bullet redemption date or scheduled redemption date,
respectively, then Funding 2 will be required to pay us only the amount it has
actually received in respect of such loan tranches. Accordingly, we will only
be obliged to pay the amount of funds we received from Funding 2 to holders of
the corresponding notes. Any shortfall on such loan tranches and related notes
will be deferred to and paid on subsequent payment dates when Funding 2 has
money available to pay such shortfall on the loan tranches to us and we, in
turn, have funds to pay the related series and classes of notes. If this
happens, holders of affected notes will not receive repayment of principal
when expected which may have an adverse effect on the yield to maturity of
those notes.

         In addition, during the cash accumulation period for the bullet loan
tranches, no payments of principal will be made on other loan tranches unless
the quarterly CPR of the mortgage loans is greater than [15]% and certain
other conditions are met, as described under "Cashflows - Distribution of
Funding 2 available principal receipts prior to the enforcement of the Funding
2 security - Rules for application of Funding 2 available principal receipts".


The occurrence of a non-asset trigger event may accelerate the repayment of
certain notes and/or delay the repayment of other notes

         If a non-asset trigger event has occurred, the mortgages trustee will
distribute all principal receipts to Funding 2 and Funding until the Funding 2
share percentage and the Funding share percentage of the trust property are
each zero. Funding 2 will on each payment date apply these principal receipts
to repay the global intercompany loan and each new intercompany loan (if any)
equally and in proportion to the outstanding principal balance of the relevant
intercompany loan.


                                      33



         Following the occurrence of a non-asset trigger event, we will apply
these principal repayments of the global intercompany loan which are available
for payment to noteholders on each payment date to repay the classes of notes
in order of seniority, and pro rata in proportion to [the amounts due];
provided that the [class A] notes will be repaid in order of the final
maturity date of each series of such class beginning with the earliest such
date.

         If a non-asset trigger occurs or the issuer security is enforced,
bullet redemption notes and scheduled redemption notes may not be repaid on
their bullet redemption dates or scheduled redemption dates, and there is a
risk that they may not be repaid by their final maturity dates. In addition,
payment of principal of controlled amortization notes will not be limited to
their controlled amortization amounts. This may cause certain series and
classes of controlled amortization notes to be repaid more rapidly than
expected and other series and classes of such notes be repaid more slowly than
expected.


Competition in the UK mortgage loan industry could increase the risk of an
early redemption of your notes

         The mortgage loan industry in the United Kingdom is highly
competitive. Both traditional and new lenders use heavy advertising, targeted
marketing, aggressive pricing competition and loyalty schemes in an effort to
expand their presence in or to facilitate their entry into the market and
compete for customers. For example, certain of the seller's competitors have
implemented loyalty discounts for long-time customers to reduce the likelihood
that these customers would refinance their mortgage loans with other lenders
such as the seller.

         This competitive environment may affect the rate at which the seller
originates new mortgage loans and may also affect the level of attrition of
the seller's existing borrowers. If the rate at which new mortgage loans are
originated declines significantly or if existing borrowers refinance their
mortgage loans with lenders other than the seller then the risk of a trigger
event occurring increases, which could result in an early redemption of your
notes.


If the seller does not purchase fixed rate mortgage loans under which the
borrower exercises his or her re-fix option then Funding 2 may need to enter
into new hedging arrangements and we may not find a counterparty at the
relevant time
         If the seller does not elect within 30 days of the end of the
relevant fixed rate period to purchase the relevant mortgage loan from the
mortgages trustee if it becomes a re-fixed mortgage loan, then this will
necessitate the entry by Funding 2 into further hedging arrangements with an
alternative basis rate swap counterparty satisfactory to the rating agencies.
Entering into additional hedging arrangements may increase Funding 2's
obligations on any payment date which may adversely affect payments on your
notes. In addition, we cannot provide assurance that an alternative basis rate
swap counterparty will be available at the relevant time.


If the mortgages trustee GIC provider or the Funding 2 GIC provider ceases to
satisfy certain criteria, then the mortgages trustee GIC account or the
Funding 2 GIC account may have to be transferred to another GIC provider under
terms that may not be favourable as those offered by the current GIC provider
         The mortgages trustee GIC provider and the Funding 2 GIC provider are
required to satisfy certain criteria (including certain criteria and/or
permissions set or required by the FSA from time to time) in order to continue
to receive deposits in the mortgages trustee GIC account and the Funding 2 GIC
account, respectively. If either the mortgages trustee GIC provider or the
Funding 2 GIC provider ceases to satisfy that criteria, then the relevant
account may need to be transferred to another entity which does satisfy that
criteria. In these circumstances, the stand-by GIC provider or other bank, as
applicable, may not offer a


                                      34



GIC on terms as favourable as those provided by the mortgages trustee GIC
provider or the Funding 2 GIC provider.

         The criteria referred to above as of the date of this prospectus
include a requirement that the short-term, unguaranteed and unsecured ratings
ascribed to the mortgages trustee GIC provider or, as the case may be, the
Funding 2 GIC provider are at least "A-1+" (or in the circumstances described
below, "A-1") by Standard & Poor's, "F1" by Fitch and "P-1" by Moody's,
provided that where the relevant deposit amount is less than 20% of the amount
of the Funding share of the trust property, then the short-term, unguaranteed
and unsecured rating required to be ascribed by Standard & Poor's to the
mortgages trustee GIC provider or, as the case may be, the Funding 2 GIC
provider shall be at least "A-1". These criteria are subject to change by the
rating agencies.


Termination payments on the Funding 2 basis rate swap may adversely affect the
funds available to make payments on the notes
         The amount of revenue receipts that Funding 2 receives will fluctuate
according to the interest rates applicable to the mortgage loans in the
mortgages trust. However, the amount of interest payable by Funding 2 to us
under the global intercompany loan will depend upon [a LIBOR based rate for
one-month sterling deposits].

         To hedge its exposure against the possible variance between the
foregoing interest rates, Funding 2 entered into the Funding 2 basis rate swap
with the Funding 2 basis rate swap provider and the Funding 2 security trustee
on the Funding 2 program date (see "The swap agreements - The Funding 2 basis
rate swap").

         If the basis rate swap is terminated, Funding 2 may be obliged to pay
a termination payment to the Funding 2 basis rate swap provider. The amount of
the termination payment will be based on the cost of entering into a
replacement swap.

         We cannot give you any assurance that Funding 2 will have the funds
available to make that payment or that Funding 2 will have sufficient funds
available to make any termination payment under the Funding 2 basis rate swap
or to make subsequent payments to us in respect of the relevant series and
class of notes. Nor can we give you any assurance that Funding 2 will be able
to enter into a replacement swap, or if one is entered into, that the credit
rating of the replacement swap provider will be sufficiently high to prevent a
downgrading of the then current ratings of the notes by the rating agencies.

         Except where the Funding 2 basis rate swap provider has caused the
Funding 2 basis rate swap to terminate by its own default, any termination
payment due by Funding 2 will rank equally with payments due on the loan
tranches. Any additional amounts required to be paid by Funding 2 following
termination of the Funding 2 basis rate swap (including any extra costs
incurred (for example, from entering into "spot" interest rate swaps) if
Funding 2 cannot immediately enter into a replacement swap), will also rank
equally with payments due on the loan tranches.

         Therefore, if Funding 2 is obliged to make a termination payment to
the Funding 2 basis rate swap provider or to pay any other additional amount
as a result of the termination of the Funding 2 basis rate swap, this may
affect the funds which Funding 2 has to make payments on the global
intercompany loan and therefore may affect the funds which we have available
to make payments on the notes of any class and any series.


Ratings assigned to the notes may be lowered or withdrawn after you purchase
the notes, which may lower the market value of the notes
         The ratings assigned to each class of notes address the likelihood of
full and timely payment to you of all payments of interest on each payment
date under those classes of notes. The ratings also address the likelihood of
ultimate repayment of principal on the final


                                      35



maturity date of each class of notes. The expected ratings of a series and
class of notes offered by this prospectus will be set out in the prospectus
supplement applicable to that series and class of notes. Any rating agency may
lower its rating or withdraw its rating if, in the sole judgement of the
rating agency, the credit quality of the notes has declined or is in question.
If any rating assigned to the notes is lowered or withdrawn, the market value
of the notes may be reduced.


Subordination of other note classes may not protect you from all risk of loss
         The class B notes, the class M notes, class C notes and class D notes
of any series are subordinated in right of payment of interest to the class A
notes of any series. The class M notes, the class C notes and the class d
notes of any series are subordinated in right of payment of interest to the B
notes of any series. The class C notes and the class D notes of any series are
subordinated in right of payment of interest to the class M notes of any
series. The class D notes of any series are subordinated in right of payment
of interest to the class C notes of any series.

         The class B notes, the class M notes, the class C notes and the class
D notes of any series are subordinated in right of payment of principal to the
class A notes of any series. The class M notes, the class C notes and the
class D notes of any series are subordinated in right of payment of principal
to the class B notes of any series. The class C notes and the class D notes of
each series are subordinated in right of payment of principal to the class M
notes of each series. The class D notes of any series are subordinated in
right of payment of principal to the class C notes and any series.

         You should be aware, however, that not all classes of notes are
scheduled to receive payments of principal on each payment date. Despite the
principal priority of payments described above, subject to there being no
trigger event and no enforcement of the Funding 2 security and/or the issuer
security, lower ranking classes of notes may nevertheless be repaid principal
before higher ranking classes of notes. Payments of principal are expected to
be made to each class of notes in amounts up to the amounts set forth under
"Cashflows - Distribution of issuer available principal receipts prior to
enforcement of the issuer security and/or occurrence of a trigger event".

         There is no assurance that these subordination rules will protect the
class A noteholders from all risks of loss, the class B noteholders from all
risk of loss, the class M noteholders from all risk of loss, or the class C
noteholders from all risk of loss. If the losses allocated to the class D
notes, the class C notes, the class M notes and the class B notes, as
evidenced on each of the class D, class C, class M and class B principal
deficiency subledgers, respectively, plus any other debits to each of the
class D, class C, class M and class B principal deficiency subledgers, as the
case may be, are in an aggregate amount equal to the aggregate outstanding
principal balances of the class D notes, the class C notes, the class M notes
and the class B notes, then losses on the mortgage loans will thereafter be
allocated to the class A notes at which point there will be an asset trigger
event. If the losses allocated to the class D, the class C notes and the class
M notes, as evidenced on each of the class D, the class C and class M
principal deficiency subledgers, respectively, plus any other debits to each
of the class D, the class C and class M principal deficiency subledgers, as
the case may be, are in an aggregate amount equal to the aggregate outstanding
principal balances of the class D and class C notes and the class M notes,
then losses on the mortgage loans will thereafter be allocated to the class B
notes. Similarly, if the losses allocated to the class D notes and the class C
notes as evidenced on the class D and the class C principal deficiency
subledger plus any other debits to each of the class D and the class C
principal deficiency subledgers are in an aggregate amount equal to the
aggregate outstanding principal balance of the class D and the class C notes,
then losses on the mortgage loans will thereafter be allocated to the class M
notes. Finally, if the losses allocated to the class D notes as evidenced on
the class D principal deficiency subledger plus any other debits to the class
D principal deficiency subledger are in an


                                      36



amount equal to the aggregate outstanding principal balance of the class D
notes, then loss on the mortgage loans will thereafter be allocated to the
class C notes.


The required subordination for a class of notes may be changed
         We may change the required subordinated amount for any class of
notes, or the method of calculating the required subordinated amount for such
class, at any time without the consent of any noteholders if certain
conditions are met, including confirmation from each rating agency that has
rated any outstanding notes that such change will not cause a reduction,
qualification or withdrawal of its then-current rating of any outstanding
notes.

         In certain circumstances some of the conditions for issuance of notes
may be waived

         If we obtain confirmation from each rating agency that has rated any
outstanding notes that the issuance of a new series and class of notes will
not cause a reduction, qualification or withdrawal of its then-current rating
of any outstanding notes rated by that rating agency, then some of the
conditions of issuance described under "Issuance of new notes" may be waived.


Payments of class B, class M, class C and class D notes may be delayed or
reduced because of subordination provisions
         If on any payment date on which a payment of principal is due on any
series of class B, class M, class C or class D notes at a time when there is
insufficient subordination for more senior classes of notes and we are unable
to issue additional notes of such class B, class M class C or class D notes or
obtain acceptable alternative forms of credit enhancement, such subordinated
class of notes will not be entitled to receive payments of principal until all
outstanding classes of notes have their required level of subordination. See
"Cashflows - Rules for application of Funding 2 available principal receipts"


Issuance of additional notes may affect the timing and amounts of payments to
you
         We expect to issue notes from time to time. New notes may be issued
without notice to existing noteholders and without their consent, and may have
different terms from outstanding notes. For a description of the conditions
that must be meet before the issuer can issue new notes, see "Issuance of new
notes".

         The issuance of new notes could adversely affect the timing and
amount of payments on outstanding notes. For example, if notes of the same
class as your notes issued after your notes have a higher interest rate than
your notes, this could result in a reduction in the available funds used to
pay interest on your notes. Also when new notes are issued, the voting rights
of your notes will be diluted.


You may not be able to sell the notes
         There currently is no secondary market for the notes. The
underwriters expect, but are not obliged, to make a market in the notes. If no
secondary market develops, you may not be able to sell the notes prior to
maturity. We cannot offer any assurance that a secondary market will develop
or, if one does develop, that it will continue.


You may be subject to exchange rate and interest rate risks
         Repayments of principal and payments of interest on a series and
class of notes may be made in a currency other than sterling but the global
intercompany loan made by us to Funding 2 and repayments of principal and
payments of interest by Funding 2 to us under the global intercompany loan
will be in sterling. In addition interest due and payable by Funding 2 to us
under the global intercompany loan will be calculated pursuant to a margin


                                      37



over [one month sterling LIBOR] but interest due and payable on a series and
class of notes may be calculated on a fixed, floating or other type of
calculation basis (as set out in the applicable prospectus supplement).

         To hedge our currency exchange rate exposure and/or interest rate
exposure in such cases, on the closing date for a series and class of notes we
will, where applicable, enter into appropriate currency and/or interest rate
swaps for such notes with an issuer swap provider as specified in the related
prospectus supplement (see "The swap agreements - The issuer swaps").

         If we fail to make timely payments of amounts due under an issuer
swap, then we will have defaulted under that issuer swap. Each issuer swap
provider is obliged only between sterling and the currency in which such notes
are denominated to make payments under an issuer swap as long as we make
payments under it. If such issuer swap provider is not obliged to make
payments of, or if it defaults in its obligations to make payments of, amounts
equal to the full amount to be paid to us on the payment dates under the
issuer swap (which are the same dates as the payment dates under the notes),
we will be exposed to changes in the exchange rates between sterling and the
currency in which such notes are denominated and in the associated interest
rates on these currencies. Unless a replacement currency swap is entered into,
we may have insufficient funds to make payments due on the notes of any class
and any series.

         In addition, some of the mortgage loans carry variable rates of
interest, some of the mortgage loans pay interest at a fixed rate or rates of
interest and some of the flexible mortgage loans pay interest at variable
rates of interest no higher than the rate offered by a basket of UK mortgage
lenders or pay interest at a rate which tracks the Bank of England base rate.
However, these interest rates on the mortgage loans which will fund the
interest payable under the global intercompany loan will not necessarily match
the floating and/or fixed rates on the notes. If the Funding 2 basis rate swap
provider defaults in its obligation to make payments under the Funding 2 basis
rate swap, Funding 2 will be exposed to the variance between the rates of
interest payable on the mortgage loans and the rate of interest payable on the
global intercompany loan. Unless a replacement swap is entered into, Funding 2
may have insufficient funds to make payments due on the global intercompany
loan which may affect the funds we will have available to make payments due on
the notes of any class and any series.


Termination payments on the issuer swaps may adversely affect the funds
available to make payments on the notes
         If any of the issuer swaps terminate, we may be obliged to pay a
termination payment to the relevant issuer swap provider. The amount of the
termination payment will be based on the cost of entering into a replacement
issuer swap. Under the global intercompany loan agreement, Funding 2 will be
required to pay us an amount required by us to pay any termination payment due
by us to the relevant issuer swap provider. Funding 2 will also be obliged to
pay us any extra amounts which we may be required to pay to enter into a
replacement swap.

         We cannot give you any assurance that Funding 2 will have the funds
available to make that payment or that we will have sufficient funds available
to make any termination payment under any of the issuer swaps or to make
subsequent payments to you in respect of the relevant series and class of
notes. Nor can we give you any assurance that we will be able to enter into a
replacement swap, or if one is entered into, that the credit rating of the
replacement issuer swap provider will be sufficiently high to prevent a
downgrading of the then current ratings of the notes by the rating agencies.

         Except where the relevant issuer swap provider has caused the
relevant issuer swap to terminate by its own default, any termination payment
due by us will rank equally with payments due on the notes. Any additional
amounts required to be paid by us following


                                      38



termination of the relevant issuer swap (including any extra costs incurred
(for example, from entering into "spot" currency or interest rate swaps if we
cannot immediately enter into a replacement swap), will also rank equally with
payments due on the notes.

         Therefore, if we are obliged to make a termination payment to the
relevant issuer swap provider or to pay any other additional amount as a
result of the termination of the relevant issuer swap, this may affect the
funds which we have available to make payments on the notes of any class and
any series.


If the Bank of England base rate falls below a certain level, we could suffer
a revenue shortfall which could adversely affect our payments on the notes
         The seller guarantees that for variable rate mortgage loans that are
eligible to be charged at the seller's standard variable rate (including fixed
rate mortgage loans which become variable after the fixed period), during the
period in which the seller may impose an early repayment charge, the actual
gross interest rate that the seller charges will be the lower of:

         (a)  the seller's standard variable rate; or

         (b)  the Bank of England base rate plus a margin which is determined
              by Northern Rock.

         If the Bank of England base rate plus the appropriate margin (as
described above) falls to a level below the seller's standard variable rate it
is possible that there would be a shortfall of income on the mortgage loans
and that, as a result, either or both of Funding 2 and we would suffer a
revenue shortfall.


If borrowers become entitled to the loyalty discount offered by the seller, we
could suffer a revenue shortfall which could adversely affect our payments on
the notes
         The seller currently offers a loyalty discount on each mortgage loan
(other than a Together mortgage loan, a Together Connections mortgage loan and
a CAT standard mortgage loan) which currently provides for a reduction of
0.25% (although the seller may in the future allow for a discount of between
0.25% and 0.75%) of the applicable interest rate on that mortgage loan once
the borrower has held that mortgage loan for at least seven years, subject to
certain conditions. If the loyalty discount becomes applicable to a
significant number of borrowers it is possible that there would be a shortfall
of income on the mortgage loans and that, as a result, either or both of
Funding 2 and we would suffer a revenue shortfall.


We rely on third parties and you may be adversely affected if they fail to
perform their obligations
         We are a party to contracts with a number of other third parties that
have agreed to perform services in relation to the notes. For example, the
issuer swap providers will agree to provide their respective swaps, the
corporate services provider has agreed to provide corporate services and the
paying agents and the agent bank have agreed to provide payment and
calculation services in connection with the notes. In the event that any
relevant third party was to fail to perform its obligations under the
respective agreements to which it is a party, you may be adversely affected.


Excess revenue receipts may not be sufficient to replenish principal that has
been used to pay interest, which may result in your notes not being repaid in
full
         If, on any payment date, revenue receipts available to us are
insufficient to enable us to pay interest on the notes and our other expenses
ranking in priority to interest due on


                                      39



notes, then we may use principal receipts from the global intercompany loan to
make up that revenue shortfall.

         During the term of the transaction, however, it is expected that
these principal deficiencies will be recouped from subsequent excess issuer
available revenue receipts. However, if subsequent excess issuer available
revenue receipts are insufficient to recoup those principal deficiencies, then
you may receive later than anticipated, or you may not receive in full,
repayment of the principal amount outstanding on your notes.

         For more information on principal deficiencies, see "Credit structure
- - Principal deficiency ledger".


The seller share and the Funding share of the trust property do not provide
credit enhancement for the notes
         Subject to certain exceptions as described under "The mortgages trust
- - Adjustments to trust property" and " - Losses", any losses from mortgage
loans included in the trust property will be allocated to Funding, Funding 2
and the seller on each distribution date in proportion to the then current
Funding share percentage, the then current Funding 2 share and the then
current seller share percentage of the trust property.

         The seller share and the Funding share of the trust property do not
provide credit enhancement for the Funding 2 share of the trust property.
Losses on the mortgage loans in the trust property are generally allocated
proportionately among the seller, Funding and Funding 2 depending on their
respective percentage shares (or, in certain circumstances, their weighted
average percentage shares) of the trust property.


We will only have recourse to the seller if there is a breach of warranty by
the seller, and otherwise the seller's assets will not be available to us as a
source of funds to make payments on the notes
         After a global intercompany loan enforcement notice under the global
intercompany loan is given (as described under "Security for Funding 2's
obligations"), the Funding 2 security trustee may sell the Funding 2 share of
the trust property. There is no assurance that a buyer would be found or that
such a sale would realize enough money to repay amounts due and payable under
the global intercompany loan agreement, the previous global intercompany loan
agreements and any new global intercompany loan agreements.

         We will not, and Funding 2 and the mortgages trustee will not, have
any recourse to the seller of the mortgage loans, other than in respect of a
breach of warranty under the mortgage sale agreement.

         We will not, and the mortgages trustee, Funding 2 and the Funding 2
security trustee will not, undertake any investigations, searches or other
actions on any mortgage loan or its related security and we and each of them
will rely instead on the warranties given in the mortgage sale agreement by
the seller.

         If any of the warranties made by the seller is materially untrue on
the date on which a mortgage loan (including any personal secured loan) is
assigned to the mortgages trustee, then, in the first instance, the seller
will be required to remedy the breach within 28 days of the seller becoming
aware of the same or of receipt by it of a notice from the mortgages trustee.

         If the seller fails to remedy the breach within 28 days, then the
seller will be required to repurchase from the mortgages trustee (i) the
relevant mortgage loan and its related security and (ii) any other mortgage
loans (including any personal secured loans) of the relevant borrower and
their related security that are included in the trust property, in each case
at their current balance as of the date of completion of such repurchase
together with all interest (whether due or accrued but not due) and arrears of
interest payable thereon to


                                      40



the date of repurchase. There can be no assurance that the seller will have
the financial resources to repurchase the mortgage loan or mortgage loans and
their related security. However, if the seller does not repurchase those
mortgage loans and their related security when required, then the seller share
of the trust property will be deemed to be reduced by an amount equal to the
principal amount outstanding of those mortgage loans together with any arrears
of interest and accrued and unpaid interest and expenses.

         Other than as described here, none of the mortgages trustee, Funding
2, you, or we will have any recourse to the assets of the seller.


There can be no assurance that a borrower will repay principal at the end of
the term on an interest-only loan (with or without a capital repayment
vehicle) or a combination loan
         Each mortgage loan in the cut-off date mortgage portfolio was
advanced on one of the following bases:

         o    Repayment basis, with principal and interest repaid on a monthly
              basis through the mortgage term; or

         o    An interest-only basis with or without a capital repayment
              vehicle; or

         o    A combination basis, that is, a combination of the repayment and
              interest-only arrangements where only part of the principal will
              be repaid by way of monthly payments.

         Neither the interest-only mortgage loans nor the interest-only
portion of any combination mortgage loan includes scheduled amortization of
principal. Instead the principal must be repaid by the borrower in a lump sum
at maturity of the mortgage loan.

         For interest-only mortgage loans with a capital repayment vehicle or
a combination loan with a capital repayment vehicle the borrower is
recommended to put in place an investment plan or other repayment mechanism
forecast to provide sufficient funds to repay the principal due at the end of
the term.

         The ability of a borrower to repay the principal on an interest-only
mortgage loan or the final payment of principal on a combination mortgage loan
at maturity depends on such borrower's responsibility to ensure that
sufficient funds are available from an investment plan or another source, such
as ISAs, pension policies, personal equity plans or endowment policies, as
well as the financial condition of the borrower, tax laws and general economic
conditions at the time. However, there can be no assurance that there will be
sufficient funds from any investment plan to repay the principal or (in the
case of a combination loan) the part of the principal that it is designed to
cover.

         The seller does not (and in certain circumstances cannot) take
security over investment plans. Consequently, in the case of a borrower in
poor financial condition the investment plan will be an asset available to
meet the claims of other creditors. The seller also recommends the borrower to
take out term life insurance cover in relation to the mortgage loan, although
the seller again does not take security over such policies.

         In the case of interest-only mortgage loans, there can be no
assurance that the borrower will have the funds required to repay the
principal at the end of the term. If a borrower cannot repay the mortgage loan
and a loss occurs on the mortgage loan, then this may affect payments on the
notes if that loss cannot be cured by the application of excess issuer
available revenue receipts.


                                      41



There may be risks associated with the fact that the mortgages trustee has no
legal title to the mortgage loans and their related security which may
adversely affect payments on the notes
         The assignment by the seller to the mortgages trustee of the benefit
of the English mortgage loans and their related security in the mortgage
portfolio as at the Funding 2 program date took effect in equity only (and any
assignment of the benefit of the English mortgage loans and their related
security in the future will take effect in equity only). The sale and
assignment by the seller to the mortgages trustee of the Scottish mortgage
loans and their related security in the mortgage portfolio as at the Funding 2
program date were given effect by a declaration of trust by the seller by
which the beneficial interests in such Scottish mortgage loans and their
related security were transferred to the mortgages trustee (and any sale of
Scottish mortgage loans and their related security in the future will be given
effect by further declaration of trust). In each case this means that legal
title to the mortgage loans and their related security in the trust property
remains with the seller, but the mortgages trustee has all the other rights
and benefits relating to ownership of each mortgage loan and its related
security (which rights and benefits are subject to the trust in favor of the
beneficiaries). The mortgages trustee has the right to demand the seller to
give it legal title to the mortgage loans and the related security in the
circumstances described under "Assignment of the mortgage loans and their
related security - Transfer of legal title to the mortgages trustee" and until
then the mortgages trustee will not apply to H.M. Land Registry or H.M. Land
Charges Registry to register or record its equitable interest in the English
mortgages, and cannot in any event apply to the Registers of Scotland to
register or record its beneficial interest in the Scottish mortgages. For more
information on the Scottish mortgage loans and their related security, see
"The mortgage loans - Scottish mortgage loans" and "Material legal aspects of
the mortgage loans - Scottish mortgages". In addition, except in the limited
circumstances set out in "Assignment of the mortgage loans and related
security - Transfer of legal title to the mortgages trustee", the seller will
not give notice of the assignment of the mortgage loans and related security
to any borrower.

         At any time during which the mortgages trustee does not hold the
legal title to the mortgage loans and their related security or has not
notified its interest in the mortgage loans and their related security to the
borrowers, there are risks, as follows:

         o    firstly, if the seller wrongly sold to another person a
              mortgage loan and that mortgage loan has already been assigned
              to the mortgages trustee, and that person acted in good faith
              and did not have notice of the interests of the mortgages
              trustee or the beneficiaries in the mortgage loan and that
              person notified the borrower of that sale to it of the mortgage
              loan and its related security or registered its interest in
              that mortgage, then she or he might obtain good title to the
              mortgage loan, free from the interests of the mortgages trustee
              and the beneficiaries. If this occurred then the mortgages
              trustee would not have good title to the affected mortgage loan
              and its related security and it would not be entitled to
              payments by a borrower in respect of such a mortgage loan. This
              may affect our ability to repay the notes;

         o    secondly, the rights of the mortgages trustee and the
              beneficiaries may be subject to the rights of the borrowers
              against the seller, such as the rights of setoff (see in
              particular "- There are risks in relation to flexible mortgage
              loans and personal secured loans which may adversely affect the
              funds available to pay the notes") which occur in relation to
              transactions or deposits made between certain borrowers and the
              seller and the rights of borrowers to redeem their mortgages by
              repaying the mortgage loan directly to the seller. If these
              rights were exercised, the mortgages trustee may receive less
              money than anticipated from the mortgage loans, which may
              affect our ability to repay the notes; and


                                      42



         o    finally, the mortgages trustee would not be able to enforce any
              borrower's obligations under a mortgage loan or mortgage itself
              but would have to join the seller as a party to any legal
              proceedings.

              However, once notice has been given to a borrower of the
transfer of the related mortgage loan and its related security to the
mortgages trustee, any independent set-off rights which that borrower has
against the seller will crystallize, further rights of independent set-off
would cease to accrue from that date and no new rights of independent set-off
could be asserted following that notice. Set-off rights arising under
transaction set-off (which are set-off claims arising out of a transaction
connected with the mortgage loan) will not be affected by that notice.

         Additionally, if a borrower exercises any set-off rights then an
amount equal to the amount set off will reduce the total amount of the seller
share of the trust property only. For more information on the risks of
transaction set-off, see "- There are risks in relation to flexible mortgage
loans and personal secured loans which may adversely affect the funds
available to pay the notes".


There are risks in relation to flexible mortgage loans and personal secured
loans which may adversely affect the funds available to pay the notes
         As described under "- There may be risks associated with the fact
that the mortgages trustee has no legal title to the mortgage loans and their
related security, which may adversely affect payments on the notes", the
seller has made an equitable assignment of (or, in the case of the Scottish
mortgage loans, a transfer of the beneficial interest in) the relevant
mortgage loans and mortgages to the mortgages trustee, with legal title being
retained by the seller. Therefore, the rights of the mortgages trustee may be
subject to the direct rights of the borrowers against the seller, including
rights of set-off existing prior to notification to the borrowers of the
assignment of the mortgage loans and the mortgages. Such set-off rights
(including analogous rights in Scotland) may occur if the seller fails to
advance a cash re-draw to a borrower under a flexible mortgage loan or a
further draw to a borrower under a personal secured loan when the borrower is
entitled to such cash re-draw or further draw.

         If the seller fails to advance the cash re-draw or further draw in
accordance with the relevant mortgage loan, then the relevant borrower may
argue that it is entitled to set off any damages claim (or the exercise of
analogous rights in Scotland) arising from the seller's breach of contract
against the seller's (and, as equitable assignee of or holder of the
beneficial interest in the mortgage loans and the mortgages, the mortgages
trustee's) claim for payment of principal and/or interest under the flexible
mortgage loan or personal secured loan as and when it becomes due. In
addition, a borrower under a personal secured loan may attempt to set off any
such damages claim (or the exercise of analogous rights in Scotland) against
the seller's claim for payment of principal and/or interest under any other
mortgage loan which the borrower has with the seller. Such set-off claims will
constitute transaction set-off as described in the immediately preceding risk
factor.

         The amount of the claim in respect of a cash re-draw or further draw
will, in many cases, be the cost to the borrower of finding an alternative
source of funds (although in the case of Scottish mortgage loans which are
personal secured loans it is possible, though regarded as unlikely, that the
borrower's rights of set-off could extend to the full amount of the relevant
further draw). The borrower may obtain a mortgage loan elsewhere in which case
the damages would be equal to any difference in the borrowing costs together
with any consequential losses, namely the associated costs of obtaining
alternative funds (for example, legal fees and survey fees). If the borrower
is unable to obtain an alternative mortgage loan, he or she may have a claim
in respect of other losses arising from the seller's breach of contract where
there are special circumstances communicated by the


                                      43



borrower to the seller at the time the borrower entered into the mortgage or
which otherwise were reasonably foreseeable.

         A borrower may also attempt to set off against his or her mortgage
payments an amount greater than the amount of his or her damages claim (or the
exercise of analogous rights in Scotland). In that case, the administrator
will be entitled to take enforcement proceedings against the borrower although
the period of non-payment by the borrower is likely to continue until a
judgement is obtained.

         The exercise of set-off rights by borrowers would reduce the incoming
cash flow to the mortgages trustee during such exercise. However, the amounts
set off will be applied to reduce the seller share of the trust property only.

         Further, there may be circumstances in which:

         o    a borrower may seek to argue that certain re-draws are
              unenforceable by virtue of non-compliance with the CCA;

         o    a borrower may seek to argue that personal secured loans may be
              unenforceable or unenforceable without a court order because of
              non-compliance with the CCA; or

         o    certain re-draws or further draws may rank behind liens created
              by a borrower after the date upon which the borrower entered
              into its mortgage with the seller.

         The minimum seller share has been sized in an amount expected to
cover these risks, although there is no assurance that it will. If the minimum
seller share is not sufficient in this respect then there is a risk that you
may not receive all amounts due on the notes or that payments may not be made
when due.


If the administrator is removed, there is no guarantee that a substitute
administrator would be found, which could delay collection of payments on the
mortgage loans and ultimately could adversely affect payments on the notes
         The seller has been appointed by the mortgages trustee and the
beneficiaries as administrator to service the mortgage loans. If the
administrator breaches the terms of the administration agreement, then the
mortgages trustee, [Funding, Funding 2, the security trustee and the Funding 2
security trustee] will be entitled to terminate the appointment of the
administrator and to appoint a substitute administrator.

         There can be no assurance that a substitute administrator would be
found who would be willing and able to service the mortgage loans on the terms
of the administration agreement. In addition, as described under the third
risk factor immediately succeeding this risk factor, any substitute
administrator will be required to be authorized under the FSMA in order to
administer mortgage loans that constitute regulated mortgage contracts. The
ability of a substitute administrator fully to perform the required services
would depend, among other things, on the information, software and records
available at the time of the appointment. Any delay or inability to appoint a
substitute administrator may affect payments on the mortgage loans and hence
our ability to make payments when due on the notes.

         You should note that the administrator has no obligation itself to
advance payments that borrowers fail to make in a timely fashion.


The mortgages trustee may not receive the benefit of claims made on the
buildings insurance which could adversely affect payments on the notes
         The practice of the seller in relation to buildings insurance is
described under "The mortgage loans - Buildings insurance policies". As
described in that section, we cannot provide assurance that the mortgages
trustee will always receive the benefit of any claims made under any
applicable insurance contracts or that the amount received in the case of a


                                      44



successful claim will be sufficient to reinstate the property. This could
reduce the principal receipts received by Funding 2 according to the Funding 2
share and could adversely affect our ability to make payments on the notes.
You should note that buildings insurance is normally renewed annually.


The mortgages trustee is not required to maintain mortgage indemnity insurance
with the current insurer, and the seller is not required to maintain the
current level of mortgage indemnity insurance coverage for new mortgage loans
that it originates in the future, which may adversely affect the funds
available to pay the notes
         The mortgages trustee is not required to maintain a mortgage
indemnity policy with the current insurer. The mortgages trustee has the
discretion to contract for mortgage indemnity guarantee protection from any
insurer then providing mortgage indemnity insurance policies or not at all,
subject to prior agreement with the rating agencies and their confirmation
that this will not affect the then current ratings of the notes.

         In addition, the seller is not required to maintain the same level of
coverage under mortgage indemnity insurance policies for mortgage loans that
it may originate in the future and assign to the mortgages trust. See "The
mortgage loans - Buildings insurance policies - MIG Policies".


Possible regulatory changes by the Office of Fair Trading, the Financial
Services Authority and any other regulatory authorities may have an impact on
the seller, the issuer, the mortgage loans and/or personal secured loans and
may adversely affect our ability to make payments when due on the notes
         In the United Kingdom, the Office of Fair Trading ("OFT") is
responsible for the issue of licenses under and the enforcement of the CCA,
related consumer credit regulations and other consumer protection legislation.
The OFT may review businesses and operations, provide guidelines to follow and
take actions when necessary with regard to the mortgage market in the United
Kingdom.

Regulation of Mortgage lending in the United Kingdom under the FSMA

         Mortgage lending in the United Kingdom became a regulated activity
under the FSMA on October 31, 2004 ("N(m)")

         The FSMA applies to a "regulated mortgage contract". A mortgage loan
contract will be a regulated mortgage contract under the FSMA, if it is
originated after N(m) or originated prior to N(m) but varied after N(m) such
that a new contract is entered into and if, at the time it is entered into:
(a) the borrower is an individual or trustee, (b) the contract provides for
the obligation of the borrower to repay to be secured by a first legal
mortgage on land (other than timeshare accommodation) in the UK, and (c) at
least 40% of that land is used, or is intended to be used, as or in connection
with a dwelling by the borrower or (in the case of credit provided to
trustees) by an individual who is a beneficiary of the trust, or by a related
person. Therefore, the FSMA will not apply to a mortgage contract that is
secured by a second or subsequent charge or is provided to a corporate body.
The CCA will continue to apply, if applicable, to mortgage loans post N(m)
where the mortgage loan does not satisfy the definition of a regulated
mortgage contract.

         From N(m), subject to any exemption, persons carrying on any
specified regulated mortgage-related activities by way of business must, be
authorized by the Financial Services Authority (the "FSA") under the FSMA. The
specified activities currently are (a) entering into a regulated mortgage
contract as lender, (b) administering a regulated mortgage contract
(administrating in this context means notifying borrowers of changes in
mortgage payments and/or collecting payments due under the mortgage loan), (c)
advising on regulated mortgage contracts, and (d) arranging regulated mortgage
contracts. Agreeing to carry on any of these activities is a regulated
activity. If requirements as to, inter alia, authorization of


                                      45



lenders and brokers are not complied with, a regulated mortgage contract may
be unenforceable against the borrower except with the approval of a court.

         The regime under the FSMA regulating financial promotions covers the
content and manner of promotion of regulated mortgage products, and by whom
such promotion can be issued or approved.

         An unauthorized person who carries on a regulated mortgage-related
activity of administering or advising in respect of a regulated mortgage
contract that has been validly entered into may commit an offense, although
this will not render the contract unenforceable against the borrower. We do
not need to be an authorised person under the FSMA in order to acquire legal
or beneficial title to a regulated mortgage contract. We will not carry on the
regulated activity of administering in relation to regulated mortgage
contracts, where such contracts are administered pursuant to an administration
agreement by an entity having the required FSA authorization and permission.
If such administration agreement terminates, however, we will have a period of
not more than one month in which to arrange for mortgage administration to be
carried out by a replacement administrator having the required FSA
authorization and permission. In addition, from N(m) no variations have or
will be made to the mortgage loans and no re-draws or further advances have or
will be made under the mortgage loans, where this would result in us
arranging, advising on, administering or entering into a regulated mortgage
contract or agreeing to carry on any of these activities, if we would be
required to be authorized under the FSMA to do so.

         Prior to N(m), self-regulation of mortgage business in the UK was
under the Mortgage Code (the "CML Code") issued by the Council of Mortgage
Lenders (the "CML"). The seller subscribes to the CML Code and since N(m), as
an authorised person is subject to the FSA requirements in its Mortgages:
Conduct of Business Source Book ("MCoB"). MCoB sets out various requirements
that a regulated mortgage lender must comply with when carrying on regulated
mortgage-related activities, in particular, MCoB sets out requirements as to
pre-application disclosures at offer stage, disclosures at start of contract
and responsible lending. A failure to comply with MCoB, by a regulated
mortgage lender, would not make the regulated mortgage contract unenforceable
or void as against the borrower or constitute an offence by the regulated
mortgage lender. A borrower which is a private person may have a right of
action against the regulated mortgage lender where the borrower has suffered a
loss as a result of the contravention. Membership of the CML and compliance
with the CML Code are voluntary. The CML Code sets out a minimum standard of
good mortgage business practice, from marketing to lending procedures and
dealing with borrowers experiencing financial difficulties. Since April 30,
1998, lender-subscribers to the CML Code may not accept mortgage business
introduced by intermediaries who were not registered with (before November 1,
2000) the Mortgage Code Register of Intermediaries or (on and after November
1, 2000) the Mortgage Code Compliance Board.

         In March 2001, the European Commission published a Recommendation to
member states urging their lenders to subscribe to the code issued by the
European Mortgage Federation. On July 26, 2001 the CML decided to subscribe to
the code collectively on behalf of its members. Lenders had until September
30, 2002 to implement the code, an important element of which is provision to
consumers of a "European Standardised Information Sheet" (an "ESIS") similar
to the pre-application illustration required by the FSA. Following
postponement of the regulation by the FSA of mortgage business from August
2002 to N(m), UK lenders generally could not begin to provide ESISs to
consumers until N(m). The CML has discussed this with the European Commission
and the European Mortgage Federation. While compliance with the code is
voluntary, if the code is not effective, the European Commission is likely to
see further pressure from consumer bodies to issue a Directive on mortgage
credit or to extend its proposal for a Directive on consumer credit (as to
which, see the paragraph below) to all mortgage credit.


                                      46



         In September 2002, the European Commission published a proposal for a
directive of the European Parliament and of the Council on the harmonization
of the laws, regulations and administrative provisions of the member states
concerning credit for consumers and surety agreements entered into by
consumers. In its original form, the proposal requires specified requirements
to be met and restrictions observed in respect of certain mortgage loan
products, including new credit agreements for further drawings under certain
flexible mortgages and for further advances and amortization tables for
repayment mortgages. If the proposal comes into force in its original form,
mortgage loans which do not comply with these requirements and restrictions
may be subject to penalties, potentially including loss of interest and
charges by the mortgagee coupled with continuation of the right of repayment
in installments by the borrower. Significantly, in its original form the
proposal provides that it does not apply retrospectively (subject to certain
exceptions including in respect of new drawings or further advances made in
respect of existing agreements) and does not apply to residential mortgage
loans except those which include an equity release component. There has been
significant opposition from the European Parliament to the original form of
the proposed directive. On April 20, 2004, the European Parliament voted on
its first reading the proposed directive and has made over 150 amendments. In
particular, these amendments provide that (subject to certain exceptions)
loans not exceeding (Euro)100,000 will be regulated, but that the proposed
directive will not apply to any loan secured by a mortgage on land or to any
loan originated before national implementing legislation comes into force.

         The European Commission will now re-draft the proposed directive in
light of the European Parliament resolution. There are differences in opinion
as to the extent to which mortgage loans should be included in the scope of
the proposed directive, and the directive may be substantially further amended
before it is ultimately brought into effect.

         In any event the proposed directive is unlikely to come into force
before 2006 as the co-decision procedures of the European Parliament and of
the Council, from the publication of the proposal to the coming into force of
the new consumer credit directive, are likely to take at least two years and
member states will then have a further two years in which to bring national
implementing legislation regulations and administrative provisions into force.
The UK Department of Trade and Industry (the "DTI") is currently in
consultation with consumer and industry organizations in relation to this
proposal. As a result of the above, the form and the effect of the ultimately
implemented directive on our ability to make payments when due on the notes
cannot be fully determined at this stage.

         Currently, a credit agreement is regulated by the CCA where: (a) the
borrower is or includes an individual, (b) the amount of "credit" as defined
in the CCA does not exceed the financial limit, which is (GBP)25,000 for
credit agreements made on or after May 1, 1998, or lower amounts for credit
agreements made before that date, and (c) the credit agreement is not an
exempt agreement as specified in or under section 16 of the CCA (for example,
certain types of credit to finance the purchase of, or alterations to, homes
or business premises). Some of the personal secured loans in the mortgage
portfolio might be wholly or partly regulated or treated as such by the CCA.
Any such personal secured loan has to comply with requirements under the CCA
as to content, layout and execution of the personal secured loan agreement. If
it does not comply, then to the extent that it is regulated or to be treated
as such:

         (a)  the personal secured loan is unenforceable if the form to be
              signed by the borrower is not signed by the borrower or omits or
              mis-states a "prescribed term"; or

         (b)  in other cases, the personal secured loan is unenforceable
              without a court order and, in exercising its discretion whether
              to make the order, the court will take into account any
              prejudice suffered by the borrower and any culpability by the
              seller.

         If a court order is necessary to enforce some or part of a personal
secured loan in the mortgage portfolio to the extent that it is regulated,
then in dealing with such an application,


                                      47



the court has the power, if it appears just to do so, to amend the personal
secured loan agreement or to impose conditions upon its performance or to make
a time order (for example, giving extra time for arrears to be cleared). The
CCA contains anti-avoidance provisions. The seller does not believe that these
provisions would apply to the mortgage loans, and has represented that no
mortgage loan (apart from a personal secured loan) is wholly or partly
regulated by the CCA or to be treated as such.

         In November 2002, the DTI announced its intention that a credit
agreement will be regulated by the CCA where, for credit agreements made after
this change is implemented: (a) the borrower is or includes an individual,
save for partnerships of four or more partners, (b) irrespective of the amount
of credit (although in July 2003, the DTI announced its intention that the
financial limit will remain for certain business-to-business lending), and (c)
the credit agreement is not an exempt agreement. If this change is
implemented, then any new loan or further advance made after this time, other
than a regulated mortgage contract under the FSMA or an exempt agreement under
the CCA, will be regulated by the CCA. Such loan or further advance will have
to comply with requirements as to the form and content of the credit agreement
and, in certain cases, new requirements for pre-contract disclosure of key
information. If it does not comply, it will be unenforceable against the
borrower. A consumer credit white paper was published by the DTI in December
2003. The white paper was accompanied by a consultation on draft regulations
detailing the changes proposed for consumer credit advertising, the form and
content of credit agreements, pre-contract disclosure requirements, the early
settlement of credit agreements and facilitating the conclusion of credit
agreements over the internet.

         Following the consultation process, in June 2004 finalized
regulations were laid before Parliament governing consumer credit advertising;
the form and content of credit agreements; requirements for pre-contract
disclosure; and the rebate of interest charges to which a borrower will be
entitled on early settlement. The new regulations relating to advertising are
due to come into effect on October 31, 2004. The regulations relating to form
and content of credit agreements are due to come into effect on May 31, 2005,
or August 31, 2005 for agreements that have been presented, sent or made
available to the borrower but have not been executed before May 31, 2005.
Regulations on pre-contract disclosure are due to take effect from May 31,
2005. The regulations on early settlement introduce revised formulae for
calculating the minimum rebate of interest to which the borrower is entitled
on an early settlement, which are anticipated to be more favourable to the
borrower than the existing formulae. The new formulae come into force on May
31, 2005 for all agreements entered into on or after that date. For all
agreements existing on May 31, 2005, the new formulae will apply from May 31,
2007 for all such agreements which were originally for a term of 10 years or
less, and from May 31, 2010 for all such agreements which were originally for
a term of more than 10 years.

         The FSA has announced that, to avoid dual regulation from N(m), all
mortgages regulated by the FSA will not be covered by the CCA. This carve-out
only affects mortgages entered into or varied such that a new contract is
formed on or after N(m). Before that date, the CCA will continue to be the
relevant legislation. For the avoidance of doubt, a mortgage securing a
regulated mortgage contract that would (except for the carve-out) be regulated
under the CCA or treated as such will, however, be enforceable on an order of
the court only pursuant to section 126 of the CCA, notwithstanding regulation
under the FSMA.

         No assurance can be given that additional regulations from the OFT,
the FSA or any other regulatory authority will not arise with regard to the
mortgage market in the United Kingdom generally, the seller's particular
sector in that market or specifically in relation to the seller. Any such
action or developments, in particular, but not limited to, the cost of
compliance, may have a material adverse effect on the seller, us and/or the
servicer and their respective businesses and operations. This may adversely
affect our ability to make payments in full when due on the notes.


                                      48



Regulations in the United Kingdom could lead to some terms of the mortgage
loans and personal secured loans being unenforceable, which may adversely
affect payments on the notes
         In the United Kingdom, the Unfair Terms in Consumer Contracts
Regulations 1994 applied to all of the mortgage loans that were entered into
between July 1, 1995 and September 30, 1999. These regulations were revoked
and re-enacted by the Unfair Terms in Consumer Contracts Regulations 1999
("UTCCR") on October 1, 1999, which apply to all the mortgage loans as of that
date. The UTCCR generally provide that:

         o    a borrower may challenge a term in an agreement on the basis
              that it is an "unfair" term within the regulations and therefore
              not binding on the borrower; and

         o    the OFT and any "qualifying body" (as defined in the
              regulations, such as the FSA) may seek to prevent a business
              from relying on unfair terms.

         This will not generally affect "core terms" which set out the main
subject matter of the contract, such as the borrower's obligation to repay
principal. However, it may affect terms that are not considered to be core
terms, such as the right of the lender to vary the interest rate. For example,
if a term permitting a lender to vary the interest rate is found to be unfair,
the borrower will not be liable to pay the increased rate or, to the extent
that she or he has paid it, will be able, as against the lender or the
mortgages trustee, to claim repayment of the extra interest amounts paid or to
set off the amount of such claim against the amount owing by the borrower
under the mortgage loan. Any such non-recovery, claim or set-off ultimately
may adversely affect our ability to make payments on the notes such that the
payments on your notes could be reduced or delayed.

         On February 24, 2000, the OFT issued a guidance note on what the OFT
considers to be fair and unfair terms for interest variation in mortgage
contracts. Where the interest variation term does not provide for precise and
immediate tracking of an external rate outside the lender's control, and if
the borrower is locked in, for example by an early repayment charge that is
considered to be a penalty, the term is likely to be regarded as unfair under
the UTCCR unless the lender (i) notifies the borrower in writing at least 30
days before the rate change and (ii) permits the borrower to repay the whole
loan during the next three months after the rate change, without paying the
early repayment charge. The seller has reviewed the guidance note and has
concluded that its compliance with it will have no material adverse effect on
the mortgage loans or its business. The guidance note has been withdrawn from
the OFT website. The FSA has agreed with the OFT to take responsibility for
the enforcement of the UTCCR in regulated mortgage contracts. The guidance
note is currently under review by the OFT and the FSA, but there is no
indication as to when this review is likely to be concluded or what changes,
if any may arise from it.

         In August 2002 the Law Commission for England and Wales and the
Scottish Law Commission published a Joint Consultation Paper proposing changes
to the UTCCR, including harmonizing provisions of the UTCCR and the Unfair
Contract Terms Act 1977, applying the UTCCR to business-to-business contracts
and revising the UTCCR to make it "clearer and more accessible". The closing
date for comments on this consultation was November 8, 2002 and a final report
(together with a Bill) is expected in 2004. No assurances can be given that
changes to the UTCCR, if implemented, will not have an adverse effect on the
seller, us and/or the administrator.

         Under the FSMA, the Financial Ombudsman Service (the "Ombudsman") is
required to make decisions on (among other things) complaints relating to the
terms in agreements on the basis of what, in the Ombudsman's opinion, would be
fair and reasonable in all circumstances of the case, taking into account
(among other things) law and guidance. Complaints brought before the Ombudsman
for consideration must be decided on a case-by-case basis, with reference to
the particular facts of any individual case. Each case would first be
adjudicated by an adjudicator. Either party to the case may appeal against the
adjudication. In the event of an appeal, the case proceeds to a final decision
by the


                                      49



Ombudsman. The Ombudsman may make a money award to a borrower, which may
adversely affect the value at which mortgage loans could be realized and
accordingly our ability to make payments in full when due on the notes.


The mortgages trustee's entitlement to be indemnified for liabilities
undertaken during the enforcement process may adversely affect the funds
available to Funding 2 to pay amounts due under the global intercompany loan,
which may in turn adversely affect the funds available to pay the notes
         In order to enforce a power of sale in respect of a mortgaged
property, the relevant mortgagee (which may be Northern Rock, the mortgages
trustee or any receiver appointed by the security trustee) must first obtain
possession of the mortgaged property unless the property is vacant. Possession
is usually obtained by way of a court order although this can be a lengthy
process and the mortgagee must assume certain risks. Each of the mortgages
trustee and the Funding 2 security trustee and any receiver appointed by it is
entitled to be indemnified to its satisfaction against personal liabilities
which it could incur if it were to become a mortgagee in possession before it
is obliged to seek possession, provided that it is always understood that the
security trustee is never obliged to enter into possession of the mortgaged
property.


The European Union directive on the Taxation of Savings Income may prevent you
from receiving interest on the notes in full
         The European Union has adopted a Directive regarding the taxation of
savings income. Subject to a number of important conditions being met, it is
proposed that member states will be required from July 1, 2005, to provide to
the tax authorities of other member states details of payments of interest and
other similar income paid by a person to an individual in another member
state, except that Austria, Belgium and Luxembourg will instead impose a
withholding system for a transitional period unless during such period they
elect otherwise.


Tax payable by Funding 2 and us may adversely affect our ability to make
payments on the notes


         As explained under "Material United Kingdom tax consequences", both
Funding 2 and we will generally be subject to UK corporation tax, currently at
a rate of 30%, on the profit reflected in their respective profit and loss
accounts as increased by the amount of any expenses which are not deductible
for the purposes of UK corporation tax. If the tax payable by Funding 2 or us
is greater than expected because, for example, expenses or losses which are
not so deductible are greater than expected, the funds available to make
payments on your notes could be materially reduced and this could have a
material adverse effect on our ability to make payments on the notes.


If the United Kingdom joins the European Monetary Union prior to the maturity
of the notes, we cannot assure you that this would not adversely affect
payments on your notes
         It is possible that prior to the maturity of the notes the United
Kingdom may become a participating member state in the European economic and
monetary union and the euro may become the lawful currency of the United
Kingdom. In that event, (a) all amounts payable in respect of any notes
denominated in sterling may become payable in euro; (b) applicable provisions
of law may allow or require us to re-denominate such notes into euro and take
additional measures in respect of such notes; and (c) the introduction of the
euro as the lawful currency of the United Kingdom may result in the
disappearance of published or displayed rates for deposits in sterling used to
determine the rates of interest on such notes or changes in the way those
rates are calculated, quoted and published or displayed. The


                                      50



introduction of the euro could also be accompanied by a volatile interest rate
environment which could adversely affect a borrower's ability to repay its
loan as well as adversely affect investors. It cannot be said with certainty
what effect, if any, adoption of the euro by the United Kingdom will have on
investors in the notes.


Your interests may be adversely affected by a change of law in relation to UK
withholding tax
         In the event that amounts due under the notes are subject to
withholding tax, we will not be obliged to pay additional amounts in relation
thereto. The applicability of any UK withholding tax under current English law
is discussed under "Material United Kingdom tax consequences".


Proposed changes to the Basel Capital Accord and the risk weighted asset
framework may result in changes to the risk-weighting of your notes
         In June 1999, the Basel Committee on Banking Supervision (the "Basel
Committee") issued proposals for reform of the 1988 Capital Accord and
proposed a new capital adequacy framework which places enhanced emphasis on
market discipline. Following an extensive consultation period on its
proposals, the Basel Committee announced on May 11, 2004 that it had achieved
consensus on the framework of the "New Basel Capital Accord" as "International
Conveyance of Capital Measurement and Capital Standards: A Revised Framework".
The text of the New Basel Capital Accord was published on June 26, 2004. This
text will serve as the basis for national and super national rule-making and
approval processes to continue and for banking organizations to complete their
preparation for the implementation of the New Basel Capital Accord. The Basel
Committee confirmed that it is currently intended that the various approaches
under the framework be implemented in stages, some from year-end 2006, and the
most advanced at year-end 2007. The New Basel Capital Accord proposals could
affect risk weighting of the notes in respect of certain investors if those
investors are regulated in a manner which will be affected by the proposals.
Consequently, you should consult your own advisers as to the consequences to
and effect on you of the potential application of the New Basel Capital Accord
proposals. We cannot predict the precise effects of potential changes which
might result from the adoption of the New Basel Capital Accord.


You will not receive physical notes, which may cause delays in distributions
and hamper your ability to pledge or resell the notes
         Unless the global note certificates are exchanged for individual note
certificates, which will only occur under a limited set of circumstances, your
beneficial ownership of the notes will only be registered in book-entry form
with DTC, Euroclear or Clearstream, Luxembourg. The lack of physical notes
could, among other things:

         o    result in payment delays on the notes because we will be sending
              distributions on the notes to DTC instead of directly to you;

         o    make it difficult for you to pledge or otherwise grant security
              over the notes if physical notes are required by the party
              demanding the pledge or other security; and

         o    hinder your ability to resell the notes because some investors
              may be unwilling or unable to buy notes that are not in physical
              form.

If you have a claim against us it may be necessary for you to bring suit
against us in England to enforce your rights
         We have agreed to submit to the non-exclusive jurisdiction of the
courts of England, and it may be necessary for you to bring a suit in England
to enforce your rights against us.


                                      51



Provisions of the Insolvency Act 2000 could delay enforcement of your rights
in the event of our insolvency or an insolvency of Funding 2
         The Insolvency Act 2000 amended the Insolvency Act 1986 to provide
that certain "small" companies (which are defined by reference to certain
tests relating to a company's balance sheet, turnover and number of employees)
will be able to seek protection from their creditors for a period of up to 28
days with the option for creditors to extend the moratorium for a further two
months. The position as to whether or not a company is a "small" company may
change from period to period and consequently no assurance can be given that
we or Funding 2 will, at any given time, be determined to be a "small"
company. The Secretary of State for Trade and Industry may by regulation
modify the eligibility requirements for "small" companies and can make
different provisions for different cases. No assurance can be given that any
such modification or different provisions will not be detrimental to the
interests of noteholders.

         However, the Insolvency Act 1986 (Amendment) (No.3) Regulations 2002
(Statutory Instrument 2002 No. 1990) provides for an exception to the "small"
companies moratorium provisions if the company is party to an arrangement
which is or forms part of a capital market arrangement under which (i) a party
has incurred, or when the arrangement was entered into was expected to incur,
a debt of at least (GBP)10 million under the arrangement and (ii) the
arrangement involves the issue of a capital market investment. We believe that
we will fall within this exception and that the moratorium provisions will not
apply to us. However, we take the view that the exception will not cover
Funding 2 and there is therefore a risk that it may be the subject of a
"small" companies moratorium under the Insolvency Act 2000. It should be borne
in mind that the moratorium merely delays the enforcement of security whilst
the moratorium is in effect (a maximum of three months), it does not void or
in any way negate the security itself.






                                      52



                                 Defined terms

         We have provided an index of defined terms at the end of this
prospectus under "Glossary". Terms used in this prospectus have the meaning
set out in the glossary unless they are defined where they first appear in
this prospectus. For purposes of this prospectus, the term "borrower" has the
meaning set out in the glossary, but generally means a person or persons who
have borrowed money under a mortgage loan.

         References to "the issuer", "we" or "us" refer to Granite Master
Issuer plc. References to "the notes" refer to any of the notes, including the
"US notes", that we are issuing under this prospectus and the related
prospectus supplements.

         References to a "series" of notes refer to all classes of notes
issued on a given day.

         References to a "series and class" of notes refer to a particular
class of notes of a given series.





                                      53



                                  The issuer


Introduction
         The issuer was incorporated in England and Wales as a public company
limited by shares under the Companies Act 1985 on 5 October, 2004 with
registered number 5250668. The registered office of the issuer is at Fifth
Floor, 100 Wood Street, London EC2V 7EX. The issuer is wholly owned by Funding
2 (see "Funding 2").

         The issuer is organized as a special purpose company and will be
mostly passive. The issuer has no subsidiaries. The seller does not own
directly or indirectly any of the share capital of Funding 2 or the issuer.

         The principal objects of the issuer are set out in its memorandum of
association and permit the issuer, among other things, to lend money and give
credit, secured or unsecured, to borrow or raise money and to grant security
over its property for the performance of its obligations or the payment of
money.

         The issuer was established to raise capital by the issue of notes and
to use the net proceeds of such issuance to make the global intercompany loan
to Funding 2 in accordance with the global intercompany loan agreement entered
into between Funding 2 and the issuer.

         Since its incorporation, the issuer has not engaged in any material
activities other than those incidental to its registration as a public company
under the Companies Act 1985, the authorization and issue of the notes, the
matters contemplated in this prospectus, the authorization of the other
transaction documents referred to in this prospectus or in connection with the
issue of the notes and other matters which are incidental or ancillary to
those activities. The issuer has no employees.



                                      54



                                Use of proceeds

     The gross proceeds from each issue of notes will (after exchanging, where
applicable, the proceeds of the notes for sterling, calculated by reference to
the applicable [specified currency exchange rate]) be used by the issuer to
make available loan tranches to Funding 2 pursuant to the terms of the global
intercompany loan agreement. Funding 2 will use the gross proceeds of each
loan tranche to:

     o   make an initial contribution to the mortgages trustee, which the
         mortgages trustee will use to pay to the seller the initial purchase
         price in respect of any new mortgage portfolio which is assigned to
         the mortgages trustee;

     o   make a further contribution to the mortgages trustee, which the
         mortgages trustee will use to pay a special distribution to the
         seller or to Funding; and/or

     o   fund the Funding 2 reserve fund and/or make a deposit into the Funding
         2 GIC account;

     o   if an existing series and class of notes (or any part thereof) is
         being refinanced by such issue of notes, to repay the loan tranche(s)
         (or any part thereof) relating to the series and class of notes being
         so refinanced.






                                      55



                            The Northern Rock Group


The seller
         The seller was incorporated as a public limited liability company in
England and Wales on October 30, 1996 with registered number 03273685. The
seller is regulated by the Financial Services Authority. The seller was
originally a building society and was converted October 1, 1997 from a mutual
form UK building society to a stock form UK bank listed on the London Stock
Exchange plc and authorized under the FSMA.

         The registered office of the seller is at Northern Rock House,
Gosforth, Newcastle upon Tyne NE3 4PL.

         At [June 30, 2004], the seller was the [ninth] largest UK quoted bank
by market capitalization. It is a specialized mortgage lender whose core
business is the provision of residential mortgages funded in both the retail
and wholesale markets. It also provides a range of other services, mainly
related to its core activities.

         At [June 30, 2004], the seller and its principal subsidiaries (the
"Group") had total assets under management of approximately (GBP)[o] billion
and employed approximately [o] employees. At the date of this prospectus,
Northern Rock has a long-term rating of "A" by Standard & Poor's, "A1" by
Moody's and "A+" by Fitch. The seller's ordinary shares are listed on the
London Stock Exchange plc.


Mortgage business
         The seller is one of the major mortgage lenders in the UK in terms of
mortgage loans outstanding. In the UK mortgage market, the seller's net
mortgage lending during 2002 and 2003 and for the six months ended [June 30,
2004] (i.e., new mortgage lending during the year/period net of capital
repayments and acquisitions) was (GBP)6.7 billion, (GBP)8.5 billion and
(GBP)[o] billion, respectively, and gross mortgage lending during 2002 and
2003 and for the six months ended [June 30, 2004] (i.e., solely on the basis
of new mortgage lending during the year/period) was (GBP)12.6 billion,
(GBP)17.3 billion and (GBP)[o] billion, respectively.


Subsidiaries of the seller
         The seller currently has the following two principal subsidiaries:

         o    Northern Rock Mortgage Indemnity Company Limited
         Northern Rock Mortgage Indemnity Company Limited, or NORMIC, is a
limited liability company incorporated in Guernsey on July 15, 1994 with
registered number 28379. NORMIC's core business is the provision of mortgage
indemnity insurance. NORMIC provides mortgage indemnity insurance to the
seller.

         o    Northern Rock (Guernsey) Limited
         Northern Rock (Guernsey) Limited, or NRG, is a limited liability
company incorporated in Guernsey on November 17, 1995 with registered number
30224. NRG is a wholly owned subsidiary of the seller and engages in retail
deposit taking.

         The issuer believes that additional information relating to Northern
Rock, in its capacity as Funding 2 basis rate swap provider and administrator,
is not material to an investor's decision to purchase the notes.


                                      56



                                   Funding 2


Introduction

         Funding 2 was incorporated in England and Wales as a private limited
company on 4 October, 2004 with registered number 05249387. The registered
office of Funding 2 is at Fifth Floor, 100 Wood Street, London EC2V 7EX.
Funding 2 is wholly owned by Holdings.

         Funding 2 is organized as a special purpose company and will be
mostly passive. Funding 2 has no subsidiaries other than the issuer although,
subject to certain conditions, Funding 2 may establish new issuers from time
to time.

         Since its incorporation, Funding 2 has not engaged in any material
activities other than those incidental to establishing the issuer, authorising
the transaction documents referred to in this prospectus, and other matters
which are incidental or ancillary to those activities. Funding 2 has no
employees.


                                      57



                             The mortgages trustee


Introduction
         The mortgages trustee was incorporated as a private limited company
in Jersey, Channel Islands on February 14, 2001 with registered number 79309.
The registered office of the mortgages trustee is at 22 Grenville Street, St.
Helier, Jersey JE4 8PX, Channel Islands. The mortgages trustee is wholly owned
by Holdings. The mortgages trustee is organized as a special purpose company
and is mostly passive. The mortgages trustee has no subsidiaries. The seller
does not own directly or indirectly any of the share capital of Holdings or
the mortgages trustee.

         Since its incorporation, the mortgages trustee has not engaged in any
material activities other than those incidental to the settlement of the trust
property on the mortgages trustee or relating to the issue of notes by the
Funding issuers and us, the authorization of the transaction documents
referred to in this prospectus to which it is or will be a party, and other
matters which are incidental or ancillary to those activities.




                                      58



                                   Holdings

Introduction
         Holdings was incorporated as a private limited company in England and
Wales on December 14, 2000 with registered number 4127787. The registered
office of Holdings is at Fifth Floor, 100 Wood Street, London EC2V 7EX.

         Holdings is wholly owned by The Law Debenture Intermediary
Corporation p.l.c. under the terms of a trust for the benefit of charitable
institutions. Holdings is organized as a special purpose company and is mostly
passive.

         The principal objects of Holdings are as set out in its memorandum of
association and are, among other things, to acquire and hold, by way of
investments or otherwise and to deal in or exploit in such manner as may from
time to time be considered expedient, all or any of the shares, stocks,
debenture stocks, debentures or other interests of or in any company
(including the mortgages trustee, Funding, Funding 2 and the post-enforcement
call option holder).


                                      59



                                 GPCH Limited

Introduction
         GPCH Limited, the post-enforcement call option holder, was
incorporated as a private limited company in England and Wales on December 15,
2000 with registered number 4128437. The registered office of the
post-enforcement call option holder is at Fifth Floor, 100 Wood Street, London
EC2V 7EX.

         GPCH Limited is wholly owned by Holdings.

         The post-enforcement call option holder is organized as a special
purpose company and is mostly passive. The post-enforcement call option holder
has no subsidiaries. The seller does not own directly or indirectly any of the
share capital of Holdings or the post-enforcement call option holder.

         The principal objects of the post-enforcement call option holder are
as set out in its memorandum of association and are, among other things, to
hold bonds, notes, obligations and securities issued or guaranteed by any
company and any options or rights in respect of them.

         Since its incorporation, the post-enforcement call option holder has
not engaged in any material activities other than those activities incidental
or relating to the issue of the notes by the Funding issuers and the
authorizing of the transaction documents referred to in this prospectus and
other matters which are incidental to those activities. The post-enforcement
call option holder has no employees.


                                      60



Post-enforcement call option
         The post-enforcement call option agreement will be entered into
between us, the note trustee (as agent for the noteholders) and by a
subsidiary of Holdings called GPCH Limited. The terms of the option will
require, upon exercise of the option granted to GPCH Limited by the note
trustee, the transfer to GPCH Limited of all (but not some only) of the notes.
The option may be exercised upon the earlier of (1) within 20 days following
the final maturity date of the latest maturing notes, the note trustee
certifying that there is no further amount outstanding under the related
global intercompany loan, and (2) the enforcement by the note trustee of the
security granted by us under the issuer deed of charge as certified by the
note trustee (following the note trustee's determination that there are no
further assets available to pay amounts due and owing to the noteholders). If
the earlier of the foregoing two events is the enforcement of the security
under the issuer deed of charge, the option may only be exercised if the note
trustee has determined that there is not enough money to pay all amounts due
to the noteholders and has distributed to the noteholders their respective
shares of the remaining proceeds. The noteholders will be bound by the terms
of the notes to transfer the notes to GPCH Limited in these circumstances. The
noteholders will not be paid more than a nominal sum for that transfer.

         As the post-enforcement call option may only be exercised in the two
situations described above, the economic position of the noteholders will not
be further disadvantaged. In addition, exercise of the post-enforcement call
option and delivery by the noteholders of the notes to GPCH Limited will not
extinguish any other rights or claims that these noteholders may have against
us other than the rights to payment of interest and repayment of principal
under the notes.


Fees
         The table below sets out the on-going fees to be paid by the issuer,
Funding 2 and the mortgages trustee to transaction parties.



Type of fee                        Amount of fee           Priority in cashflow        Frequency
- --------------------------------   ----------------------  -------------------------   ----------------------
                                                                              
Administration fee                 0.08% per year of the   Ahead of all revenue        Each distribution date
                                   Funding 2 share of      amounts payable to
                                   trust property          Funding 2 by the
                                                           mortgages trustee

Funding 2 cash management fee      (GBP)[o] each year      Ahead of all revenue        Each payment date
                                                           amounts payable by
                                                           Funding 2 and allocable
                                                           to the issuer

Issuer cash management fee         (GBP)[o] each year      Ahead of all interest       Each payment date
                                                           payments on the notes

Corporate expenses of mortgages    Estimated (GBP)[o]      Ahead of all revenue        Each payment date
trustee                            each year               amounts payable to
                                                           Funding 2 by the
                                                           mortgages trustee

Corporate expenses of Funding 2    Estimated (GBP)[o]      Ahead of all revenue        Each payment date
                                   each year               amounts payable by
                                                           Funding 2 and allocable
                                                           to the issuer

Corporate expenses of issuer       Estimated (GBP)[o]      Ahead of all interest       Each payment date
                                   each year               payments on the notes

Fee payable by Funding 2 to        Estimated (GBP)[o]      In respect of the           Each payment date
security trustee, by issuer to     each year               security trustee, ahead
the note trustee and by issuer                             of all revenue amounts
to the principal paying agent,                             payable by Funding 2 and
paying agent, transfer agent,                              allocable to the issuer,


                                      61



registrar and agent bank                                   and in respect of the
                                                           note trustee and the
                                                           agents, ahead of all
                                                           interest payments on the
                                                           notes


         Each of the above fees is inclusive of value added tax ("VAT"), which
is currently assessed at 17.5%. The VAT-exclusive amount of the fees will be
subject to adjustment if the applicable rate of VAT changes so that the actual
amount of each fee (inclusive of VAT and regardless of the VAT rate assessed)
will be the amount as set out above.


                                      62



                               Issuance of notes

         The notes will be issued pursuant to the trust deed. The following
summary and the information set out in "Description of the trust deed", "The
notes" and "Description of the US notes" summarize the material terms of the
notes and the trust deed. These summaries do not purport to be complete and
are subject to the provisions of the trust deed and the terms and conditions
of the notes.


General
         The notes will be issued in series. Each series will comprise of one
or more class A, class B, class M, class C or class D notes issued on a single
issue date. A class designation determines the relative seniority for receipt
of cash flows. The notes of a particular class and series will all have the
same terms. The notes of a particular class in different series will not
necessarily have all the same terms. Differences may include principal amount,
interest rates, interest rate calculations, currency, scheduled maturity date,
final maturity date and ratings. Each series and class of notes will be
secured over the same property as the notes offered by this prospectus. The
terms of each series of notes will be set forth in the related prospectus
supplement.


Issuance
         We may issue new series and classes of notes and advance new loan
tranches to Funding 2 from time to time without obtaining the consent of
existing noteholders. As a general matter we may only issue a new series and
class of notes if sufficient subordination is provided for that new series and
class of notes by one or more existing subordinate classes of notes and/or the
Funding 2 reserve fund. The required subordinated percentage, which is used to
calculate the required subordination for each class of notes, will be set
forth in the applicable prospectus supplement for each series of that class of
notes. Similarly, the Funding 2 reserve required amount will be specified in
each prospectus supplement. The conditions and tests (including the required
levels of subordination) necessary to issue a series and class of notes, or
the "issuance tests", include the following:


All classes of notes
         On the closing date of any series and class of notes:

         o    there is no debit balance on the principal deficiency ledger (in
              respect of any loan tranche);

         o    [no note event of default shall have occurred which is
              continuing or will occur as a consequence of such issuance;]

         o    [no note acceleration notice or note enforcement  notice has
              been served on the issuer by the note trustee;]

         o    [no global  intercompany loan enforcement notice has been served
              on Funding 2 by the Funding 2 security trustee;]

         o    [the Funding 2 reserve fund is fully funded;]

         o    [each of the applicable transaction documents has been executed
              by the relevant parties to those documents;]

         o    [the issuer has delivered a solvency certificate to the note
              trustee in form and  substance satisfactory to the note trustee;]


                                      63



         o    [the rating agencies have provided written confirmation that
              their ratings of the outstanding notes will not be adversely
              affected as a consequence of such issuance;]

         o    [other]

AND,

For the class A notes of any series, on the closing date for that series of
notes and after giving effect to the issuance of that series of notes, the
class A available subordinated amount must be equal to or greater than the
class A required subordinated amount.

The "class A required subordinated amount" is calculated, on any date, as the
product of:

                                    A x B

         where:

         A    = the class A required subordination percentage as specified in
                the prospectus supplement for such series of class A notes; and

         B    = the principal amount outstanding of all notes on such date
                (after giving effect to any payments of principal to be made on
                the notes on such date).

The "class A available subordinated amount" is calculated, on any date, as the
sum of (a) the aggregate of the principal amounts outstanding of the class B
notes of all series, the class M notes of all series, the class C notes of all
series and the class D notes of all series (after giving effect to payments of
principal being made on the notes on such date); and (b) the Funding 2 target
reserve amount.

For the class B notes of any series, on the closing date for that series of
notes and after giving effect to the issuance of that series of notes, the
class B available subordinated amount must be equal to or greater than the
class B required subordinated amount.

The "class B required subordinated amount" is calculated, on any date, as the
product of:

                                    A x B

         where:

         A    = the class B required subordination percentage as specified in
                the prospectus supplement for such series of class B notes; and

         B    = the principal amount outstanding of all notes on such date
                (after giving effect to any payments of principal to be made on
                the notes on such date).

The "class B available subordinated amount" is calculated, on any date, as the
sum of (a) the aggregate of the principal amounts outstanding of the class M
notes of all series, the class C notes of all series and the class D notes of
all series (after giving effect to payments of principal being made on the
notes on such date); and (b) the Funding 2 target reserve amount.

For the class M notes of any series, on the closing date for that series of
notes and after giving effect to the issuance of that series of notes, the
class M available subordinated amount must be equal to or greater than the
class M required subordinated amount.


                                      64



The "class M required subordinated amount" is calculated, on any date, as the
product of:

                                    A x B

         where:

         A    = the class M required subordination percentage as specified in
                the prospectus supplement for such series of class M notes; and

         B    = the principal amount outstanding of all notes on such date
                (after giving effect to any payments of principal to be made on
                the notes on such date).

The "class M available subordinated amount" is calculated, on any date, as the
sum of (a) the aggregate of the principal amounts outstanding of the class C
notes of all series and the class D notes of all series (after giving effect
to payments of principal being made on the notes on such date); and (b) the
Funding 2 target reserve amount.

For the class C notes of any series, on the closing date for that series of
notes and after giving effect to the issuance of that series of notes, the
class C available subordinated amount must be equal to or greater than the
class C required subordinated amount.

The "class C required subordinated amount" is calculated as the product of:

                                    A x B

         where:

         A    = the class C required subordination percentage as specified in
                the prospectus supplement for such series of class C notes; and

         B    = the principal amount outstanding of all notes on such date
                (after giving effect to any payments of principal to be made on
                the notes on such date).

The "class C available subordinated amount" is calculated, on any date, as the
sum of (a) the aggregate of the principal amounts outstanding of the class D
notes of all series (after giving effect to payments of principal being made
on the notes on such date); and (b) the Funding 2 target reserve amount.

For the class D notes of any series, on the closing date for that series of
notes and after giving effect to the issuance of that series of notes, the
amount standing to the credit of the Funding 2 reserve ledger, after giving
effect to any debits and credits made to the Funding 2 reserve ledger on such
date, is at least equal to the then Funding 2 target reserve amount.

The Funding 2 target reserve percentage will be specified in each prospectus
supplement.

[The Funding 2 target reserve amount, on any date, is the product of (a)
Funding 2 target reserve percentage and (b) the then principal amount
outstanding of the global intercompany loan (including the balances of any
loan tranches issued on such date). The Funding 2 reserve required amount is
calculated as (i) the Funding 2 target reserve amount less (ii) excess spread.
[Excess spread is calculated, on any date, as (1) the weighted average yield
on the mortgage loans in the mortgage trust at such date, together with new
mortgage loans (if any) to be assigned to the mortgages trustee on such date
and taking into account the margins on the basis rate swaps as at such date
less (2) the weighted average yield of the outstanding notes at such date,


                                      65



including any notes issued on such date and taking into account the margins on
the issuer swaps as at such date.]

         We may change the required subordinated amount for any class of notes
or the method of computing the required subordinated amount, at any time
without the consent of any noteholders so long as the we have:

         o        received confirmation from each rating agency that has rated
                  any outstanding notes that the change will not result in the
                  reduction, qualification or withdrawal of its then current
                  rating of any outstanding notes; and

         o        an opinion of counsel that for US federal income tax
                  purposes (i) the change will not adversely affect the tax
                  characterization as debt of any outstanding series and class
                  of notes that were characterized as debt at the time of
                  their issuance, (ii) following the change, we will not be
                  treated as an association, or publicly traded partnership,
                  taxable as a corporation, and (iii) such change will not
                  cause or constitute an event in which gain or loss would be
                  recognized by any holder of such notes.

         If we obtain confirmation from each rating agency that has rated any
outstanding notes that the issuance of a new series and class of notes will
not cause a reduction, qualification or withdrawal of the ratings of any
outstanding notes rated by that rating agency, then some of the conditions to
issuance described above may be waived.

         We may also at any time adjust the Funding 2 target reserve
percentage and the calculation of the Funding 2 reserve required amount
provided we obtain confirmation from each rating agency that has rated any
outstanding notes that such adjustments will not cause a reduction,
qualification or withdrawal of the ratings of any outstanding notes by that
rating agency.




                                      66



                              The mortgage loans


Summary of mortgage portfolio
         Each prospectus supplement issued in connection with the issuance of
a series and class of notes will contain tables summarising information in
relation to the applicable cut-off date mortgage portfolio. The tables will
contain information in relation to various criteria as of the applicable
cut-off date. Tables will indicate, amongst other things, composition by [type
of property, seasoning, period to maturity, geographical distribution, indexed
loan-to-value ratios, outstanding current balance, mortgage loan products and
repayment terms] as well as other information that may be described from time
to time.

         Each prospectus supplement relating to the issuance of a series and
class of notes also will contain tables summarizing certain characteristics of
the United Kingdom mortgage market. Tables will provide historical information
on, amongst other things, repossession rates, arrears, house price to earnings
ratios as well as other information that may be described from time to time.
These tables should be read in conjunction with the additional historical
information on certain aspects of the United Kingdom residential mortgage
market appearing in "Certain characteristics of the United Kingdom residential
mortgage market".


Introduction
         The housing market in the UK primarily consists of owner-occupied
housing. The remainder of dwellings are in some form of public, private
landlord or social ownership. The mortgage market, in which mortgage loans are
provided for the purchase of a property and secured on that property, is the
primary source of household borrowings in the UK.

         In describing the characteristics of the mortgage loans, references
in this prospectus to:

         o    "initial mortgage portfolio" means the portfolio of mortgage
              loans, their related security, accrued interest and other
              amounts derived from such mortgage loans that the seller
              assigned to the mortgages trustee on March 26, 2001;

         o    "further mortgage portfolios" means the portfolios of further
              mortgage loans, their related security, accrued interest and
              other amounts derived from such further mortgage loans that the
              seller has assigned to the mortgages trustee after March 26,
              2001;

         o    "additional mortgage portfolio" means the portfolio of
              additional mortgage loans, their related security, accrued
              interest and other amounts derived from such additional mortgage
              loans that the seller, as of any cut-off date, anticipates
              assigning to the mortgages trustee;

         o    "cut-off date mortgage portfolio" means, as of any cut-off date,
              the initial mortgage portfolio and the further mortgage
              portfolios (taking account of, among other things, amortization
              of mortgage loans in that portfolio and the addition and/or
              removal of any mortgage loans to or from that portfolio since
              March 26, 2001) combined with any additional mortgage portfolio;
              and

         o    "mortgage portfolio" means, as of any date of determination, the
              initial mortgage portfolio and the further mortgage portfolios
              assigned to the mortgages trustee prior to such date of
              determination, taking account of, among other things,
              amortization of mortgage loans in that portfolio and the
              addition and/or removal of any mortgage loans to or from that
              portfolio since the last such assignment.

         The following is a description of some of the characteristics of the
mortgage loans currently or previously offered by the seller and includes
details of mortgage loan types, the underwriting process, lending criteria and
selected statistical information. Each mortgage


                                      67



loan in the mortgage portfolio incorporated one or more of the features
referred to in this section. The seller will not assign to the mortgages trust
any mortgage loan that was in arrears at any time during the 12 months prior
to the assignment date, and will not assign to the mortgages trust any
mortgage loan that is a non-performing mortgage loan.

         Each borrower may have more than one mortgage loan incorporating
different features, but all mortgage loans secured on the same mortgaged
property will be incorporated in a single account with the seller which is
called the mortgage account. Each mortgage loan (other than a personal secured
loan) is secured by a first legal charge over a residential property in
England or Wales (an "English mortgage") or a first ranking standard security
over a residential property in Scotland (a "Scottish mortgage"). Each personal
secured loan will be secured by a legal charge over freehold or leasehold
mortgaged properties located in England and Wales or by a standard security
over heritable or long leasehold mortgaged properties located in Scotland. The
priority of the legal charge or (in Scotland) standard security securing a
personal secured loan will rank below the first priority legal charge or
standard security securing the related borrower's existing mortgage loan. A
"mortgage" means an English mortgage or, as applicable, a Scottish mortgage.
Each mortgage loan secured over a property located in England and Wales (an
"English mortgage loan") is subject to the laws of England and Wales and each
mortgage loan secured over a property located in Scotland (a "Scottish
mortgage loan") is subject to the laws of Scotland.


Characteristics of the mortgage loans

Mortgage loan products offered by the seller
         The seller offers a variety of fixed rate, variable rate and hybrid
mortgage loan products to borrowers. The seller may assign to the mortgages
trustee any of the following of its mortgage loan products, which in each case
may comprise one or more of the following:

         o    "fixed rate mortgage loans": mortgage loans subject to a fixed
              interest rate for a specified period of time and at the
              expiration of that period are generally subject to the seller's
              standard variable rate.

         o    "standard variable rate mortgage loans": mortgage loans subject
              to the seller's standard variable rate for the life of the
              mortgage loan.

         o    "Together mortgage loans": flexible mortgage loans, which are
              offered in various product types: Together flexible, Together
              variable, Together fixed, Together fixed for life, Together
              discount tracker and Together stepped tracker. These products
              allow the borrower to obtain a mortgage loan, an unsecured loan
              and, in some cases, a credit card, each with a variable or a
              fixed interest rate, depending on the product type, and which in
              certain circumstances permit the borrower to make authorized
              underpayments and take payment holidays (collectively referred
              to in this prospectus as "non-cash re-draws"), receive cash
              re-draws and make overpayments.

         o    "Together Connections mortgage loans": flexible mortgage loans,
              which are offered in two product types: Together Connections
              variable and Together Connections fixed. These products have
              the same basic features as a Together mortgage loan, but also
              allow the borrower to link the mortgage loan with certain
              deposit and/or current accounts that are held with the seller.
              If a borrower elects to take the Together Connections Benefit
              (as defined below), the seller will only charge interest on the
              difference between the total of the outstanding balances on the
              Together Connections mortgage loan and certain deposit/current
              accounts held with the seller (the "combined debit balance")
              and the average monthly cleared credit balance in that
              borrower's linked deposit account or accounts (the


                                      68



              "combined credit balance"). Despite the foregoing, the borrower
              is nevertheless obligated to make their contractual monthly
              payment of principal (if any) and interest in full. The
              "Together Connections Benefit" is the difference between (1)
              the contractual monthly payment due on the combined debit
              balance and (2) the proportion of the payment made on the
              amount by which the outstanding combined debit balance exceeds
              the average cleared credit balance in that borrower's linked
              deposit account or accounts in respect of each month or any
              part of a month. Where the customer has elected to take
              Together Connections Benefit, calculations will be made and
              applied with effect from the first day of the month following
              the month during which the combined debit balance exceeded such
              credit balance. Unless the borrower specifies otherwise, the
              Together Connections Benefit will be apportioned pro rata
              between the mortgage loan and the unsecured loan in accordance
              with their respective contractual monthly payments. Any
              Together Connections Benefit is used to reduce the principal
              amount outstanding on the mortgage loan and related unsecured
              loan as described above. The application of the Together
              Connections Benefit may lead to amortization of the related
              mortgage loan more quickly than would otherwise be the case, as
              a higher proportion of the contractual monthly payment could be
              allocated towards the repayment of principal of the mortgage
              loan. See "Risk factors - The inclusion of flexible mortgage
              loans may affect the yield to maturity of and the timing of
              payments on the notes". The borrower is not permitted to make a
              cash redraw of the principal amounts that have been repaid as a
              result of the application of the Together Connections Benefit.
              Alternatively, customers that have linked their mortgage loan
              to one or more deposit accounts may simply opt to be paid
              interest periodically on deposits held in their linked accounts
              at the same interest rate that is used to calculate interest on
              their mortgage loan. This option is referred to as "Together
              Connections Interest".

              The connection between a borrower's mortgage loan and unsecured
              loan and any linked account or account of the borrower may be
              ended (1) by the seller giving the borrower three months notice
              in writing at any time or (2) immediately by the seller giving
              the borrower notice in writing at any time where there are
              serious grounds for ending the connection with immediate effect.
              The connection between a borrower's mortgage loan and unsecured
              loan and any linked account or account of the borrower will be
              ended automatically where the average combined cleared credit
              balance for the month exceeds the combined debit balance in any
              month.

         o    "Connections mortgage loans": flexible mortgage loans, which
              allow the borrower to obtain a mortgage loan with either a
              variable or fixed rate, depending on the product type, and
              which, in certain circumstances, permit the borrower to make
              authorized underpayments and take payment holidays
              (collectively referred to in this prospectus as "non cash
              re-draws"), receive cash re-draws and make overpayments.
              Connections mortgage loans have the same basic features as
              Together Connections mortgage loans but without the facility
              for an unsecured loan or credit card. The "Connections debit
              balance" will equal the total outstanding balance on the
              Connections mortgage loan. In addition, the "Connections
              combined credit balance" will comprise the average monthly
              cleared credit balance in the borrower's linked Save Direct
              deposit account (a deposit account operated by a dedicated
              savings division of the seller) and/or current account with the
              seller. "Connections Benefit" and "Connections Interest" are
              calculated in the same way as "Together Connections Benefit"
              and


                                      69



              "Together Connections Interest" taking into account the
              amended definitions of "Connections debit balance" and
              "Connections combined credit balance" as outlined above. For
              the purposes of calculating Connections Interest, only the
              average cleared balance in the deposit account will apply.

         o    "CAT standard mortgage loans": flexible mortgage loans, which
              can offer either a variable rate equal to the Bank of England
              base rate plus an additional fixed percentage or can offer
              initially a fixed rate for a specified period of time followed
              by a variable rate equal to the Bank of England base rate plus
              an additional fixed percentage, and which in some cases permit
              the borrower to make non-cash re-draws and receive cash
              re-draws.

         o    "capped rate mortgage loans": mortgage loans subject to a
              maximum rate of interest and charge interest at the lesser of
              the seller's standard variable rate or the specified capped
              rate.

         o    "flexible capped rate mortgage loans": flexible mortgage loans
              with the same basic features as a Together mortgage loan (other
              than allowing the borrower to obtain a credit card and
              unsecured loan) which are subject to a maximum rate of interest
              for a specified period of time, and at the expiration of that
              period are generally subject to the seller's standard variable
              rate.

         o    "flexible discount rate mortgage loans": flexible mortgage loans
              which allow the borrower to pay interest at a specified
              discount to the seller's standard variable rate for a specified
              period of time or for the life of the mortgage loan.

         o    "flexible fixed rate mortgage loans": flexible mortgage loans
              with the same basic features as a Together mortgage loan (other
              than allowing the borrower to obtain a credit card and
              unsecured loan) which are subject to a fixed rate of interest
              for a specified period of time, and at the expiration of that
              period are generally subject to the seller's standard variable
              rate.

         o    "discount rate mortgage loans": mortgage loans which allow the
              borrower to pay interest at a specified discount to the
              seller's standard variable rate for a specified period of time
              or for the life of the loan.

         o    "tracker rate mortgage loans": mortgage loans subject to a
              variable rate of interest that is linked to the Bank of England
              base rate plus an additional fixed percentage.

         o    "flexible tracker rate mortgage loans": flexible mortgage loans
              with the same basic features as a Together mortgage loan (other
              than allowing the borrower to obtain a credit card and
              unsecured loan) which are subject to a variable rate of
              interest that is linked to the Bank of England base rate plus
              an additional fixed percentage.

         o    "cashback mortgage loans": mortgage loans which provide a
              specified lump sum payment to the borrower at the time that the
              mortgage loan is advanced to the borrower. The cashback
              mortgage loan product is sometimes combined with another
              product (although the seller currently does not combine the
              cashback feature with Together mortgage loans, Together
              Connections mortgage loans, Connections mortgage loans and CAT
              standard mortgage loans). For example, a borrower may have a
              fixed rate and cashback mortgage loan, or a discounted and
              cashback mortgage loan.

         o    "personal secured loans": mortgage loans having a fixed or
              variable interest rate the proceeds of which may be used by the
              borrower for unrestricted purposes and which are offered to
              borrowers who have existing mortgage loans with the seller. A
              personal secured loan is secured on the same property that
              secures the borrower's existing mortgage loan. A personal
              secured loan is, however, secured by means of a separate second
              mortgage and is governed by


                                      70



              separate terms and conditions documented either as a regulated
              agreement subject to the CCA or as an unregulated agreement
              based on the amount of the personal secured loan or the
              purposes for which it is used. Some personal secured loans
              permit the borrower to draw additional amounts in aggregate up
              to the fixed amount of credit extended under the terms of the
              mortgage conditions at the inception of such personal secured
              loan. Such draws under a personal secured loan are collectively
              referred to as "further draws".

Repayment terms
         Borrowers typically make payments of interest on, and repay principal
of, their mortgage loans using one of the following methods:

         o    "repayment": the borrower makes monthly payments of both
              interest and principal so that, when the mortgage loan matures,
              the borrower will have repaid the full amount of the principal
              of the mortgage loan.

         o    "interest-only" (with a repayment vehicle): the borrower makes
              monthly payments of interest but not of principal; when the
              mortgage loan matures, the entire principal amount of the
              mortgage loan is still outstanding and the borrower must repay
              that amount in one lump sum. The borrower arranges a separate
              investment plan which will be administered by a separate
              organization, which plan provides a lump sum payment to
              coincide with the end of the mortgage term. Although these
              investment plans are forecast to provide sufficient sums to
              repay the principal balance of the mortgage loan upon its
              maturity, to the extent that the lump sum payment is
              insufficient to pay the principal amount owing, the borrower
              will be liable for making up any shortfall. These types of
              plans include:

         o    "endowment": the borrower makes regular payments to a life
              assurance company which invests the premiums; the endowment
              policy is intended to repay the mortgage loan at maturity;

         o    "pension policy": the borrower makes regular payments to a
              personal pension plan; upon retirement, or plan maturity, the
              borrower will receive a tax-free lump sum which is intended to
              repay the mortgage loan;

         o    "individual savings accounts" or "ISAs": the borrower makes
              contributions to a tax-free ISA account; once the value of the
              ISA equals or exceeds the outstanding mortgage debt, the
              borrower may use those amounts to repay the mortgage loan at any
              time thereafter or may wait to repay the mortgage loan upon its
              maturity;

         o    "personal equity plans" or "PEPs": similarly to ISAs, the
              borrower makes contributions to a tax-free PEP account and uses
              these amounts to repay the mortgage loan. Although PEPs have
              been discontinued in the United Kingdom, some mortgage loans
              with PEP repayment vehicles may be included in the mortgage
              portfolio; and

         o    "unit trusts": the borrower makes regular payments to a unit
              trust, and the accumulated unit trust is used to repay the
              mortgage loan by the end of its term.

         o    "interest-only" (without a repayment vehicle): similar to the
              interest-only mortgage loans described above, where the borrower
              makes monthly payments of interest but not of principal and when
              the mortgage loan matures, the entire principal amount of the
              mortgage loan is due. However, the borrower has no formal
              repayment vehicle in place to repay the mortgage loan in full.

         o    "combination repayment and interest-only" (with or without a
              repayment vehicle): this situation most often occurs when the
              borrower had an interest-only mortgage loan with a repayment
              vehicle on a prior mortgaged property, and after selling that
              mortgaged property the borrower purchased a property with a


                                      71



              mortgage loan issued by the seller, where the subsequent home
              was either more expensive than the prior home or the borrower
              took out a larger mortgage loan or further advance. The
              borrower used the existing interest-only repayment vehicle for
              the new mortgage loan or further advance issued by the seller
              and made up the difference between the anticipated maturity
              value of the interest-only repayment vehicle and the higher
              mortgage loan value with a repayment mortgage.

         The required monthly payment in connection with repayment mortgage
loans or interest-only mortgage loans may vary from month to month for various
reasons, including changes in interest rates. See "- Origination of the
mortgage loans - Maximum LTV ratio" for the maximum LTV ratio for the mortgage
loans described above.

         The seller does not (and in some cases cannot) take security over
investment plans. See "Risk factors - There can be no assurance that a
borrower will repay principal at the end of a term on an interest-only loan
(with or without a capital repayment vehicle) or a combination loan".


Capital payments, overpayments and underpayments on non-flexible mortgage loans
         Subject to certain conditions, if a borrower makes a monthly payment
on a mortgage loan (other than a flexible mortgage loan) that is greater by
(GBP)200 or more than the amount due for that month, and the borrower notifies
the seller that the overpayment is intended to reduce the capital balance of
the related mortgage loan (a "capital payment"), then the current balance of
the mortgage loan will be immediately reduced, and the capital balance of the
mortgage loan will be reduced from the last day of the month in which the
capital payment occurs. As interest on the mortgage loans accrues on the
capital balance thereof from time to time, any capital payment will affect the
amount of interest payable by the borrower from the first day of the month
following the month in which the capital payment was made by the borrower.
Capital payments may be subject to early repayment charges, as described under
"- Early repayment charges", and may only be made in certain minimum amounts
and only if the relevant borrower's account is not in arrears at the time of
the capital payment.

         If the borrower makes a monthly payment on a mortgage loan (other
than a flexible mortgage loan) that is greater than the amount due for that
month, but the borrower (1) does not specify that the additional payment is
intended to reduce the capital balance of the related mortgage loan, (2) does
not specify any intention or (3) specifies that the payment is intended to
repay the capital balance but the additional payment is less than (GBP)200,
that overpayment initially will only reduce the current balance of the related
mortgage loan and not the capital balance. Any overpayment will be held by the
cash manager in the mortgages trustee GIC account and recorded on an
overpayments ledger and will not reduce the capital balance of the related
mortgage loan until the annual date at the end of each calendar year on which
the capital balances of the mortgage loans (other than flexible mortgage loans
as described below) are reconciled with the current balances of such mortgage
loans. The capital balances of such mortgage loans will only be reduced on
such annual date in an amount equal to the aggregate amount of the
overpayments made in that calendar year less any amounts that the borrower has
underpaid (or has overpaid in error, which amounts may be refunded to the
borrower) during the same calendar year of the overpayment. These credits and
debits will be recorded on the overpayments ledger during each calendar year.
Any underpayments or refunds may be made only up to the net amount of the
overpayment standing to the credit of the overpayments ledger during the same
calendar year as the underpayment. As interest on the mortgage loans accrues
on the capital balance thereof from time to time, an overpayment may only have
an effect on the interest accruing on that mortgage loan after the annual date
that the current balance and the capital balance of the mortgage loan is
reconciled.


                                      72



         If a borrower under a mortgage loan (other than a flexible mortgage
loan) makes a monthly payment which is less than the required monthly payment
(an "underpayment"), the current balance of that mortgage loan will remain
higher than the expected scheduled current balance, although the capital
balance of that mortgage loan will remain unchanged until the annual
reconciliation of the current balance and capital balance. As overpayments on
non-flexible mortgage loans will be held in the overpayments ledger throughout
the calendar year in which the overpayment was made, amounts standing to the
credit of the overpayments ledger will be used to fund underpayments that the
borrower has made during that same calendar year. See "The mortgages trust -
Overpayments". If a borrower makes an unauthorized underpayment but has not
made any prior overpayments within that same calendar year, those
underpayments are treated by the seller as arrears.

         At the end of a calendar year, if a borrower under a mortgage loan
(other than a flexible mortgage loan) has a current balance which is less than
its capital balance (because of any overpayments made in that same calendar
year which were not used to fund an underpayment), the seller will decrease
the capital balance on that borrower's mortgage loan to equal the current
balance on that borrower's mortgage loan. The borrower then will no longer be
able to fund underpayments with amounts overpaid in the prior calendar year.
Conversely, if at the end of a calendar year a borrower under a mortgage loan
(other than a flexible mortgage loan) has a current balance which is greater
than its capital balance (because of any underpayments which were not funded
by overpayments made in that same calendar year), the seller will increase the
capital balance on that borrower's mortgage loan to equal the current balance
on that borrower's mortgage loan. Notwithstanding the year-end reconciliation
of the related capital balance and current balance, the borrower will still be
considered in arrears for the amount of the underpayment.

         For a description of the treatment of overpayments and underpayments
under the seller's current flexible mortgage loan products, see "- Flexible
mortgage loans".


Early repayment charges
         Borrowers under the seller's non-flexible mortgage products that have
received a benefit in the form of a cashback, capped, discounted or fixed rate
mortgage loan may be required to pay an early repayment charge if (a) in any
one calendar year in addition to the scheduled monthly payments they repay
more than a specified percentage of the initial amount of the mortgage loan,
or (b) generally if they make a product switch or a permitted product switch,
in each case before a date specified in the offer of advance. Although a
borrower under the seller's flexible capped rate mortgage loan, flexible fixed
rate mortgage loan, flexible discount rate mortgage loan, Together fixed
mortgage loan, Together Connections fixed mortgage loan or Connections fixed
mortgage loan may make overpayments or capital payments at any time without
incurring any early repayment charge, that borrower will be subject to an
early repayment charge for the remaining period of time during which the fixed
or capped rate, as the case may be, on the mortgage loan applies (except in
the case of flexible fixed rate mortgage loans with an extended early
repayment charge period), to the extent that the borrower repays the entire
current balance under that mortgage loan during such period. Borrowers under
the seller's Connections Base Rate Tracker mortgage loans will be subject to
an early repayment charge which is currently three (3) years from completion,
to the extent that the borrower repays the entire current balance under that
mortgage loan during such period. Borrowers under the seller's flexible fixed
rate mortgage loans with an extended early repayment charge period will be
subject to an early repayment charge for the remaining period of time during
which the fixed rate on the mortgage loan applies plus an additional period of
one year to the extent that the borrower repays the entire current balance
under that mortgage loan during such period. Borrowers under the seller's
Together variable, Together Connections variable and CAT standard mortgage
loans are not subject to early repayment charges regardless of whether they
make an overpayment or they repay the entire current balance under the
relevant mortgage loan.


                                      73



         Any early repayment charge will equal a percentage of the amount
repaid in excess of the specified percentage limit (except for an early
repayment in full, where the early repayment charge will equal a varying
percentage of the entire amount repaid). The seller retains absolute
discretion to waive or enforce early repayment charges in accordance with the
seller's policy from time to time. Under the terms of the mortgage sale
agreement, the amount of any early repayment charges which may become payable
on any mortgage loans that have been assigned to the mortgages trustee will be
paid by the mortgages trustee to the seller as deferred purchase price.

         Cashback mortgage loans offered by the seller provide the borrower
with a cash payment that the seller makes to the borrower upon completion of
the mortgage loan. The cash payment depends upon the terms of the offer of
advance, but is usually calculated as a percentage of the amount borrowed. If
a borrower with a cashback mortgage loan makes an unscheduled principal
repayment or executes a product switch or a permitted product switch (as
described under "- Product switches") in either case before a date specified
in the offer of advance, then the borrower must repay to the seller some or
all of the cash payment made by the seller.

         All of the seller's mortgage loan products allow for the borrower to
avoid early repayment charges and, if applicable, avoid repaying to the seller
any of the cash payment described above, by "porting" the existing mortgage
loan to a new mortgaged property, provided that (1) the new mortgage loan is
equal to or greater than the existing mortgage loan and (2) the borrower
receives from the seller substantially the same mortgage loan product. The new
mortgage loan preserves the borrower's status in that mortgage loan product.

         A prepayment of the entire outstanding balance of a mortgage loan
discharges the related mortgage. Any prepayment in full must be made together
with all accrued interest, arrears of interest, any unpaid charges and any
early repayment charges.


Interest payments and setting of interest rates
         Interest on each mortgage loan accrues on the capital balance of that
mortgage loan from time to time. Interest is payable by the borrower monthly
in advance. Interest on the mortgage loans in the cut-off date mortgage
portfolio may be computed on a daily, monthly or annual basis. Each mortgage
loan in the cut-off date mortgage portfolio accrues interest at any time at a
fixed or a variable rate.

         Fixed rate mortgage loans provide that the borrower pays interest on
such mortgage loan at a fixed rate of interest for the period specified in the
offer of advance. At the end of that period, the interest rate reverts to the
seller's standard variable rate. However, under the terms of certain fixed
rate loans, the borrower may exercise a one-time option within three months of
the end of the initial fixed rate period to "re-fix" the interest rate for a
further specified period of time at a new fixed rate that the seller is
offering to existing borrowers at that time. Any exercise of an option to
"re-fix" shall constitute a product switch and shall be dealt with as
described under "- Product switches".

         The rate of interest set by the seller for variable rate mortgage
loans is the "seller's standard variable rate". Interest accrues on these
mortgage loans at a rate equal to the seller's standard variable rate, or, for
a specified period of time, at a set margin above or below the seller's
standard variable rate. The seller's standard variable rate is not directly
linked to interest rates in the financial markets although, in general, the
seller's standard variable rate follows movements in the markets. The seller's
standard variable rate for existing and/or new borrowers, as at each cut-off
date, will be specified in each prospectus supplement.

         The seller's "base rate pledge" guarantees that for some variable
rate mortgage loans, and for fixed rate mortgage loans upon conversion from a
fixed rate to the seller's


                                      74



standard variable rate, the actual gross interest rate that the seller charges
will be the lower of:

         o    the seller's standard variable rate; or

         o    the Bank of England base rate plus a margin which is determined
              by Northern Rock.


         This base rate pledge only applies, however, during the period, if
any, in which the borrower is subject to an early repayment charge as
described under "- Early repayment charges".

         If the Bank of England's base rate falls to a level of [2.49]% below
the seller's standard variable rate it is possible that a revenue shortfall
would occur. See "Risk factors - If the Bank of England base rate falls below
a certain level, we could suffer a revenue shortfall".

         Mortgage loans may combine one or more of the features listed in this
section. For mortgage loans with an interest rate that lasts for a limited
period of time specified in the offer of advance, after the expiration of that
period the interest rate adjusts to some other interest rate type or else it
reverts to, or remains at, the seller's standard variable rate. The features
that may apply to a particular mortgage loan are specified in the offer of
advance (and as the seller may vary from time to time).

         Each mortgage loan (other than a Together mortgage loan, a Together
Connections mortgage loan and a CAT standard mortgage loan) currently provides
for a loyalty discount reduction of 0.25% (although the seller may in the
future allow for a discount of between 0.25% and 0.75%) of the applicable
interest rate once the borrower has held the mortgage loan for at least seven
years, subject to certain conditions.

         Except in limited circumstances as set out in "The administrator and
the administration agreement - The administration agreement - Undertakings by
the administrator", the administrator on behalf of the mortgages trustee,
Funding, Funding 2 the security trustee and the Funding 2 security trustee is
responsible for setting the variable mortgage rate on the mortgage loans in
the mortgage portfolio as well as on any new mortgage loans that are assigned
to the mortgages trustee. The mortgage conditions applicable to all of the
variable rate mortgage loans provide that the seller and its successors may
vary the variable mortgage rate only for certain reasons which are specified
in the mortgage conditions. These reasons may include:

         o    where there has been, or the lender reasonably expects there to
              be in the near future, a general trend to increase rates on
              mortgages;

         o    where the lender for good commercial reasons needs to fund an
              increase in the interest rate or rates payable to depositors;

         o    where the lender wishes to adjust its interest rate structure to
              maintain a prudent level of profitability;

         o    where there has been, or the lender reasonably expects there to
              be in the near future, a general increase in the risk of
              shortfalls on the accounts of mortgage borrowers; and

         o    where the lender's administrative costs have increased or are
              likely to increase in the near future.

         The term "lender" in the above five bullet points means the seller
and its successors.

         The rate that the borrower is required to pay under the variable rate
mortgage loans must not be greater than either the seller's standard variable
rate or a set margin above or below the seller's standard variable rate. The
seller has given the mortgages trustee, Funding, Funding 2, the administrator,
the security trustee and the Funding 2 security trustee


                                      75



the power to set the seller's standard variable rate and other applicable
discretionary rates or margins, but that power may only be exercised in
limited circumstances.

         In maintaining, determining or setting the variable mortgage rate for
mortgage loans within the mortgages trust, the administrator will apply the
factors set out here and has undertaken to maintain, determine or set the
standard variable rate and other applicable discretionary rates or margins at
rates which are not higher than the seller's equivalent rates from time to
time.


Flexible mortgage loans
         The "Together" mortgage loans, the "Together Connections" mortgage
loans, the "Connections" mortgage loans, the flexible capped rate mortgage
loans, the flexible fixed rate mortgage loans, the flexible discount rate
mortgage loans, the flexible tracker rate mortgage loans and the "CAT
standard" mortgage loans (collectively, the "flexible mortgage loans") are
subject to a range of options selected by the borrower that give the borrower
greater flexibility in the timing and amount of payments made under the
mortgage loan as well as access to re-draws under the mortgage loan. A
mortgage loan that has one or more of these features may be called a flexible
mortgage loan. The seller anticipates that an increasing percentage of the
mortgage loans that it originates will offer the flexible features described
below. As a result, mortgage loans assigned to the mortgages trustee in the
future may contain a higher proportion of flexible mortgage loans than are in
the cut-off date mortgage portfolio. In addition to the flexible mortgage
loans that the seller currently offers, the seller in the future may offer
flexible mortgage loans that the seller also may assign to the mortgages
trustee that have different features than those described below.

         Unlike non-flexible mortgage loans for which separate current
balances and capital balances are only reconciled annually (see "- Capital
payments, overpayments and underpayments on non-flexible mortgage loans"), the
flexible mortgage loans that the seller currently offers have separate current
balances and capital balances which are reconciled on a daily basis.

         The following options currently are available to a borrower following
the issue of a flexible mortgage loan:

         o     Overpayments. A borrower may make overpayments or may repay the
               entire current balance under its Together, Together
               Connections, Connections and CAT standard mortgage loan at any
               time without incurring any early repayment charges. Although a
               borrower may make overpayments under its flexible capped rate
               mortgage loan, flexible fixed rate mortgage loan, flexible
               tracker rate mortgage loan, Together fixed mortgage loan,
               Together Connections fixed mortgage loan, Connections Base Rate
               Tracker mortgage loan or Connections fixed mortgage loan at any
               time without incurring any early repayment charge, that
               borrower will be subject to an early repayment charge for the
               remaining period of time during which the fixed, tracker or
               capped rate, as the case may be, on the mortgage loan applies
               (except in the case of a Connections Base Rate Tracker mortgage
               loan which has a variable early repayment charge period of
               approximately three years from completion), to the extent that
               the borrower repays the entire current balance under that
               mortgage loan. Any overpayments immediately reduce the current
               balance of the flexible mortgage loan from the day the seller
               receives payment. Any overpayment on a flexible mortgage loan
               will result in the immediate reduction in the amount of
               interest payable by the relevant borrower.

         o     Authorized Underpayments. A borrower may use certain amounts
               that it has previously overpaid to the seller to fund future
               underpayments under its mortgage loan (an "authorized
               underpayment"). If a borrower makes an authorized underpayment
               under its mortgage loan, the current balance of that mortgage
               loan


                                      76



               will be increased at the end of the month in which the
               authorized underpayment has been made and there will be an
               immediate effect on the amount of interest payable by the
               borrower. An authorized underpayment is also called a "non-cash
               re-draw" for the purposes of this prospectus. A borrower under
               a flexible mortgage loan may offset authorized underpayments up
               to the aggregate amount of any overpayments previously made
               (but not yet used to fund an authorized underpayment or redrawn
               in cash by the borrower) during the lifetime of the mortgage
               loan. Any authorized underpayment will be funded solely by the
               seller in an amount equal to the unpaid interest associated
               with that authorized underpayment. However, any such amounts
               funded by the seller in connection with an authorized
               underpayment will form part of the mortgage portfolio and
               thereby increase the seller share of the trust property.

          o    Unauthorized Underpayments. Any underpayment made by a borrower
               (a) which cannot be funded by prior overpayments and (b) where
               the borrower is not entitled to a payment holiday (an
               "unauthorized underpayment"), if any, will be treated by the
               seller as arrears.

          o    Payment Holidays. A borrower that has made nine consecutive
               scheduled monthly payments (or an equivalent sum of payments)
               on its flexible mortgage loan may apply for a one month payment
               holiday even if that borrower has not made prior overpayments.
               A borrower may apply for this payment holiday facility once in
               each rolling twelve-month period and may accumulate the right
               to take up to a maximum of three monthly payment holidays in
               any one calendar year if the borrower has not used the payment
               holiday facility in a given three-year period. In addition, a
               flexible mortgage loan borrower may apply for up to a six-month
               payment holiday in certain limited cases (generally, where the
               borrower can demonstrate an extenuating circumstance). The
               mortgage loan will continue to accrue interest and other
               charges during any payment holiday and accrued interest will be
               added to the current balance of the related mortgage loans
               which will increase the amount of interest payable by the
               borrower. Any payment holiday will be funded solely by the
               seller in an amount equal to the unpaid interest associated
               with that payment holiday. However, any such amounts funded by
               the seller in connection with a payment holiday will form part
               of the mortgage portfolio and thereby increase the seller share
               of the trust property. A payment holiday is also called a
               "non-cash re-draw" for the purposes of this prospectus.

          o    Cash re-draws. A borrower may request a cash re-draw of
               overpayments that the borrower has made on its flexible
               mortgage loan by requesting that the seller refund some or all
               of such overpayments in cash, provided that the aggregate
               amount of all overpayments not yet used to fund an authorized
               underpayment or otherwise re-drawn in cash by the borrower from
               the period commencing with the origination of the mortgage loan
               to the date of the cash re-draw is equal to or greater than
               (GBP)500, and that the amount of such cash re-draw is equal to
               or greater than (GBP)500. If the aggregate amount of all
               overpayments for such period is less than (GBP)500, any
               borrower wishing to make a cash re-draw in these amounts may
               instead make an authorized underpayment of the scheduled
               monthly payment, but is not entitled to a cash re-draw.
               Notwithstanding the foregoing, a borrower under a Together
               Connections Benefit mortgage loan or Connections mortgage loan
               is not permitted to make a cash re-draw of the principal
               amounts that have been repaid as a result of the application of
               the Together Connections Benefit or Connections Benefit. Any
               cash re-draw on a flexible mortgage loan will result in the
               immediate increase in the related current balance and will
               increase the amount of interest payable by the borrower. Any
               cash re-draws will be funded solely by the seller, but will
               form part of the mortgage portfolio and thereby increase the
               seller share of the trust property.


                                      77



         Under the mortgage conditions, a borrower must receive permission from
the seller to make an authorized underpayment or take a payment holiday on a
flexible mortgage loan. However, the seller occasionally waives the
requirement that the borrower first seeks the seller's permission. The seller,
however, retains the discretion whether to grant a cash redraw or to provide a
further advance (as described under "- Further advances" below) to a borrower
on a flexible mortgage loan, and also maintains discretion in some cases to
grant a payment holiday to a borrower, depending on the facts associated with
the borrower's request. Despite the foregoing means by which the seller
describes and treats authorized underpayments, payment holidays and cash
re-draws, each re-draw technically would be a "further advance" as used in the
Law of Property Act 1925 (which applies only in England and Wales and which
has no statutory or common law equivalent in Scotland).

         For a description of the treatment of overpayments and underpayments
in respect of the seller's current non-flexible loan products, see "- Capital
payments, overpayments and underpayments on non-flexible mortgage loans".

         In addition to the features described above, the flexible mortgage
loans that the seller currently offers under the Together and Together
Connections programs may be linked to an unsecured credit facility and a
credit card which are made available to a borrower. In 2002, the seller also
began offering a linked unsecured credit facility to borrowers under the
flexible capped rate mortgage loan, flexible tracker rate mortgage loan and
flexible fixed rate mortgage loan products and in 2003 under the flexible
discount rate mortgage loans. The unsecured credit facility is a line of
credit available to be drawn down by the borrower over and above the amount of
the mortgage loan. Amounts drawn under the credit facility (or the credit card
in respect of Together and Together Connections mortgage loans) are not
secured by a mortgage on the borrower's property. These flexible mortgage
loans that offer borrowers a linked unsecured credit facility allow a borrower
to make one monthly payment of amounts due under the mortgage loan and under
the unsecured credit facility, to the extent the borrower has made a drawing
under the unsecured credit facility (any linked credit card payments under the
Together and Together Connections programs will be made separately). The
seller applies the borrower's regular monthly payments and any overpayments
received on a flexible mortgage loan in proportion to the contractual monthly
payment due on the mortgage loan and the amount due on the unsecured credit
facility, unless the borrower specifies otherwise.

         The amount of a flexible mortgage loan is agreed at origination.
Amounts available under the unsecured credit facility (currently a maximum of
(GBP)30,000 for Together and Together Connections mortgage loans and
(GBP)10,000 for flexible capped rate, flexible tracker rate and flexible fixed
rate mortgage loans) and any credit card (in respect of Together and Together
Connections mortgage loans) are not secured by the mortgaged property, and the
seller will not assign to the mortgages trustee amounts due under the
unsecured credit facility or any credit card. This means that only the secured
mortgage loan is assigned to the mortgages trustee.

         The seller has originated several types of Together mortgage loans
(referred to collectively in this prospectus as "Together" mortgage loans):

     (1) "Together variable" mortgage loans. The interest rate on Together
         variable mortgage loans offered at any time is set periodically (a)
         for approximately the first two years of the mortgage loan, at a rate
         which is below the average standard variable rate offered by a basket
         of mortgage lenders in the UK or a rate which tracks the Bank of
         England base rate and (b) after that initial approximate two-year
         period, at a variable rate which is below the seller's standard
         variable rate for the seller's then-existing borrowers.

     (2) "Together flexible" mortgage loans. The interest rate on Together
         flexible mortgage loans is set periodically (a) for approximately the
         first two years of the mortgage loan, at a rate equal to or lower
         than the seller's standard variable rate and (b) after that


                                      78



         initial period, at a variable rate equal to the lower of (i) the
         Bank of England base rate plus a margin or (ii) the seller's then
         current standard variable rate.

     (3) "Together fixed for life" mortgage loans. The interest rate on
         Together fixed for life mortgage loans is fixed by the seller, which
         rate will remain for the life of the mortgage loan.

     (4) "Together fixed" mortgage loans. The initial interest rate on
         Together fixed mortgage loans is fixed by the seller. After the
         initial interest rate period, the interest rate will be set
         periodically at a variable rate equal to the lower of (i) the Bank of
         England base rate plus a margin or (ii) the seller's then current
         standard variable rate.

     (5) "Together discount tracker" mortgage loans. The initial interest rate
         on the Together discount tracker mortgage loans is a variable rate
         and is linked to the Bank of England base rate. The interest rate on
         the Together discount tracker mortgage loans is discounted for
         approximately the first two years of the mortgage loan and thereafter
         tracks the Bank of England base rate plus a margin.

     (6) "Together stepped tracker" mortgage loans. The interest rate on
         Together stepped tracker mortgage loans is a fixed rate which steps
         up after a period of time (currently one or two years) before
         becoming linked to the Bank of England base rate.

         The seller also began originating Together Connections variable
mortgage loans (referred to in this prospectus as "Together Connections
variable" mortgage loans) in May 2001 and Together Connections fixed mortgage
loans (referred to in this prospectus as "Together Connections fixed" mortgage
loans) in August 2002 (Together Connections variable mortgage loans and
Together Connections fixed mortgage loans are together referred to in this
prospectus as "Together Connections" mortgage loans). Together Connections
mortgage loans generally share the same characteristics as Together mortgage
loans, but have the additional feature of allowing the borrower to link the
mortgage loan with one or more deposit accounts that are held with the seller,
as described above under "- Mortgage loan products offered by the seller". The
interest rate on Together Connections mortgage loans depends on the LTV ratio
of the particular mortgage loan.

         The seller began originating Connections mortgage loans in November
2002. Connections mortgage loans have similar features to Together Connections
mortgage loans but allow the customer to connect the mortgage loan with a
current account and/or a Save Direct deposit account as described above under
"- Mortgage loan products offered by the seller". Connections mortgage loans
do not allow the customer to have an unsecured facility.

         Generally, a prospective borrower applying for a currently offered
flexible mortgage loan may borrow up to a maximum of 95% of the lower of the
original property value or the purchase price of the mortgaged property. The
seller requires a lower LTV ratio where the valuation or purchase price is
over (GBP)250,000. In the case of a remortgage, the seller calculates the
maximum amount of the loan available by using the then current valuation of
the mortgaged property. A borrower may repay amounts owed under a currently
offered flexible mortgage loan under any of the repayment terms described
above under "- Repayment terms". The current term over which a borrower may
repay its flexible mortgage loan (other than a Together mortgage loan, a
Together Connections mortgage loan or a Connections mortgage loan) is up to 35
years, and the current term over which a borrower may repay its Together
mortgage loan, Together Connections mortgage loan or Connections mortgage loan
is up to 30 years.

         The seller currently reviews monthly the interest rate on its
variable rate flexible mortgage loans. In addition, the seller will
recalculate accrued interest on flexible mortgage loans to take account of the
exercise of any overpayment or re-draw, so that (a) interest on


                                      79



any re-draw is charged from the date of the redraw, and (b) borrowers are
given the benefit of any overpayment from the date on which the overpayment is
paid.

         In addition to the conditions described above, the re-draw options
for borrowers with flexible mortgage loans may cease to be available, at the
seller's sole discretion, if an event of default (as set out in the applicable
terms and conditions) occurs.


Personal secured loans
         Personal secured loans are offered to borrowers who have an existing
mortgage loan with the seller. The proceeds of a personal secured loan may be
used for any purpose and such loan is secured by a legal charge or (in
Scotland) a standard security on the same property that secures the borrower's
existing mortgage loan. The priority of the legal charge or (in Scotland)
standard security securing a personal secured loan will rank below the first
priority legal charge or standard security securing the related borrower's
existing mortgage loan. A borrower may have more than one personal secured
loan. A personal secured loan may be in an amount up to (GBP)25,000. If the
borrower's existing mortgage loan is not a flexible mortgage loan then the
borrower may be eligible for a "flexi plan loan" which is a personal secured
loan under which a fixed amount of credit (up to (GBP)25,000) is extended. The
borrower may draw down the flexi plan loan in increments up to the amount of
credit granted. Draws after the initial advance of funds under a flexi plan
loan are referred to as further draws. Flexi plan loans bear interest at the
standard variable rate whereas all other personal secured loans bear interest
at either the standard variable rate or a fixed rate. For personal secured
loans that are not flexi plan loans, the borrower may elect the interest rate
applicable to the borrower's existing mortgage loan during the period, if any,
when an incentive rate of interest applies to that existing mortgage loan. The
seller will not assign to the mortgages trustee the mortgage loans of a
borrower where the combined LTV of the personal secured loan(s) and the other
mortgage loan secured on the same property that secures the personal secured
loan(s) is greater than 95%.


Further advances
         An existing borrower may apply to the seller for a further amount to
be lent to him or her under his or her mortgage loan, which amount will be
secured by the same mortgaged property as the mortgage loan. Any such
application may result from a solicitation made by the seller, as the seller
may periodically contact borrowers in respect of the seller's total portfolio
of mortgage loans in order to offer to a borrower the opportunity to apply for
a further advance. Any further advance approved by the seller and made to an
existing borrower will be added to the outstanding principal balance of that
borrower's mortgage loan at the time of the advance under the same terms and
conditions as the existing mortgage loan. The aggregate of the outstanding
amount of the mortgage loan and the further advance may be greater than the
original amount of the mortgage loan.

         In determining whether to make a further advance, the seller will use
its lending criteria applicable to further advances at that time in
determining, in its sole discretion, whether to approve the application. The
seller will calculate a new LTV ratio by dividing the aggregate of the
outstanding amount of the mortgage loan and the further advance by the revised
valuation of the mortgaged property. Where the aggregate of the initial
advance and the further advance is greater than 95% of the indexed value of
the mortgaged property, the seller will reassess the property's value, by
instructing a valuer, who may physically inspect the property. The seller will
not assign to the mortgages trust any mortgage loan where the LTV ratio at the
time of origination or further advance is in excess of 95% (excluding
capitalized fees and/or charges).

         None of the mortgage loans in any cut-off date mortgage portfolio
will oblige the seller to make further advances. However, the seller may make
further advances on some mortgage loans in an additional mortgage portfolio
prior to their assignment to the mortgages


                                      80



trustee. The administrator is required under the administration agreement not
to issue an offer for a further advance to any borrower in respect of a
mortgage loan which has been assigned to the mortgages trustee unless the
seller has elected to purchase that mortgage loan in accordance with the terms
of the mortgage sale agreement, although this requirement may change if the
seller decides at a later date to retain those mortgage loans within the trust
property and to assign such further advances to the mortgages trustee. See
"Risk factors - The yield to maturity of the notes may be adversely affected
by prepayment or redemptions on the mortgage or repurchases of mortgage loans
by the seller" and "Assignment of the mortgage loans and related security".


Product switches
         From time to time borrowers may request or the seller may offer, in
limited circumstances, a variation in the mortgage conditions applicable to
the borrower's mortgage loan. In addition, in order to promote the retention
of borrowers, the seller may periodically contact certain borrowers in respect
of the seller's total portfolio of outstanding mortgage loans in order to
encourage a borrower to review the seller's other mortgage products and to
discuss shifting that borrower to an alternative mortgage product. Any such
variation, including a change in product type (other than a variation
described as a permitted product switch), is called a "product switch". The
administrator is required under the administration agreement not to issue an
offer for a product switch to any borrower in respect of a mortgage loan which
has been assigned to the mortgages trustee unless the seller has elected to
purchase that mortgage loan in accordance with the terms of the mortgage sale
agreement. However, some fixed rate mortgage loans permit the borrower to
exercise a one-time option within three months of the end of the initial fixed
rate period to "re-fix" the interest rate at a new fixed rate that the seller
is offering existing borrowers at that time. Although this re-fixing of the
borrower's fixed rate mortgage loan is considered by the seller as a product
switch, these mortgage loans may or may not be purchased by the seller from
the mortgages trustee. See "Risk factors - The yield to maturity of the notes
may be adversely affected by prepayment or redemptions on the mortgage or
repurchases of mortgage loans by the seller" and "Assignment of the mortgage
loans and related security".


Arrears capitalization
         From time to time, where a borrower has demonstrated a regular
payment history following previous arrears, the seller may capitalize any
outstanding amounts in arrears. In those circumstances, the seller will set
the arrears tracking balance to zero and the related mortgage loan will no
longer be considered to be in arrears. The outstanding balance will be
required to be repaid over the remaining term of such mortgage loan. See "The
administrator and the administration agreement - Arrears and default
procedures".


Origination of the mortgage loans
         The seller currently derives its mortgage lending business from the
following sources:

          o    intermediaries that range from mortgage clubs to small
               independent mortgage advisors;

          o    its branch network throughout the United Kingdom;

          o    its website; and

          o    Northern Rock Direct, a centralized telephone-based lending
               operation.


         In each case, the seller performs all the evaluations of the borrower
and determines whether a mortgage loan will be offered. The seller has adopted
the Council of Mortgage Lenders' Code of Mortgage Lending Practice, which is a
voluntary code observed by most banks, building societies and other
residential mortgage lenders in the UK. The seller became authorized to
conduct mortgage lending business under the FSMA on N(m) and is


                                      81



subject to the requirements of MCoB. MCoB sets out, among other things, what
information loan applicants should be provided with before committing to a
mortgage loan, including the repayment method and repayment period, the
financial consequences of early repayment, the type of interest rate,
insurance requirements, costs and fees associated with the mortgage loan and
when an applicant's account details can be given to credit reference agencies.
MCoB, like the CML Code also mandates that the lender, among other things, act
fairly and reasonably with its borrowers and assist borrowers in choosing a
mortgage that fits the needs of the relevant borrower. See "Risk factors -
Possible regulatory changes by the Office of Fair Trading, the Financial
Services Authority and any other regulatory authority may have an impact on
the seller, the issuer and/or the mortgage loans and may adversely affect our
ability to make payments when due on the notes".


Underwriting
         The decision to offer a mortgage loan to a potential borrower is made
by one of the seller's underwriters and/or mandate holders located in its
mortgage service centers or head office in Gosforth, who may liaise with the
intermediaries. Each underwriter and/or mandate holder must pass the seller's
formal training program to gain the authority to approve mortgage loans. The
seller has established various levels of authority for its underwriters who
approve mortgage loan applications. The levels are differentiated by, among
other things, degree of risk, value of the property and LTV ratio in the
relevant application. An underwriter wishing to move to the next level of
authority must first take and pass a further training course. The seller also
monitors the quality of underwriting decisions on a regular basis.

         The decision to offer a mortgage loan to a potential borrower also
may be made by one of the seller's mandate holders located in a regional
mortgage service center or the seller's head office. "Mandate holders" are
employees of the seller who are not underwriters but who have participated in
a formal training program, and who have been given a mandate by the seller to
approve a mortgage loan for which the potential borrower has attained a
specified minimum credit score on the seller's initial credit review.

         The seller continually reviews the way in which it conducts its
mortgage origination business in order to ensure that it remains up-to-date
and cost effective in a competitive market. The seller may therefore change
its origination processes from time to time. However, the seller will retain
exclusive control over the underwriting polices and lending criteria to be
applied to the origination of each mortgage loan. The seller's underwriting
and processing of mortgage loans are independent from the process by which the
seller's mortgage loans are originated.


Lending criteria
         Each mortgage loan was originated according to the seller's lending
criteria applicable at the time the mortgage loan was offered, which lending
criteria in the case of each mortgage loan included in the mortgage portfolio
as of the Funding 2 program date were the same as or substantially similar to
the criteria described in this section. New mortgage loans may only be
included in the mortgage portfolio if they are originated in accordance with
the lending criteria applicable at the time the mortgage loan is offered and
if the conditions contained in "Assignment of the mortgage loans and related
security - Assignment of new mortgage loans and their related security" have
been satisfied. However, the seller retains the right to revise its lending
criteria from time to time, so the criteria applicable to new mortgage loans
may not be the same as those currently used.

         To obtain a mortgage loan, each prospective borrower completes an
application form which includes information about the applicant's income,
current employment details, bank account information, if any, current mortgage
information, if any, and certain other personal information. The seller
completes a credit reference agency search in all cases against each


                                      82



applicant at their current address and, if necessary, former addresses, which
gives details of public information including any county court judgements and
details of any bankruptcy. Some of the factors currently used in making a
lending decision are as follows:

(1) Employment details

         The seller operates the following policy in respect of the
verification of a prospective borrower's income details. Under this policy,
the seller categorizes prospective borrowers as either "employed" or
"self-employed". Proof of income for employed prospective borrowers applying
for mortgage loans in an amount less than (GBP)500,000 may be established by:

         o    last three monthly bank statements and/or three monthly payslips
              from the six month period prior to the date of the loan
              application; and

         o    a form P60 or accountants' certificate certifying the
              borrower's income.

         Proof of income for self-employed prospective borrowers may be
established by:

         o    a letter from the prospective borrower's accountant in
              acceptable form; or

         o    acceptable confirmation of self-employment which might include
              any of a tax return, accountant's letter or a trade invoice,
              together with a certificate from the prospective borrower as to
              income.

         In May 2001 the seller introduced its fast track program to
prospective borrowers for certain mortgage loan products. If a mortgage loan
is judged appropriate for the fast track program, income is accepted as stated
by the prospective borrower without further proof once positive identification
of the borrower is provided and the borrower has passed the seller's credit
scoring test. The seller does, nevertheless, reserve the right to request
income verification from prospective borrowers. In order to qualify, the
prospective borrower must have attained a specified minimum credit score on
the seller's initial credit review. From May 2001 through January 2002, a
prospective borrower eligible for the fast track program must have had a
property value of at least (GBP)150,000, applied for a mortgage loan with an
LTV ratio no greater than 60% and must have had a valuation made on the
mortgaged property. From January 2002 to August 2002, a prospective borrower
eligible for the fast track program must have had a property value of at least
(GBP)100,000, applied for a mortgage loan with an LTV ratio no greater than
75% and must have had a valuation made on the mortgaged property. From August
2002, a prospective borrower eligible for the fast track program must have a
property value of at least (GBP)100,000, applied for a mortgage loan with an
LTV ratio no greater than 80% and must have a valuation made on the mortgaged
property. From July 2003, a prospective borrower eligible for the fast track
program must have a property value of at least (GBP)100,000, be applying for a
mortgage loan with an LTV ratio no greater than 85% and must have a valuation
made on the mortgaged property. An existing borrower may also be eligible for
the fast track program in respect of a further advance under a mortgage loan
provided that the LTV ratio of the combined mortgage loan and further advance
does not exceed 95% and that prior to the request for a further advance the
mortgage loan was not subject to the seller's fast track program procedure.
Further, an existing borrower may also be eligible for the fast track program
if the borrower is moving from one property (for which the seller is the
mortgagee) to another property and either (a) the borrower has had a mortgage
loan with the seller for at least two years prior to the date on which the
borrower applies for the new mortgage loan and the LTV ratio for the new
mortgage loan is no greater than 80%, or (b) the amount of the new mortgage
loan is equal to or less than the amount of the original mortgage loan, and
the borrower's personal circumstances (for example, income and employment)
have not changed since the date of the original mortgage loan. In all cases,
the seller reserves the right to obtain proof of income references. Together
mortgage loans and Together Connections mortgage loans are excluded from the
seller's fast track program. As of March 2004 the seller no longer originates
mortgage loans under the fast track program.


                                      83



         Since March 2004 the seller has adopted a new set of procedures under
which verification of a borrower's income is not required in certain
circumstances. For mortgage loans with an LTV ratio of 85% or less (80% or
less for mortgage loans greater than (GBP)500,000) a borrower receiving a
medium to high credit score does not need to provide proof of income. First
time buyers, borrowers employed less than six months and borrowers of Together
mortgage loans and Together Connections mortgage loans are ineligible for a
non-verified mortgage loan. In addition, mortgage loans for non owner-occupied
properties must have an LTV ratio no greater than 70% to qualify as a
non-verified mortgage loan. Notwithstanding these procedures, the seller
retains the right to require proof of income or other credit-related
information in any case it deems necessary.

(2) Valuation

         The seller requires that a valuation of the property be obtained
either from its in-house valuation department or from an independent firm of
professional valuers selected from a panel of approved valuers. The seller
retains details of professional indemnity insurance held by panel valuers. The
person underwriting the mortgage loan and/or the valuation team reviews the
valuation of each property securing the mortgage loans. For more information
on the valuation process and criteria used for a further advance, including
the use of desktop valuations, see "- Characteristics of the mortgage loans -
Further advances".

(3) Property types

         The seller applies the criteria set out below in determining the
eligibility of properties to serve as security for mortgage loans. Under these
criteria, eligible property types include freehold and leasehold houses,
leasehold flats and mixed commercial and residential use properties where
there is a separate entrance for the residential part of the property. In the
case of a mortgage loan secured by a leasehold property, the seller requires
that the unexpired term of the lease be at least 30 years from the end of the
agreed mortgage loan term.

         The seller may consider some property types that do not meet its
usual lending criteria on a case-by-case basis. However, some property types
will not be considered for the purposes of providing security for a mortgage
loan. The types of property falling within this category comprise freehold
flats in England or Wales, shared ownership or shared equity schemes and
properties of non-standard construction of a type considered to be defective.

(4) Loan amount

         Generally, the maximum loan amount is (GBP)1,000,000, but this may
vary according to the application in question. The amount borrowed may exceed
this limit in exceptional cases. The seller has represented and warranted in
the mortgage sale agreement that, as of the date of assignment, no mortgage
loan in the mortgage portfolio has a current balance greater than
(GBP)500,000.

(5) Term

         Each mortgage loan must have an initial term of between 7 and 30
years (in the case of a Together mortgage loan, a Together Connections
mortgage loan and a Connections mortgage loan) or between 7 and 35 years in
the case of all other mortgage loans.

(6) Age of applicant

         The first named borrower in respect of a Together mortgage loan or a
Together Connections mortgage loan must be aged 21 or over. All borrowers in
respect of all other mortgage loans must be aged 18 or over. There are no
maximum age limits.


                                      84



(7) Status of applicant(s)

         The maximum loan amount of the mortgage loan(s) under a mortgage
account is determined by a number of factors, including the applicant's
income. In determining income, the seller includes basic salary along with
performance or profit-related pay, allowances, mortgage subsidies, pensions,
annuities, overtime, bonus and commission. The seller will deduct the annual
cost of existing commitments of twelve months or more from the applicant's
gross income. Positive proof of the applicant's identity and address is
obtained in all cases.

         In cases where an applicant requests that the seller takes a
secondary income into account, the seller will consider the sustainability of
the applicant's work hours, the similarity of the jobs and/or skills, the
commuting time and distance between jobs, the length of employment at both
positions and whether the salary is consistent with the type of employment.
The seller will determine, after assessing the above factors, if it is
appropriate to use both incomes. If so, a portion of the secondary income will
be used as part of the normal income calculation.

         Where there are two applicants, the seller adds joint incomes
together for the purposes of calculating the applicants' total income. In
determining the loan amount available to the applicants the seller may use the
higher of the joint income multiplied by the appropriate income multiple or
the highest of the two incomes multiplied by the appropriate income multiple
plus the lower income. The seller may at its discretion consider the income of
one additional applicant as well, but only at a maximum income multiple of 1.

         The seller may exercise discretion within its lending criteria in
applying those factors that are used to determine the maximum amount an
applicant can borrow. Accordingly, these parameters may vary for some mortgage
loans. The seller may take the following into account when applying
discretion: credit score result, existing customer relationship, LTV and total
income needed to support the mortgage loan.

(8) Credit history

     (a) Credit search

         A credit search is carried out in respect of all applicants.
         Applications may be declined where an adverse credit history (for
         example, county court judgement (or the Scottish equivalent), default
         or bankruptcy notice) is revealed.

     (b) Existing lender's reference

         In some cases the seller may seek a reference from any existing
         and/or previous lender. Any reference must satisfy the seller that
         the account has been properly conducted and that no history of
         material arrears exists. The seller may substitute the reference with
         the bureau record obtained as a result of the credit search.

(9) Scorecard

         The seller uses some of the criteria described here and various other
criteria to produce an overall score for the application that reflects the
statistical analysis of the risk of advancing the mortgage loan. The scorecard
has been developed using the seller's own data and experience of its own
mortgage accounts. The lending policies and processes are determined centrally
to ensure consistency in the management and monitoring of credit risk
exposure. Full use is made of software technology in credit scoring new
applications. Credit scoring applies statistical analysis to publicly
available data and customer-provided data to assess the likelihood of an
account going into arrears. The seller also uses behavioural scoring, which
uses customer data on existing accounts to make further lending decisions and
to prioritize action in case of arrears.

         The seller reserves the right to decline an application that has
achieved a passing score. The seller does have an appeals process if an
applicant believes that his/her


                                      85



application has been unfairly declined. It is the seller's policy to allow
only authorised individuals to exercise discretion in granting variances from
the scorecard.


Seller's discretion to lend outside of its lending criteria
         On a case-by-case basis, and within approved limits as detailed in
the seller's lending criteria, the seller may have determined that, based upon
compensating factors, a prospective borrower that did not strictly qualify
under its lending criteria at that time warranted an underwriting exception.
The seller may take into account compensating factors including, but not
limited to, a low LTV ratio, stable employment and time in residence at the
applicant's current residence. New mortgage loans and further advances (made
prior to their assignment to the mortgages trustee or if the seller decides at
a later date to retain such mortgage loans subject to further advances within
the mortgages trust, after their assignment to the mortgages trustee) that the
seller has originated under lending criteria that are different than the
lending criteria set out here may be assigned to the mortgages trustee.


Maximum LTV ratio
         The maximum LTV ratio permitted for prospective borrowers applying
for mortgage loans secured by mortgaged properties valued up to (GBP)250,000
is 95% of the lower of the purchase price or valuation of the mortgaged
property determined by the relevant valuation. The maximum LTV ratio permitted
for prospective borrowers applying for mortgage loans secured by mortgaged
properties valued up to (GBP)1,000,000 is 90% of the lower of the purchase
price or valuation of the mortgaged property determined by the relevant
valuation. The maximum LTV ratio permitted for prospective borrowers applying
for mortgage loans secured by mortgaged properties valued over (GBP)1,000,000
is 85% of the lower of the purchase price or valuation of the mortgaged
property determined by the relevant valuation. The maximum LTV ratio for
prospective borrowers applying for mortgage loans secured by the seller's
currently offered flexible mortgage loans is as described under "-
Characteristics of the mortgage loans - Flexible mortgage loans".

         In the case of a purchase of a mortgaged property, the seller will
determine the current market value of that mortgaged property (which will be
used to determine the maximum amount of the mortgage loan permitted to be made
by the seller) to be the lower of:

         o    the valuation made by an independent valuer from the panel of
              valuers appointed by the seller or an employee valuer of the
              seller; or

         o    the purchase price for the mortgaged property paid by the
              prospective borrower.

         If a borrower or a prospective borrower has applied to remortgage its
current mortgaged property, the seller will determine the current market value
of the mortgaged property (for the purpose of determining the maximum amount
of the loan available) by using the then current valuation of the mortgaged
property as determined using the process described under "- Lending criteria -
(2) Valuation".

         If the borrower has applied for a further advance or a personal
secured loan, the seller will determine the current market value of the
mortgaged property by using either an indexed valuation figure provided by a
UK pricing index, a desktop valuation by an employee valuer of the seller or
the then current valuation of the mortgaged property as determined using the
process described under "- Lending criteria - (2) Valuation".


                                      86



Buildings insurance policies

Insurance on the property
         A borrower is required to arrange for insurance on the mortgaged
property for an amount equal to the full rebuilding cost of the property. The
borrower may either purchase the insurance through an insurer arranged by the
seller (a "seller arranged insurer"), or the borrower or landlord (for a
leasehold property) may arrange for the insurance independently. Where
borrower or landlord-arranged insurance fails or (without the knowledge of the
seller) no insurance is arranged, a contingency insurance policy exists to
protect the seller (but not the borrower) up to the amount of the seller's
insurable interest in the property (subject to aggregate limits of indemnity)
and the seller can make a claim under the contingency insurance policy. The
policy has a (GBP)50,000 deductible in the aggregate in any one period of
insurance.


Seller arranged buildings insurance policies
         The solicitor, licensed or qualified conveyancer acting for the
seller is required to ensure that buildings insurance cover is taken out by
the relevant borrower prior to the completion of each mortgage loan. If a
borrower asks the seller to arrange insurance on its behalf, a policy will be
issued by a seller arranged insurer, which currently is AXA General Insurance
Ltd., a member of the AXA Group of Companies ("AXA"). AXA's registered number
is 141 885 and its address is 107 Cheapside, London EC2V 6DU. The policy will
provide the borrower with rebuilding insurance up to an amount equal to the
actual rebuilding cost. Standard policy conditions apply, which are
renegotiated periodically by the seller with the seller arranged insurer.
Under seller arranged insurance policies, the seller will assign its rights
under those policies to the mortgages trustee. Amounts paid under the
insurance policy are generally utilized to fund the reinstatement of the
property or are otherwise paid to the seller to reduce the amount of the
mortgage loan(s).

         In the administration agreement, the seller, acting in its capacity
as administrator, has agreed to deal with claims under the seller arranged
insurance policies in accordance with its normal procedures and also has
agreed to make and enforce claims and to hold the proceeds of claims on trust
for the mortgages trustee or as the mortgages trustee may direct.


Borrower or landlord-arranged buildings insurance policies and the contingency
insurance policy
         If a borrower elects not to take up a seller arranged insurance
policy, or if a borrower who originally had a seller arranged insurance policy
confirms that he or she no longer requires such insurance, that borrower is
sent an "alternative insurance requirements" form. The borrower is required to
acknowledge that it is responsible for arranging an alternative insurance
policy which covers the rebuilding cost of the property and to request joint
insured status for the seller.

         Once an alternative insurance requirements form has been dispatched,
it is assumed that the borrower is making arrangements in accordance with
those requirements. If it transpires that the borrower has not complied with
those requirements and if the property is damaged while uninsured or partially
insured because of under insurance, the seller is entitled to make a claim
under the contingency insurance policy provided the seller has no prior
knowledge of the deficiency. The contingency insurance policy is an insurance
policy currently provided to the seller by AXA that insures the seller against
loss relating to mortgaged properties where borrowers have failed to make
their own property insurance arrangements. The contingency insurance policy
provides cover for the mortgages trustee. The administrator will make claims
in accordance with the contingency insurance policy and


                                      87



hold the proceeds of claims on trust for the mortgages trustee or as the
mortgages trustee may direct.

         In the case of leasehold properties where the lease requires the
landlord to insure the property, provision is made to deal with the insurance
in the mortgage conditions or the "General Instructions to Solicitors" or
other comparable or successor instructions or guidelines. Again, if it
transpires that the property is not insured and is damaged, the seller can
claim under the contingency insurance policy.

         If a borrower who originally had seller arranged insurance fails to
pay a premium, but does not notify the seller that it wishes to make
alternative arrangements, it is assumed that the borrower requires seller
arranged insurance to continue and no alternative insurance requirements form
is sent to that borrower. The unpaid premium is added to the balance of the
relevant mortgage loan.

         The seller may not be insured under any insurance policy which is not
arranged by the seller, and it may not have the benefit of any security over
such policies. The mortgages trustee therefore may not have an interest in
policies that were not arranged through the seller. See "Risk factors - The
mortgages trustee may not receive the benefit of claims made on the buildings
insurance".


Properties in possession policy
         If the seller takes possession of a property from a borrower in
default, the seller has coverage through a properties in possession policy
from AXA. The policy provides the seller with rebuilding insurance up to an
amount equal to the actual rebuilding cost. The seller will assign its rights
under this policy to the mortgages trustee for any mortgage loan which is in a
mortgage portfolio and is a property in possession. Amounts paid under the
properties in possession policy are generally utilized to fund the
reinstatement of the property or are otherwise paid to the seller to reduce
the amount of the mortgage loan. This policy is subject to a (GBP)50,000
deductible in the aggregate in any one period of insurance.


MIG policies
         A mortgage indemnity guarantee, or MIG, policy is an agreement
between a lender and an insurance company to underwrite the amount of each
relevant mortgage loan which exceeds a specified LTV ratio. Although since
January 1, 2003 the seller is no longer required to take out a MIG policy with
respect to any mortgage loan originated on or after January 1, 2003, each
mortgage loan originated prior to January 1, 2003, that had an LTV ratio in
excess of 75% contains a condition that the seller take out mortgage indemnity
insurance with Northern Rock Mortgage Indemnity Company Limited ("NORMIC").
However, under the terms of these MIG policies, the MIG coverage for a
mortgage loan will be cancelled in the event a further advance is granted with
respect to such mortgage loan on or after January 1, 2003.

         This insurance is intended to provide only limited cover in the event
of losses being incurred in excess of the relevant LTV ratio following
repossession and sale of a mortgaged property from a borrower, and is further
limited in that such insurance is subject to certain caps on claims that may
be made under the MIG policy by the seller and/or its relevant subsidiary.
Firstly, each mortgage loan that is subject to a MIG policy is subject to a
cap on claims made in respect of that mortgage loan, regardless of whether or
not that mortgage loan is included in the mortgage portfolio. In addition, all
mortgage loans that were originated in any one year and that are subject to a
MIG policy are also subject to an aggregate cap on claims that can be made in
respect of that group of mortgage loans. However, the aggregate cap in respect
of mortgage loans originated in any one year is proportioned between mortgage
loans that are included in the mortgage portfolio and mortgage loans that are
not included in the mortgage portfolio. As each proportionate


                                      88



aggregate cap is applicable either to mortgage loans included in the mortgage
portfolio or mortgage loans that are not included in the mortgage portfolio,
any losses on mortgage loans outside of the mortgage portfolio will not reduce
the amount of MIG coverage remaining on those mortgage loans included in the
mortgage portfolio which continue to have MIG coverage. The MIG policy will
not cover all losses suffered in relation to the mortgage loans which continue
to have MIG coverage and each such mortgage loan is only covered for a ten
year period following completion of the mortgage loan or further advance. In
addition, the mortgages trustee is not required to maintain a mortgage
indemnity policy with the current insurer, and the seller is not required to
maintain the same level of coverage under the mortgage indemnity insurance
policies for mortgage loans that it may originate in the future and assign to
the mortgages trust. See "Risk factors - The mortgages trustee is not required
to maintain mortgage indemnity insurance with the current insurer, and the
seller is not required to maintain the same level of mortgage indemnity
insurance coverage for new mortgage loans that it originates in the future,
which may adversely affect the funds available to pay the notes".

         The insured under each MIG policy is the seller and/or its relevant
subsidiary. The related borrower has no interest in this policy. The seller
will formally assign its interest in each MIG policy to the mortgages trustee
to the extent that it relates to the mortgage loans from time to time
comprised in the mortgage portfolio. Practically speaking, this will have
little effect on the way in which claims are made and paid under the policies
as they will continue to be administered by the seller acting in its capacity
as administrator. To the extent that claims relate to mortgage loans in the
mortgage portfolio, their proceeds will be paid by the seller into the
mortgages trustee transaction account and all other claims will be paid into
the seller's account.

         NORMIC is a Guernsey limited liability company and a wholly-owned
insurance subsidiary of the seller. NORMIC's registered number in Guernsey is
28379, and its address is P.O. Box 384, The Albany, South Esplanade, St. Peter
Port, Guernsey, Channel Islands. NORMIC does not have a public credit rating
by any of Moody's, Standard & Poor's or Fitch. The seller does not guarantee
the liabilities of NORMIC and is under no legal obligation to support NORMIC
in the discharge of those liabilities. The seller however, contingently liable
to NORMIC to pay up any unpaid amount in respect of the seller's shareholding
in NORMIC. The unpaid share capital is immaterial in relation to NORMIC's
overall exposure.

         The seller has warranted that each of the mortgage indemnity policies
relating to a mortgaged property is in force and all premiums thereon have
been paid. The seller also has warranted that, so far as the seller is aware,
there has been no breach of any term of the mortgage indemnity policies which
would entitle the relevant insurer to avoid the same. Management of the seller
believes that financial information relating to NORMIC is not material to an
investor's decision to purchase the notes.


Scottish mortgage loans
         A portion of the mortgage loans in the mortgage portfolio are, and in
any additional mortgage portfolio may be, secured over properties in Scotland.
Under Scots law, the only means of creating a fixed charge or security over
heritable or long leasehold property is the statutorily prescribed standard
security. In relation to the Scottish mortgage loans, references in this
prospectus to a "mortgage" are to be read as references to such standard
security and references to a "mortgagee" are to be read as references to the
security holder (under Scots law, termed the "heritable creditor").

         In practice, the seller has advanced and intends to advance mortgage
loans on a similar basis both in England and Wales and in Scotland. While
there are certain differences in law and procedure in connection with the
enforcement and realization of Scottish mortgages, the seller does not
consider that these differences make Scottish mortgages significantly
different from or less effective than the English mortgages. For further


                                      89



information on Scottish mortgages, see "Material legal aspects of the mortgage
loans and the related security - Scottish mortgages".




                                      90




                                      91



     Certain characteristics of United Kingdom residential mortgage market

CPR rates
         The following table sets out the quarterly CPR rates experienced in
respect of residential mortgage loans by building societies since 1964. The
prospectus supplement for each issuance of notes will contain information
updating the historical CPR rates with data available as at the date of such
prospectus supplement.



                                             four quarter                                            four quarter
                              CPR for the         rolling                              CPR for the        rolling
Date                          quarter (%)     average (%)  Date                        quarter (%)    average (%)
- ---------------------------   -----------    ------------  -----------------------     -----------   ------------
                                                                                             
March 1964                          11.29           12.27  June 1964                         12.30          12.41
September 1964                      12.68           12.41  December 1964                     12.82          12.27
March 1965                          11.12           12.23  June 1965                         10.80          11.86
September 1965                      10.66           11.35  December 1965                     11.51          11.02
March 1966                          10.45           10.85  June 1966                         11.39          11.00
September 1966                      11.71           11.27  December 1966                     10.60          11.04
March 1967                           9.49           10.80  June 1967                         10.95          10.69
September 1967                      11.65           10.67  December 1967                     11.51          10.90
March 1968                          10.18           11.07  June 1968                         10.57          10.98
September 1968                      10.91           10.79  December 1968                     10.24          10.48
March 1969                           9.15           10.22  June 1969                         10.23          10.13
September 1969                      10.65           10.07  December 1969                     10.01          10.01
March 1970                           8.92            9.95  June 1970                         10.68          10.06
September 1970                      11.60           10.30  December 1970                     11.46          10.66
March 1971                           9.33           10.76  June 1971                         11.44          10.96
September 1971                      12.17           11.10  December 1971                     12.30          11.31
March 1972                          10.72           11.66  June 1972                         11.81          11.75
September 1972                      12.24           11.77  December 1972                     11.74          11.63
March 1973                          10.11           11.48  June 1973                         10.54          11.16
September 1973                      11.06           10.86  December 1973                     10.55          10.56
March 1974                           7.94           10.02  June 1974                          7.94           9.37
September 1974                       9.58            9.01  December 1974                     10.83           9.07
March 1975                           9.96            9.58  June 1975                         12.23          10.65
September 1975                      12.76           11.44  December 1975                     12.21          11.79
March 1976                          10.10           11.82  June 1976                         11.48          11.64
September 1976                      11.86           11.41  December 1976                     11.70          11.28
March 1977                           8.00           10.76  June 1977                          9.84          10.35
September 1977                      12.13           10.42  December 1977                     12.66          10.66
March 1978                          11.30           11.48  June 1978                         12.19          12.07
September 1978                      11.71           11.97  December 1978                     11.19          11.60
March 1979                           9.33           11.11  June 1979                         10.12          10.59
September 1979                      11.36           10.50  December 1979                     11.07          10.47
March 1980                           8.03           10.15  June 1980                          8.66           9.78
September 1980                       9.87            9.41  December 1980                     10.48           9.26
March 1981                           9.97            9.75  June 1981                         11.78          10.53
September 1981                      12.53           11.19  December 1981                     11.82          11.53
March 1982                           9.63           11.44  June 1982                         12.91          11.72
September 1982                      13.96           12.08  December 1982                     14.20          12.68
March 1983                          12.55           13.41  June 1983                         12.76          13.37
September 1983                      12.48           13.00  December 1983                     11.86          12.41
March 1984                          10.40           11.88  June 1984                         12.13          11.72
September 1984                      12.40           11.70  December 1984                     11.87          11.70
March 1985                          10.02           11.61  June 1985                         11.67          11.49
September 1985                      13.46           11.76  December 1985                     13.68          12.21
March 1986                          11.06           12.47  June 1986                         15.53          13.43
September 1986                      17.52           14.45  December 1986                     15.60          14.93
March 1987                          10.57           14.81  June 1987                         14.89          14.65
September 1987                      16.79           14.46  December 1987                     16.18          14.61
March 1988                          13.55           15.35  June 1988                         16.03          15.64


                                      92



                                             four quarter                                            four quarter
                              CPR for the         rolling                              CPR for the        rolling
Date                          quarter (%)     average (%)  Date                        quarter (%)    average (%)
- ---------------------------   -----------    ------------  -----------------------     -----------   ------------
September 1988                      18.23           16.00  December 1988                     12.60          15.10
March 1989                           8.85           13.93  June 1989                         13.04          13.18
September 1989                      11.53           11.51  December 1989                     10.38          10.95
March 1990                           8.91           10.97  June 1990                          9.37          10.05
September 1990                       9.66            9.58  December 1990                     10.58           9.63
March 1991                           9.07            9.67  June 1991                         10.69          10.00
September 1991                      11.57           10.48  December 1991                     10.24          10.39
March 1992                           9.14           10.41  June 1992                          9.12          10.02
September 1992                       9.75            9.56  December 1992                      7.96           8.99
March 1993                           8.53            8.84  June 1993                          9.97           9.05
September 1993                      10.65            9.28  December 1993                     10.01           9.79
March 1994                           8.97            9.90  June 1994                         10.48          10.03
September 1994                      11.05           10.13  December 1994                     10.68          10.30
March 1995                           9.15           10.34  June 1995                         10.51          10.35
September 1995                      11.76           10.53  December 1995                     11.61          10.76
March 1996                          10.14           11.01  June 1996                         11.32          11.21
September 1996                      13.20           11.57  December 1996                     12.58          11.81
March 1997                           9.75           11.71  June 1997                         15.05          12.65
September 1997                      12.18           12.39  December 1997                     11.17          12.04
March 1998                          10.16           12.14  June 1998                         12.05          11.39
September 1998                      13.79           11.79  December 1998                     13.42          12.36
March 1999                          11.14           12.60  June 1999                         14.39          13.19
September 1999                      15.58           13.63  December 1999                     14.94          14.01
March 2000                          13.82           14.68  June 2000                         13.87          14.55
September 2000                      14.90           14.38  December 2000                     15.57          14.54
March 2001                          15.49           14.95  June 2001                         17.39          15.84
September 2001                      19.17           16.91  December 2001                     19.04          17.77
March 2002                          18.70           18.58  June 2002                         19.91          19.21
September 2002                      22.41           20.02  December 2002                     22.16          20.80
March 2003                          19.52           21.00  June 2003                         20.19          21.07
September 2003                      21.66           20.88  December 2003                     21.34          20.67
March 2004                            [o]             [o]  June 2004                           [o]            [o]

- ----------

Source of repayment and outstanding mortgage information: Bank of England



House price index
         UK residential property prices, as measured by the Nationwide House
Price Index and Halifax House Price Index (collectively the "Housing
Indices"), have generally followed the UK Retail Price Index over an extended
period. Nationwide is a UK building society and Halifax is a UK bank.

         The housing market has been through three economic cycles since 1976.
High year to year increases in the Housing Indices occurred in the late 1970s
and late 1980s with greatest decrease in the early 1990s. The Housing Indices
have generally increased since 1996.

         The following table sets out the quarterly housing price indices
experienced in respect of residential mortgage loans by building societies
since 1964. The prospectus supplement for each issuance of notes will contain
information updating the historical housing price indices with data available
as at the date of such prospectus supplement.



                                   UK Retail                  Nationwide House              Halifax House
                                  Price Index                   Price Index                  Price Index
                            -----------------------       ----------------------      ------------------------
                                           % annual                     % annual                      % annual
Time in Quarters                 Index    change/1/            Index   change/1/           Index     change/1/
- -----------------------     ----------   ----------       ----------  ----------      ----------    ---------
                                                                                   
1973 Q4                         N/A            N/A          19.5            N/A            N/A            N/A


                                      93



                                   UK Retail                  Nationwide House              Halifax House
                                  Price Index                   Price Index                  Price Index
                            -----------------------       ----------------------      ------------------------
                                           % annual                     % annual                      % annual
Time in Quarters                 Index    change/1/            Index   change/1/           Index     change/1/
- -----------------------     ----------   ----------       ----------  ----------      ----------    ---------
1974 Q1                         N/A            N/A          19.8            N/A            N/A            N/A
1974 Q2                         N/A            N/A          20.0            N/A            N/A            N/A
1974 Q3                         N/A            N/A          20.2            N/A            N/A            N/A
1974 Q4                         N/A            N/A          20.4            4.4            N/A            N/A
1975 Q1                        31.5            N/A          20.7            4.5            N/A            N/A
1975 Q2                        34.8            N/A          21.4            6.8            N/A            N/A
1975 Q3                        35.6            N/A          21.9            7.9            N/A            N/A
1975 Q4                        37.0            N/A          22.5           10.1            N/A            N/A
1976 Q1                        38.2           19.3          23.0           10.3            N/A            N/A
1976 Q2                        39.5           12.7          23.4            9.0            N/A            N/A
1976 Q3                        40.7           13.4          23.9            8.9            N/A            N/A
1976 Q4                        42.6           14.1          24.4            7.8            N/A            N/A
1977 Q1                        44.6           15.5          24.8            7.4            N/A            N/A
1977 Q2                        46.5           16.3          25.3            7.8            N/A            N/A
1977 Q3                        47.1           14.6          25.9            7.8            N/A            N/A
1977 Q4                        47.8           11.5          26.2            7.4            N/A            N/A
1978 Q1                        48.6            8.6          27.6           10.8            N/A            N/A
1978 Q2                        50.0            7.3          28.9           13.3            N/A            N/A
1978 Q3                        50.8            7.6          31.7           20.4            N/A            N/A
1978 Q4                        51.8            8.0          33.6           24.6            N/A            N/A
1979 Q1                        53.4            9.4          35.5           25.3            N/A            N/A
1979 Q2                        55.7           10.8          38.1           27.5            N/A            N/A
1979 Q3                        59.1           15.1          40.9           25.3            N/A            N/A
1979 Q4                        60.7           15.9          43.8           26.7            N/A            N/A
1980 Q1                        63.9           18.0          45.2           24.3            N/A            N/A
1980 Q2                        67.4           19.1          46.6           20.2            N/A            N/A
1980 Q3                        68.5           14.8          47.1           14.3            N/A            N/A
1980 Q4                        69.9           14.1          46.9            6.7            N/A            N/A
1981 Q1                        72.0           11.9          47.3            4.5            N/A            N/A
1981 Q2                        75.0           10.7          48.1            3.2            N/A            N/A
1981 Q3                        76.3           10.8          48.3            2.3            N/A            N/A
1981 Q4                        78.3           11.3          47.5            1.3            N/A            N/A
1982 Q1                        79.4            9.8          48.2            1.9            N/A            N/A
1982 Q2                        81.9            8.8          49.2            2.4            N/A            N/A
1982 Q3                        81.9            7.1          49.8            3.2            N/A            N/A
1982 Q4                        82.5            5.2          51.0            7.2            N/A            N/A
1983 Q1                        83.1            4.6          52.5            8.4           97.1            N/A
1983 Q2                        84.8            3.5          54.6           10.4           99.4            N/A
1983 Q3                        86.1            5.0          56.2           12.1          101.5            N/A
1983 Q4                        86.9            5.2          57.1           11.2          102.3            N/A
1984 Q1                        87.5            5.2          59.2           12.0          104.1            7.0
1984 Q2                        89.2            5.1          61.5           11.9          106.0            6.4
1984 Q3                        90.1            4.5          62.3           10.4          108.4            6.6
1984 Q4                        90.9            4.5          64.9           12.8          111.0            8.2
1985 Q1                        92.8            5.9          66.2           11.2          113.5            8.6
1985 Q2                        95.4            6.7          68.2           10.3          115.4            8.5
1985 Q3                        95.4            5.7          69.2           10.5          116.8            7.5
1985 Q4                        96.1            5.6          70.7            8.5          120.6            8.3
1986 Q1                        96.7            4.1          71.1            7.1          124.0            8.8
1986 Q2                        97.8            2.5          73.8            8.0          128.1           10.4
1986 Q3                        98.3            3.0          76.3            9.7          132.2           12.4
1986 Q4                        99.6            3.6          79.0           11.1          136.8           12.6
1987 Q1                       100.6            4.0          81.6           13.7          142.3           13.8
1987 Q2                       101.9            4.1          85.8           15.0          146.7           13.6
1987 Q3                       102.4            4.1          88.6           15.0          151.5           13.6
1987 Q4                       103.3            3.6          88.5           11.4          158.0           14.4
1988 Q1                       104.1            3.4          90.0            9.8          167.0           16.0


                                      94



                                   UK Retail                  Nationwide House              Halifax House
                                  Price Index                   Price Index                  Price Index
                            -----------------------       ----------------------      ------------------------
                                           % annual                     % annual                      % annual
Time in Quarters                 Index    change/1/            Index   change/1/           Index     change/1/
- -----------------------     ----------   ----------       ----------  ----------      ----------    ---------
1988 Q2                       106.6            4.5          97.6           13.0          179.4           20.1
1988 Q3                       108.4            5.7         108.4           20.1          197.4           26.5
1988 Q4                       110.3            6.6         114.2           25.5          211.8           29.3
1989 Q1                       112.3            7.6         118.8           27.8          220.7           27.9
1989 Q2                       115.4            7.9         124.2           24.1          226.1           23.1
1989 Q3                       116.6            7.3         125.2           14.4          225.5           13.3
1989 Q4                       118.8            7.4         122.7            7.2          222.5            4.9
1990 Q1                       121.4            7.8         118.9            0.1          223.7            1.4
1990 Q2                       126.7            9.3         117.7           -5.4          223.3           -1.2
1990 Q3                       129.3           10.3         114.2           -9.2          222.7           -1.2
1990 Q4                       129.9            8.9         109.6          -11.3          223.0            0.2
1991 Q1                       131.4            7.9         108.8           -8.8          223.1           -0.3
1991 Q2                       134.1            5.7         110.6           -6.2          221.9           -0.6
1991 Q3                       134.6            4.0         109.5           -4.2          219.5           -1.4
1991 Q4                       135.7            4.4         107.0           -2.4          217.7           -2.4
1992 Q1                       136.7            4.0         104.1           -4.4          213.2           -4.5
1992 Q2                       139.3            3.8         105.1           -5.1          208.8           -6.1
1992 Q3                       139.4            3.5         104.2           -5.0          206.9           -5.9
1992 Q4                       139.2            2.5         100.1           -6.7          199.5           -8.7
1993 Q1                       139.3            1.9         100.0           -4.0          199.6           -6.6
1993 Q2                       141.0            1.2         103.6           -1.4          201.7           -3.5
1993 Q3                       141.9            1.8         103.2           -1.0          202.6           -2.1
1993 Q4                       141.9            1.9         101.8            1.7          203.5            2.0
1994 Q1                       142.5            2.3         102.4            2.4          204.6            2.5
1994 Q2                       144.7            2.6         102.5           -1.1          202.9            0.6
1994 Q3                       145.0            2.2         103.2            0.0          202.7            0.0
1994 Q4                       146.0            2.8         104.0            2.1          201.9           -0.8
1995 Q1                       147.5            3.4         101.9           -0.5          201.8           -1.4
1995 Q2                       149.8            3.5         103.0            0.5          199.3           -1.8
1995 Q3                       150.6            3.8         102.4           -0.8          197.8           -2.4
1995 Q4                       150.7            3.2         101.6           -2.3          199.2           -1.3
1996 Q1                       151.5            2.7         102.5            0.6          202.1            0.1
1996 Q2                       153.0            2.1         105.8            2.7          206.7            3.6
1996 Q3                       153.8            2.1         107.7            5.1          208.8            5.4
1996 Q4                       154.4            2.4         110.1            8.0          213.9            7.1
1997 Q1                       155.4            2.5         111.3            8.3          216.7            7.0
1997 Q2                       157.5            2.9         116.5            9.6          220.2            6.3
1997 Q3                       159.3            3.5         121.2           11.8          222.6            6.4
1997 Q4                       160.0            3.6         123.3           11.4          225.4            5.2
1998 Q1                       160.8            3.4         125.5           12.0          228.4            5.3
1998 Q2                       163.4            3.7         130.1           11.0          232.1            5.3
1998 Q3                       164.4            3.2         132.4            8.8          234.8            5.3
1998 Q4                       164.4            2.7         132.3            7.0          237.2            5.1
1999 Q1                       164.1            2.0         134.6            7.0          238.6            4.4
1999 Q2                       165.6            1.3         139.7            7.1          245.5            5.6
1999 Q3                       166.2            1.1         144.4            8.6          255.5            8.4
1999 Q4                       167.3            1.7         148.9           11.8          264.1           10.7
2000 Q1                       168.4            2.6         155.0           14.1          273.1           13.5
2000 Q2                       171.1            3.3         162.0           14.8          272.8           10.5
2000 Q3                       171.7            3.3         161.5           11.2          275.9            7.7
2000 Q4                       172.2            2.9         162.8            9.0          278.6            5.3
2001 Q1                       172.2            2.2         167.5            7.8          281.7            3.1
2001 Q2                       174.4            1.9         174.8            7.6          293.2            7.2
2001 Q3                       174.6            1.7         181.6           11.8          302.4            9.2
2001 Q4                       173.4            0.7         184.6           12.5          311.8           11.3
2002 Q1                       174.5            1.3         190.2           12.7          327.3           15.0
2002 Q2                       176.2            1.0         206.5           16.6          343.7           15.9


                                      95


                                   UK Retail                  Nationwide House              Halifax House
                                  Price Index                   Price Index                  Price Index
                            -----------------------       ----------------------      ------------------------
                                           % annual                     % annual                      % annual
Time in Quarters                 Index    change/1/            Index   change/1/           Index     change/1/
- -----------------------     ----------   ----------       ----------  ----------      ----------    ---------
2002 Q3                       177.6            1.7         221.1           19.7          366.1           19.1
2002 Q4                       178.5            2.9         231.3           22.6          392.1           22.9
2003 Q1                       179.9            3.0         239.3           22.9          405.6           21.4
2003 Q2                       181.3            2.9         250.1           19.2          419.8           20.0
2003 Q3                       182.5            2.7         258.9           15.8          435.3           17.3
2003 Q4                       183.5            2.8         267.1           14.4          455.2           14.9
2004 Q1                         [o]            [o]           [o]            [o]            [o]            [o]
2004 Q2                         [o]            [o]           [o]            [o]            [o]            [o]




__________________________
1   The percentage annual change is calculated in accordance with the
    following formula: In (x/y) where "x" is equal to the current quarter's
    index value and "y" is equal to the index value of the previous year's
    corresponding quarter.
Source: Office for National Statistics, Nationwide, Halifax.


                                      96



              The administrator and the administration agreement

The administrator

         The mortgages trustee, the seller, Funding and Funding 2 have
appointed Northern Rock plc under the terms of the administration agreement as
the initial administrator of the mortgage loans. The administrator performs
the day-to-day servicing of the mortgage loans through its retail branches,
mortgage service centers and telephone banking and operations centers. The
administrator will continue to administer other mortgage loans in addition to
those mortgage loans included in the mortgage portfolio. The administrator's
registered office is Northern Rock House, Gosforth, Newcastle upon Tyne NE3
4PL, United Kingdom.

         This section describes the administrator's procedures in relation to
mortgage loans generally. A description of the administrator's obligations
under the administration agreement follows in the next section. The
administrator is continually reviewing the way in which it conducts its
mortgage loan administration business in order to ensure that it remains
up-to-date and cost effective in a competitive market, and the administrator
may therefore change its administration processes from time to time.


Administration of mortgage loans
         Administration procedures include monitoring compliance with and
administering the mortgage loan features and facilities applicable to the
mortgage loans, responding to customer inquiries and management of mortgage
loans in arrears. See "- The administration agreement".

         Under the terms and conditions of the mortgage loans, borrowers
generally must pay the monthly payment required under the terms and conditions
of the mortgage loans on each monthly payment due date. Interest accrues in
accordance with the terms and conditions of each mortgage loan and is
collected from borrowers monthly.

         In the case of variable rate mortgage loans, the administrator
determines the standard variable rate from time to time. In the case of
variable rate mortgage loans which are assigned to the mortgages trustee,
except in certain limited circumstances, the administrator will continue to
determine the standard variable rate applicable to such mortgage loans on
behalf of the mortgages trustee, Funding and/or the security trustee. The
administrator will take all necessary steps under the mortgage loans to notify
borrowers of any change in the interest rates applicable to the mortgage loans
(whether or not due to a change in the standard variable rate) and will
continue to notify borrowers of any such change under the terms of the
administration agreement.

         Payments of interest and, in the case of repayment mortgage loans,
principal, are payable monthly in advance. Where a borrower defaults in the
payment of interest and/or principal under a mortgage loan, the administrator
will follow the usual arrears procedures described under "- Arrears and
default procedures" below.


Arrears and default procedures
         The administrator collects all payments due under or in connection
with mortgage loans in accordance with its administration procedures in force
from time to time, but having regard to the circumstances of the relevant
borrower in each case. In accordance with standard market practice in the UK
mortgage loan servicing business, the administrator identifies a mortgage loan
as being "in arrears" when, on any due date, the overdue amounts which were
due on previous due dates equal, in the aggregate, one or more full monthly
payments. In making an arrears determination, the administrator calculates as
of the date of determination the difference between:


                                      97



         o    the sum of all monthly payments that were due and payable by a
              borrower on any due date up to that date of determination (less
              the aggregate amount of all authorized underpayments made by
              such borrower up to such date of determination); and

         o    the sum of all payments actually made by that borrower up to
              that date of determination.


         The administrator will determine that a mortgage loan is in arrears if
the result arrived at by dividing that difference (if any) by the amount of
the required monthly payment equals or exceeds 1. A mortgage loan will
continue to be in arrears for each calendar month in which the result of the
foregoing arrears calculation equals or exceeds 1, which result means that the
borrower has missed payments that in the aggregate equal or exceed one monthly
payment, and subsequent payments by that borrower (if any) have not reduced
the amount of missed payments to less than one monthly payment. As the
administrator determines its arrears classification based upon the number of
full monthly payments that have been missed by a borrower, a borrower that has
missed payments that in the aggregate equal or exceed 2 monthly payments (but
for which the aggregate of missed payments is less than 3 monthly payments)
would be classified by the administrator as being between 2-3 months in
arrears, and so on. For example, suppose a borrower has made four monthly
payments (either in consecutive months or throughout any period of time) each
in an amount less than the required monthly amount, and the difference, for
the purposes of arrears calculation, between the sum of the payments due and
payable by that borrower and the sum of the payments actually made by that
borrower (that difference then divided by that borrower's required monthly
payment) is less than 1. The administrator would not classify that borrower as
being in arrears. However, if that borrower makes another payment (for the
purposes of our example, on the payment date in January of a particular year)
that is less than the required monthly amount and which deficient payment,
when aggregated with that borrower's prior deficient payments, results in the
foregoing arrears calculation equalling or exceeding 1, that borrower will be
classified as being one month in arrears as of February 1 of that same year.
Furthermore, if the result of the foregoing arrears calculation continues to
equal or exceed 1 (but remains less than 2) until March 1 of that same year,
that borrower will continue to be classified as being one month in arrears
during that time period. The administrator will not classify the borrower as
being two months in arrears until the beginning of the month following the
monthly payment date in which the result of the arrears calculation equals or
exceeds 2.

         This formula that the administrator uses to determine arrears means
that there may be mortgage loans in the mortgage portfolio on which borrowers
have paid less than the monthly payment due, but which have not been
classified as being in arrears, as the aggregate of the amount of deficient
payments does not equal or exceed one monthly payment. This also means that
there may be a significant period of time between the due date on which a
borrower pays less than the monthly payment due on that due date and the date
that the aggregate amount of those deficient payments equals or exceeds one
monthly payment, at which time the administrator will classify that mortgage
loan as being in arrears. In addition, there may be a significant period of
time between the classification of a borrower as being, for example, one month
in arrears, and (assuming the borrower continues to make deficient monthly
payments) the time at which those deficient payments in the aggregate result
in the administrator classifying the borrower as being two months in arrears.

         The arrears are reported at each calendar month end. After the
arrears are first reported the borrower is contacted and asked for payment of
the arrears. The administrator will continue to contact the borrower asking
for payment of the arrears. The administrator classifies a mortgage loan that
is in arrears as "non-performing" if the related borrower has not made any
payment within any of the three consecutive calendar months prior to the date
of determination.


                                      98



         In the case of any flexible and non-flexible mortgage loan and
subject to the terms and conditions of the mortgage loan arrears are
capitalized upon receipt of three consecutive full monthly payments.

         In seeking to control and manage arrears, the administrator from time
to time enters into arrangements with borrowers regarding the arrears,
including:

         o    arrangements to make each monthly payment as it falls due plus
              an additional amount to pay the arrears over a period of time;

         o    arrangements to pay only a portion of each monthly payment as
              it falls due; and

         o    a deferment for a period of time of all payments, including
              interest and principal or parts of any of them.

         The administrator may vary any of these arrangements from time to
time at its discretion, the primary aim being to rehabilitate the borrower and
recover the arrears.

         Legal proceedings do not usually commence until the arrears are equal
to at least three times the monthly payment then due. However, in many cases
legal proceedings may commence later than this. Once legal proceedings have
commenced, the administrator may send further letters to the borrower
encouraging the borrower to enter into discussions to pay the arrears. The
administrator may still enter into an arrangement with a borrower at any time
prior to a court hearing, or it may adjourn a court hearing. If the
administrator applies to the court for an order for possession following a
default of the borrower, the court has discretion as to whether it will grant
the order requiring the borrower to vacate the mortgaged property, and
discretion as to the terms upon which the order is granted. If after the
possession order has been granted the borrower does not voluntarily vacate the
property, then the administrator will be required to request a warrant for
execution by a court officer of the possession order. On average, the
equivalent of 12 monthly payments may have been missed prior to the
administrator obtaining possession, assuming no prior mortgage or the
imposition of defenses. Where a court order for possession is deferred to
allow time for payment and the borrower subsequently defaults in making the
payment, the administrator may take any action it considers appropriate,
including entering into an arrangement with the borrower. In all cases, the
administrator has a duty of care to the borrower to act reasonably.

         The administrator has discretion to deviate from these arrears
procedures. In particular, the administrator may deviate from these procedures
where a borrower suffers from a mental or physical infirmity, is deceased or
where the borrower is otherwise prevented from making payment due to causes
beyond the borrower's control. This is the case for both sole and joint
borrowers.

         After the administrator has been granted possession, the
administrator may take any action it considers appropriate, subject to any
fiduciary duties which the administrator may owe to the borrower, including
but not limited to:

         o    securing, maintaining or protecting the property and putting it
              into a suitable condition for sale;

         o    creating (other than in Scotland) any estate or interest on the
              property, including a leasehold; o disposing of the property
              (in whole or in parts) or of any interest in the property, by
              auction, private sale or otherwise, for a price it considers
              appropriate; and

         o    letting the property for any period of time.

         Subject as provided above, the administrator has discretion as to the
timing of any of these actions, including whether to postpone the action for
any period of time. The administrator may also carry out works on the property
as it considers appropriate, including the demolition of the whole or any part
of it.


                                      99



         The period between the administrator obtaining possession and sale of
a mortgaged property is generally between three and nine months. However, you
should note that the administrator's ability to exercise its power of sale in
respect of a mortgaged property is dependent upon mandatory legal restrictions
as to notice requirements. In addition, there may be factors outside the
administrator's control, such as whether the borrower contests the sale and
the market conditions at the time of sale, that may affect the length of time
between the administrator's decision to exercise its power of sale and final
completion of the sale.

         The administrator will apply the net proceeds of sale of the
mortgaged property against the sums owed by the borrower to the extent
necessary to discharge the mortgage including any accumulated fees and
interest. Where those proceeds are insufficient to cover all amounts owing
under the mortgage loan, the administrator will make a claim under the MIG
policy, if appropriate. Where the funds arising from application of these
procedures are insufficient to pay all amounts owing in respect of a mortgage
loan, the funds are applied first in paying principal, and secondly in paying
interest and costs.

         At this point the administrator will close the borrower's account.
However, the borrower remains liable for any deficit remaining after the
mortgaged property is sold but before the proceeds of any MIG insurance are
applied. The administrator may pursue the borrower to the extent of any
deficiency resulting from the sale if the administrator deems it appropriate
to do so.

         These arrears and security enforcement procedures may change over
time as a result of a change in the administrator's business practices,
legislative or regulatory changes or business codes of practice.


Arrears experience

         Each prospectus supplement relating to the issuance of a series and
class of notes will contain tables summarizing, in respect of the seller's
overall mortgage portfolio, then up-to-date information on the seller's
experience administering mortgage loans in arrears and its repossession
experience for residential mortgage loans originated by the seller. The tables
will include information in respect of the seller's experience in
administering mortgage loans secured by mortgaged properties located in
England, Wales and Scotland.

         There can be no assurance that the arrears and repossession
experience with respect to the mortgage loans comprising the trust property
will correspond to the experience of the administrator's overall mortgage
portfolio. Moreover, if the property market experiences an overall decline in
property values so that the value of the properties in the trust falls below
the current balances of the mortgage loans comprising the overall pool, the
actual rates of arrears and repossessions could be significantly higher than
those previously experienced by the administrator. In addition, other adverse
economic conditions, whether or not they affect property values, may
nonetheless affect the timely payment by borrowers of principal and interest
and, accordingly, the rates of arrears, repossessions and losses with respect
to the mortgage loans in the trust property. You should note that the United
Kingdom experienced relatively low and stable interest rates during the
periods covered in the preceding tables. If interest rates were to rise, it is
likely that the rate of arrears and repossessions likewise would rise.

         Northern Rock's level of mortgage arrears has been on a downward
trend since the recession in the UK in the early 1990s. Between June 1996 and
December 2000, interest rate increases, and the reduction (and ultimate
elimination) of benefits offered by the Mortgage Interest Relief At Source
scheme, have contributed to slowing that downward trend.


                                     100



         House price inflation has indirectly contributed to the improved
arrears situation by enabling borrowers to sell at a profit if they encounter
financial hardship. Recently, house price inflation has broken through its
historical upward trend line and is expected to moderate. If it does not, then
there is potential for a boom-bust situation similar to that which occurred in
the period from 1988 to 1990, where housing prices rose substantially faster
than inflation as housing turnover increased to record levels. At that time,
the UK economy grew rapidly, which led to falling unemployment and relatively
high rates of real income growth. These fed into higher demand for housing and
house prices rose rapidly. Demand was further increased by changes in taxation
legislation with regard to tax relief on mortgage payments in 1988. When
monetary policy was tightened subsequently (in terms of both "locking in"
sterling to the European Exchange Rate Mechanism and higher interest rates),
the pace of economic activity first slowed and then turned into recession.
Rising unemployment combined with high interest rates led to a fall in housing
demand and increased default rates and repossessions. The ability of borrowers
to refinance was limited as house prices began to fall and many were in a
position of negative equity (borrowings greater than the resale value of the
property) in relation to their mortgage.

         The performance of Northern Rock's new business and the arrears
profiles are monitored monthly against various triggers. Whenever arrears rise
and a trigger is exceeded the cause is reviewed and acted upon. In a
continuing effort to reduce the level of mortgage arrears and to improve
collection performance, Northern Rock has developed behavioral scoring systems
to target differing groups of customers in arrears according to risk.

         For statistical information on the levels of arrears experience for
the mortgage loans in the administrator's mortgage portfolio see the
prospectus supplement for the notes you are considering an investment in.


The administration agreement
         The following section describes, in summary, the material terms of
the administration agreement. The description does not purport to be complete
and is subject to the provisions of the administration agreement, a form of
which has been filed as an exhibit to the registration statement of which this
prospectus is a part.


Appointment
         On March 26, 2001, each of the mortgages trustee, Funding and the
seller appointed Northern Rock under the administration agreement to be their
agent to exercise their respective rights, powers and discretions in relation
to the mortgage loans and their related security and to perform their
respective duties in relation to the mortgage loans and their related
security. On the Funding 2 program date, Funding 2 became a party to the
administration agreement and appointed Northern Rock to exercise its rights,
power and discretions in relation to the mortgage loans and their related
security and to perform its duties in relation to the mortgage loans and their
related security. The Funding 2 security trustee also became party to the
administration agreement on the Funding 2 program date and has consented to
the appointment. The administrator will continue to administer mortgage loans
which have not been assigned to the mortgages trustee. The administrator has
agreed to administer the mortgage loans assigned to the mortgages trustee in
the same manner as it administers mortgage loans which have not been assigned
to the mortgages trustee but remain on the books of the seller.

         Subject to the provisions of the administration agreement, the
mortgage loans, the mortgages and the transaction documents, the administrator
has the power to do or cause to be done any and all things which it reasonably
considers necessary, convenient or incidental to the administration of the
mortgage loans and their related security or the exercise of such rights,
powers and discretions.


                                     101



         The administrator has agreed to comply with any reasonable
directions, orders and instructions which any of the mortgages trustee,
[Funding, Funding 2] or the seller may from time to time give to it in
accordance with the provisions of the administration agreement (and, in the
event of any conflict, those of the mortgages trustee shall prevail).

         The administrator has agreed to administer and service the mortgage
loans and their related security in accordance with:

         o    the terms and conditions of the mortgage loans and the mortgages;

         o    the administrator's administration procedures. The
              administrator's administration procedures are the
              administration, arrears and enforcement policies and procedures
              from time to time pursuant to which the administrator
              administers and enforces mortgage loans and their related
              security which are beneficially owned by the seller; and

         o    the terms and provisions of the administration agreement.

Undertakings by the administrator
         Under the administration agreement, the administrator has undertaken,
among other things:

     (A) to determine and set the interest rates applicable to the mortgage
         loans which have been assigned to the mortgages trustee including the
         standard variable rate, except in the limited circumstances set out
         in the administration agreement when the mortgages trustee, [Funding,
         Funding 2 and/or the security trustee and/or the Funding 2 security
         trustee] will be entitled to do so. The administrator may not at any
         time, without the prior consent of the mortgages trustee, [Funding,
         Funding 2 and the security trustee and/or the Funding 2 security
         trustee], set or maintain the standard variable rate and other
         discretionary rates or margins for mortgage loans which form part of
         the mortgages trust at rates which are higher than the then
         prevailing rates for mortgage loans which are beneficially owned by
         the seller outside the mortgages trust;

     (B) to determine on each payment date, having regard to the aggregate of:

         (1)  the income which Funding and Funding 2 would expect to receive
              during the next succeeding interest period;

         (2)  the standard variable rate for mortgage loans forming part of
              the mortgages trust and the variable mortgage rates in respect
              of such mortgage loans which the administrator proposes to set
              under the administration agreement; and

         (3)  all other resources available to Funding and Funding 2 including
              (in the case of Funding 2) the Funding 2 reserve fund, the
              Funding 2 liquidity reserve fund, if any; and

         whether:

              (i)   Funding would receive an amount of income during that loan
                    interest period which is less than the amount which is the
                    aggregate of (a) the amount of interest which will be
                    payable by Funding in order to fund (whether by payment to
                    a swap provider or otherwise) the amount of interest
                    payable in respect of the class A notes of the Funding
                    issuers and all amounts ranking higher in priority to such
                    amounts on the payment date falling at the end of that
                    loan interest period and (b) all other amounts payable by
                    Funding which rank equally with or in priority to interest
                    due on the intercompany loan in respect of interest which
                    is payable on the class A notes of the Funding issuers;
                    and


                                     102



              (ii)  Funding 2 would receive an amount of income during that
                    loan interest period which is less than the amount which
                    is the aggregate of (a) the amount of interest which will
                    be payable by Funding 2 in order to fund (whether by
                    payment to a swap provider or otherwise) the amount of
                    interest payable in respect of the class A notes of the
                    issuer and all amounts ranking higher in priority to such
                    amounts on the payment date falling at the end of that
                    loan interest period and (b) all other amounts payable by
                    Funding 2 which rank equally with or in priority to
                    interest due on the global intercompany loan in respect of
                    interest which is payable by the issuer on the class A
                    notes.

         If the administrator determines that there will be a revenue
         shortfall in the foregoing amounts, it will give written notice to
         the mortgages trustee, [Funding, Funding 2, the security trustee and
         the Funding 2 security trustee], within one London business day of
         such determination, of the amount of the revenue shortfall and
         recommend the standard variable rate and the other discretionary
         rates or margins which would, in the administrator's opinion, need to
         be set in relation to the mortgage loans within the mortgages trust
         in order for no revenue shortfall to arise, having regard to the
         obligations of Funding 2 and/or Funding, as applicable. If the
         mortgages trustee, [Funding, Funding 2 and/or the security trustee
         and/or the Funding 2 security trustee] notify the administrator that,
         having regard to the obligations of Funding and Funding 2, the
         standard variable rate and the other discretionary rates or margins
         for mortgage loans within the mortgages trust should be increased,
         the administrator will take all steps which are necessary including
         publishing any notice required under the mortgage conditions to
         effect such increase in those rates or margins. The mortgages
         trustee, [Funding, Funding 2 and/or the security trustee and/or the
         Funding 2 security trustee] may terminate the authority of the
         administrator to set the standard variable rate and the other
         discretionary rates or margins applicable to mortgage loans included
         in the mortgages trust in certain limited circumstances set out in
         the administration agreement including upon the occurrence of any
         administrator termination event (as described below), in which case
         the mortgages trustee shall set such standard variable rate and the
         other discretionary rates or margins;

     (C) except as provided in relation to re-fixed mortgage loans, not to
         issue to any borrower an offer for a further advance or a product
         switch without having received confirmation that the seller has
         elected to purchase the relevant mortgage loan(s) together with its
         related security from the mortgages trustee in accordance with the
         terms of the mortgage sale agreement;

     (D) sixty days prior to the end of the relevant fixed rate period in
         respect of any fixed rate mortgage loan included in the mortgages
         trust and on behalf of the mortgages trustee, to offer to re-sell to
         the seller all fixed rate mortgage loans which become "re-fixed"
         during the three month period immediately following the end of the
         then current fixed rate period. Where any "re-fix" takes place this
         will constitute a product switch as described above and if the seller
         does not purchase such mortgage loans and their related security, the
         administrator will take all steps to set the existing borrowers'
         re-fix rate at the higher of the rate recommended by the
         administrator (having regard to the obligations of Funding and
         Funding 2), the rate notified to it by the mortgages trustee
         [,Funding and Funding 2] and the rates notified to it by the trustee
         or trustees of any other securitizations of the seller which include
         fixed rate mortgage loans;

     (E) to take all steps necessary under the mortgage conditions and
         applicable law to notify borrowers of each change in interest rates,
         whether due to a change in the standard variable rate (including any
         such change effected at the request of the mortgages trustee,
         Funding, Funding 2, the security trustee and/or the Funding 2


                                     103



         security trustee) or as a consequence of the mortgage conditions. The
         administrator will also notify the mortgages trustee, Funding,
         Funding 2, the security trustee and the Funding 2 security trustee of
         any change in the standard variable rate;

     (F) to maintain such records as are necessary to enforce each mortgage
         loan and its related security and to keep and maintain, on a loan by
         loan basis, records and accounts on behalf of the mortgages trustee
         in relation to the mortgage loans;

     (G) to keep or cause to be kept the mortgage loan files and title deeds
         in safe custody and to the order of the mortgages trustee, [Funding,
         Funding 2, the security trustee and/or the Funding 2 security
         trustee] and in such a manner that they are readily identifiable and
         accessible;

     (H) to provide the mortgages trustee, [Funding, Funding 2, the security
         trustee and/or the Funding 2 security trustee] and their agents with
         access to the title deeds and mortgage loan files at all reasonable
         times;

     (I) to assist the cash manager in the preparation of a quarterly report
         substantially in the form set out in the cash management agreement
         on, among other things, arrears. The administrator will regularly
         give to the mortgages trustee and the beneficiaries written details
         of mortgage loans that are in arrears;

     (J) to take all reasonable steps to collect and recover payments due
         under or in respect of the mortgage loans and the related security,
         including instituting proceedings and enforcing any relevant mortgage
         loan, mortgage or any other related security in accordance with the
         seller's administration procedures but having regard to the
         circumstances of the relevant borrower in each case; and

     (K) to not knowingly fail to comply with any legal requirements in the
         performance of its obligations under the administration agreement.


Collection of payments
         The administrator has undertaken to ensure that all payments due
under the mortgage loans which are included in the trust property will be made
by the relevant borrower by direct debit or, if such payment is late or
borrowers choose not to pay by direct debit, by check or other means into
accounts in the name of the administrator held with Barclays Bank plc, City
Group Office, Percy Street, Newcastle upon Tyne NE99 1JP and Lloyds TSB Bank
plc, City Office, Bailey Drive, Gillingham Business Park, Kent ME8 0LS (each a
"collection bank") and other accounts (each a "collection account") which the
administrator may utilize from time to time in accordance with the collection
bank agreement and the administration agreement, all of which will be held on
trust by the seller.

         The administrator has agreed to use its reasonable endeavors to
credit any monthly payment made by a borrower to the relevant collection
account within the following time limits:

         o    in the case of direct debit payment, by close of business on the
              London business day which immediately follows the day on which
              such amounts are received;

         o    in the case of standing order, by close of business on the
              second London business day following the day on which such
              amounts are received;

         o    in the case of payment by cash, transfer payment from another
              account of the seller or check where reference to the relevant
              borrower is provided or payment made by way of paying-in book,
              by close of business on the London business day which
              immediately follows the day on which such amounts are received;
              and

         o    in the case of any payment by check where a reference to the
              relevant borrower is not provided, by close of business on the
              next London business day after notification from the relevant
              collection bank of the identity of the borrower,


                                      104



provided, however, that in any event the administrator has agreed to credit
monthly payments made by a borrower to the relevant collection account within
three London business days of receiving that monthly payment.

         Payments from borrowers under mortgage loans originated by the seller
which are not intended to be assigned to the mortgages trustee are also paid
into and flow through the collection accounts.

         Amounts paid into the collection accounts are held on trust by the
administrator for the relevant beneficiaries including the mortgages trustee.
The trusts in favor of the mortgages trustee are in respect of all amounts
credited to the collection accounts which represent receipts in respect of
mortgage loans which are assigned to the mortgages trustee and included in the
trust property.

         The collection accounts are operated by the administrator in
accordance with the collection bank agreement. Under the collection bank
agreement, until the collection banks receive notice that, amongst other
things, a global intercompany loan enforcement notice has been served or that
the appointment of the administrator has been terminated, each collection bank
has agreed to operate the collection accounts in accordance with the
instructions of the administrator. If the short term, unsecured, unguaranteed
and unsubordinated debt obligations of Barclays Bank plc or Lloyds TSB Bank
plc are not rated at least "A-1+" by Standard & Poor's, "P-1" by Moody's and
"F1+" by Fitch, the administrator will arrange for the transfer of the credit
balance on such accounts to another bank which has the required ratings. The
long term and short term, unsecured, unguaranteed and unsubordinated debt
obligations of Barclays Bank plc and Lloyds TSB Bank plc are rated as of the
cut-off date "AA" and "A-1+" and "AA" and "A-1+", respectively, by Standard &
Poor's, "Aa1" and "P-1" and "Aaa" and "P-1", respectively, by Moody's and
"AA+" and "F1+" and "AA+" and "F1+", respectively, by Fitch. Amounts standing
to the credit of the collection accounts that represent amounts collected in
respect of mortgage loans that have been assigned to the mortgages trust are
transferred by the administrator to the mortgages trustee transaction account
every three London business days.

         Amounts standing to the credit of the mortgages trustee transaction
account are transferred (subject to retaining a minimum balance of (GBP)1 in
such account) on a weekly basis by the cash manager to the mortgages trustee
GIC account or, at the cash manager's option, invested in authorized
investments, provided that the yield on those authorized investments expressed
as an annual percentage rate of return is not less than the interest rate on
the mortgages trustee GIC account at the time the investment decision is made.
Any amounts invested in authorized investments, including the interest accrued
on such amounts, are transferred to the mortgages trustee GIC account on the
related distribution date.

         In the case of monthly payments which are made by direct debit, the
administrator initially credits the applicable collection account with the
full amount of the direct debit. If an unpaid direct debit is returned in
circumstances where the administrator has credited to the mortgages trustee
transaction account the amount of the monthly payment, the administrator is
permitted to reclaim from the mortgages trustee transaction account the
corresponding amounts previously credited.

         Any amount standing to the credit of the mortgages trustee GIC
account accrues interest at a margin below LIBOR for three-month sterling
deposits.


Redemption
         Under the administration agreement, the administrator is responsible
for handling the procedures connected with the redemption of mortgage loans
and is authorized to release the relevant title deeds to the person or persons
entitled thereto upon redemption.


                                      105



Fees
         The administrator is entitled to receive a fee for servicing the
mortgage loans. On each distribution date the mortgages trustee pays to the
administrator an administration fee of 0.08% per annum (inclusive of VAT) on
the amount of the Funding share and the Funding 2 share of the trust property
as determined on that distribution date in respect of the then current trust
calculation period, but only to the extent that the mortgages trustee has
sufficient funds to pay such amount in accordance with the mortgages trust
allocation of revenue receipts. The unpaid balance (if any) is carried forward
until the next succeeding distribution date and, if not paid before such time,
is payable on the later of (i) latest occurring final repayment date of the
Funding intercompany loans, or on their earlier repayment in full by Funding
or (ii) the final repayment date of the global intercompany loan, or on its
earlier repayment in full by Funding 2. The administration agreement also
provides for the administrator to be reimbursed for all reasonable
out-of-pocket expenses and charges properly incurred by the administrator in
the performance of its services under the administration agreement.


Removal or resignation of the administrator
         The appointment of the administrator may be terminated by the
mortgages trustee, [Funding, Funding 2 the security trustee or the Funding 2
security trustee] immediately upon written notice to the administrator, on the
occurrence of certain events (each an "administrator termination event")
including:

         o    the administrator fails to pay any amount due and payable by it
              and such failure is not remedied for a period of 5 London
              business days after the administrator becomes aware of the
              default;

         o    subject as provided further in the transaction documents, the
              administrator fails to comply with any of its other material
              obligations under the administration agreement which in the
              opinion of the [security trustee/Funding 2 security trustee] is
              materially prejudicial to the interests of the holders of the
              notes, and such failure is not remedied for a period of 20 days
              after the administrator becomes aware of the default;

         o    if at any time required under any UK mortgage regulatory regime
              the administrator fails to obtain or maintain the necessary
              license or regulatory approval enabling it to continue
              administering mortgage loans; or

         o    the occurrence of an insolvency event in relation to the
              administrator.

         Upon termination of the administrator, the [security trustee/Funding
2 security trustee] will agree to use its reasonable endeavors to appoint a
substitute administrator.

         In addition, subject to the fulfillment of certain conditions
including, without limitation, that a substitute administrator has been
appointed by the mortgages trustee, [Funding, Funding 2, the security trustee
and the, Funding 2, security trustee] (and in the event of failure to agree,
by the [security trustee/Funding 2 security trustee]), the administrator may
voluntarily resign by giving not less than 12 months' notice of termination to
the mortgages trustee, [Funding, Funding 2] and the seller.

         Any such substitute administrator (whether appointed upon a
termination of the appointment of, or the resignation of, the administrator)
is required to:

         o    if possible, have experience administering mortgage loans
              secured on residential mortgaged properties in England, Wales
              and Scotland; and

         o    enter into an agreement on substantially the same terms as the
              provisions of the administration agreement.

         In addition, the then current ratings (if any) of the notes, the
previous notes or any new notes may not adversely be affected as a result of
the appointment of the substitute


                                     106



administrator, unless otherwise agreed by an extraordinary resolution of the
holders of the relevant class of notes.

         Forthwith upon termination of the appointment of the administrator,
the administrator must deliver the title deeds, the mortgage loan files and
all books of account and other records maintained by the administrator
relating to the mortgage loans and/or the related security to, or at the
direction of, the mortgages trustee.

         The administration agreement will terminate automatically upon a
termination of the mortgages trust when neither Funding nor Funding 2 has any
interest in the trust property.


Delegation by the administrator
         The administrator may, in some circumstances including with the prior
written consent of the mortgages trustee, [Funding and Funding 2 and after
consultation with the security trustee and the Funding 2 security trustee],
delegate or subcontract the performance of any of its obligations or duties
under the administration agreement. Upon the appointment of any such delegate
or sub-contractor the administrator will nevertheless remain responsible for
the performance of those duties to Funding, Funding 2, the mortgages trustee
and the security trustee and the Funding 2 security trustee.


Delegation by the Funding 2 security trustee to an authorized third party
         Subject as provided in the transaction documents, the Funding 2
security trustee is entitled pursuant to the administration agreement to
delegate certain of its functions and rights under the transaction documents
to one or more authorized third parties whom the rating agencies have
previously confirmed in writing to the Funding 2 security trustee and the
issuer will not result in the ratings on the notes being downgraded, qualified
or withdrawn. The Funding 2 security trustee is obliged to use reasonable
endeavors to procure the appointment of an authorized third party and in the
event of any such appointment is not required to monitor or supervise the
third party's performance and is not responsible for any act or omission of
such third party or for any loss caused thereby.


Governing law
         The administration agreement is governed by English law.


                                      107



             Assignment of the mortgage loans and related security

         The following section describes, in summary, the material terms of
the mortgage sale agreement. The description does not purport to be complete
and is subject to the provisions of the mortgage sale agreement, a form of
which has been filed as an exhibit to the registration statement of which this
prospectus is a part.


The mortgage sale agreement
         Under the mortgage sale agreement dated March 26, 2001 entered into
between the seller, the mortgages trustee, the security trustee and Funding,
the seller assigned the initial mortgage portfolio together with all related
security to the mortgages trustee. The mortgage sale agreement has been
amended and restated on certain dates subsequent to the initial closing date,
and the seller has assigned further mortgage portfolios with all related
security to the mortgages trustee pursuant to such amended and restated
mortgage sale agreement. On the Funding 2 program date, Funding 2 became a
party to the amended and restated mortgage sale agreement. In addition to
providing for the assignment of the initial mortgage portfolio and the further
mortgage portfolios and related security, the mortgage sale agreement also
sets out or provides for the following:

         o    the representations and warranties given by the seller in
              relation to the mortgage loans and the related security (and the
              representations and warranties to be given by the seller as of
              each assignment date in relation to any new mortgage loans and
              the related security assigned to the mortgages trustee on that
              assignment date);

         o    the assignment of other mortgage loans and their related
              security to the mortgages trust;

         o    (i) the purchase of mortgage loans together with their related
              security which are subject to a product switch or in respect of
              which a further advance is made or where the borrower takes a
              personal secured loan or (ii) the repurchase of mortgage loans
              together with their related security where the seller has
              breached any of its representations and warranties in respect of
              such mortgage loans or their related security (the repurchase to
              include all mortgage loans of a borrower included in the trust
              property, including personal secured loans, if such a breach
              occurs in respect of any mortgage loan of such borrower);

         o    the making of re-draws in respect of flexible mortgage loans
              contained in the trust property; and

         o    the circumstances for the transfer of legal title to the
              mortgage loans to the mortgages trustee.

         In relation to Scottish mortgage loans, the mortgage sale agreement
provides for the transfer and assignment of the beneficial interest in such
mortgage loans and their related security to be effected by a declaration of
trust by the seller in favour of the mortgages trustee and for the transfer
and assignment of the beneficial interest in any other Scottish mortgage loans
and their related security to be effected by further declarations of trust
(and in relation to Scottish mortgage loans, references in this prospectus to
the "assignment" of mortgage loans are to be read as references to the
transfer of the beneficial interest therein by the making of such declarations
of trust and the terms "assign" and "assigned" shall in that context be
construed accordingly) (see "-Transfer of legal title to the mortgages
trustee").


                                      108



Representations and warranties
         The mortgage sale agreement contains representations and warranties
given by the seller to the mortgages trustee, Funding , Funding 2, the
security trustee and the Funding 2 security trustee in relation to each
mortgage loan assigned, or to be assigned, to the mortgages trustee pursuant
to that agreement (except as otherwise provided below). None of the mortgages
trustee, Funding, Funding 2, the security trustee, the Funding 2 security
trustee or the issuer have carried out or will carry out any searches,
inquiries or independent investigations of the type which a prudent purchaser
or mortgagee would normally be expected to carry out. Each is relying entirely
on the seller's representations and warranties under the mortgage sale
agreement. The seller's material warranties under the mortgage sale agreement
include, among others, substantially the following:

         o    subject to completion of any registration which may be pending
              at H.M. Land Registry or the Registers of Scotland, the seller
              is the absolute legal and beneficial owner of the mortgage
              loans, the related security and all property to be sold by the
              seller pursuant to the mortgage sale agreement;

         o    each related mortgage secures the repayment of all advances,
              interest, costs and expenses payable by the relevant borrower to
              the seller under the relevant mortgage loan in priority to any
              other charges registered against the relevant property;

         o    subject to completion of any registration which may be pending
              at H.M. Land Registry (in England and Wales) or the Registers of
              Scotland (in Scotland), each mortgage (other than a mortgage in
              respect of a personal secured loan) either constitutes, or will
              constitute, following registration at H.M. Land Registry or the
              Registers of Scotland, (in England and Wales) a first ranking
              charge by way of legal mortgage or (in Scotland) a first ranking
              standard security over the relevant mortgaged property;

         o    each relevant mortgaged property is located in England, Wales
              or Scotland;

         o    prior to making each mortgage loan, the seller instructed or
              required to be instructed on its behalf solicitors to carry out
              all investigations, searches and other actions in relation to
              the relevant mortgaged property that would have been undertaken
              by the seller acting in accordance with standards consistent
              with those of a reasonable and prudent mortgage lender, lending
              to borrowers in England and Wales or Scotland, as applicable,
              when advancing money in an amount equal to such advance to an
              individual to be secured on a mortgaged property of the kind
              permitted under the lending criteria;

         o    the seller's lending criteria are consistent with the criteria
              that would be used by a reasonable and prudent mortgage lender;

         o    in relation to each mortgage loan, the borrower has a good and
              marketable title to the relevant mortgaged property;

         o    prior to making a mortgage loan, an independent valuer from the
              panel of valuers appointed by the seller or an employee valuer
              of the seller valued the relevant mortgaged property, and the
              results of such valuation would be acceptable to a reasonable
              and prudent mortgage lender;

         o    prior to making a mortgage loan, the nature and amount of such
              mortgage loan, the circumstances of the relevant borrower and
              nature of the relevant mortgaged property satisfied the lending
              criteria in force at that time in all material respects;

         o    no payment of interest (or in the case of repayment mortgage
              loans, principal and interest) equivalent to an amount in excess
              of one month's installment at the applicable rate in respect of
              a mortgage loan was at any time during the 12 months before the
              relevant closing or assignment date, as the case may be, in
              arrears;


                                     109



         o    so far as the seller is aware, no borrower is in material
              breach of its mortgage loan;

         o    the first payment due has been paid by the relevant borrower in
              respect of each mortgage loan and each mortgage loan is fully
              performing;

         o    each insurance contract arranged by the seller in respect of any
              mortgaged property is in full force and effect and all premiums
              due on or before the date of the mortgage sale agreement have
              been paid in full and the seller is not aware of any
              circumstances giving the insurer under any such insurance
              contract the right to avoid or terminate such policy in so far
              as it relates to the mortgaged properties or the mortgage loans;

         o    where the lending criteria required that a mortgage loan was
              covered by a MIG insurance contract with NORMIC, that mortgage
              loan is covered by such an insurance contract;

         o    the seller has procured that full and proper accounts, books and
              records have been kept showing clearly all material
              transactions, payments, receipts and proceedings relating to
              that mortgage loan and its mortgage;

         o    each borrower is a natural person, and no borrower is, as of the
              assignment date, an employee or an officer of the seller;

         o    all formal approvals, consents and other steps necessary to
              permit a legal or an equitable or beneficial transfer or a
              transfer of the servicing away from the seller of the mortgage
              loans and their related mortgages to be sold under the mortgage
              sale agreement have been obtained or taken and there is no
              requirement in order for such transfer to be effective to notify
              the borrower before, on or after any such equitable or
              beneficial transfer or before any legal transfer of the mortgage
              loans and their related mortgages;

         o    in relation to any cashback mortgage loan, the seller paid to
              the relevant borrower the full amount of the cashback payment
              either upon completion of the relevant mortgage loan or, if
              subsequent to completion, prior to the assignment of such
              mortgage loan to the mortgages trustee;

         o    no mortgage loan has a current balance of more than (GBP)500,000;

         o    in respect of any mortgage loan where the borrower also has a
              personal secured loan or in respect of any personal secured
              loan, the combined LTV of the maximum amount of credit provided
              under such personal secured loan and other mortgage loans
              secured on the same property is not greater than 95 per cent.;

         o    each mortgage loan was originated by the seller in sterling and
              is denominated in sterling (or was originated and is denominated
              in euro at any time when the euro has been adopted as the lawful
              currency of the UK) and is currently repayable in sterling.

         Notwithstanding the foregoing, the above representations and
warranties in respect of each mortgage loan will not apply in their entirety
to personal secured loans.


Repurchase by the seller
         The seller has agreed in the mortgage sale agreement to repurchase
any mortgage loan together with its related security in the circumstances
described below.

         If a mortgage loan (including any personal secured loan) its related
security does not materially comply on the date of its assignment with the
representations and warranties given by the seller under the mortgage sale
agreement and the seller does not remedy such breach within 28 days of
receiving written notice of such breach from any of the mortgages trustee,
[Funding, Funding 2, the security trustee or the Funding 2


                                     110



security trustee], then, at the direction of [Funding, Funding 2, the security
trustee or the Funding 2 security trustee], the seller must repurchase from
the mortgages trustee (i) the relevant mortgage loan and its related security
and (ii) any other mortgage loans (including any personal secured loans) of
the relevant borrower and their related security that are included in the
trust property.

         For so long as the seller is the administrator it must notify the
mortgages trustee, [Funding, Funding 2, the security trustee and the Funding 2
security trustee] of any material breach of a warranty as soon as the
administrator becomes aware of such breach.

         The repurchase price payable upon the repurchase of any mortgage loan
and its related security is an amount (not less than zero) equal to the
current balance on such mortgage loan as of the date of completion of such
repurchase plus all unpaid interest (including all accrued interest and
arrears of interest) and expenses payable thereon to the date of repurchase.
If the seller fails to pay the consideration due for any repurchase or
otherwise fails to complete such repurchase in accordance with the terms of
the mortgage sale agreement, then the seller share of the trust property shall
be deemed to be reduced by an amount equal to that consideration. If on any
date on which the seller is obliged to repurchase any mortgage loan or
mortgage loans pursuant to the mortgage sale agreement, the seller assigns new
mortgage loans together with their related security to the mortgages trustee
in accordance with the terms of the mortgage sale agreement (as described
below), the seller shall be entitled to set-off against the repurchase price
payable by it on such repurchase the amount of any initial purchase price
payable for any such new mortgage loans and shall pay or be paid a net amount.


Product switches, further advances and personal secured loans
         Except as described below with respect to re-fixed mortgage loans,
under the mortgage sale agreement, the mortgages trustee has agreed not to
(and has agreed to procure that the administrator does not) issue to a
borrower an offer for a further advance or a product switch without having
received confirmation from the seller that it has elected to purchase the
relevant mortgage loan together with its related security in accordance with
the terms of the mortgage sale agreement. Upon receipt of such confirmation
the mortgages trustee (or the administrator on behalf of the mortgages
trustee) may then issue an offer for a further advance or a product switch and
accept the mortgage documentation duly completed by the borrower. The
mortgages trustee may not itself make any further advance or product switch
(other than in relation to a re-fixed mortgage loan).

         A mortgage loan will be subject to a "product switch" if there is any
variation of the financial terms and conditions of the mortgage loan other
than:

         o    a variation in the financial terms and conditions of the
              mortgage loan involving a permitted product switch (as described
              below);

         o    a change between interest-only and repayment mortgage loans;

         o    a transfer of equity;

         o    a release of a party to a mortgage loan or a release of part of
              the land subject to the mortgage;

         o    any variation agreed with borrowers to control or manage
              arrears on a mortgage loan;

         o    any variation which extends the maturity date of the mortgage
              loan unless, while the global intercompany loan is outstanding,
              it is extended beyond January 2044;

         o    any variation imposed by statute; and

         o    any variation of the interest rate payable where that rate is
              offered to the borrowers of more than 10% by current balance of
              the mortgage loans in the trust property in any interest period.


                                     111



         A "permitted product switch" is a variation in the financial terms
and conditions of a mortgage loan in which a borrower exchanges its then
current mortgage loan product for a different mortgage loan product offered by
the seller, provided that the related borrower has made at least one monthly
payment on its then current mortgage loan product, and provided further that
the new mortgage loan for which the prior mortgage loan is to be exchanged is
a permitted replacement mortgage loan. A "permitted replacement mortgage loan"
is a mortgage loan:

         o    that is subject to a variable rate of interest; and

         o    that has a maturity date prior to January 2039.

         In addition, each of the conditions for the assignment of new
mortgage loans and their related security as set forth under "- Assignment of
new mortgage loans and their related security" must be satisfied in order for
a permitted product switch to occur, provided that conditions (a), (c), (k),
(n) and (o) in that section will only be required to have been satisfied on
the date of the most recent assignment of mortgage loans to the mortgages
trust. The purchase obligations of the seller set forth under "- Repurchase by
the seller" will continue to apply to any permitted replacement mortgage loan.

         A mortgage loan will be subject to a "further advance", for the
purposes of this prospectus, if an existing borrower requests further monies
to be advanced to him or her under a mortgage loan either in circumstances
which do not amount to a re-draw under a flexible loan or where such mortgage
loan is not a flexible mortgage loan, and in either case such request is
granted.

         Except as provided below with respect to re-fixed mortgage loans, if
the administrator and the mortgages trustee are notified or are otherwise
aware that a borrower has requested a further advance or a product switch and
the mortgages trustee has received confirmation of the seller's election to
purchase the mortgage loan and its related security, the mortgages trustee
shall at any time upon notice from the seller assign to the seller and the
seller shall purchase such mortgage loan together with its related security in
accordance with the mortgage sale agreement at a price not less than the
current balance on such mortgage loan as of the date of completion of such
purchase plus all unpaid interest (including all accrued interest and arrears
of interest) and expenses payable on such mortgage loan to the date of
purchase.

         In the case of fixed rate mortgage loans, a borrower may have the
right, under the terms of such fixed rate mortgage loan, to elect to "re-fix"
such fixed rate mortgage loan at the applicable fixed rate then being offered
to the seller's existing borrowers for the applicable requested period within
three months following the end of the fixed rate period. Sixty days prior to
the end of the relevant fixed rate period, the mortgages trustee may offer to
re-sell to the seller all fixed rate mortgage loans which become "re-fixed"
during the three month period immediately following the end of the then
current fixed rate period. The seller may accept this offer by payment to the
mortgages trustee on the date on which the relevant mortgage loan becomes a
re-fixed mortgage loan of the purchase price payable for that re-fixed
mortgage loan as described below.

         If such fixed rate mortgage loan becomes re-fixed during the relevant
three month period and the seller pays the purchase price for that re-fixed
mortgage loan, the mortgages trustee shall assign to the seller and the seller
shall purchase such re-fixed mortgage loan and its related security in
accordance with the mortgage sale agreement. The price payable on such
purchase shall be at least equal to the current balance on the relevant
mortgage loan as at the date of completion of the purchase plus all unpaid
interest (including all accrued interest and arrears of interest) and expenses
in respect of such mortgage loan.

         If the seller does not pay to the mortgages trustee the purchase
price to purchase any mortgage loan which becomes re-fixed during such three
month period, the administrator may agree to a borrower's request to re-fix
any such mortgage loan if required


                                     112



by the terms of the mortgage. In any event the seller has agreed under the
mortgage sale agreement to set the existing borrowers' re-fix rate for the
three month period immediately following expiry of the relevant fixed rate
period at a rate not less than that notified from time to time to the seller
by the mortgages trustee, Funding, Funding 2 or the administrator as being
required by the mortgages trustee, Funding or Funding 2.

         Amongst other things, upon a fixed rate mortgage loan becoming
re-fixed as stated above without having been purchased by the seller:

         (1)  the notional amount of the Funding 2 basis rate swap will
              automatically be reduced by the current balance of such re-fixed
              mortgage loan;

         (2)  Funding 2 will be obliged to enter into a new hedging
              arrangement in respect of such mortgage loans with either an
              existing swap counterparty, in which case such hedging will be
              fixed at such fixed rate as such swap counterparty, on the basis
              of fixed rates being offered in the swap market, determines to
              be the fixed rate applicable to the relevant fixed rate period
              of the relevant mortgage loans (which may be different from the
              fixed rate being offered to the seller's existing borrowers) or
              at Funding 2's option, another counterparty whose rating will
              not affect the then current ratings of the notes; and

         (3)  if required, the seller will set the existing borrowers' re-fix
              rate at the rate notified to it by the mortgages trustee,
              [Funding, Funding 2] or the administrator as being required by
              the mortgages trustee, [Funding or Funding 2].

         The seller currently intends to purchase from the mortgages trustee
mortgage loans that become subject to further advances. If a borrower takes a
personal secured loan after that borrower's existing mortgage loan has been
assigned to the mortgages trustee, the seller currently intends to purchase
that borrower's existing mortgage loan and any personal secured loan
previously assigned to the mortgages trustee. However, in the future these
mortgage loans may remain within (and the further advances or such personal
secured loans may be assigned to and form part of) the trust property.


Re-draws under flexible mortgage loans
         Only the seller is responsible for funding all future re-draws in
respect of flexible mortgage loans contained in the trust property. The seller
share of the trust property increases by the amount of any re-draw.


Further draws under personal secured loans
         Only the seller is responsible for funding all further draws in
respect of personal secured loans contained in the trust property. The seller
share of the trust property increases by the amount of any further draw.


Assignment of new mortgage loans and their related security
         The seller is entitled under the terms of the mortgage sale agreement
to assign new mortgage loans and their related security to the mortgages
trustee subject to the fulfillment of certain conditions (which may be varied
or waived by the mortgages trustee with the prior approval of the rating
agencies or their confirmation that there will be no adverse effect on the
previous notes) on or as at the relevant assignment date, including the
following:

     (a) the aggregate arrears of interest in respect of all the mortgage
         loans in the mortgages trust, as a percentage of the aggregate gross
         interest due on all mortgage loans during the previous 12 months,
         does not exceed 2% or such other percentage as is then acceptable to
         the then current rating agencies at such time ("arrears of interest"
         for the purpose of this clause, in respect of a mortgage loan on any
         date, shall mean the aggregate amount overdue on that date, but only
         where such


                                     113



         aggregate amount overdue equals or exceeds an amount equal to the
         monthly payment then due on the mortgage loan and such amount
         has been overdue for an entire calendar month);

     (b) the long term, unsecured, unsubordinated and unguaranteed debt
         obligations of the seller are rated no lower than "A3" by Moody's and
         "A-" by Fitch (at the time of and immediately following the
         assignment of the new mortgage loans to the mortgages trustee);

     (c) on the relevant assignment date, the aggregate current balance of the
         mortgage loans in the mortgages trust which are then in arrears for
         at least 3 months is less than 4% of the aggregate current balance of
         all mortgage loans in the mortgages trust on such date, unless the
         rating agencies have confirmed that the then current ratings of the
         notes will not be adversely affected;

     (d) the seller originated the new mortgage loans in accordance with its
         lending criteria in force at the time of origination of the relevant
         mortgage loan or with material variations from such lending criteria
         provided that the then current rating agencies have been notified of
         any such material variation;

     (e) no new mortgage loan has on the relevant assignment date an aggregate
         amount in arrears which is greater than the amount of the monthly
         payment then due;

     (f) the rating agencies have not provided written confirmation to the
         mortgages trustee, the security trustee and the issuer that the
         assignment to the mortgages trustee of new mortgage loans on the
         assignment date will adversely affect the then current ratings of the
         existing notes of the issuer (provided that at a time when a the
         issuer issues new notes the rating agencies will have provided
         written confirmation that the then current ratings of the existing
         notes have not been downgraded or otherwise adversely affected);

     (g) the aggregate current balance of new mortgage loans transferred in
         any one interest period does not exceed 10% of the aggregate current
         balance of the mortgage loans in the mortgages trust as at the
         beginning of that interest period;

     (h) the Funding 2 reserve fund is fully funded on the relevant assignment
         date up to the relevant required amount (or, if the Funding 2 reserve
         fund is not so fully funded on such relevant assignment date, no
         payments have been made from the Funding 2 reserve fund);

     (i) no global intercompany loan enforcement notice has been served in
         respect of the global intercompany loan;

     (j) the assignment of new mortgage loans does not result in the product
         of the weighted average repossession frequency ("WAFF") and the
         weighted average loss severity ("WALS") for the mortgage loans in the
         mortgages trust after such purchase, calculated on such assignment
         date in the same way as for the initial mortgage portfolio (or as
         agreed by the administrator and the rating agencies from time to
         time), exceeding the product of the WAFF and WALS for the mortgage
         loans in the mortgages trust calculated on the most recent preceding
         closing date, plus 0.35% [include Fitch tests];

     (k) new mortgages loans may only be assigned to the mortgages trustee if
         (to the extent necessary) the issuer has entered into appropriate
         hedging arrangements in respect of such mortgage loans;

     (l) no event of default under the transaction documents shall have
         occurred which is continuing at the relevant assignment date;

     (m) the weighted average yield on the mortgage loans in the mortgages
         trust together with the new mortgage loans to be assigned to the
         mortgages trustee on the relevant


                                     114



         assignment date is not less than LIBOR for three-month sterling
         deposits plus 0.50%, taking into account the weighted average yield
         on the mortgage loans and the margins on the basis rate swaps as at
         the relevant assignment date;

     (n) the assignment of new mortgage loans on the relevant assignment date
         does not result in the weighted average LTV ratio of the mortgage
         loans and the new mortgage loans, after application of the LTV test
         on the relevant assignment date, exceeding the LTV ratio (based on
         the LTV test), as determined in relation to the mortgage loans in the
         mortgages trust on the most recent preceding closing date, plus
         0.25%;

     (o) each new mortgage loan has a maturity date prior to January 2044;

     (p) the related borrower under each new mortgage loan has made at least
         one monthly payment;

     (q) for so long as any notes issued by the issuer have a final maturity
         date earlier than January [2041] are outstanding, the assignment of
         new mortgage loans to the mortgages trustee may only occur if,
         following such assignment, the aggregate number of repayment mortgage
         loans in the mortgage portfolio is greater than or equal to 25% of
         the aggregate number of mortgage loans in the mortgage portfolio;

     (r) the rating agencies have provided written confirmation that the then
         current ratings on the notes would not be adversely affected by the
         assignment to the mortgages trustee of a new mortgage loan in respect
         of a mortgage loan product having characteristics and/or features
         that differ materially from the characteristics and/or features of
         the mortgage loans in the initial mortgage portfolio; and

     (s) each new mortgage loan and its related security must comply at the
         relevant assignment date with the representations and warranties set
         out in the mortgage sale agreement, which are described earlier in
         this section under "- Representations and Warranties";

         PROVIDED THAT, if an initial purchase price for the new mortgage
loans is payable to the seller by the mortgages trustee on the relevant
assignment date, only the conditions set out in paragraphs (e), (f), (i), (k),
(l), (m), (o), (p), (q), (r) and (s) are required to be satisfied to effect an
assignment of the new mortgage loans.

     In addition, no assignment of new mortgage loans may occur after [the
earlier to occur of]:

         o        a step-up date in respect of the notes of any Funding
                  issuer, if the option to redeem such notes on that step-up
                  date pursuant to the terms and conditions of such notes is
                  not exercised; or

         o        the date falling 12 months after the occurrence of a step-up
                  date in respect of the notes of the issuer, if the option to
                  redeem such notes by such date pursuant to the terms and
                  conditions of such notes is not exercised.

         Any new mortgage loans and related security so assigned will be held
by the mortgages trustee on trust for Funding, Funding 2 and the seller in
accordance with the terms of the mortgages trust deed.

         The mortgage sale agreement provides that the seller may not assign
new mortgage loans to the mortgages trustee during any trust calculation
period prior to the distribution date occurring in that trust calculation
period, and that the seller may only make one assignment of new mortgage loans
to the mortgages trustee during any trust calculation period.

         To the extent that Funding or Funding 2 makes an initial contribution
on an assignment date to increase the Funding share or the Funding 2 share of
the trust property,


                                     115



the consideration for the assignment of the new mortgage
loans and their related security to the mortgages trustee will consist of:

         o     the payment by the mortgages trustee to the seller of the
               initial purchase price for the assignment to the mortgages
               trustee of the new mortgage loans. The initial purchase price
               will be paid by the mortgages trustee out of funds received by
               the mortgages trustee in respect of the initial contribution of
               Funding for the Funding share of the new trust property or the
               initial contribution of Funding 2 for the Funding 2 share of
               the new trust property, as the case may be, pursuant to the
               mortgages trust deed, which initial contribution will be funded
               out of the proceeds of any new loan tranche paid by the issuer
               to Funding 2 (or, in the case of Funding, the proceeds of an
               intercompany loan from a new Funding issuer);

         o     the covenant of the mortgages trustee to pay or procure the
               payment to the seller of amounts of deferred purchase price in
               accordance with the provisions of the mortgage sale agreement
               and the mortgages trust deed, which payment also satisfies the
               obligation of Funding or Funding 2, as the case may be, to make
               deferred contributions to the mortgages trustee for the Funding
               share or Funding 2 share of the trust property, as the case may
               be. Amounts of deferred purchase price will be payable to the
               seller to the extent of available funds only after paying or
               providing for prior ranking claims and only out of excess
               income to which Funding or Funding 2, as applicable, is
               entitled in accordance with and subject to the priority of
               payments set out in "The mortgages trust - Mortgages trust
               allocation of revenue receipts"; and/or

         o     the covenant of the mortgages trustee to hold the trust
               property on trust for Funding (as to the Funding share),
               Funding 2 (as to the Funding 2 share) and the seller (as to the
               seller share of the trust property) in accordance with the
               terms of the mortgages trust deed.

         In the mortgage sale agreement, the seller has undertaken to use
reasonable efforts to assign to the mortgages trustee, and the mortgages
trustee has undertaken to use reasonable efforts to acquire from the seller
and hold in accordance with the terms of the mortgages trust deed, until the
earlier of the payment date falling in [July 2010] (or such later date as may
be notified by [Funding or Funding 2]) and the occurrence of a trigger event,
sufficient new mortgage loans and their related security so that the
overcollateralization test is not breached on three consecutive distribution
dates. However, the seller shall not be obliged to assign to the mortgages
trustee, and the mortgages trustee shall not be obliged to acquire, new
mortgage loans and their related security if, in the opinion of the seller,
such assignment would adversely affect the business of the seller. If Funding
2 enters into a new global intercompany loan or Funding enters into a new
Funding intercompany loan, then the period during which the seller covenants
to use reasonable efforts to maintain the aggregate current balance of
mortgage loans in the mortgages trust at a certain level prior to a trigger
event may be extended.

         The overcollateralization test shall be calculated on each
distribution date and shall be breached on any distribution date where the
aggregate current balance of mortgage loans in the mortgage portfolio on such
distribution date is less than an amount equal to the product of 1.05 and the
principal amount outstanding of all notes of all issuers on such distribution
date provided that where the notes outstanding are controlled amortization
notes, the principal amount outstanding of such notes will be calculated on a
straight-line basis by applying the appropriate constant payment rate
applicable to each series of notes on a monthly, rather than quarterly, basis.


Transfer of legal title to the mortgages trustee
         The English mortgage loans in the mortgage portfolio and their
related security have been assigned to the mortgages trustee by way of
equitable assignment. The transfer by


                                     116



the seller to the mortgages trustee of the beneficial interest in the Scottish
mortgage loans in the mortgage portfolio and their related security has been
given effect by a declaration of trust by the seller. In each case this means
that legal title to the mortgage loans and their related security will remain
with the seller until such time as certain additional steps have been taken
including the giving of notices of the assignment to the borrowers.

         In relation to mortgages of registered land in England and Wales and
any land in Scotland, until such time as transfers and assignations of such
mortgages in favor of the mortgages trustee have been completed and registered
at H.M. Land Registry and the Registers of Scotland (as applicable), the
assignment of the mortgages to the mortgages trustee takes effect in equity
(in England and Wales only) and transfers beneficial title only (in England,
Wales and Scotland). In the case of mortgages of unregistered land in England
and Wales, in order for legal title to pass to the mortgages trustee,
conveyances of the relevant mortgages would have to be completed in favor of
the mortgages trustee.

         Under the mortgage sale agreement none of the seller, the mortgages
trustee, [Funding, Funding 2, the security trustee or the Funding 2 security
trustee] will require notification of such assignments to the borrowers or the
execution and completion of such transfers, assignations and conveyances in
favor of the mortgages trustee or the registration of such transfers in order
to effect the transfer of legal title to the mortgage loans and their related
security (including, where appropriate, their registration), except in the
limited circumstances described below.

         The execution of transfers and assignations of the mortgages to the
mortgages trustee and the notifications of assignments of mortgage loans to
the borrowers will be required to be completed within 20 business days of
receipt of written notice from the mortgages trustee, [Funding, Funding 2, the
security trustee and/or the Funding 2 security trustee] upon the occurrence of
any of, amongst other things:

         o    the valid service of a global intercompany loan enforcement
              notice or [(unless the sole reason for service of any issuer
              enforcement notice is default by an issuer swap provider)] an
              issuer enforcement notice;

         o    unless otherwise agreed by the rating agencies, the termination
              of the seller's role as administrator under the administration
              agreement and failure of any substitute administrator to assume
              the duties of the administrator;

         o    the seller being required, by an order of a court of competent
              jurisdiction, or by a change in law occurring after the initial
              closing date, or by a regulatory authority or organization whose
              members include mortgage lenders of which the seller is a member
              or with whose instructions it is customary for the seller to
              comply, to perfect the transfer of legal title to the mortgage
              loans and related security in favor of the mortgages trustee;

         o    the security under the Funding 2 deed of charge or any material
              part of such security being in jeopardy and it being necessary
              to perfect the transfer of legal title to the mortgage loans in
              favor of the mortgages trustee in order to reduce such jeopardy
              materially;

         o    the occurrence of an insolvency event in relation to the seller;
              or

         o    notice in writing from the seller to the mortgages trustee,
              Funding and Funding 2 (with a copy to the security trustee and
              the Funding 2 security trustee) requesting such transfer.

         If the seller ceases to have a long term unsecured, unsubordinated
and unguaranteed credit rating by Standard & Poor's of at least "BBB-", by
Moody's of at least "Baa3" and by Fitch of at least "BBB-" (unless Standard &
Poor's, Moody's and Fitch confirm that the then current ratings of the notes
will not be adversely affected) the seller will be obliged to give notice only
of the transfer of the equitable and beneficial interest in


                                     117



the mortgage loans to the borrowers but will not be required to complete any
other steps necessary to perfect legal title to the mortgage loans in favor of
the mortgages trustee.


Title deeds
         The title deeds and mortgage loan files relating to the mortgage
loans are currently held by or to the order of the seller or by solicitors
acting for the seller in connection with the creation of the mortgage loans
and their related security. Under the administration agreement the
administrator has undertaken that all the title deeds and mortgage loan files
at any time in its possession or under its control or held to its order
relating to the mortgage loans which are at any time assigned to the mortgages
trustee will be held to the order of the mortgages trustee. The administrator
will keep, or cause to be kept, the title deeds and mortgage loan files
relating to each mortgage loan and each mortgaged property in safe custody and
shall not part with possession, custody or control of them except in the
limited circumstances specified in the administration agreement.


Governing law
         The mortgage sale agreement is governed by English law (other than
certain aspects relating to the Scottish mortgage loans and their related
security which are governed by Scots law).


                                     118



                              The mortgages trust

         The following section contains a summary of the material terms of the
mortgages trust deed. The summary does not purport to be complete and is
subject to the provisions of the mortgages trust deed, a form of which has
been filed as an exhibit to the registration statement of which this
prospectus is a part.


General legal structure
         The mortgages trust was formed on March 26 2001 as a trust under
English law with the mortgages trustee as trustee for the benefit of the
seller and Funding as beneficiaries. On the Funding 2 program date, Funding 2
was added as a further beneficiary of the mortgages trust. This section
describes the material terms of the mortgages trust, including how money is
distributed from the mortgages trust to Funding, Funding 2 and the seller.

         Under the terms of the mortgages trust deed, as of the Funding 2
program date, the mortgages trustee has agreed to hold all of the trust
property on trust absolutely for Funding (as to the Funding share), Funding 2
(as to the Funding 2 share) and for the seller (as to the seller share). The
"trust property" consists of:

         o    the sum of (GBP)100 settled by Law Debenture Corporate Services
              Limited on trust on the date of the mortgages trust deed;

         o    the mortgage portfolio, including the mortgage loans and their
              related security, the rights under any MIG policies and the
              other seller arranged insurance policies;

         o    any new mortgage portfolio that is assigned to the mortgages
              trustee by the seller after the Funding 2 program date,
              including the mortgage loans and their related security, the
              rights under any MIG policies and the other seller arranged
              insurance policies;

         o    any permitted replacement mortgage loan and its related security
              (including the rights under any related MIG policy and other
              seller arranged insurance policies) relating to any permitted
              product switch effected in relation to any mortgage loan and
              assigned to the mortgages trustee in accordance with the
              mortgage sale agreement and thereby included in the trust
              property;

         o    any interest and principal paid by borrowers on their mortgage
              loans on or after the relevant assignment date;

         o    any other amounts received under the mortgage loans and related
              security on or after the relevant assignment date excluding
              third party amounts;

         o    any re-draws under flexible mortgage loans included in the
              trust property;

         o    any further draws under personal secured loans included in the
              trust property;

         o    any further advances made by the seller to existing borrowers
              which are assigned to the trust in accordance with the mortgage
              sale agreement;

         o    any contribution paid by Funding, [Funding 2] or the seller to
              the mortgages trustee for application in accordance with the
              terms of the mortgages trust but only up to the time of such
              application;

         o    amounts on deposit (and interest earned on such amounts) in the
              mortgages trustee transaction account and the mortgages trustee
              GIC account; and

         o    the proceeds of sale of any mortgage loan and its related
              security pursuant to the mortgage sale agreement or other
              proceeds of sale of any trust property;

         less


                                     119



         o    any actual losses in relation to the mortgage loans and any
              actual reductions occurring in respect of the mortgage loans as
              described in paragraph (1) in "- Adjustments to trust property"
              below; and

         o    distributions of principal made from time to time to the
              beneficiaries of the mortgages trust.

         In the case of Scottish mortgage loans and their related security, the
interest of the mortgages trustee therein comprises its beneficial interest
under the relevant declaration of trust over such Scottish mortgage loans and
their related security, as described under "Assignment of the mortgage loans
and related security - the mortgage sale agreement".

         In addition, the outstanding principal balances of any Together
Connections mortgage loans and Connections mortgage loans included in the
trust property (and therefore the aggregate amount of the trust property) will
be reduced from time to time by the amount of any Together Connections Benefit
and Connections Benefit applied to those Together Connections mortgage loans
or Connections mortgage loans, respectively, as described under "The mortgage
loans - Characteristics of the mortgage loans - Mortgage loan products offered
by the seller".

         Funding 2 is not entitled to particular mortgage loans and their
related security separately from Funding and/or the seller. Instead, each of
the beneficiaries has an undivided interest in all of the mortgage loans and
their related security constituting the trust property.

         The beneficial interest of Funding, Funding 2 and the seller,
referred to as the Funding share, the Funding 2 share and the seller share
respectively will represent pro rata interests in the trust property.


Fluctuation of the seller share/Funding share/Funding 2 share of the trust
property
         The Funding share, the Funding 2 share and the seller share of the
trust property fluctuate depending on a number of factors including:

         o     the allocation of principal receipts from the mortgage loans to
               Funding, Funding 2 and/or the seller on each distribution date;

         o     losses arising on the mortgage loans;

         o     the assignment of new mortgage loans and their related security
               to the mortgages trustee;

         o    any of the beneficiaries increasing its beneficial interest in,
              and hence its share of, the trust property by making
              contributions (excluding, in the case of Funding and Funding 2
              any deferred contribution) to the mortgages trustee in
              accordance with the mortgages trust deed;

         o     a borrower making a re-draw under a flexible mortgage loan; o a
               borrower making a further draw under a personal secured loan; o
               the capitalization of arrears in respect of any mortgage loan;

         o     the seller making a further advance to an existing borrower.
               Although the seller does not currently intend either to assign
               to the mortgages trustee further advances made in respect of a
               mortgage loan following the assignment of that mortgage loan to
               the mortgages trustee or to retain mortgage loans subject to
               such further advances within the mortgages trust, it may do so
               in the future; and

         [o    the mortgages trustee making a [special distribution] to any
               beneficiary on a distribution date.]

         Neither the Funding share, nor the Funding 2 share of the trust
property may be reduced below zero. The seller will not be entitled to receive
principal receipts which would


                                     120



reduce the seller share of the trust property to an amount less than the
minimum seller share unless and until both the Funding share and the Funding 2
share of the trust property have been reduced to zero or following the
occurrence of an asset trigger event.

         Funding 2 will use the proceeds of loan tranches advanced to it by
the issuer (less any amount utilised to fund the Funding 2 reserve fund) to
make contributions to the mortgages trustee or to refinance an existing loan
tranche. Any such contribution made by Funding 2 to the mortgages trustee will
fall into one of two categories:

         o    an "initial contribution", which is to fund the payment to the
              seller by the mortgages trustee of (and is equal to) the initial
              purchase price in respect of any new mortgage portfolio assigned
              to the mortgages trustee; and

         o    a "further contribution" which is consideration payable by
              Funding 2 to the mortgages trustee to increase the Funding 2
              share of the trust property in accordance with the terms of the
              mortgages trust deed (excluding any initial contribution or
              deferred contribution) and which will be applied by the
              mortgages trustee in making a special distribution to the seller
              (which will reduce the seller share of the trust property) or to
              Funding (which will reduce the Funding share of the trust
              property).

         The cash manager will recalculate the Funding share, the Funding 2
share and the seller share:

         o    on each distribution date;

         o    on any date on which Funding and/or Funding 2 makes a
              contribution (excluding any deferred consideration) to the
              mortgages trustee in connection with the purchase of an
              increased beneficial interest in the trust property by Funding
              and/or Funding 2, respectively, on which date the mortgages
              trustee will also pay to the seller an initial consideration
              equal to the amount of such further contribution or pay to the
              seller and/or Funding a special distribution equal to the amount
              of the further contribution (each such date, a "contribution
              date"); and

         o    on the date of each assignment of any new mortgage portfolio to
              the mortgages trustee (each such date, an "assignment date").

         The reason for the recalculation on a contribution date or an
assignment date is to determine the percentage shares of each beneficiary in
the trust property which will reflect additional contributions to the
mortgages trust by Funding or Funding 2 and the assignment of the new mortgage
loans to the trust property.

         When the cash manager recalculates the share and the share percentage
of each beneficiary on a distribution date, that recalculation will apply for
the then current trust calculation period. However, if during that trust
calculation period the seller assigns a new mortgage portfolio to the
mortgages trustee and/or if Funding or Funding 2 makes a contribution
(excluding any deferred contribution) to the mortgages trustee, the
recalculation made by the cash manager on that distribution date will only
apply from the beginning of that then current trust calculation period to (but
excluding) that assignment date or contribution date, as applicable. The new
recalculation made by the cash manager on that relevant assignment date or
contribution date will apply from (and including) that assignment date or
contribution date (as applicable) to the end of that then current trust
calculation period. The portion of a trust calculation period that is less
than a full trust calculation period is called an "interim calculation
period".

         The percentage shares that each of the beneficiaries have in the
trust property will determine their entitlement to interest and principal
receipts from the mortgage loans in the trust property and also the allocation
of losses arising on the mortgage loans for each trust calculation period or
interim calculation period, as applicable. The method for determining those
new percentage shares is set out in the next three sections.


                                     121



Funding 2 share of trust property (distribution date recalculation)
         On each distribution date (also referred to in this section as the
"relevant distribution date") the interest of Funding 2 in the trust property
will be recalculated for the then current trust calculation period or related
interim calculation period, as applicable, in accordance with the following
formula:

         o     The current Funding 2 share of the trust property will be an
               amount equal to:

                                    A-B-C+D

         o     The current Funding 2 share percentage of the trust property
               will be an amount equal to:

                                    A-B-C+D
                                    -------x 100
                                       G

         expressed as a percentage and rounded upwards to five decimal places,

         where,

         A  = the amount of the Funding 2 share of the trust property as
              determined on the later of the distribution date, or the
              assignment date or contribution date (if any), immediately
              preceding the relevant distribution date;

         B  = the amount of any principal receipts on the mortgage loans
              distributed to Funding 2 on the relevant distribution date (as
              described under "- Mortgages trust allocation and distribution
              of mortgages trustee principal receipts prior to the occurrence
              of a trigger event" and "- Mortgages trust allocation and
              distribution of mortgages trustee principal receipts after the
              occurrence of a trigger event");

         C  = the amount of losses sustained on the mortgage loans during
              the immediately preceding trust calculation period and the
              amount of any reductions occurring in respect of the mortgage
              loans as described in paragraphs (1) to (5) in "- Adjustments to
              trust property" below, in each case allocated to Funding 2 in
              the trust calculation period ending on the relevant distribution
              date;

         E  = the amount of any capitalized arrears which have been
              allocated to Funding 2 in the immediately preceding trust
              calculation period; and

         G  = the amount of the mortgages trustee retained principal
              receipts (if any) plus the aggregate current balance of all of
              the mortgage loans in the trust property as at the last day of
              the immediately preceding trust calculation period after making
              the distributions, allocations and additions referred to in "B",
              "C" and "D" above (or, if applicable, on the relevant assignment
              date or contribution date) and after taking account of the
              following (being "trust property calculation adjustments"):

               (i)  any distribution of principal receipts to the seller,
                    Funding 2 and Funding,

              (ii)  the amount of any losses or capitalized arrears allocated to
                    the seller, Funding 2 and Funding,

              (iii) the adjustments referred to in paragraphs (1) to (5) in "-
                    Adjustments to trust property" below,

               (iv) the amount of any other additions to or removals from the
                    trust property (including any additions to the trust
                    property resulting from re-draws and further draws made by
                    borrowers but excluding the addition of mortgage loans on
                    an assignment date and any initial contributions or
                    further contributions made by Funding or Funding 2), and


                                     122



               (v)  any reduction in the outstanding principal balances of
                    Together Connections mortgage loans and Connections
                    mortgage loans resulting from borrowers being allocated a
                    portion of the related Together Connections Benefit and
                    Connections Benefit, respectively, under such mortgage
                    loans.


Funding 2 share of trust property (assignment date and contribution date
recalculation)
         On each assignment date or contribution date (also referred to in this
section as the "relevant recalculation date"), the interest of Funding 2 in
the trust property will be recalculated for the related interim calculation
period, for the sole purposes of calculating the distributions to be made from
the trust property and determining the amount of losses to be allocated to
Funding 2 on the immediately succeeding distribution date, in accordance with
the following formula:

         o     The current Funding 2 share of the trust property will be an
               amount equal to:

                                    A+E+F

         o    The current Funding 2 share percentage of the trust property
              will be an amount equal to:

                                     A+E+F
                                     -----x 100
                                       H

         where,

         A  = the amount of the Funding 2 share of the trust property as
              determined on the distribution date immediately preceding the
              relevant recalculation date;

         E  = the amount of any initial contribution paid by Funding 2 to
              the mortgages trustee on that recalculation date in respect of
              the Funding 2 share of any new trust property;

         F  = the amount of any further contribution paid by Funding 2 to
              the mortgages trustee on that relevant recalculation date to
              increase Funding 2's beneficial interest in the trust property;
              and

         H  = the amount of the mortgages trustee retained principal
              receipts (if any) plus the aggregate current balance of all of
              the mortgage loans in the trust property as at the immediately
              preceding distribution date (after making the distributions,
              allocations and additions on that preceding distribution date)
              plus the aggregate current balance of the new mortgage loans
              assigned to the mortgages trustee on that relevant recalculation
              date and after taking account of trust property calculation
              adjustments.


Adjustments to trust property
         If any of the following events occurs during a trust calculation
period, then the aggregate current balance of the mortgage loans in the trust
property will be reduced or deemed to be reduced for the purposes of making
the trust property calculation adjustments:

         (1)  any borrower exercises a right of set-off so that the amount of
              principal and interest owing under a mortgage loan is reduced
              but no corresponding payment is received by the mortgages
              trustee. In this event, the aggregate current balance of the
              mortgage loans in the trust property will be reduced by an
              amount equal to the amount of such set-off; and/or

         (2)  a mortgage loan or its related security is (i) in breach of the
              loan warranties contained in the mortgage sale agreement or (ii)
              the subject of a product switch,


                                     123



              further advance or the subject of an offer by the seller to the
              borrower of a personal secured loan in respect of which the
              seller has elected to purchase the relevant mortgage loan or
              mortgage loans and their related security, and in the case of
              (i) above the seller fails to repurchase and in the case of
              (ii) above the seller fails to purchase, the mortgage loan or
              mortgage loans under the relevant mortgage account and their
              related security (including any personal secured loans and any
              further draws made thereunder secured over the same property)
              as required by the terms of the mortgage sale agreement. In
              this event, the aggregate current balance of the mortgage loans
              in the trust property will be deemed to be reduced, for the
              purposes of making the trust property calculation adjustments,
              by an amount equal to the current balance of the relevant
              mortgage loan or mortgage loans under the relevant mortgage
              account (together with arrears of interest and accrued
              interest); and/or

         (3)  the security trustee and/or the Funding 2 security trustee are
              notified that a flexible mortgage loan or part thereof has been
              determined by a court judgment on the point or a determination
              by a relevant regulatory authority (whether or not in relation
              to an analogous flexible mortgage loan product of another UK
              mortgage lender):

              (a) to be unenforceable; and/or

              (b) not to fall within the first ranking charge by way of legal
                  mortgage or first ranking standard security over the
                  relevant mortgaged property, in which event, the aggregate
                  current balance of the mortgage loans in the trust property
                  will be deemed to be reduced, for the purposes of making the
                  trust property calculation adjustments, by an amount equal
                  to that portion of the current balance of the flexible
                  mortgage loan which is so determined to be unenforceable or
                  not to fall within the first ranking charge by way of legal
                  mortgage or first ranking standard security over the
                  relevant mortgaged property; and/or

         (4)  (i) in respect of breaches of the loan warranties contained in
              the mortgage sale agreement, the seller would be required to
              repurchase a mortgage loan and its related security and (ii) in
              respect of a mortgage loan subject to a product switch, further
              advance or in respect of which the seller has offered to the
              borrower a personal secured loan, the seller elects to purchase
              the relevant mortgage loan and its related security (including
              any personal secured loans and any further draws made thereunder
              secured over the same property), in each case as required by the
              terms of the mortgage sale agreement, but the mortgage loan is
              not capable of being repurchased or purchased, as applicable. In
              this event, the aggregate current balance of the mortgage loans
              in the trust property will be deemed to be reduced, for the
              purposes of making the trust property calculation adjustments,
              by an amount equal to the current balance of the relevant
              mortgage loan (together with arrears of interest and accrued
              interest); and/or

         (5)  the seller breaches any other material warranty under the
              mortgage sale agreement and/or (for so long as the seller is the
              administrator) the administration agreement, which will also be
              grounds for terminating the appointment of the administrator. In
              this event, the aggregate current balance of the mortgage loans
              in the trust property will be deemed to be reduced by an amount
              equal to the resulting loss incurred by Funding, Funding 2 and
              the seller.

         The reductions set out in paragraphs (1) to (5) (as well as any
resulting loss in respect thereof) and any losses arising in respect of any
personal secured loans will be made on the relevant date on which the cash
manager makes the relevant trust property calculation adjustments first to the
seller's share (including the minimum seller share) of the trust property
only, and thereafter will be made to the Funding and Funding 2 shares of the


                                     124



trust property. Any subsequent recoveries on mortgage loans which have been
subject to a setoff or in respect of which the seller share of the trust
property has otherwise been reduced or deemed reduced pursuant to paragraphs
(1) to (5) above or any recovery in respect of any personal secured loan will
constitute a revenue receipt under the relevant mortgage loan. Such revenue
receipt will belong to Funding and Funding 2 (but only if and to the extent
that the related reductions were applied against Funding's and Funding 2's
shares of the trust property) and thereafter will belong to the seller (and to
the extent received by the mortgages trustee will be returned to the seller).

         The trust property (and the seller share of the trust property) will
also be adjusted to account for the allocation of any Together Connections
Benefit to a Together Connections mortgage loan and any Connections Benefit to
a Connections mortgage loan, as described below under "- Additions to, and
reductions from, the trust property" and "- Increasing and decreasing the
seller share of the trust property".


Funding share of the trust property
         The Funding share of the trust property is calculable and
recalculable in an identical manner to that set out above for the Funding 2
share except that references to Funding 2 are to be read as references to
Funding.


Weighted average Funding 2 share percentage and weighted average Funding share
percentage
         On any distribution date with respect to which (i) the seller had
assigned new mortgage loans to the mortgages trustee during the immediately
preceding trust calculation period, or (ii) Funding or Funding 2 had made a
contribution (excluding any deferred contribution) to the mortgages trustee in
connection with the purchase of an increased beneficial interest in the trust
property by Funding or Funding 2 during the immediately preceding trust
calculation period, the cash manager will calculate (for the sole purpose of
making the distributions to be made on that distribution date) the weighted
average of the current Funding share percentages and Funding 2 share
percentages that were calculated previously in respect of each interim
calculation period occurring in that immediately preceding trust calculation
period. The calculation will be based on the relative lengths of the foregoing
interim calculation periods. The calculation will be based on the relative
lengths of the foregoing interim calculation periods. The "weighted average
Funding 2 share percentage" for any such distribution date will be equal to,
in respect of the distribution or allocation (as applicable) of each of
revenue receipts, principal receipts and losses to be made on that
distribution date, the formula set forth below:

                                 (AxB) + (CxD)

         where,

              A = the related current Funding 2 share percentage for interim
                  calculation period 1;

              B = the number of days in interim calculation period 1 divided by
                  the number of days in the trust calculation period;

              C = the related Funding 2 share percentage for interim
                  calculation period 2; and

              D = the number of days in interim calculation period 2 divided by
                  the number of days in the trust calculation period;

         The "weighted average Funding share percentage" for any such
distribution date is calculable in an identical manner to that set out above
for the weighted average Funding 2 share percentage except that references to
Funding 2 are to be read as references to Funding.


                                     125



Seller share of trust property (distribution date recalculation)
         On each relevant distribution date, the current seller share of the
trust property will be recalculated for the then current trust calculation
period or related interim calculation period, as applicable, in accordance
with the following formula:

         o    the aggregate amount of the trust property as at the relevant
              distribution date minus the sum of the current Funding share and
              the current Funding 2 share,

         On each relevant distribution date, the current seller share
percentage of the trust property will be recalculated for the then current
trust calculation period or related interim calculation period, as applicable,
in accordance with the following formula:

         o    100% minus the sum of the current Funding share percentage and
              the current Funding 2 share percentage,

Seller share of trust property (assignment date and contribution date
recalculation)

              On each relevant recalculation date, the current seller share of
the trust property will be recalculated for the related interim calculation
period in accordance with the following formula:

         o    the aggregate amount of the trust property as at the relevant
              recalculation date minus the sum of the current Funding share
              and the current Funding 2 share,

         On each relevant recalculation date, the current seller share
percentage of the trust property will be recalculated for the related interim
calculation period in accordance with the following formula:

         o    100% minus the sum of the current Funding share percentage and
              the current Funding 2 share percentage,

Weighted average seller share percentage
         On any distribution date with respect to which (i) the seller had
assigned new mortgage loans to the mortgages trustee during the immediately
preceding trust calculation period, or (ii) Funding or Funding 2 have made a
further contribution to the mortgages trustee in connection with the purchase
of an increased beneficial interest in the trust property by Funding or
Funding 2 during the immediately preceding trust calculation period, the cash
manager will calculate (for the sole purpose of making the distributions to be
made on that distribution date) the weighted average of the current seller
share percentages that were calculated previously in respect of each interim
calculation period occurring in that immediately preceding trust calculation
period and will be a percentage equal to, in respect of the distribution of
each of revenue receipts, principal receipts and losses to be made on that
distribution date, 100% minus the sum of the weighted average Funding share
percentage and the weighted average Funding 2 share percentage.


Minimum seller share
         The seller share of the trust property includes an amount known as
the "minimum seller share". The amount of the minimum seller share will
fluctuate depending on changes to the characteristics of the mortgage loans in
the trust property. The seller will not be entitled to receive principal
receipts which would reduce the seller share of the trust property to an
amount less than the minimum seller share unless and until both the Funding
share and the Funding 2 share of the trust property have been reduced to zero
or following the occurrence of an asset trigger event. The minimum seller
share will be the amount determined on each distribution date in accordance
with the following formula:

                                 W + X + Y + Z

         where,


                                     126



         W    = 100% of the sum of the average cleared credit balance of all
              applicable accounts linked to Together Connections mortgage
              loans and Connections mortgage loans in respect of each calendar
              month or part of any such calendar month;

         X  = 2.0% of the aggregate current balance of mortgage loans in the
              trust property;

         Y  = the product of: p x q x r where:

              p = 8.0%;

              q = the sum of (i) the "flexible cash re-draw capacity", being
                  an amount equal to the difference between (1) the maximum
                  amount of cash re-draws that borrowers may make under
                  flexible mortgage loans included in the trust property
                  (whether or not drawn) as at the last day of the immediately
                  preceding trust calculation period and (2) the aggregate
                  current balance of cash re-draws which form part of the
                  trust property as at the last day of the immediately
                  preceding trust calculation period; and (ii) the "further
                  draw capacity" being an amount equal to the difference
                  between (1) the maximum amount of credit extended to
                  borrowers under personal secured loans which are flexi-plan
                  loans included in the trust property as at the last day of
                  the immediately preceding trust calculation period and (2)
                  the aggregate current balance of personal secured loans
                  which are flexi-plan loans which form part of the trust
                  property as at the last day of the immediately preceding
                  trust calculation period; and

              r = 3.0; and

         Z  = the aggregate current balance of (1) re-draws and (2) personal
              secured loans in the trust property as at the last day of the
              immediately preceding trust calculation period.

         The purpose of "W" is to mitigate the risks relating to borrowers
holding deposits in Northern Rock bank accounts that are linked to Together
Connections mortgage loans and Connections mortgage loans, and the purpose of
"X" is to mitigate the risks relating to borrowers holding deposits in
Northern Rock bank accounts that are not linked to Together Connections
mortgage loans and Connections mortgage loans (see "Risk factors - There may
be risks associated with the fact that the mortgages trustee has no legal
title to the mortgage loans and their related security, which may adversely
affect payments on the notes"). The purpose of the calculation in "Y" is to
mitigate the risk of the seller failing to fund a re-draw under a flexible
mortgage loan or a further draw under a personal secured loan in the trust
property. The purpose of "Z" is to mitigate enforceability and priority risks
relating to (a) re-draws under the flexible mortgage loans and (b) further
draws under personal secured loans in the trust property.


Cash management of trust property - revenue receipts
         Under the cash management agreement, the cash manager is responsible
for distributing revenue receipts on behalf of the mortgages trustee on each
distribution date in accordance with the order of priority described in the
following section. For further information on the role of the cash manager,
see "Cash management for the mortgages trustee and Funding".


Mortgages trust allocation of revenue receipts
         "Mortgages trustee available revenue receipts" are calculated by the
cash manager on each distribution date and are an amount equal to the sum of
(in each case in the period prior to the end of the immediately preceding
trust calculation period):


                                     127



         o    revenue receipts on the mortgage loans (which shall include, in
              respect of any non-flexible mortgage loan only, the amount of
              any overpayment made by the borrower in respect of such mortgage
              loan as is equal to the amount of any underpayment of interest
              made by such borrower in respect of such mortgage loan in the
              immediately preceding trust calculation period provided that
              such underpayment of interest is made prior to December 31 in
              the year in which such overpayment is received from the
              borrower);

         o    interest payable to the mortgages trustee on the mortgages
              trustee transaction account and the mortgages trustee GIC
              account; and

         o    payments made by the seller to the mortgages trustee to fund any
              non- cash redraw in respect of any flexible mortgage loan;

         less

         o    amounts due to third parties (also known as "third party
              amounts") including:

              (1) payments of insurance premiums, if any, due to the seller in
                  respect of any seller arranged insurance policy and/or to the
                  MIG provider to the extent not paid or payable by the
                  seller (or to the extent such insurance premiums have been
                  paid by the seller in respect of any further advance which
                  is not purchased by the seller to reimburse the seller);

              (2) amounts under an unpaid direct debit which are repaid by the
                  administrator to the bank making such payment if such bank
                  is unable to recoup that amount itself from its customer's
                  account;

              (3) other charges which are due to the seller; and/or

              (4) recoveries in respect of amounts deducted from mortgage
                  loans as described in paragraphs (1) to (5) under "-
                  Adjustments to trust property" above, which will belong to
                  and be paid to Funding, Funding 2 and/or the seller as
                  described therein, which amounts may be paid daily from
                  monies on deposit in the mortgages trustee transaction
                  account or the mortgages trustee GIC account; and

         o    amounts distributed on each previous distribution date in
              accordance with the mortgages trust allocation of revenue
              receipts.

         On each distribution date, the cash manager will apply mortgages
trustee available revenue receipts in the following order of priority (the
"mortgages trust allocation of revenue receipts"):

         (A)  first, in no order of priority between them but in proportion to
              the respective amounts due, to pay amounts due to:

              (1) the mortgages trustee under the provisions of the mortgages
                  trust deed;

              (2) to third parties from the mortgages trustee in respect of
                  the mortgages trust but only if:

                  (a)      payment is not due as a result of a breach by the
                           mortgages trustee of the documents to which it is a
                           party; and/or

                  (b) payment has not already been provided for elsewhere;

         (B)  second, in payment of amounts (inclusive of VAT) due to the
              administrator or the cash manager or to become due to the
              administrator or the cash manager prior to the next following
              distribution date under the provisions of the administration
              agreement or the cash management agreement, as the case may be;
              and

         (C)  third, in no order of priority between them but in proportion to
              the respective amounts due:


                                     128



              (1) to the seller in an amount determined by multiplying the
                  total amount of the remaining mortgages trustee available
                  revenue receipts by the seller share percentage of the trust
                  property;

              (2) (a) in no order of priority between them but in proportion
                  to the respective amounts due:

                  (i) to Funding in an amount equal to the lesser of:

                      (x)  that portion of mortgages trustee available revenue
                           receipts required to be applied by Funding pursuant
                           to the payment priorities in the Funding deed of
                           charge, prior to the enforcement of the Funding
                           security up to and including the provision for
                           payment to the Funding reserve ledger on such
                           distribution date or following the enforcement of
                           the Funding security (save for certain exclusions
                           set out in the mortgages trust deed); and

                      (y)  an amount determined by multiplying the total
                           amount of the remaining mortgages trustee available
                           revenue receipts by the Funding share percentage of
                           the trust property;

                 (ii) to Funding 2 in an amount equal to the lesser of:

                      (x)  the aggregate of the amounts to be applied on the
                           immediately succeeding payment date as set forth
                           under the Funding 2 pre-enforcement revenue
                           priority of payments through and including item (S)
                           thereof or, as the case may be, the Funding 2
                           post-enforcement priority of payments (but
                           excluding any principal amount due under the global
                           intercompany loan (save that, for the avoidance of
                           doubt, such exclusion shall not apply in respect of
                           any Funding 2 available revenue receipts which are
                           applied by Funding 2 to credit the principal
                           deficiency subledger and thereby reduce the
                           principal payable under the related loan tranche)
                           and any amount of deferred contribution under item
                           [(M)] of the Funding 2 post-enforcement priority of
                           payments), less all other amounts (not derived from
                           the distribution of mortgages trustee available
                           revenue receipts under the mortgages trust) which
                           will constitute Funding 2 available revenue
                           receipts on the immediately succeeding payment
                           date, such amount not to be less than zero, and

                      (y)  an amount determined by multiplying the total
                           amount of the remaining mortgages trustee available
                           revenue receipts by the Funding 2 share percentage
                           of the trust property; and

         (b)  in no order of priority between them to Funding and Funding 2,
              to the extent not already paid pursuant to (C) above, up to the
              amounts set forth in (2)(a)(i)(x) and (2)(a)(ii)(x) above,
              respectively; provided, that if remaining mortgages trustee
              available revenue receipts are insufficient on such distribution
              date to satisfy in full the amounts set forth in such sections
              above, then to Funding and Funding 2 pro rata, based on the
              proportion that the Funding share or the Funding 2 share (as
              applicable) of the trust property bears to the aggregate of the
              Funding share and the Funding 2 share of the trust property and
              the remaining mortgages trustee available revenue receipts will
              continue to be allocated on such distribution date in accordance
              with this item 2(b) until such receipts are fully allocated;

         (c)  in no order of priority between them but in proportion to the
              respective amounts due:


                                     129



              (i) to Funding an amount equal to that portion of mortgages
                  trustee available revenue receipts equal to the amount
                  required to be applied by Funding pursuant to the payment
                  priorities in the Funding deed of charge prior to the
                  enforcement of the [Funding security] following the
                  provision for payments to the Funding reserve ledger or
                  following the enforcement of the Funding security (save for
                  certain exclusions set out in the mortgages trust deed);

             (ii) to Funding 2 in an amount equal to the aggregate of the
                  amounts to be applied on the immediately succeeding payment
                  date as set forth under the Funding 2 pre-enforcement
                  revenue priority of payments following item [(S)] thereof
                  or, as the case may be, the Funding 2 post-enforcement
                  priority of payments (but excluding any principal amount due
                  under the global intercompany loan (save that, for the
                  avoidance of doubt, such exclusion shall not apply in
                  respect of any Funding 2 available revenue receipts which
                  are applied by Funding 2 to credit the principal deficiency
                  subledger and thereby reduce the principal payable under the
                  related loan tranche) and any amount of deferred
                  contribution under item [(X)] of the Funding 2
                  pre-enforcement revenue priority of payments and/or item
                  [(M)] of the Funding 2 post-enforcement priority of
                  payments), less all other amounts (not derived from the
                  distribution of mortgages trustee available revenue receipts
                  under the mortgages trust) which will constitute Funding 2
                  available revenue receipts on the immediately succeeding
                  payment date, such amount not to be less than zero,

              provided, that if remaining mortgages trustee available revenue
              receipts are insufficient on such distribution date to satisfy
              in full the amounts set forth in 2(c)(i) and 2(c)(ii) above,
              then to Funding and Funding 2 pro rata, based on the proportion
              that the Funding share or the Funding 2 share (as applicable) of
              the trust property bears to the aggregate of the Funding share
              and the Funding 2 share of the trust property and the remaining
              mortgages trustee revenue receipts will continue to be allocated
              on such distribution date in accordance with this item 2(c)
              until such receipts are fully allocated.

         (D)  fourth, to allocate the seller an amount equal to YY - ZZ, where
              "YY" is the amount of the mortgages trustee available revenue
              receipts and "ZZ" is the amount of such mortgages trustee
              available revenue receipts applied and/or allocated under (A)
              through (C) above; and

         provided that, if an assignment date or a contribution date has
         occurred during the trust calculation period immediately preceding
         that distribution date, then the cash manager will use (i) the
         weighted average seller share percentage (instead of the seller share
         percentage) in determining the amount of mortgages trustee available
         revenue receipts to distribute to the seller on that distribution
         date, (ii) the weighted average Funding 2 share percentage (instead
         of the Funding 2 share percentage) in determining the amount of
         mortgages trustee available revenue receipts to distribute to Funding
         2 on that distribution date and (iii) the weighted average Funding
         share percentage (as calculated pursuant to the mortgages trust deed)
         in determining the amount of mortgages trustee available revenue
         receipts to distribute to Funding on that distribution date.

         Amounts due to the mortgages trustee and the administrator will
include VAT, if applicable, payable under United Kingdom tax law. At the date
of this prospectus, VAT is calculated at the rate of 17.5% of the amount to be
paid. Payment of VAT will reduce the amounts ultimately available to pay
interest on the notes.


                                     130



Cash management of trust property - principal receipts
         Under the cash management agreement, the cash manager is also
responsible for distributing principal receipts on behalf of the mortgages
trustee on each distribution date in accordance with the order of priority
described in the next two following sections. To understand how the cash
manager will distribute principal receipts on the mortgage loans on each
distribution date (the "mortgages trustee principal priority of payments") you
need to understand the definitions set out below.

         The "final repayment date" means, in respect of the global
intercompany loan, the payment date in [o] 2055.

         A "trigger event" means an asset trigger event and/or a non-asset
trigger event.

         An "asset trigger event" is the event that occurs when an amount is
debited to the AAA principal deficiency subledger. For more information on the
principal deficiency ledger, see "Credit structure".

         A "non-asset trigger event" means any of the following events:

         o    an insolvency event occurs in relation to the seller;

         o    the seller's role as administrator is terminated and a new
              administrator is not appointed within 60 days; or

         o    on the distribution date immediately succeeding a seller share
              event distribution date, the current seller share is equal to or
              less than the minimum seller share (determined using the amounts
              of the current seller share and minimum seller share that would
              exist after making the distributions of mortgages trustee
              principal receipts due on that distribution date on the basis
              that the cash manager assumes that those mortgages trustee
              principal receipts are distributed in the manner described under
              "- Mortgages trustee allocation and distribution of mortgages
              trustee principal receipts prior to the occurrence of a trigger
              event").

         A "seller share event" will occur if, on a distribution date, (i) the
result of the calculation of the current seller share on that distribution
date would be equal to or less than the minimum seller share for such
distribution date (determined using the amounts of the current seller share
and minimum seller share that would exist after making the distributions of
mortgages trustee principal receipts due on that distribution date on the
basis that the cash manager assumes that those mortgages trustee principal
receipts are distributed in the manner described under "- Mortgages trustee
allocation and distribution of mortgages trustee principal receipts prior to
the occurrence of a trigger event"), and (ii) a seller share event has not
occurred on the immediately preceding distribution date).

         A "seller share event distribution date" is a distribution date on
which a seller share event occurs.


Mortgages trust allocation and distribution of mortgages trustee principal
receipts prior to the occurrence of a trigger event
         Prior to the occurrence of a trigger event (and whether or not there
has been any enforcement of the Funding 2 security or the issuer security) the
cash manager on behalf of the mortgages trustee will allocate and distribute
mortgages trustee principal receipts on each distribution date (or, in respect
of any initial consideration or [special distribution], on any contribution
date) as follows:

         (A)  first, to the seller the amount of any initial consideration [or
              special distribution] which is then allocable and payable to the
              seller in accordance with the mortgages trust deed;


                                     131



         (B)  second, to Funding the amount of any special distribution which
              is then allocable and payable to Funding in accordance with the
              mortgages trust deed;

         (C)  third, in no order of priority between them but in proportion to
              the respective amounts due:

              (1) to Funding in an amount equal to the lesser of:

                  (a)      the amount of mortgage trustee principal receipts
                           required to be applied by Funding under the terms
                           of the Funding intercompany loans as determined
                           pursuant to the mortgages trust deed; and

                  (b)      an amount determined by multiplying the total
                           amount of remaining mortgages trustee principal
                           receipts by the Funding share percentage of the
                           trust property;

              (2) to Funding 2 in an amount equal to the lesser of:

                  (a)      if Funding 2 has a repayment requirement on that
                           distribution date (as to which, see "Cashflows -
                           Funding allocation of mortgages trustee available
                           principal receipts"), the amount of such repayment
                           requirement; and

                  (b)      an amount determined by multiplying the total
                           amount of remaining mortgage trustee principal
                           receipts by the Funding 2 share percentage of the
                           trust property;

         (D)  fourth, in no order between them but in proportion to the
              respective amounts due to Funding and Funding 2, to the extent
              not already paid pursuant to (C) above, up to the amounts set
              forth in (C)(1)(a) and (C)(2)(a) above, respectively, provided,
              that if remaining mortgages trustee principal receipts are
              insufficient on such distribution date to fully satisfy the
              amounts set forth in (C)(i)(a) and (B)(2)(a) above, then to
              Funding and Funding 2 pro rata according to their respective
              shares of the trust property as determined pursuant to the
              mortgages trust deed; and

         (E)  fifth, to allocate to the seller the amount equal to AA - BB,
              where "AA" is the amount of mortgages trustee principal receipts
              and "BB" is the amount of such mortgages trustee principal
              receipts applied and/or allocated under (A) through (D) above;

         provided that, if an assignment date or a contribution date has
         occurred during the trust calculation period immediately preceding
         that distribution date, then the cash manager will use (i) the
         weighted average Funding 2 share percentage (instead of the Funding 2
         share percentage) in determining the amount of mortgages trustee
         principal receipts to distribute to Funding 2 on that distribution
         date and (ii) the weighted average Funding share percentage (as
         calculated pursuant to the mortgages trust deed) in determining the
         amount of mortgages trustee principal receipts to distribute to
         Funding on that distribution date.

         PROVIDED THAT in relation to (A) through (D) above the following
         rules shall apply:

         (1)  If the notes have become immediately due and payable as a result
              of the service of an issuer enforcement notice or if the global
              intercompany loan has become immediately due and payable as a
              result of the service of a global intercompany loan enforcement
              notice, principal payments in respect of the global intercompany
              loan may be made in excess of any bullet repayment loan amount,
              scheduled repayment loan amount or controlled amortization loan
              amount and paragraph (C)(2)(a) above shall no longer apply and,
              except following a non-asset trigger event, the amount of
              principal receipts to be distributed to Funding 2


                                     132



              on that distribution date may not exceed the amount determined
              under paragraph (C)(2)(b) above.

         (2)  If a series and class of notes have become immediately due and
              payable as a result of the service of an issuer enforcement
              notice or if the global intercompany loan has become immediately
              due and payable as a result of the service of a global
              intercompany loan enforcement notice, then for the purpose of
              calculating the amount under paragraph (C)(2)(b) above, that
              amount will be reduced to the extent of any remaining amounts
              standing to the credit of the Funding 2 reserve ledger and/or
              the Funding 2 liquidity reserve ledger (if any) which are to be
              utilized on the immediately succeeding payment date to repay
              principal on the global intercompany loan, but only to the
              extent that those amounts would not otherwise be payable on that
              global intercompany loan on that payment date.

         (3)  The amount of mortgages trustee principal receipts payable to
              Funding 2 on a distribution date will be reduced in proportion
              to the aggregate of mortgages trustee available revenue receipts
              allocable to Funding 2 on such distribution date which are to be
              applied on the immediately succeeding payment date in reduction
              of deficiencies recorded on the principal deficiency ledger, but
              only to the extent that the mortgages trustee available revenue
              receipts which are to be so applied on that payment date would
              not otherwise be payable as principal of the relevant notes on
              that payment date.

         (4)  On a seller share event distribution date, the cash manager
              shall deposit all mortgages trustee principal receipts remaining
              after (D) above (the "mortgages trustee retained principal
              receipts") in the mortgages trustee GIC account and make a
              corresponding credit to the principal ledger.

         (5)  Neither the Funding 2 share nor the Funding share may be reduced
              below zero.

         (6)  Funding 2 will not be entitled to receive and the cash manager
              shall procure that Funding 2 does not receive any amount of
              principal receipts from the mortgages trustee on a distribution
              date (except for that part of any repayment requirement
              constituting the cash accumulation requirement) which is not
              required by Funding 2 to repay principal falling due on any loan
              tranche on the immediately succeeding payment date in order to
              fund payments of principal falling due on any notes on that
              payment date.

         (7)  The mortgages trustee will not distribute any overpayment (other
              than a capital payment) in respect of any non-flexible mortgage
              loans until the first distribution date following December 31 of
              the year in which such overpayment is received; provided that if
              a borrower has made an underpayment of principal on such non-
              flexible mortgage loan following the overpayment then the
              mortgages trustee will distribute principal in an amount up to
              the amount of such underpayment (but not exceeding the amount of
              the overpayment previously made) on the next-occurring
              distribution date.


Mortgages trust allocation and distribution of mortgages trustee principal
receipts on or after the occurrence of a trigger event
         On each distribution date on or after the occurrence of a non-asset
trigger event and until the occurrence of an asset trigger event, the cash
manager will allocate and distribute all mortgages trustee principal receipts
to Funding and to Funding 2, pro rata according to their respective shares of
the trust property until the Funding share and the Funding 2 share of the
trust property are zero. Following the occurrence of a non-asset trigger
event, the notes will be subject to prepayment risk (that is, they may be
repaid earlier than expected). See "Risk factors - The occurrence of a
non-asset trigger event may accelerate the repayment of certain notes and/or
delay the repayment of other notes".


                                     133



         On each distribution date on or after the occurrence of an asset
trigger event, the cash manager will allocate and distribute all mortgages
trustee principal receipts as follows:

         (A)  if the immediately preceding distribution date was a seller
              share event distribution date, all of the mortgages trustee
              retained principal receipts to Funding 2 and Funding pro rata
              according to their respective shares of the trust property as
              determined pursuant to the mortgages trust deed; and then

         (B)  with no order of priority between them but in proportion to the
              respective amounts due to Funding, Funding 2, and the seller
              according to the Funding share percentage of the trust property,
              the Funding 2 share percentage of the trust property and the
              seller share percentage of the trust property, respectively,
              until the Funding share and Funding 2 share of the trust
              property are zero, even though those payments may reduce the
              seller share of the trust property to an amount less than the
              minimum seller share. Notwithstanding the foregoing, if an
              assignment date or a contribution date has occurred during the
              trust calculation period immediately preceding any such
              distribution date, the cash manager will apply all mortgages
              trustee principal receipts remaining after (A) above among
              Funding, Funding 2, and the seller in no order of priority
              between them but in proportion to the weighted average Funding
              share percentage, the weighted average Funding 2 share
              percentage (as calculated pursuant to the mortgage trust deed)
              and weighted average seller share percentage, each in respect of
              mortgages trustee principal receipts, for that distribution date
              until the Funding share and Funding 2 share of the trust
              property is zero.

         Following the occurrence of an asset trigger event, certain series
and classes of notes will be subject to prepayment risk (that is, they may be
repaid earlier than expected) and other series and classes of notes will be
subject to extension risk (that is, they may be repaid later than expected).
See "Risk factors - The occurrence of an asset trigger event or enforcement of
the issuer security may accelerate the repayment of certain notes and/or delay
the repayment of other notes".


Overpayments
         An overpayment in respect of any non-flexible mortgage loan which
does not constitute a capital payment in respect of any mortgage loan will not
become available for distribution to the beneficiaries as principal receipts
until the first distribution date following December 31 of the year in which
such overpayment is received, save to the extent that any such overpayment by
a borrower is applied in reduction of an underpayment by such borrower in
respect of such mortgage loan prior to such date. Any such overpayment shall
be retained in the mortgages trustee GIC account and the cash manager will
maintain a separate ledger to record its receipt and subsequent payment from
time to time. Where any such overpayment has been made in error the
administrator will be authorized to refund the amount of such overpayment to
the relevant borrower at any time prior to December 31 of the year in which
such overpayment was made.

         An overpayment in respect of any flexible mortgage loan will not be
retained by the mortgages trustee but will be distributed to the beneficiaries
on the immediately succeeding distribution date as principal receipts.


Losses
         All losses arising on the mortgage loans (other than any personal
secured loans) will, save as otherwise provided, be applied in reducing
proportionately the Funding share of the trust property, the Funding 2 share
of the trust property and the seller share of the trust property. Save as
otherwise provided, the Funding 2 share of losses will be determined on any
distribution date by multiplying the amount of losses in the immediately
preceding trust


                                     134



calculation period by the Funding 2 share percentage (as determined on the
immediately preceding distribution date) until the Funding 2 share of the
trust property is zero. However, if an assignment date or a contribution date
has occurred during the trust calculation period immediately preceding a
distribution date, then the amount of losses shall be multiplied by the
weighted average Funding 2 share percentage (as calculated on that
distribution date) in respect of losses rather than the current Funding 2
share percentage. The remainder of the losses shall be allocated to Funding
and to the seller.

         Losses arising on any personal secured loans in the trust property
will be applied first to reduce the seller's share of the trust property
(including the minimum seller share) until the seller's share is reduced to
zero, and only thereafter to reduce the Funding share and the Funding 2 share
of the trust property (on a pro rata basis).

         For a description of how losses on the mortgage loans that have been
allocated to Funding 2 on any date will be allocated to the loan tranches of
the global intercompany loan, see "The global intercompany loan agreement -
Allocation of losses".


Disposal of trust property
         The trust property is held on trust for the benefit of Funding,
Funding 2 and the seller. Subject as provided otherwise in the mortgages trust
deed and the other transaction documents, the mortgages trustee will not be
entitled to dispose of the trust property or create any security interest over
the trust property.

         If an event of default occurs under the global intercompany loan
agreement (a "global intercompany loan event of default") and the Funding 2
security trustee enforces the security granted by Funding 2 over its assets
under the Funding 2 deed of charge and/or the second priority Funding 2 deed
of charge, including its share of the trust property, then the Funding 2
security trustee will be entitled, among other things, to sell the Funding 2
share of the trust property. For further information on the security granted
by Funding 2 over its assets, see "Security for Funding 2's obligations".


Additions to, and reductions from, the trust property
         The trust property may be increased from time to time by the
assignment of new mortgage loans and their related security to the mortgages
trustee. The mortgages trustee will hold the new mortgage loans and their
related security on trust for Funding, Funding 2 and the seller according to
the terms of the mortgages trust deed. For further information on the
assignment of new mortgage loans and their related security to the mortgages
trustee, see "Assignment of the mortgage loans and related security".

         If a borrower makes a re-draw under a flexible mortgage loan included
in the mortgages trust, then the seller will be solely responsible for funding
that re-draw. As a result, the size of the trust property and the seller share
of the trust property will increase by, in the case of a cash re-draw, the
principal amount of such cash re-draw and, in the case of a non-cash re-draw,
the amount of any further contribution made by the seller to the mortgages
trustee of the unpaid interest element in respect of such non-cash re-draw.
However, if an insolvency event occurs in respect of the seller, then the
seller may continue to make payments to the mortgages trustee in an amount
equal to the unpaid interest element in respect of such non-cash re-draw in
the same manner and for the same purposes as described above, but it is not
obliged to do so.

         If at any time the administrator agrees to a further advance being
made under a mortgage loan included in the mortgages trust, then the seller
will be solely responsible for funding that further advance. If at some future
date the seller decides to assign such further advance to the mortgages
trustee or not purchase the mortgage loan that is subject to such further
advance from the mortgages trustee, the trust property and the seller share of
the trust property will increase by the principal amount of the further
advance made by the seller.


                                     135



         In addition to the reductions or deemed reductions to the trust
property described above under "- Adjustments to trust property", the
application of any Together Connections Benefit in relation to Together
Connections mortgage loans and any Connections Benefit in relation to
Connections mortgage loans included in the mortgages trust will also reduce
the size of the trust property (and, as described below under "- Increasing
and decreasing the seller share of the trust property", the seller share of
the trust property only). This will occur because the outstanding principal
balances of any Together Connections mortgage loans and Connections mortgage
loans included in the trust property (and therefore the aggregate amount of
the trust property) will be reduced from time to time by the amount of any
Together Connections Benefit applied to those Together Connections mortgage
loans and any Connections Benefit applied to those Connections mortgage loans,
as described under "The mortgage loans - Characteristics of the mortgage loans
- - Mortgage loan products offered by the seller".


Arrears
         The aggregate current balance of the mortgage loans in the mortgages
trust will be increased at any time by the amount in which the mortgage loans
that have been assigned to the mortgages trust are in arrears and those
arrears have been capitalized. Such increase shall be allocated to Funding,
Funding 2 and the seller at any time in proportion to their respective
percentage shares in the trust property as determined in respect of the trust
calculation period or interim calculation period, as the case may be, in which
the arrears occur.


Increasing and decreasing the seller share of the trust property
         If a borrower makes a non-cash re-draw in respect of any flexible
mortgage loan under the mortgages trust deed the seller as beneficiary has
agreed under the mortgages trust to fund such non-cash re-draw in the
mortgages trust by making a further contribution to the mortgages trustee of
an amount equal to the unpaid interest element in respect of such non-cash
re-draw. Accordingly, the size of the trust property and the seller share of
the trust property will increase by an amount equal to the further
contribution made by the seller. Any such payment received by the mortgages
trustee will be treated as revenue receipts in the mortgages trust and will be
distributed on the immediately succeeding distribution date among the
beneficiaries in accordance with the mortgages trust allocation of revenue
receipts.

         The seller will also fund cash re-draws in respect of flexible
mortgage loans and further draws under personal secured loans held in the
mortgages trust by payment of the amount of the cash re-draw or further draw
to the relevant borrower. Accordingly, the size of the trust property and the
seller share of the trust property will automatically increase by the amount
of any cash re-draw or further draw so made.

         In addition to the reductions or deemed reductions to the seller
share of the trust property described above under "- Adjustments to trust
property", the application of any Together Connections Benefit in relation to
Together Connections mortgage loans and any Connections Benefit in relation to
Connections mortgage loans included in the mortgages trust that reduces the
size of the trust property will also reduce the seller share of the trust
property. This will occur because the outstanding principal balances of any
Together Connections mortgage loans and Connections mortgage loans included in
the trust property (and therefore the aggregate amount of the trust property)
will be reduced from time to time by the amount of any Together Connections
Benefit applied to those Together Connections mortgage loans and any
Connections Benefit applied to those Connections mortgage loans, as described
under "The mortgage loans - Characteristics of the mortgage loans - Mortgage
loan products offered by the seller". The amount of any such reduction will be
applied against the seller share of the trust property only.


                                     136



Increasing the Funding 2 share of the trust property
         If Funding 2 enters into a new loan tranche, then it may apply the
proceeds of that loan tranche as an initial contribution or a further
contribution to the mortgages trust to increase its beneficial interest in,
and the Funding 2 share of, the trust property. Funding 2 will be permitted to
do this only if it meets certain conditions, including among others:

         o     that no global intercompany loan enforcement notice has been
               served under any global intercompany loan;

         o     that as at the most recent payment date no deficiency was
               recorded on the principal deficiency ledger;

         o     that no event of default under the transaction documents shall
               have occurred which is continuing;

         o     that the rating agencies have not confirmed in writing to the
               security trustee, the Funding 2 security trustee or the issuer
               that the proposed increase in the Funding 2 share would
               adversely affect the then current ratings by the rating
               agencies of the existing notes of the issuer and of the Funding
               issuers; and

         o     that, as of the last day of the immediately preceding trust
               calculation period, the aggregate current balance of mortgage
               loans in the mortgages trust which were then in arrears for at
               least 3 months is less than 4% of the aggregate current balance
               of all mortgage loans in the mortgages trust as of such date,
               unless the rating agencies have confirmed that the then current
               ratings of the notes will not be adversely affected.

         Under the mortgages trust deed, Funding, Funding 2 and the seller
have agreed that principal receipts held by the mortgages trustee on any date
in respect of any initial contribution or further contribution paid by Funding
2 to the mortgages trustee on that date will be allocated and paid by the
mortgages trustee to the seller as initial consideration or to the seller or
Funding as a special distribution from the mortgages trust on such date
whether or not such date is a distribution date. The payment of any such
initial consideration or special distribution will reduce the seller share or
the Funding share of the trust property, as applicable.


Termination of the mortgages trust
         The mortgages trust will terminate on the date on which there is no
remaining trust property or, if earlier, such date as may be requested in
writing by the seller to the mortgages trustee being on or after the date on
which the global intercompany loan has been repaid in full or there is no
further claim under the global intercompany loan or both the Funding share and
the Funding 2 share of the trust property have been reduced to zero or such
other date which may be agreed between the mortgages trustee, Funding, Funding
2 and the seller so long as all amounts due from Funding and Funding 2 to
their respective secured creditors have been repaid in full.


Retirement of mortgages trustee
         The mortgages trustee is not entitled to retire or otherwise
terminate its appointment. The seller, Funding and Funding 2 cannot replace
the mortgages trustee.


Governing law
         The mortgages trust deed is governed by English law.


[The Funding beneficiary deed
         Under the terms of the Funding beneficiary deed, Funding, Funding 2,
the security trustee and the Funding 2 security trustee have agreed as to,
amongst other


                                     137



things, arrangements amongst them in respect of certain commercial decisions
(relating to authorizations, consents, waivers, instructions or other acts) to
be made from time to time in respect of the transaction documents. The Funding
beneficiary deed is governed by English law.]


                                     138



                    The global intercompany loan agreement

         The following section describes, the material terms of the global
intercompany loan agreement. The description does not purport to be complete
and is subject to the provisions of the global intercompany loan agreement, a
form of which has been filed as an exhibit to the registration statement of
which this prospectus is a part.

The facility
         Under the terms of the global intercompany loan agreement the issuer
will lend to Funding 2, from time to time on the relevant closing date for
each series and class of notes an aggregate amount in sterling equal to the
proceeds of the issue of such notes. Each such advance of funds will be a
separate loan tranche under the global intercompany loan. Each loan tranche
will relate to a particular series and class of notes. The loan tranche
supplement will set forth the terms of each loan tranche. For this purpose,
the proceeds of notes in a specified currency other than sterling will be
converted into sterling at the relevant currency swap rate. Funding 2 will
then use the proceeds of each loan tranche to:
         o    make contributions (excluding deferred contributions) to the
              mortgages trustee to acquire and/or increase its beneficial
              interest in the trust property pursuant to the mortgages trust
              deed;

         o    fund the Funding 2 reserve fund or to make a deposit into the
              Funding 2 GIC account; or

         o    make a payment back to us to refinance an existing loan tranche.

         Upon receipt of a contribution from Funding 2 which constitutes an
initial contribution, the mortgages trustee will pay such funds to the seller
as initial consideration, which will reduce the seller share of the trust
property. Upon receipt of a contribution from Funding 2 which constitutes a
further contribution, the mortgages trustee will pay such funds to the seller
and/or Funding as a special distribution, which will reduce the seller share
and/or the Funding share (as applicable) of the trust property. The global
intercompany loan agreement is governed by English law.
         [Each loan tranche will constitute a separate debt due from Funding 2
to the issuer.]


Loan tranche ratings assigned to the loan tranches
         The designated loan tranche ratings of the AAA loan tranches reflect
the ratings expected to be assigned to any class A notes, by the rating
agencies on the relevant closing date except that money market classes will
have different short-term ratings. The designated loan tranche ratings of the
AA loan tranches reflect the rating expected to be assigned to any class B
notes by the rating agencies on the relevant closing date. The designated loan
tranche ratings of the A loan tranches reflect the rating expected to be
assigned to any class M notes by the rating agencies on the loan tranches on
the relevant closing date. The designated ratings of the BBB loan tranches
reflect the rating expected to be assigned to any class C notes by the rating
agencies on the relevant closing date. The designated loan tranche ratings of
the BB, loan tranches reflect the rating expected to be assigned to any class
D notes by the rating agencies on the relevant closing date. If, after any
closing date, the rating agencies subsequently change the ratings assigned to
a series and class of notes, then this will not affect the loan tranche
ratings of the loan tranches under the global intercompany loan.


                                     139



Issuance of loan tranches
         We may advance loan tranches to Funding 2 and issue corresponding
series and classes of notes from time to time without obtaining the consent of
existing noteholders. We will not be obliged to advance loan tranches to
Funding 2 unless on the applicable closing date certain conditions have been
met, including:

         (a)      the related series and class of notes has been issued and
                  the proceeds have been received by us or on our behalf;

         (b)      [one or more deeds of accession relating to the Funding 2
                  deed of charge have been executed by the parties to the
                  Funding 2 deed of charge];

         (c)      each of the applicable transaction documents has been
                  executed by the relevant parties to those documents; and

         (d)      Funding 2 has delivered a solvency certificate to the
                  security trustee in form and substance satisfactory to the
                  security trustee;

Representations, warranties and covenants
         Under the global intercompany loan agreement, Funding 2 will make
standard representations and warranties to the issuer.

         In addition to standard covenants, Funding 2 will give the following
undertakings:

         o    it will not create or permit to subsist any security interest
              over or in respect of any of its assets (unless arising by
              operation of law) other than as provided for pursuant to the
              transaction documents;

         o    it will not sell, assign, transfer, lease or otherwise dispose
              of or grant any option over all or any of its assets, properties
              or undertakings or any interest, estate, right, title or benefit
              to or in such assets, properties or undertakings other than as
              provided for pursuant to the transaction documents;

         o    it will not enter into any amalgamation, demerger, merger or
              reconstruction, nor acquire any assets or business nor make any
              investments other than as contemplated in the transaction
              documents;

         o    except as provided or contemplated under the transaction
              documents it will not incur any indebtedness or give any
              guarantee or indemnity in respect of any obligation of any other
              person;

         o    it will not pay any dividend or make any other distribution in
              respect of any of its shares other than in accordance with the
              Funding 2 deed of charge, or issue any new shares or alter any
              rights attaching to its issued shares as at the date of the
              intercompany loan agreement;

         o    it will not carry on any business or engage in any activity
              other than as contemplated by the transaction documents or which
              is not incidental to or necessary in connection with any of the
              activities in which the transaction documents provide or
              envisage that Funding 2 will engage; and

         o    save for the issuer (and any other issuer created in the
              future), it will not have any subsidiaries or subsidiary
              undertakings as defined in the Companies Act 1985 (as amended).

Payment of interest
         Payment of interest and fees on each loan tranche of the global
intercompany loan will be made only from and to the extent of distributions
received by Funding 2 in respect of the Funding 2 share of the trust property
in respect of revenue receipts on the dates and in the priorities set forth in
"Cashflows - Distribution of Funding 2 available revenue/receipts" and in the
applicable loan tranche supplement.


                                     140



         The interest rates applicable to the loan tranches from time to time
will be determined by reference to LIBOR for [one]-month sterling deposits
(other than, in each case, in respect of the first interest period) plus or
minus, in each case, a margin which will differ for each separate loan
tranche. LIBOR for an interest period will be determined on the relevant
interest determination date.

         Subject as provided above and to the limited recourse provisions
described below, in addition, on each payment date or as and when required
Funding 2 will pay an additional fee to the issuer. This fee will be equal to
the amount required by the issuer to pay or provide for all other amounts (but
excluding interest and principal due on the notes and tax that can be met out
of the issuer's profits) if any, falling due on that payment date as set forth
in the items under "Cashflows - Distribution of issuer available revenue
receipts prior to enforcement of the issuer security" or in the relevant items
under such other issuer priority of payments as may apply on that payment
date.

Repayment of the global intercompany loan
         Payment of principal on the global intercompany loan on any payment
date will be made only from and to the extent of distributions received by
Funding 2 in respect of the Funding 2 share of the trust property in respect
of principal receipts on the dates and in the priorities set forth in
"Cashflows - Distribution of Funding 2 available principal receipts" and in
the applicable prospectus supplement.

Due and payable dates of loan tranches

         The loan tranche supplement for each loan tranche will set forth (i)
the bullet repayment dates, (ii) the scheduled repayment dates, (iii) the
dates and amounts for payment of controlled amortization amounts and (iv) the
first payment date on which a series and class of original pass-through notes
is scheduled to be paid, as applicable. A loan tranche will become "due and
payable" on the earlier to occur of:

         (1)      any date set out in the prospectus supplement;

         (2)      the date upon which a trigger event occurs;

         (3)      the date upon which an issuer enforcement notice is served
                  on the issuer under the issuer deed of charge;

         (4)      the date upon which a [note acceleration notice] in relation
                  to the related series and class of notes is served on the
                  issuer under the [issuer deed of charge];

         (5)      the date upon which a global intercompany loan enforcement
                  notice is served on Funding 2 under the Funding 2 deed of
                  charge; and

         (6)      the date upon which a step-up date, if any, occurs in
                  relation to the relevant loan tranche.

         In each case, when a loan tranche becomes due and payable, it shall
continue to be due and payable until it is fully repaid. If there are
insufficient funds available to repay a loan tranche on a Funding 2 payment
date upon which that loan tranche is due and payable, then the shortfall will
be repaid on subsequent Funding 2 payment dates from Funding 2 available
principal receipts until that loan tranche is fully repaid.

         Funding 2 may, as a general matter, make a repayment on a loan
tranche if, following such payment, each tier of loan tranches retains its
required amount of subordination. This general requirement is expressed in the
"repayment tests" set out in part B of Rule (1) in "Cashflows - Distribution
of Funding 2 available principal receipts prior to the enforcement of the
Funding 2 security - Rules for application of Funding 2


                                     141



principal receipts" below, which must be satisfied in respect of any payment
of principal on a loan tranche:


Limited recourse
         Funding 2 will only be obliged to pay amounts to the issuer in
respect of any loan tranche under the global intercompany loan agreement to
the extent it has funds to do so after making payments ranking in priority to
amounts due on such loan tranches (including amounts due on loan tranches of a
more senior ranking).

         If on the final repayment date of a loan tranche, there is a
shortfall between the amount of interest and/or principal due on that loan
tranche and the amount available to Funding 2 to make that payment, then that
shortfall shall not be due and payable to the issuer until the time (if ever)
when Funding 2 has enough money available to pay the shortfall on that loan
tranche (after making any other payments due that rank higher in priority to
that loan tranche).

         If, on the final repayment date of the global intercompany loan there
is a shortfall between the amount required to pay all outstanding interest
and/or principal on any AA loan tranches, any A loan tranches, any BBB loan
tranches and/or any BB loan tranches and the amount available to Funding 2 to
make those payments, then the shortfall shall be deemed to be not due and
payable under the global intercompany loan agreement and any claim that the
issuer may have against Funding 2 in respect of that shortfall will be
extinguished.

         If, on the final repayment date of the global intercompany loan,
there is a shortfall between the amount required to pay all interest on and/or
principal of the then outstanding loan tranches and the amount available to
Funding 2 to pay amounts due under the global intercompany loan in respect
thereof, then Funding 2 will not be obliged to pay that shortfall to the
issuer under the global intercompany loan agreement and any claim that the
issuer may have against Funding 2 in respect of that shortfall will be
extinguished.

         Following enforcement of the Funding 2 security and distribution of
the proceeds in accordance with the terms of the Funding 2 deed of charge all
outstanding claims of the issuer will be extinguished.

Global Intercompany loan events of default
         The global intercompany loan agreement will contain events of default
(each, a "global intercompany loan event of default") including, among others,
the following events:
         o    Funding 2 does not pay any amount payable under the global
              intercompany loan agreement for a period of 5 London business
              days after such amount has become due and payable in accordance
              with the terms of the global intercompany loan agreement
              (subject always to the limited recourse provisions set out in
              the global intercompany loan agreement); or

         o    Funding 2 does not comply in any material respect with any of
              its obligations under the transaction documents (except for its
              payment obligations under the global intercompany loan
              agreement) and, if capable of remedy, such non-compliance is not
              remedied within 20 London business days of Funding 2 becoming
              aware of it or of receiving notice from the Funding 2 security
              trustee requiring it to be remedied; or

         o    a representation or warranty of Funding 2 made or repeated in
              connection with any of the transaction documents is incorrect in
              any material respect when made or deemed to be made or repeated;
              or

         o    an insolvency event occurs in relation to Funding 2; or

         o    it is, or becomes, unlawful for Funding 2 to perform its
              obligations under any of the transaction documents; or


                                     142



         o    the Funding 2 deed of charge is no longer binding or enforceable
              against Funding 2 or is no longer effective to create the
              security intended to be created by it.

         If a global intercompany loan event of default occurs and is
continuing under the global intercompany loan agreement then the Funding 2
security trustee may, by delivery of an intercompany loan enforcement notice
to Funding 2, declare the global intercompany loan to be immediately due and
payable and/or declare the global intercompany loan to be due and payable on
demand of the Funding 2 security trustee.

         You should be aware that the non-payment by Funding 2 of any amount
due under the global intercompany loan agreement in circumstances where
Funding 2 does not have sufficient funds available to make the relevant
payment to the issuer or where the repayment tests are not satisfied will not
be an intercompany loan event of default. Our ability to repay each series and
class of notes will depend, among other things, upon payments received by the
issuer from Funding 2 under the related loan tranches pursuant to the global
intercompany loan agreement. See "Risk factors - Funding 2 is not required to
make payments on the global intercompany loan if it does not have enough money
to do so, which could adversely affect the payment on the notes" and "- Our
recourse to Funding 2 under the global intercompany loan is limited, which
could adversely affect the payment on the notes".

Funding 2's bank accounts
         Funding 2 currently maintains the "Funding 2 GIC account" in its name
with Northern Rock. A separate "Funding 2 reserve ledger" is maintained to
record amounts standing to the credit of the Funding 2 reserve fund from time
to time. Among other things, Funding 2 may use amounts credited to the Funding
2 reserve ledger from time to time to [pay the start-up costs in connection
with the issuance of new notes and to cover losses and shortfalls of the
issuer as part of fees payable under the global intercompany loan agreement].
See "Credit Structure - Funding 2 reserve fund".

         On each distribution date the Funding 2 share of each of the
mortgages trustee available revenue receipts and mortgages trustee available
principal receipts payable to Funding 2 under the mortgages trust will be
initially deposited in the Funding 2 GIC account. On each distribution date
any balance remaining in the cash accumulation ledger will be initially
deposited in the Funding 2 GIC account. On each payment date, amounts required
to meet Funding 2's obligations to its various creditors will, with the
consent of the security trustee, be transferred from the Funding 2 GIC account
to the "Funding 2 transaction account" and applied by the cash manager in
accordance with the relevant Funding 2 priority of payments. Amounts
representing Funding 2's profits will be retained in the Funding 2 transaction
account.

         The Funding 2 GIC account referred to above will be maintained with
Northern Rock but may be required to be transferred to the stand-by GIC
provider or other bank in certain circumstances, including if the short-term,
unguaranteed and unsecured ratings ascribed to Northern Rock fall below "A-1+"
(or in the circumstances described below, "A-1") by Standard & Poor's, "F1" by
Fitch and "P-1" by Moody's, provided that where the relevant deposit amount is
less than 20% of the amount of the Funding 2 share of the trust property, then
the short-term, unguaranteed and unsecured rating required to be ascribed to
Northern Rock by Standard & Poor's shall be at least "A-1".


                                     143



                                   Cashflows


Distributions of Funding 2 available revenue receipts prior to the enforcement
of the Funding 2 security

Definition of Funding 2 available revenue receipts
         "Funding 2 available revenue receipts" in respect of any payment date
will be calculated by the cash manager on the distribution date immediately
preceding such payment date and will be an amount equal to the sum of:

         (1)  all mortgages trustee available revenue receipts distributed to
              Funding 2 during the interest period ending on the relevant
              payment date;

         (2)  other net income of Funding 2 including all amounts of interest
              received on the Funding 2 GIC account and the Funding 2
              transaction account, and/or all income from authorized
              investments, on each distribution date during the interest
              period ending on such payment date, in each case to be received
              on or prior to such payment date; and

         (3)  [amounts received from the Funding 2 basis rate swap provider
              under the Funding 2 basis rate swap agreement (excluding swap
              collateral excluded amounts) and any early termination amounts
              (other than such early termination amounts applied or to be
              applied by Funding 2 in the purchase of one or more replacement
              hedge transactions) recovered by Funding 2 under the Funding 2
              basis rate swap agreement);

         (4)  [(only to the extent required after making the calculation set
              out in rule (2) of "Rules for application of Funding 2 available
              revenue receipts") the aggregate of amounts standing to the
              credit of the Funding 2 principal ledger or the cash
              accumulation ledger (as applicable) which are to be applied on
              the relevant payment date to pay items (H), (J), (M), (O), and
              (Q) of the Funding 2 pre-enforcement revenue priority of
              payments;]

         (5)  the amount standing to the credit of the Funding 2 reserve
              ledger, subject to any limits or conditions on the purposes for
              which the Funding 2 reserve fund may be utilized; and

         (6)  the amount standing to the credit of the Funding 2 liquidity
              reserve fund, if any subject to any limits or conditions on the
              purposes for which the Funding 2 liquidity reserve fund may be
              utilized.

         (7)  in so far as is needed, any amount available to be drawn under
              the Funding 2 liquidity facility (if any) for the payment of
              interest and expenses.

         The limits and conditions on the utilization of the Funding 2 reserve
fund and the Funding 2 liquidity reserve fund, if any, are described under
"Credit structure - Funding 2 reserve fund" and "- Funding 2 liquidity reserve
fund"


Rules for application of Funding 2 available revenue receipts
         The Funding 2 deed of charge sets out certain rules for the
application by Funding 2, or the cash manager on its behalf, of Funding 2
available revenue receipts on each payment date. The principal rules are as
follows:

         (1)  If on any payment date any Funding 2 available revenue receipts
              are applied by Funding 2 in reducing any deficiency recorded on
              the principal deficiency subledger of any tier of loan tranches
              (but only to the extent of any deficiency


                                     144



              which has arisen as a result of losses on the mortgage loans
              allocated by Funding 2 to that principal deficiency subledger
              but not as a result of any other principal deficiency of any
              other tier of loan tranche), then the Funding 2 available
              revenue receipts, so applied shall constitute repayments of
              principal under the relevant tier of loan tranches and shall
              reduce the outstanding principal balance of those loan tranches
              accordingly.

         (2)  To the extent that, on any payment date Funding 2 available
              revenue receipts will be insufficient to pay items [(H), (J),
              (M), (O) and (Q)] of the Funding 2 pre-enforcement revenue
              priority of payments, then the cash manager shall provide for
              that deficit by applying amounts standing to the credit of [(a)
              first,] the Funding 2 principal ledger and (b) second, any
              amounts standing to the credit of the cash accumulation ledger
              as applicable. Funding 2 principal receipts may not be used to
              pay interest on any loan tranche if such payment would create or
              increase a principal deficiency in respect of a higher ranking
              tier of loan tranches.


Distribution of Funding 2 available revenue receipts prior to enforcement of
the Funding 2 security
         This section sets out the order of priority of payments of Funding 2
available revenue receipts as at the Funding 2 program date.

         On each payment date or, in respect of amounts due to third parties
by Funding 2 under item (B), when due, prior to enforcement of the Funding 2
security, the cash manager will, subject to the rules for application of
Funding 2 available revenue receipts, apply Funding 2 available revenue
receipts, in the following order of priority (the "Funding 2 pre-enforcement
revenue priority of payments"):

     (A) first, to pay amounts due to the security trustee (together with
         interest and (to the extent not already inclusive) VAT on those
         amounts) and to provide for any amounts due or to become due during
         the following interest period to the Funding 2 security trustee,
         under the Funding 2 deed of charge or any other transaction document;

     (B) second, to pay amounts due to the issuer in respect of the issuer's
         obligations specified in items (A) through (D) of the issuer
         pre-enforcement revenue priority of payments or, as the case may be,
         items (A) through (C) of the issuer post-enforcement priority of
         payment, as described under "- Distribution of issuer available
         revenue receipts prior to the enforcement of the issuer security" and
         - "Distribution of issuer available principal receipts and issuer
         available revenue receipts following enforcement of the issuer
         security";

     (C) third, to pay amounts due to any third party creditors of Funding 2
         (other than those referred to later in this order of priority of
         payments or in the Funding 2 pre-enforcement principal priority of
         payments) of which the cash manager has notice prior to the relevant
         payment date, which amounts have been incurred without breach by
         Funding 2 of the transaction documents to which it is a party (and
         for which payment has not been provided for elsewhere) and to provide
         for any such amounts expected to become due and payable by Funding 2
         during the following interest period and to pay or discharge any
         liability of Funding 2 for corporation tax on any chargeable income
         or gain of Funding 2;

     (D) fourth, to pay amounts due to the Funding 2 liquidity facility
         provider under the Funding 2 liquidity facility agreement, if any,
         (except for amounts drawn thereunder to repay principal due on the
         bullet [repayment notes] and any Funding 2 liquidity facility
         subordinated amounts);

     (E) fifth, towards payment of amounts due to the cash manager under the
         cash management agreement (together with (to the extent not already
         inclusive) VAT on those amounts);


                                     145



     (F) sixth, in no order of priority among them, but in proportion to the
         respective amounts due, towards payment of amounts, if any, due to
         (i) the account bank under the terms of the bank account agreement,
         (ii) the stand-by account bank under the terms of the stand-by bank
         account agreement and (iii) the corporate services provider under the
         terms of the corporate services agreement;

     (G) seventh, towards payment of all amounts (including such part of any
         termination payment) due to the Funding 2 basis rate swap provider
         under the Funding 2 basis rate swap agreement including any
         termination payment but excluding any Funding 2 basis rate swap
         excluded termination amount);

     (H) eighth, in no order of priority among them but in proportion to the
         respective amounts due, towards payment of interest due and payable
         on the AAA loan tranches;

     (I) ninth, towards a credit to the AAA principal deficiency subledger in
         an amount sufficient to eliminate any debit on that ledger;

     (J) tenth, in no order of priority among them but in proportion to the
         respective amounts due, towards payment of interest due and payable
         on the AA loan tranches;

     (K) eleventh, after taking account of the replenishment of the Funding 2
         liquidity reserve fund on that payment date from Funding 2 available
         principal receipts, replenishing the Funding 2 liquidity reserve
         fund, if any, established in respect of the issuer up to the Funding
         2 liquidity reserve required amount [but only to the extent that
         there are class [o] notes outstanding on such payment date];

     (L) twelfth, towards a credit to the AA principal deficiency subledger in
         an amount sufficient to eliminate any debit on that ledger;

     (M) thirteenth, in no order of priority among them but in proportion to
         the respective amounts due, towards payment of interest due and
         payable on the A loan tranches;

     (N) fourteenth, towards a credit to the A principal deficiency subledger
         in an amount sufficient to eliminate any debit on that ledger;

     (O) fifteenth, in no order of priority among them but in proportion to
         the respective amounts due, towards payment of interest due and
         payable on the BBB loan tranches;

     (P) sixteenth, towards a credit to the BBB principal deficiency subledger
         in an amount sufficient to eliminate any debit on that ledger;

     (Q) seventeenth, in no order of priority among them but in proportion to
         the respective amounts due, towards payment of interest due and
         payable on the BB loan tranches;

     (R) eighteenth, towards a credit to the BB principal deficiency subledger
         in an amount sufficient to eliminate any debit on that ledger;

     (S) nineteenth, after taking account any replenishment of the Funding 2
         reserve fund on that payment date from Funding 2 available principal
         receipts, to credit the Funding 2 reserve ledger [up to an amount no
         less than the Funding 2 reserve required amount and no greater than
         the Funding 2 target reserve amount] (each as defined in "Credit
         structure - Funding 2 reserve fund") or if a Funding 2 step-up
         trigger event has occurred, to credit the Funding 2 reserve ledger
         with such additional amount as set out in "Credit structure - Funding
         2 reserve fund";

     (T) [twentieth, to the issuer in respect of its obligations (if any) to
         make a termination payment to any issuer swap provider (but excluding
         any [issuer swap excluded termination amount]);

     (U) twenty-first, in no order of priority among them but in proportion to
         the amounts due, to pay amounts due (without double counting) to:


                                     146



         o    the issuer in respect of its obligations (if any) to pay any
              issuer swap provider following a swap provider default;

         o    the Funding 2 liquidity facility provider, if any, any Funding 2
              liquidity facility subordinated amounts due under the Funding 2
              liquidity facility agreement;

         o    the Funding 2 basis rate swap provider following a swap provider
              default.

     (V) twenty-second, in no order of priority among them but in proportion
         to the amounts due, towards payment of interest and principal
         amounts due to the start-up loan provider(s) under the start-up loan
         agreement(s);

     (W) twenty-third, towards payment to Funding 2 of an amount equal to
         0.01% per annum of the Funding 2 available revenue receipts
         (excluding, for this purpose, amounts standing to the credit of the
         Funding 2 reserve ledger), which amount will be retained by Funding 2
         as profit, less corporation tax in respect of those profits provided
         for or paid at item (B) above;

     (X) then, towards payment of any deferred contribution due to the
         mortgages trustee pursuant to the terms of the mortgages trust deed;
         and

     (Y) last, towards payment to the shareholders of Funding 2 of any
         dividend declared by Funding 2.

         If any swap collateral available revenue amounts (as defined in the
glossary) are received by Funding 2 on a payment date, such swap collateral
available revenue amounts shall be applied by the cash manager on that payment
date in the same manner as it would have applied the receipts which such swap
collateral available revenue amounts replace.


Distribution of issuer available revenue receipts prior to enforcement of the
issuer security

Definition of issuer available revenue receipts
         "Issuer available revenue receipts" for the issuer in respect of any
payment date will be calculated by the issuer cash manager on the distribution
date immediately preceding that payment date and will be an amount equal to
the sum of:

         o    interest, fees and any other amount (excluding principal) paid
              by Funding 2 on the relevant payment date in respect of the
              global intercompany loan;

         o    interest payable on the issuer transaction account and any
              income from authorized investments made with funds standing to
              the credit of the issuer transaction account, in each case which
              has been or will be received on or before the relevant payment
              date; and

         On each distribution date the issuer cash manager will calculate
whether there will be an excess or a deficit of issuer available revenue
receipts to pay items [(A) through (L)] of the issuer pre-enforcement revenue
priority of payments.


Distribution of issuer available revenue receipts prior to enforcement of the
issuer security
         The issuer cash management agreement sets out the order of priority
of distribution by the issuer cash manager, prior to the enforcement of the
issuer security, of issuer available revenue receipts on each payment date.
The order of priority will be as described in this section as supplemented by
the prospectus supplement related to each series and class of notes.

         On (i) each payment date or (ii) the date when due in respect of
amounts due to third parties under paragraph (C) below, the issuer cash
manager will apply issuer available


                                     147



revenue receipts in the following order of priority (the "issuer
pre-enforcement revenue priority of payments"):

     (A) first, to pay amounts due to the note trustee, together with interest
         and (to the extent not already inclusive) VAT on those amounts, and
         to provide for any amounts due or to become due during the following
         interest period to the note trustee, under the trust deed, the issuer
         deed of charge or any other transaction document;

     (B) second, in no order of priority among them but in proportion to the
         respective amounts due, to pay amounts due to the agent bank, the
         paying agents, the transfer agent and the registrar together with
         interest and (to the extent not already inclusive) VAT on those
         amounts, and to provide for any costs, charges, liabilities and
         expenses due or to become due during the following interest period to
         the agent bank, the paying agents, the transfer agent and the
         registrar, under the paying agent and agent bank agreement;

     (C) third, to pay amounts due to any third party creditors of the issuer
         (other than those referred to later in this order of priority of
         payments or in the issuer pre-enforcement principal priority of
         payments), of which the issuer cash manager has notice prior to the
         relevant payment date, which amounts have been incurred without
         breach by the issuer of the transaction documents to which it is a
         party and for which payment has not been provided for elsewhere and
         to provide for any such amounts expected to become due and payable
         during the following interest period by the issuer and to pay or
         discharge any liability of the issuer for corporation tax on any
         chargeable income or gain of the issuer;

     (D) fourth, in no order or priority among them but in proportion to the
         respective amounts due, to pay amounts due to the issuer cash manager
         under the issuer cash management agreement, the corporate services
         provider under the corporate services agreement and the issuer
         account bank under the issuer bank account agreement together with
         (to the extent not already inclusive) VAT on those amounts, and to
         provide for any amounts due, or to become due in the immediately
         succeeding interest period, to the issuer cash manager under the
         issuer cash management agreement, to the corporate services provider
         under the corporate services agreement and to the issuer account bank
         under the issuer bank account agreement;

     (E) fifth, from amounts received by the issuer from Funding 2 in respect
         of each AAA loan tranche (and, in respect of (ii) below, the amounts,
         excluding principal, received from the issuer swap provider(s) under
         the relevant issuer swap agreement(s)):

         (i)  to pay the amounts due and payable to the relevant issuer swap
              provider(s) (if any) in respect of the related series of class A
              notes (including any termination payment but excluding any
              issuer swap excluded termination amount) in accordance with the
              terms of the relevant issuer swap agreement(s);

         (ii) to pay interest due and payable on the related series of class A
notes;

     (F) sixth, from amounts received by the issuer from Funding 2 in respect
         of each AA loan tranche (and, in respect of (ii) below, the amounts,
         excluding principal, received from the issuer swap provider(s) under
         the relevant issuer swap agreement(s)):

         (i)  to pay the amounts due and payable to the relevant issuer swap
              provider(s) (if any) in respect of the related series of class B
              notes (including any termination payment but excluding any
              issuer swap excluded termination amount) in accordance with the
              terms of the relevant issuer swap agreement(s);

         (ii) to pay interest due and payable on the related series of class B
              notes;


                                     148



     (G) seventh, from amounts received by the issuer from Funding 2 in
         respect of each A loan tranche (and, in respect of (ii) below, the
         amounts, excluding principal, received from the issuer swap
         provider(s) under the relevant issuer swap agreement(s)):

         (i)  to pay the amounts due and payable to the relevant issuer swap
              provider(s) (if any) in respect of the related series of class M
              notes (including any termination payment but excluding any
              issuer swap excluded termination amount) in accordance with the
              terms of the relevant issuer swap agreement(s);

         (ii) to pay interest due and payable on the related series of class M
              notes;

     (H) eighth, from amounts received by the issuer from Funding 2 in respect
         of each BBB loan tranche (and, in respect of (ii) below, the amounts,
         excluding principal, received from the issuer swap provider(s) under
         the relevant issuer swap agreement(s)):

         (i)  to pay the amounts due and payable to the relevant issuer swap
              provider(s) (if any) in respect of the related series of class C
              notes (including any termination payment but excluding any
              issuer swap excluded termination amount) in accordance with the
              terms of the relevant issuer swap agreement(s);

         (ii) to pay interest due and payable on the related series of class C
              notes;

     (I) ninth, from amounts received by the issuer from Funding 2 in respect
         of each BB loan tranche (and, in respect of (ii) below, the amounts,
         excluding principal, received from the issuer swap provider(s) under
         the relevant issuer swap agreement(s)):

         (i)  to pay the amounts due and payable to the relevant issuer swap
              provider(s) (if any) in respect of the related series of class D
              notes (including any termination payment but excluding any
              issuer swap excluded termination amount) in accordance with the
              terms of the relevant issuer swap agreement(s);

         (ii) to pay interest due and payable on the related series of class D
              notes;

     (J) tenth, in no order of priority among them but in proportion to the
         respective amounts due, to pay to any issuer swap excluded
         termination payments to the issuer swap providers;

     (K) eleventh, to pay to the issuer an amount equal to 0.01% per annum of
         the interest received under the intercompany loan, which will be
         retained by the issuer as profit, less corporation tax in respect of
         those profits provided for or paid at item (C) above; and

     (L) last, to pay to shareholders of the issuer any dividend declared by
         the issuer.

         If any swap collateral available revenue amounts are received by the
issuer on a payment date, such swap collateral available revenue amounts shall
be applied by the issuer cash manager on that payment date in the same manner
as it would have applied the receipts which such swap collateral available
revenue amounts replace.


Distribution of Funding 2 available principal receipts prior to the
enforcement of the Funding 2 security

Funding 2 allocation of mortgages trustee principal receipts
         Prior to each distribution date, the cash manager will determine
whether such distribution date is within a cash accumulation period relating
to a bullet repayment loan amount, (each a "cash accumulation amount") and
will ascertain Funding 2's repayment requirement.

         The cash accumulation period will be calculated separately for each
cash accumulation amount.


                                     149



         The loan tranche supplement for each loan tranche will set out the
scheduled repayment dates and relevant accumulation amounts in relation to
bullet loan tranches.

         "cash accumulation period" means in relation to a bullet repayment
loan amount:

              (a) the commencement of the anticipated cash accumulation period
         relating to the relevant accumulation amount; and
              (b) [six] months prior to the scheduled repayment date of that
         bullet repayment loan amount; and

         ending when Funding 2 has fully repaid that bullet repayment loan
         amount.

         "anticipated cash accumulation period" means, on any trust
determination date, the anticipated number of months required to accumulate
sufficient principal receipts to pay the relevant accumulation amount in
relation to the relevant cash accumulation amount, which will be equal to:

                                   J + K - L
                             --------------------
                                  M x (N x O)


         calculated in months and rounded up to the nearest whole number, where:

         J = the relevant accumulation amount;

         K = the aggregate principal amount outstanding on that trust
             determination date of:

         o each bullet repayment loan amount that was not fully repaid on its
           scheduled repayment date; and

         o each other bullet repayment loan amount, the scheduled
           repayment date of which falls on or before the scheduled
           repayment date of the relevant accumulation amount;

         L = the amounts standing to the credit of the cash accumulation
                ledger at the start of that trust determination date;

         M = means the sum of each monthly CPR on the 12 most recent
             trust determination dates which have occurred prior to that
             date divided by 12;

         N = [0.85]; and

         O = the aggregate outstanding principal balance of the mortgage
             loans comprising the trust property on the previous trust
             determination date.

         "monthly CPR" means, on any trust determination date, the total
mortgages trustee principal receipts received by the mortgages trustee during
the immediately preceding trust calculation period date divided by the
aggregate outstanding principal balance of the mortgage loans comprised in the
trust property as at the immediately preceding trust determination date.

          "cash accumulation requirement" means on a trust determination date:

         o the outstanding principal amounts in relation to each cash
           accumulation amount;

         o [plus amounts due in items [payments to Funding 2 reserve fund and
           the Funding 2 liquidity reserve fund] of the Funding 2
           pre-enforcement principal priority of payments;]

         o less the amount standing to the credit of the cash accumulation
           ledger at the last payment date (which amount was not to be
           distributed on that payment date to fund the cash accumulation
           requirement of any loan tranche);


                                     150



         The "cash accumulation ledger" means a ledger maintained by the cash
manager for Funding 2, which records amounts accumulated by Funding 2 to pay
relevant accumulation amounts.

         "repayment requirement" means, on any trust determination date, the
amount, if any, equal to the sum of:

         o    the cash accumulation requirement;

         o    the controlled amortization requirement;

         o    the scheduled repayment requirement; and

         o    the pass-through requirement.

         "controlled amortization requirement" means, on a trust determination
date, the outstanding principal amounts in relation to each controlled
amortization loan amount which is due and payable on any of the three payment
dates immediately following such trust determination date;

         "pass through requirement" means, on any trust determination date, the
lesser of:

         o    the aggregate of the outstanding principal balance of each
              [pass-through] loan tranche which has become due and payable;
              and

         o    the product of:

              (a)   the Funding 2 share percentage as at the start of the
                    immediately preceding trust calculation period (provided
                    that if an assignment date or a contribution date has
                    occurred during such trust calculation period then the
                    weighted average Funding 2 share percentage will be used);

               (b)  the aggregate amount of principal receipts received by the
                    mortgages trustee during the immediately preceding trust
                    calculation period; and

               (c)  the outstanding principal balance of the [pass-through
                    loan tranches] which are due and payable (in the case of
                    Rule (2)) or the [pass-through loan tranches] related to
                    the series and class of notes whose security is being
                    enforced (in the case of Rule (3)), each as of the most
                    recent payment date,

               divided by the aggregate outstanding principal balance of the
               global intercompany loan of the most recent payment date;

         "scheduled repayment requirement" means, on a trust determination
date, the outstanding principal amounts in relation to each scheduled
repayment loan installment which is due and payable on any of the three
payment dates immediately following such trust determination date;

         On each distribution date, all mortgages trustee principal receipts
received by Funding 2 from the mortgages trustee shall be deposited in the
Funding 2 GIC account and [(excluding any amount constituting the cash
accumulation requirement)] credited by the cash manager (on behalf of Funding
2) to the Funding 2 principal ledger. The cash manager shall credit all such
mortgages trustee principal receipts constituting the cash accumulation
requirement to the cash accumulation ledger.


Definition of Funding 2 available principal receipts
         "Funding 2 available principal receipts" in respect of a payment date
will be calculated by the cash manager or otherwise on behalf of Funding 2
(or, following enforcement of the Funding 2 security, the Funding 2 security
trustee) on the distribution date immediately preceding that payment date and
will be an amount equal to the sum of:

         o    all Funding 2 principal receipts standing to the credit of the
              cash accumulation ledger which are to be applied on the next
              payment date to repay a bullet


                                     151



              repayment loan amount or to make a payment under items (A), (B)
              or (C) of the Funding 2 pre-enforcement principal priority of
              payments and, if such payment date occurs on or after a trigger
              event, the remainder of such receipts standing to the credit of
              the cash accumulation ledger;

         o    all other mortgages trustee principal receipts received by
              Funding 2 from the mortgages trustee during the interest period
              ending on the relevant payment date standing to the credit of
              the Funding 2 principal ledger;

         o    the amounts, if any, credited to the principal deficiency ledger
              pursuant to items [(I), (L), (N),(P) (R)] of the Funding 2
              pre-enforcement revenue priority of payments;

         o    in so far as needed to make a Funding 2 reserve principal
              payment, any amount available to be drawn under the Funding 2
              reserve fund less any amounts applied or to be applied on the
              relevant payment date in payment of interest and expenses under
              the Funding 2 pre-enforcement revenue priority of payments, plus
              any amounts to be credited to the Funding 2 reserve fund ledger
              under item (B) of the relevant Funding 2 pre-enforcement
              principal priority of payments on the relevant payment date;

         o    in so far as needed to make a Funding 2 liquidity reserve
              principal payment, any amount available to be drawn under the
              Funding 2 liquidity reserve fund less any amounts applied or to
              be applied on the relevant payment date in payment of interest
              and expenses under the Funding 2 pre-enforcement revenue
              priority of payments, plus any amounts to be credited to the
              Funding 2 liquidity reserve fund ledger under item (C) of the
              relevant Funding 2 pre-enforcement principal priority of
              payments on that relevant payment date;

         o    in so far as needed to make a Funding 2 liquidity facility
              principal payment, any amount available to be drawn under the
              Funding 2 liquidity facility less any amounts applied or to be
              applied on the relevant payment date in payment of interest and
              expenses under the Funding 2 pre-enforcement revenue priority
              of payments, plus any amounts to be repaid to the Funding 2
              liquidity facility provider under item (A) of the relevant
              Funding 2 pre-enforcement principal priority of payments on
              that relevant payment date, to the extent that such amounts are
              available to be drawn; less

         o    amounts to be applied on the relevant payment date to any items
              [(H), (J), (M), (O) and (Q)] of the Funding 2 pre-enforcement
              revenue priority payments.

         The repayment of any loan tranche prior to the occurrence of a
trigger event, enforcement of the issuer security by the note trustee under
the issuer deed of charge or enforcement of the Funding 2 security by the
Funding 2 security trustee under the Funding 2 deed of charge will be made in
accordance with the terms of the global intercompany loan agreement.

         The following sections set out various priorities of payments for
Funding available principal receipts under the following circumstances, and
are collectively referred to as the "Funding 2 pre-enforcement principal
priority of payments".

         o    repayment of loan tranches of each tier prior to the occurrence
              of a trigger event and prior to the service on Funding 2 of a
              global intercompany loan enforcement notice or the service on
              the issuer of an issuer enforcement notice;

         o    repayment of loan tranches of each tier following the occurrence
              of a non-asset trigger event but prior to the service on Funding
              2 of a global intercompany loan enforcement notice or the
              service on the issuer of an issuer enforcement notice;

         o    repayment of loan tranches of each tier following the occurrence
              of an asset trigger event but prior to the service on Funding 2
              of a global intercompany loan


                                     152



              enforcement notice or the service on the issuer of an issuer
              enforcement notice; and

         o    repayment of loan tranches of each tier following the service on
              the issuer of an issuer enforcement notice but prior to the
              service on Funding 2 of a global intercompany loan enforcement
              notice.

Repayment of loan tranches of each series prior to the occurrence of a trigger
event and prior to the service on Funding 2 of an global intercompany loan
enforcement notice or the service on the issuer of an issuer enforcement
notice

         On each payment date prior to the occurrence of a trigger event or
the service on Funding 2 of a global intercompany loan enforcement notice or
the service on the issuer of an issuer enforcement notice, the cash manager
shall apply Funding 2 available principal receipts in the following order of
priority:

         (A)      first, in accordance with the terms of the Funding 2
                  liquidity facility agreement, towards repayment of the
                  amounts outstanding under the Funding 2 liquidity facility
                  (if any) that were drawn in order to make Funding 2
                  liquidity facility principal payments;

         (B)      second, to the extent that monies have been drawn from the
                  Funding 2 reserve fund to make Funding 2 reserve principal
                  payments, towards the replenishment of the Funding 2 reserve
                  fund up to the Funding 2 reserve required amount;

         (C)      third, if a Funding 2 liquidity facility reserve event has
                  occurred and is continuing (i) to initially fund the Funding
                  2 liquidity reserve fund up to the Funding 2 liquidity
                  reserve required amount and (ii) once it has been initially
                  funded, to the extent that Funding 2 available revenue
                  receipts are insufficient to do so, to replenish the Funding
                  2 liquidity reserve fund up to the Funding 2 liquidity
                  reserve required amount;

         (D)      fourth, towards repayment of all AAA loan tranches that are
                  then due and payable in an order of priority based on their
                  final repayment date, so that the earliest maturing term AAA
                  loan tranche is paid first (and if any AAA loan tranches
                  have the same final repayment date, then those loan tranches
                  will be paid in no order of priority among them but in
                  proportion to their respective amounts due), in each case
                  subject to Rules (1), (2) and (3) below;

         (E)      fifth, towards repayment of all AA loan tranches that are
                  then due and payable in no order of priority among them but
                  in proportion to the respective amounts due, in each case
                  subject to Rules (1), (2) and (3) below;

         (F)      sixth, towards repayment of all A loan tranches that are
                  then due and payable in no order of priority among them but
                  in proportion to the respective amounts due, in each case
                  subject to Rules (1), (2) and (3) below;

         (G)      seventh, towards repayment of all BBB loan tranches that are
                  then due and payable in no order of priority among them but
                  in proportion to the respective amounts due, in each case
                  subject to Rules (1), (2) and (3) below;

         (H)      eighth, towards repayment of all BB loan tranches that are
                  then due and payable in no order among them but in
                  proportion to the respective amounts due and payable, in
                  each case subject to Rules (1), (2) and (3) below;


                                     153



         (I)      ninth, towards a credit to the cash accumulation ledger
                  until the balance is equal to Funding 2's cash accumulation
                  requirement (as calculated after any payments are made at
                  item (D) of this priority of payments); and

         (J)      tenth, the remainder shall be credited to the Funding 2
                  principal ledger.

         In the applicable circumstances, the following rules apply in
determining the amounts to be paid under items (D), (E), (F), (G) and (H) of
the priority of payments set out above and below:

Rules for application of Funding 2 available principal receipts

         The Funding 2 deed of charge sets out certain rules for application
by Funding 2, or the cash manager on its behalf of Funding 2 available
principal receipts on each payment date. The principal rules are as follows:

         (1)  Deferral of repayment of pass-through loan tranches, and
         scheduled repayment loan installments and/or controlled amortization
         loan amounts in certain circumstances

         (A)  If on a payment date:

              (1)      there is a debit balance on the BB principal
                       deficiency subledger, the BBB principal deficiency
                       subledger, the A principal deficiency subledger or
                       the AA principal deficiency subledger after
                       application of the Funding 2 available revenue
                       receipts on that Funding 2 payment date; or

              (2)      the [adjusted Funding 2 reserve fund level is less than
                       the Funding 2 reserve fund threshold; or

              (3)      the aggregate outstanding principal balance of
                       mortgage loans in the mortgages trust, in respect
                       of which the aggregate amount in arrears is more
                       than three times the monthly payment then due, is
                       more than [4] per cent. of the aggregate
                       outstanding principal balance of mortgage loans in
                       the mortgages trust.

         then until the relevant circumstances as described in sub-paragraphs
         (1), (2) or (3) above has been cured or otherwise ceases to exist,
         if:

         (a)      any AAA loan tranche (whether or not such AAA loan tranche
                  is then due and payable) remains outstanding after making
                  the payments under item (D) of the above priority of
                  payments, the AA loan tranches will not be entitled to
                  principal repayments under item (E) of the above priority of
                  payments;

         (b)      any term AAA loan tranche or any AA loan tranche (whether or
                  not such AAA loan tranche or AA loan tranche is then due and
                  payable ) remains outstanding after making the payments
                  under items (D) and (E) of the above priority of payments,
                  then the A loan tranches will not be entitled to principal
                  repayments under item (F) of the priority of payments set
                  out above;

         (c)      any AAA loan tranche, any AA loan tranche, any A loan
                  tranche (whether or not such AAA loan tranche, AA loan
                  tranche or A loan tranche is then due and payable) remains
                  outstanding after making the payments under items (D), (E)
                  and (F) of the above priority of payments, then the BBB loan
                  tranches


                                     154



                  will not be entitled to principal repayments under
                  item (G) of the priority of payments set out above; and/or

         (d)      any AAA loan tranche, any AA loan tranche, any A loan
                  tranche or any BBB loan tranche (whether or not such AAA
                  loan tranche, AA loan tranche, A loan tranche or BBB loan
                  tranche is then due and payable) remains outstanding after
                  making the payments under items (D), (E), (F) and (G) of the
                  above priority of payments, then the BB loan tranches will
                  not be entitled to principal repayments under item (H) of
                  the priority of payments set out above.

(B) On a payment date:

         (1)      for any AA loan tranche, the amount of principal due and
                  payable (or any part thereof) in respect of the AA loan
                  tranche may only be paid if, after giving effect to such
                  payment and the payment to be made in such date in respect
                  of the related series and class of notes, the class A
                  available subordinated amount is at least equal to the class
                  A required subordinated amount;

         (2)      for any A loan tranche, the amount of principal due and
                  payable (or any part thereof) in respect of the A loan
                  tranche may only be paid if, after giving effect to such
                  payment and the payment to be made in such date in respect
                  of the related series and class of notes, the class A
                  available subordinated amount is at least equal to the class
                  A required subordinated amount and the class B available
                  subordinated amount is at least equal to the class B
                  required subordinated amount;

         (3)      for any BBB loan tranche, the amount of principal due and
                  payable (or any part thereof) in respect of the BBB loan
                  tranche may only be paid if, after giving effect to such
                  payment and the payment to be made in such date in respect
                  of the related series and class of notes, the class A
                  available subordinated amount is at least equal to the class
                  A required subordinated amount, the class B available
                  subordinated amount is at least equal to the class B
                  required subordinated amount and the class M available
                  subordinated amount is at least equal to the class M
                  required subordinated amount; and

         (4)      for any BB loan tranche, the amount of principal due and
                  payable (or any part thereof) in respect of the BB loan
                  tranche may only be paid if, after giving effect to such
                  payment and the payment to be made in such date in respect
                  of the related series and class of notes, the class A
                  available subordinated amount is at least equal to the class
                  A required subordinated amount, the class B available
                  subordinated amount is at least equal to the class B
                  required subordinated amount, the class M available
                  subordinated amount is at least equal to the class M
                  required subordinated amount and the class C available
                  subordinated amount is at least equal to the class C
                  required subordinated amount,

         save that, in calculating the class A available subordinated amount,
         the class B available subordinated amount, the class M available
         subordinated amount, and the class C available subordinated amount
         for the purposes of (1), (2), (3) and (4) above, the Funding 2 target
         reserve amount shall be replaced with the Funding 2 required reserve
         amount.

         See "Issuance of notes - issuance" for a description of the various
required subordinated amounts and available subordinated amounts.


                                     155



(C)      If on any payment date:

         (1)  one or more bullet repayment loan amounts are within a cash
              accumulation period at that time;

         (2)  the quarterly CPR is less than [15] per cent.; and

         (3)  there is a cash accumulation shortfall at that time

         then, on or before their step-up dates, the original scheduled
         repayment loan tranches, the original controlled amortization loan
         tranches and the original pass-through loan tranches will be entitled
         to principal repayments under items (D), (E), (F), (G) and (H) (as
         applicable) of the priority of payments above only if there is no
         cash accumulation shortfall.

         In this prospectus:

         "cash accumulation liability" means on any payment date prior to any
payment under item (D) of the above priority of payments the aggregate of each
relevant accumulation amount at that time of each bullet repayment loan amount
which is within a cash accumulation period;

         "cash accumulation shortfall" means at any time that the cash
accumulation ledger amount is less than the cash accumulation liability;

         "cash accumulation ledger amount" means at any time the amount
standing to the credit of the cash accumulation ledger at that time
(immediately prior to any drawing to be applied on that payment date and prior
to any payment under item (I) of the above priority of payments);

(2) Repayment of pass-through loan tranches after the occurrence of a step-up
date

         [Following the occurrence of the step-up date under a loan tranche
("loan tranche A") but prior to the time which Rule (3) becomes applicable and
provided that the Funding 2 share of the trust property is greater than zero,
the aggregate amount repaid on a payment date in relation to loan tranche A
(other than bullet loan tranches or scheduled repayment loan tranches or
controlled amortization loan tranches) under items (D), (E), (F), (G) and (H)
of the priority of payments set out above shall be limited to an amount
calculated as follows:

                                   A x B x C
                                   ---------
                                       D

         where, in respect of any distribution date:

         A   =  the aggregate amount of mortgages trustee principal
                receipts received by the mortgages trustee in the relevant
                trust calculation period (excluding any initial contribution
                or further contribution);

         B   =  the Funding 2 share percentage calculated as at the start
                of the relevant trust calculation period or, as applicable
                the weighted average Funding 2 share percentage;

         C   =  the outstanding principal balance of loan tranche A;

         D   =  the aggregate outstanding principal balance of the global
                intercompany loan.

(3) Repayment of loan tranches after a note acceleration notice has been
served in respect of one or more series and classes of notes


                                     156



         If a [note acceleration notice] has been served in respect of one or
more series and classes of notes (but not all series and classes of notes)
then this Rule (3) will apply. In these circumstances:

         (i)      acceleration of the notes in respect of which a note
                  acceleration notice has been served will not result in
                  automatic enforcement of the issuer security or the Funding
                  2 security;

         (ii)     any loan tranche relating to the series and class of notes
                  which have been accelerated will become immediately due and
                  payable ("loan tranche B");

         (iii)    [the cash manager shall apply the appropriate amount of
                  Funding 2 available principal receipts allocated to repay
                  any loan tranche B of a particular tier at the relevant
                  level of the applicable Funding 2 priority of payments to
                  repay such loan tranche, and any other loan tranche that is
                  a loan tranche B or a pass-through loan tranche in that
                  tier, in no order of priority between them but in proportion
                  to the respective amounts due (that is, those loan tranches
                  will not be repaid in order of priority based upon their
                  final repayment date); and]

         (iv)     the aggregate amount payable on a payment date in relation
                  to any loan tranche B under items (D), (E), (F), (G) and (H)
                  of the priority of payments set out above shall calculated
                  as if such loan tranche was a pass-through loan tranche.

Allocations involving Rule (2) or Rule (3)

         Where Rule (2) or Rule (3) applies at a level of any priority of
payments, the funds available for making payments at that level shall first be
allocated without reference to Rule (2) or Rule (3) (as applicable). However,
if the amount so allocated to one or more loan tranches exceeds the amount
permitted under Rule (2) or Rule (3) (as applicable) to be paid in respect of
those loan tranches (the "capped loan tranches"), the excess shall then be
reallocated among any other relevant loan tranches at that level using the
method of allocation as applies at that level but without reference to the
capped loan tranches in calculating such reallocation. If a further such
excess arises as a result of the reallocation process, the reallocation
process shall be repeated at that level in relation to each such further
excess that arises until no further funds can be allocated at that level
following which the remaining excess shall then be applied at the next level
of that priority of payments.[?]]


Repayment of loan tranches of each series following the occurrence of a
non-asset trigger event but prior to the service on Funding 2 of a global
intercompany loan enforcement notice or the service on the issuer of an issuer
enforcement notice
         Following the occurrence of a non-asset trigger event (where no asset
trigger event has occurred) under the mortgages trust deed but prior to the
service on Funding 2 of a global intercompany loan enforcement notice under
the Funding 2 deed of charge [or the service on the issuer of an issuer
enforcement notice under the issuer deed of charge], the bullet loan tranches
and the scheduled repayment loan tranches and the controlled amortization loan
tranches in respect of the global intercompany loan will be deemed to be
pass-through loan tranches and on each payment date Funding 2 will be required
to apply Funding 2 available principal receipts in the following order of
priority:

         (A)      first, in accordance with the terms of the Funding 2
                  liquidity facility agreement, towards repayment of the
                  amounts outstanding under the Funding 2 liquidity facility
                  (if any) that were drawn in order to make Funding 2
                  liquidity facility principal payments;


                                     157



         (B)      second, to the extent that monies have been drawn from the
                  Funding 2 reserve fund to make Funding 2 reserve principal
                  payments, towards the replenishment of the Funding 2 reserve
                  fund up to the Funding 2 reserve required amount;

         (C)      third, if a Funding 2 liquidity facility reserve event has
                  occurred and is continuing (i) to initially fund the Funding
                  2 liquidity reserve fund up to the Funding 2 liquidity
                  reserve required amount and (ii) once it has been initially
                  funded, to the extent that Funding 2 available revenue
                  receipts are insufficient to do so, to replenish the Funding
                  2 liquidity reserve fund up to the Funding 2 liquidity
                  reserve required amount;

         (D)      fourth, in order of their final repayment date, beginning
                  with the earliest such date (and if two or more AAA loan
                  tranches have the same final repayment date, in proportion
                  to the amounts due) to repay the AAA loan tranches until the
                  AAA loan tranches are fully repaid;

         (E)      fifth, in no order of priority among them but in proportion
                  to the amounts due, to repay the AA loan tranches until the
                  AA loan tranches are fully repaid;

         (F)      sixth, in no order of priority among each of them but in
                  proportion to the amounts due, to repay the A loan tranches
                  until the A loan tranches are fully repaid;

         (G)      seventh, in no order of priority among them but in
                  proportion to the amounts due, to repay the BBB loan
                  tranches until the BBB loan tranches are fully repaid; and

         (H)      eighth, in no order of priority among them but in proportion
                  to the amounts due, to repay the BB loan tranches until the
                  BB loan tranches are fully repaid,

         To the extent not repaid earlier, the full outstanding principal
balance on a loan tranche will become due and payable on the final repayment
date of that loan tranche.


Repayment of loan tranches of each series following the occurrence of an asset
trigger event but prior to the service on Funding 2 of a global intercompany
loan enforcement notice or the service on the issuer of an issuer enforcement
notice
         Following the occurrence of an asset trigger event (whether or not a
non-asset trigger event occurs or has occurred) but prior to the service on
Funding 2 of a global intercompany loan enforcement notice under the Funding 2
deed of charge or the service on the issuer of an issuer enforcement notice
under the issuer deed of charge, the bullet loan tranches and the scheduled
repayment loan tranches and the controlled amortization loan tranches in
respect of the global intercompany loan will be deemed to be pass-through loan
tranches and on each Funding 2 payment date Funding 2 will be required to
apply Funding 2 available principal receipts in the following order of
priority:

         (A)      first, in accordance with the terms of the Funding 2
                  liquidity facility agreement, towards repayment of the
                  amounts outstanding under the Funding 2 liquidity facility
                  (if any) that were drawn in order to make Funding 2
                  liquidity facility principal payments;

         (B)      second, to the extent that monies have been drawn from the
                  Funding 2 reserve fund to make Funding 2 reserve principal
                  payments, towards the replenishment of the Funding 2 reserve
                  fund up to the Funding 2 reserve required amount;

         (C)      third, if a Funding 2 liquidity facility reserve event has
                  occurred and is continuing (i) to initially fund the Funding
                  2 liquidity reserve fund up to the Funding 2 liquidity
                  reserve required amount and (ii) once it has been initially


                                     158



                  funded, to the extent that Funding 2 available revenue
                  receipts are insufficient to do so, to replenish the Funding
                  2 liquidity reserve fund up to the Funding 2 liquidity
                  reserve required amount;

         (D)      fourth, in no order of priority among them, but in
                  proportion to the amounts due to repay the AAA loan tranches
                  until the AAA loan tranches are fully repaid;

         (E)      fifth, in no order of priority among them, but in proportion
                  to the amounts due, to repay the AA loan tranches until the
                  AA loan tranches are fully repaid;

         (F)      sixth, in no order of priority among them, but in proportion
                  to the amounts due, to repay the A loan tranches until the A
                  loan tranches are fully repaid; and

         (G)      seventh, in no order of priority among them, but in
                  proportion to the amounts due, to repay the BBB loan
                  tranches until the BBB are fully repaid; and

         (H)      eighth, in no order of priority among them, but in
                  proportion to the amounts due to repay the BB loan tranches
                  until the BB loan tranches are fully repaid.


Repayment of loan tranches of each series following the service on the issuer
of an issuer enforcement notice but prior to the service on Funding 2 of a
global intercompany loan enforcement notice
         If an issuer enforcement notice is served on the issuer under the
issuer deed of charge, then that will not result in automatic enforcement of
the Funding 2 security under the Funding 2 deed of charge. In those
circumstances, however, the bullet loan tranches and any scheduled repayment
loan tranches and the controlled amortization loan tranches under the global
intercompany loan will be deemed to be pass-through loan tranches and on each
payment date Funding 2 will be required to apply Funding 2 available principal
receipts in the following order of priority:

         (A)      first, in accordance with the terms of the Funding 2
                  liquidity facility agreement, towards repayment of the
                  amounts outstanding under the Funding 2 liquidity facility
                  (if any) that were drawn in order to make Funding 2
                  liquidity facility principal payments;

         (B)      second, to the extent that monies have been drawn from the
                  Funding 2 reserve fund to make Funding 2 reserve principal
                  payments, towards the replenishment of the Funding 2 reserve
                  fund up to the Funding 2 reserve required amount;

         (C)      third, if a Funding 2 liquidity facility reserve event has
                  occurred and is continuing (i) to initially fund the Funding
                  2 liquidity reserve fund up to the Funding 2 liquidity
                  reserve required amount and (ii) once it has been initially
                  funded, to the extent that Funding 2 available revenue
                  receipts are insufficient to do so, to replenish the Funding
                  2 liquidity reserve fund up to the Funding 2 liquidity
                  reserve required amount;

         (D)      fourth, in no order of priority among them, but in
                  proportion to the amounts due, to repay the AAA loan
                  tranches until the AAA loan tranches are fully repaid;

         (E)      fifth, in no order of priority among them, but in proportion
                  to the amounts due, to repay the AA loan tranches until the
                  AA loan tranches are fully repaid;

         (F)      sixth, in no order of priority among them, but in proportion
                  to the amounts due, to repay the A loan tranches until the A
                  loan tranches are fully repaid; and


                                     159



         (G)      seventh, in no order of priority among them, but in
                  proportion to the amounts due, to repay the BBB loan
                  tranches until the BBB loan tranches are fully repaid; and

         (H)      eighth, in no order of priority among them, but in
                  proportion to the amounts due to repay the BB loan tranches
                  until the BB loan tranches are fully repaid.


Repayment of loan tranches when Funding 2 receives the amount outstanding
under the global intercompany loan
         If Funding 2 receives the proceeds of a new loan tranche which is to
be used to refinance another loan tranche as described in "The global
intercompany loan agreement - Issuance of new loan tranches" (such proceeds
being a "full repayment amount"), then Funding 2 will not apply the full
repayment amount as described above in "Distribution of Funding 2 available
principal receipts". Rather, Funding 2 will apply the full repayment amount to
repay the relevant loan tranche. If at any time only one loan tranche is
outstanding, then Funding 2 shall apply the full repayment amount first to
repay the Funding 2 liquidity facility provider any amounts outstanding under
the Funding 2 liquidity facility to the extent that such funds were drawn in
order to repay the principal amounts of any previous bullet loan tranches made
under any of the previous loan tranches and the remainder shall be applied to
repay the relevant loan tranche.


Distribution of issuer available principal receipts

Definition of issuer available principal receipts
         Prior to enforcement of the issuer security, "issuer available
principal receipts" for the issuer in respect of any payment date will be
calculated by the issuer cash manager on the distribution date immediately
preceding that payment date and will be an amount equal to the sum of all
principal amounts to be repaid by Funding 2 to the issuer under the global
intercompany loan on that payment date.


Distribution of issuer available principal receipts prior to enforcement of
the issuer security

         Prior to enforcement of the issuer security, the issuer, or the issuer
cash manager on its behalf, will apply issuer available principal receipts on
each payment date in the following manner (the "issuer pre-enforcement
principal priority of payments"):

o    The class A notes:

     from amounts received by the issuer from Funding 2 in respect of each AAA
     loan tranche (and, in respect of (ii) below, the principal amounts
     received (if any) from the issuer swap provider(s) under the relevant
     issuer swap agreement(s)):

     (i) to pay amounts due and payable (in respect of principal) on such
         payment date to the relevant issuer swap provider(s) in respect of
         the related series of class A notes in accordance with the terms of
         the relevant issuer swap agreement(s); and

     (ii) to pay amounts due and payable on such payment date on the related
         series of class A notes;

o    The class B notes:

     from amounts received by the issuer from Funding 2 in respect of each AA
     loan tranche (and, in respect of (ii) below, the principal amounts
     received (if any) from the issuer swap provider(s) under the relevant
     issuer swap agreement(s)):


                                     160



     (i) to pay amounts due and payable (in respect of principal) on such
         payment date to the relevant issuer swap provider(s) in respect of
         the related series of class B notes in accordance with the terms of
         the relevant issuer swap agreement(s); and

     (ii) to pay amounts due and payable on such payment date on the related
         series of class B notes;

o    The class M notes:

     from amounts received by the issuer from Funding 2 in respect of each A
     loan tranche (and, in respect of (ii) below, the principal amounts
     received (if any) from the issuer swap provider(s) under the relevant
     issuer swap agreement(s)):

     (i) to pay amounts due and payable (in respect of principal) on such
         payment date to the relevant issuer swap provider(s) in respect of
         the related series of class M notes in accordance with the terms of
         the relevant issuer swap agreement(s); and

     (ii) to pay amounts due and payable on such payment date on the related
         series of class M notes;

o    The class C notes:

     from amounts received by the issuer from Funding 2 in respect of each BBB
     loan tranche (and, in respect of (ii) below, the principal amounts
     received (if any) from the issuer swap provider(s) under the relevant
     issuer swap agreement(s)):

     (i) to pay amounts due and payable (in respect of principal) on such
         payment date to the relevant issuer swap provider(s) in respect of
         the related series of class C notes in accordance with the terms of
         the relevant issuer swap agreement(s); and

     (ii) to pay amounts due and payable on such payment date on the related
         series of class C notes;

o    The class D notes:

     from amounts received by the issuer from Funding 2 in respect of each BB
     loan tranche (and, in respect of (ii) below, the principal amounts
     received (if any) from the issuer swap provider(s) under the relevant
     issuer swap agreement(s)):

     (i) to pay amounts due and payable (in respect of principal) on such
         payment date to the relevant issuer swap provider(s) in respect of
         the related series of class D notes in accordance with the terms of
         the relevant issuer swap agreement(s); and

     (ii) to pay amounts due and payable on such payment date on the related
         series of class D notes.

         If any swap collateral available principal amounts are received by
the issuer on a payment date, such swap collateral available principal amounts
shall be applied by the issuer cash manager on that payment date in the same
manner as it would have applied the receipts which such swap collateral
available principal amounts replace.

Distribution of Funding 2 available principal receipts and Funding 2 available
revenue receipts following enforcement of the Funding 2 security

         The Funding 2 deed of charge sets out the order of priority of
distribution by the security trustee, following service of a global
intercompany loan enforcement notice, of


                                     161



amounts received or recovered by the Funding 2 security trustee or a receiver
appointed on its behalf.

         The Funding 2 security trustee (or the cash manager on its behalf)
will apply amounts received or recovered following enforcement of the Funding
2 security on each payment date in accordance with the following order of
priority (known as the "Funding 2 post-enforcement priority of payments"):

     (A) first, to pay amounts due to the Funding 2 security trustee and any
         receiver appointed by the Funding 2 security trustee, together with
         interest and (to the extent not already inclusive) VAT on those
         amounts, and to provide for any amounts due or to become due to the
         Funding 2 security trustee and the receiver in the following interest
         period under the Funding 2 deed of charge or any other transaction
         document;

     (B) second, towards payment of amounts due and payable to the cash
         manager and any costs, charges, liabilities and expenses then due or
         to become due and payable to the cash manager under the cash
         management agreement, together with (to the extent not already
         inclusive) VAT on those amounts;

     (C) third, in no order of priority among them but in proportion to the
         respective amounts due, towards payment of amounts (if any) due to
         (i) the account bank under the terms of the bank account agreement,
         (ii) the stand-by account bank under the terms of the stand-by bank
         account agreement and (iii) the corporate services provider under the
         terms of the corporate services agreement;

     (D) fourth, towards payment of amounts (if any) due to the Funding 2
         liquidity facility provider under the Funding 2 liquidity facility
         (if any) (except for any Funding 2 liquidity subordinated amounts);

     (E) fifth, towards payment of amounts due to the Funding 2 basis rate
         swap provider under the Funding 2 basis rate swap agreement
         (including any termination payment but excluding any Funding 2 basis
         rate swap excluded termination amount);

     (F) sixth, in no order of priority between them but in proportion to the
         respective amounts due towards payment of amounts of interest,
         principal and fees due on the AAA loan tranches;

     (G) seventh, in no order of priority between them but in proportion to
         the respective amounts due towards payment of amounts of interest,
         principal and fees due on the AA loan tranches;

     (H) eighth, in no order of priority between them but in proportion to the
         respective amounts due towards payment of amounts of interest,
         principal and fees due on the A loan tranches;

     (I) ninth, in no order of priority between them but in proportion to the
         respective amounts due towards payment of amounts of interest,
         principal and fees due on the BBB loan tranches;

     (J) tenth, in no order of priority between them but in proportion to the
         respective amounts due towards payment of amounts of interest,
         principal and fees due on the BB loan tranches;

     (K) eleventh, in no order of priority between them but in proportion to
         the respective amounts due, towards payment of amounts due (without
         double counting) to:

         (i)      the issuer in respect of its obligations (if any) to pay any
                  issuer provider following a swap provider default;

         (ii)     the Funding 2 liquidity facility provider, if any, any
                  Funding 2 liquidity facility subordinated amounts due under
                  the Funding 2 liquidity facility agreement;


                                     162



         (iii)    the Funding 2 basis rate swap provider following a swap
                  provider default;

     (L) twelfth, in no order of priority between them but in proportion to
         the respective amounts due, towards payment of amounts due to the
         start-up loan provider(s) under the start-up loan agreement(s);

     (M) thirteenth, towards payment of any deferred contribution due to the
         mortgages trustee under the mortgages trust deed; and

     (N) last, to pay any amount remaining following the application of
         principal and revenue set forth in items (A) through (M) above, to
         Funding 2;


Distribution of issuer available principal receipts and issuer available
revenue receipts following enforcement of the issuer security
         Following enforcement of the issuer security, "issuer available
principal receipts" for the issuer in respect of any payment date means the
sum calculated by or on behalf of the note trustee on the distribution date
immediately preceding such payment date as the amount to be repaid by Funding
2 to the issuer under the global intercompany loan agreement during the
relevant interest period and/or the sum otherwise recovered by the note
trustee (or the receiver appointed on its behalf) representing the outstanding
principal balance of the notes.

         The issuer deed of charge sets out the order of priority of
distribution by or on behalf of the note trustee, following enforcement of the
issuer security, of amounts received or recovered by the note trustee (or a
receiver appointed on its behalf) pursuant to the issuer deed of charge. If
the Funding 2 security is enforced under the Funding 2 deed of charge, then
there will be an event of default in respect of the issuer security under the
issuer deed of charge.

         On each payment date the note trustee (or the issuer cash manager on
its behalf) will apply amounts received or recovered following enforcement of
the issuer security as follows:

     (A) first, to pay amounts due to the note trustee (and any receiver
         appointed by the note trustee) together with the interest and VAT on
         those amounts and to provide for any amounts then due or to become
         due and payable to the note trustee and the receiver under the
         provisions of the trust deed, the issuer deed of charge and any other
         transaction document;

     (B) second, to pay, in no order of priority among them but in proportion
         to the respective amounts due, the agent bank, the paying agents, the
         transfer agent and the registrar, together with interest and VAT on
         those amounts and to provide for any costs, charges, liabilities and
         expenses then due or to become due and payable to them under the
         provisions of the paying agent and agent bank agreement;

     (C) third, in no order of priority among them but in proportion to the
         respective amounts due, towards payment of amounts (together with VAT
         on those amounts) due and payable to the issuer cash manager under
         the issuer cash management agreement, to the corporate services
         provider under the corporate services agreement and to the issuer
         account bank under the issuer bank account agreement;

     (D) fourth, subject to item (E) below, in no order of priority among them
         but in proportion to the respective amounts due, to pay amounts due
         to the issuer swap providers for each series of class A notes
         (including any termination payment but excluding any issuer swap
         excluded termination amount);

     (E) fifth, in no order of priority among them but in proportion to the
         respective amounts due, to pay interest due or overdue on, and to
         repay principal of, the applicable series of class A notes provided
         that if the amounts available for distribution under this item (E)
         (on the assumption that no amounts are due and payable under item (D)


                                     163



         and no amounts are received from any issuer swap provider) would be
         insufficient to pay the sterling equivalent of the amounts due and
         payable on the class A notes, the shortfall shall be divided amongst
         all class A notes on a pro rata basis and the amount payable by the
         issuer to the issuer swap provider in respect of the any series class
         A notes of under paragraph (D) above shall be reduced by the amount
         of the shortfall applicable to that series of class A notes;

     (F) sixth, subject to item (G) below, in no order of priority among them
         but in proportion to the respective amounts due, to pay amounts due
         to the issuer swap providers for each series of class B notes
         (including any termination payment but excluding any issuer swap
         excluded termination amount);

     (G) seventh, in no order of priority among them but in proportion to the
         respective amounts due, to pay interest due or overdue on, and to
         repay principal of, the applicable series of class B notes provided
         that if the amounts available for distribution under this item (G)
         (on the assumption that no amounts are due and payable under item (F)
         and no amounts are received from any issuer swap provider) would be
         insufficient to pay the sterling equivalent of the amounts due and
         payable on the class B notes, the shortfall shall be divided amongst
         all class B notes on a pro rata basis and the amount payable by the
         issuer to the issuer swap provider in respect of the any series class
         B notes of under paragraph (F) above shall be reduced by the amount
         of the shortfall applicable to that series of class B notes;

     (H) eighth, subject to item (I) below, in no order of priority among them
         but in proportion to the respective amounts due, to pay amounts due
         to the issuer swap providers for each series of class M notes
         (including any termination payment but excluding any issuer swap
         excluded termination amount);

     (I) ninth, in no order of priority among them but in proportion to the
         respective amounts due, to pay interest due or overdue on, and to
         repay principal of, the applicable series of class M notes provided
         that if the amounts available for distribution under this item (I)
         (on the assumption that no amounts are due and payable under item (H)
         and no amounts are received from any issuer swap provider) would be
         insufficient to pay the sterling equivalent of the amounts due and
         payable on the class M notes, the shortfall shall be divided amongst
         all class M notes on a pro rata basis and the amount payable by the
         issuer to the issuer swap provider in respect of the any series class
         M notes of under paragraph (H) above shall be reduced by the amount
         of the shortfall applicable to that series of class M notes;

     (J) tenth, subject to item (K) below, in no order of priority among them
         but in proportion to the respective amounts due, to pay amounts due
         to the issuer swap providers for each series of class C notes
         (including any termination payment but excluding any issuer swap
         excluded termination amount);

     (K) eleventh, in no order of priority among them but in proportion to the
         respective amounts due, to pay interest due or overdue on, and to
         repay principal of, the applicable series of class C notes provided
         that if the amounts available for distribution under this item (K)
         (on the assumption that no amounts are due and payable under item (J)
         and no amounts are received from any issuer swap provider) would be
         insufficient to pay the sterling equivalent of the amounts due and
         payable on the class C notes, the shortfall shall be divided amongst
         all class C notes on a pro rata basis and the amount payable by the
         issuer to the issuer swap provider in respect of the any series class
         C notes of under paragraph (J) above shall be reduced by the amount
         of the shortfall applicable to that series of class C notes;

     (L) twelfth, subject to item (M) below, in no order of priority among
         them but in proportion to the respective amounts due, to pay amounts
         due to the issuer swap providers for


                                     164



         each series of class D notes (including any termination payment but
         excluding any issuer swap excluded termination amount);

     (M) thirteenth, in no order of priority among them but in proportion to
         the respective amounts due, to pay interest due or overdue on, and to
         repay principal of, the applicable series of class D notes provided
         that if the amounts available for distribution under this item (M)
         (on the assumption that no amounts are due and payable under item (L)
         and no amounts are received from any issuer swap provider) would be
         insufficient to pay the sterling equivalent of the amounts due and
         payable on the class D notes, the shortfall shall be divided amongst
         all class D notes on a pro rata basis and the amount payable by the
         issuer to the issuer swap provider in respect of the any series class
         D notes of under paragraph (L) above shall be reduced by the amount
         of the shortfall applicable to that series of class D notes;;

     (N) fourteenth, on the payment date falling in December of each year, to
         pay to the issuer account bank an amount equal to the amount of any
         debit balance in the issuer transaction account as permitted by the
         issuer account bank and outstanding at such payment date;

     (O) fifteenth, in no order of priority among them but in proportion to
         the respective amounts due, to pay any issuer swap excluded
         termination payments to the issuer swap providers, and

     (P) last, to pay any amount remaining following the application of
         principal and revenue set forth in items (A) through (O) above, to
         the issuer.


                                     165



                               Credit structure

         The notes will be an obligation of the issuer only and will not be
obligations of, or the responsibility of, or guaranteed by, any other party.
However, there are ten main features of the transaction which enhance the
likelihood of timely receipt of payments to noteholders, as follows:

         o    Funding 2 available revenue receipts are expected to exceed
              interest and fees payable to the issuer under the global
              intercompany loan;

         o    a revenue shortfall in Funding 2 available revenue receipts may
              be met from Funding 2 available principal receipts;

         o    payments on the class D notes will be subordinated to payments
              on the class A notes, the class B notes, the class M notes and
              the class C notes;

         o    payments on the class C notes will be subordinated to payments
              on the class A notes, the class B notes and the class M notes;

         o    payments on the class M notes will be subordinated to payments
              on the class A notes and the class B notes;

         o    payments on the class B notes will be subordinated to payments
              on the class A notes;

         o    the mortgages trustee GIC account and the Funding 2 GIC account
              each earn interest at a specified rate;

         o    a reserve fund will be available to Funding 2 to meet revenue
              shortfalls in fees and interest due on the global intercompany
              loan and principal of the bullet loan tranches that are AAA loan
              tranches;

         o    Funding 2 will be obliged to establish Funding 2 liquidity
              reserve fund for the issuer if the seller ceases to have a
              long-term unsecured, unsubordinated and unguaranteed credit
              rating by Moody's of at least "A3" or at least "A-" by Fitch
              (unless the relevant rating agency confirms that the then
              current ratings of the notes will not be adversely affected by
              the ratings downgrade of the seller); and

         o    start-up loans will be provided to Funding 2 from time to time
              meet the costs of setting up the structure and to partially fund
              the Funding 2 reserve fund.

         o    Funding 2 may establish a liquidity facility to pay interest
              and principal on loan tranches.

         Each of these factors is considered more fully in the remainder of
         this section.


Credit support for the notes provided by mortgages trustee available revenue
receipts
         The interest rates charged on the mortgage loans vary according to
product type. It is anticipated, however, that during the life of the notes
issued under the program, the Funding 2 share of revenue receipts received
from borrowers on the mortgage loans will, assuming that all of the mortgage
loans are fully performing, be greater than the sum of the interest which
Funding 2 is required to pay on the global intercompany loan in order to fund
(by payment to a swap provider or otherwise) the interest payments due on such
notes and the other costs and expenses of the structure.

         The actual amount of any excess will vary during the life of the
notes. The key factors determining such variation are as follows:

         o    the weighted average interest rate on the mortgage portfolio;
              and

         o    the level of arrears experienced.


                                     166



         On any distribution date, any excess will be available to meet the
payments referred to in the mortgages trust allocation of revenue receipts and
the payment of amounts of deferred contribution to the mortgages trustee
which, in turn, will fund the payment of deferred purchase price to the
seller. Any deferred contribution so paid to the mortgages trustee cannot
subsequently be reclaimed by Funding 2.


Interest rate on the mortgage portfolio
         The weighted average interest rate on the mortgage portfolio will
depend on:

         o    the standard variable rate or other interest rate payable on,
              and the aggregate current balance of, the variable rate mortgage
              loans included in the trust property from time to time; and

         o    the fixed rates of interest payable on, and the aggregate
              current balance of, the fixed rate mortgage loans included in
              the trust property from time to time.

         Funding 2 has entered into the Funding 2 basis rate swap agreement to
hedge against the variances on the rates payable on the mortgage loans. See
"The swap agreements".

         Scheduled and unscheduled repayments will also affect the weighted
average interest rate on the mortgage portfolio. For historical data on the
level of scheduled and unscheduled repayments in the UK housing market, see
"Characteristics of United Kingdom residential mortgage market - CPR rates".


Level of arrears experienced
         If the level of arrears of interest payments made by the borrowers
results in Funding 2 experiencing an income deficit on any payment date, then
the Funding 2 reserve fund and the Funding 2 liquidity reserve fund, if any,
established by Funding 2 may be utilized by Funding 2 in making payments of
interest (or, in limited circumstances, payments of principal following the
enforcement of the Funding 2 security) to the issuer under the global
intercompany loan on that payment date.


Funding 2 reserve fund
         The Funding 2 reserve fund has been established:

         o    to help meet any deficit in Funding 2 available revenue receipts
              and thereby to help meet any deficit recorded on the principal
              deficiency ledger; and

         o    to fund reserves and other expenses in connection with the
              issuance of notes by the issuer.

         o    to help meet any deficit in Funding 2 available principal
              receipts available for:

              (a)     prior to the occurrence of a trigger event, repayment of
                      principal due and payable in respect of a bullet loan
                      tranche; and

              (b)     on or after the occurrence of a trigger event, repayment
                      of principal due and payable in respect of bullet loan
                      tranches on their respective final maturity dates,

         in each case, prior to the service of a global intercompany loan
         enforcement notice ("Funding 2 reserve principal payments")


         The Funding 2 reserve fund is funded from Funding 2 available revenue
receipts which are distributed to Funding 2 from the mortgages trust and
deposited in the Funding 2


                                     167



GIC account. The Funding 2 reserve ledger is maintained by the cash manager to
record the balance from time to time of the Funding 2 reserve fund.

         On each payment date funds standing to the credit of the Funding 2
reserve fund will be added to certain other income of Funding 2 in calculating
Funding 2 available revenue receipts which are available to make payments of
interest and fees on the global intercompany loan.

         Prior to enforcement of the Funding 2 security, amounts standing to
the credit of the Funding 2 reserve fund may be utilized through their
inclusion in the calculation of Funding 2 available revenue receipts to meet,
and thereby to satisfy, any deficit on each principal deficiency ledger.

         The Funding 2 reserve fund will be funded and replenished from:

         o    [Funding 2 available revenue receipts in accordance with item
              [(S)] of the Funding 2 pre-enforcement revenue priority of
              payments up to and an amount no less than the Funding 2 reserve
              required amount and no greater than the Funding 2 target reserve
              amount; and

         o    following the occurrence of a Funding 2 stop-up trigger event,
              any Funding 2 available revenue receipts to be paid in
              accordance with item [(U)] of the Funding 2 pre-enforcement
              revenue priority of payments, up to and including an additional
              amount equal to the sum of the Funding 2 reserve required amount
              and the product of [ ]% and the principal amount outstanding
              under the global intercompany loan.

         Each prospectus supplement will specify the Funding 2 target reserve
percentage. The Funding 2 target reserve amount, on any date, is the product
of (a) Funding 2 target reserve percentage and (b) the principal amount
outstanding of the global intercompany loan (including the balances of any
loan tranches issued on such date). The Funding 2 reserve required amount is
calculated as (i) the Funding 2 target reserve amount less (ii) excess spread.
[Excess spread is calculated, on any date, as (1) the weighted average yield
on the mortgage loans in the mortgage trust at such date, together with new
mortgage loans (if any) to be assigned to the mortgages trustee on such date
and taking into account the margins on the basis rate swaps as at such date
less (2) the weighted average yield of the outstanding notes at such date,
including any notes issued on such date and taking into account the margins on
the issuer swaps as at such date].

         All amounts in the Funding 2 reserve fund as of each closing date may
be used to pay a portion of the costs and expenses in connection with the
issuance of the notes on that date.

         The seller, Funding 2, the rating agencies and the Funding 2 security
trustee may agree to increase, decrease or amend the calculation of the
Funding 2 reserve required amount from time to time. The prior consent of the
creditors of Funding 2 will not be required in relation to such increase,
decrease or amendment provided the rating agencies have confirmed the ratings
of the notes will not be adversely affected.


Funding 2 liquidity reserve fund
         Funding 2 will be required to establish a liquidity reserve fund for
the issuer if the long-term, unsecured, unsubordinated and unguaranteed debt
obligations of the seller cease to be rated at least A3 by Moody's or A- by
Fitch (unless Moody's or Fitch, as applicable, confirms that the then current
ratings of the notes will not be adversely affected by the ratings downgrade)
(a "Funding 2 liquidity rating event").

         Prior to enforcement of the Funding 2 security, the Funding 2
liquidity reserve fund may be used:


                                     168



         o    to help meet any deficit in Funding 2 available revenue receipts
              to pay amounts due on the global intercompany loan, but only to
              the extent that such amounts are necessary to fund the payment
              by the issuer of interest and fees due on the relevant payment
              date in respect of the class A notes and/or the class B notes
              and to help meet any deficit recorded on the principal
              deficiency ledger in respect of the class A notes; and

         o    (provided that there are no class A notes outstanding) to help
              meet any deficit in Funding 2 available revenue receipts which
              are allocated to the issuer to pay all interest and fees due on
              the global intercompany loan.

         o    to help meet any deficit in Funding 2 available principal
              receipts available for:

              (a)     prior to the  occurrence  of a trigger  event,  repayment
                      of principal due and payable in respect of a bullet loan
                      tranche; and

              (b)     on or after the occurrence of a trigger event, repayment
                      of principal due and payable in respect of bullet loan
                      tranches on their respective final maturity dates,

         in each case, prior to the service of a global intercompany loan
         enforcement notice ("Funding 2 liquidity reserve principal payments")

         The Funding 2 liquidity reserve fund, if any, will be funded
initially from Funding 2 available principal receipts to be paid in accordance
with item [o] the Funding 2 principal priority of payments. The Funding 2
liquidity reserve fund will be funded up to the "Funding 2 liquidity reserve
required amount", being an amount as of any payment date equal to the excess,
if any, of [3]% of the aggregate outstanding balance of the notes on that
payment date over amounts standing to the credit of the Funding 2 reserve fund
on that payment date.

         The Funding 2 liquidity reserve fund will be deposited in Funding 2's
name in the Funding 2 GIC account into which the Funding 2 reserve fund also
will be deposited. All interest or income accrued on the amount of the Funding
2 liquidity reserve fund while on deposit in the Funding 2 GIC account will
belong to Funding 2. The cash manager will maintain a separate Funding 2
liquidity reserve ledger to record the balance from time to time of the
Funding 2 liquidity reserve fund.

         On each payment date prior to enforcement of the Funding 2 security,
funds standing to the credit of the Funding 2 liquidity reserve fund will be
added to certain other income of Funding 2 in calculating Funding 2 available
revenue receipts to make payments due under the global intercompany loan
agreement.

         Once it has been initially funded, the Funding 2 liquidity reserve
fund will be replenished from any Funding 2 available revenue receipts or
Funding 2 available principal receipts. Funding 2 available revenue receipts
will only be applied to replenish the Funding 2 liquidity reserve fund after
paying amounts due on the global intercompany loan to the extent that such
amounts will fund the payment of interest due on the AAA loan tranches, the AA
loan tranches and the reduction of any deficiency on the principal deficiency
subledger for the AAA loan tranches (but not to fund any payment which would
reduce any deficiency on the principal deficiency subledgers for the AA loan
tranches, the A loan tranches, the BBB loan tranches or the BB loan tranches
as described under "Cashflows - Distribution of Funding 2 available revenue
receipts prior to enforcement of the Funding 2 security"). Funding 2 available
principal receipts will be applied, if necessary, on any payment date to
replenish the issuer liquidity reserve fund as described under "Cashflows -
Distribution of Funding 2 available principal receipts prior to enforcement of
the Funding 2 security".


                                      169



         Following enforcement of the Funding 2 security, amounts standing to
the credit of the Funding 2 liquidity reserve ledger may be applied in making
payments of principal due under the global intercompany loan.


Principal deficiency ledger
         An principal deficiency ledger has been established to record:

         o    any principal losses on the mortgage loans allocated to Funding 2;

         o    the application of Funding 2 available principal receipts to
              meet any deficiency in Funding 2 available revenue receipts as
              described under "- Use of principal receipts to pay Funding 2
              income deficiency"; and

         o    the application of Funding 2 available principal receipts to
              fund the liquidity reserve fund as described under "Cashflows -
              Distribution of Funding 2 available principal receipts prior to
              enforcement of the Funding 2 security".

         The principal deficiency ledger is divided into five subledgers which
will correspond to each of the AAA loan tranches, the AA loan tranches, the A
loan tranches, the BBB loan tranches, and the BB loan tranches respectively.

         Losses on the mortgage loans or the application of principal receipts
to pay interest on the global intercompany loan or the application by Funding
2 of Funding 2 available principal receipts to fund the liquidity reserve fund
will be recorded as follows:

         o    first, on the BB principal deficiency subledger until the
              balance of that subledger is equal to the aggregate outstanding
              balance of all BB loan tranches;

         o    second, on the BBB principal deficiency subledger, until the
              balance of that subledger is equal to the aggregate outstanding
              balance of all BBB loan tranches;

         o    third, on the A principal deficiency subledger, until the
              balance of that subledger is equal to the aggregate outstanding
              balance of all A loan tranches;

         o    fourth, on the AA principal deficiency subledger, until the
              balance of that subledger is equal to the aggregate outstanding
              balance of all AA loan tranches; and

         o    last, on the AAA principal deficiency subledger, at which point
              there will be an asset trigger event.

         As described under "Cashflows - Distribution of Funding 2 available
revenue receipts prior to enforcement of the Funding 2 security", Funding 2
available revenue receipts may, on each payment date, be applied as follows:

         o    first, on the AAA principal deficiency subledger;

         o    second, on the AA principal deficiency subledger;

         o    third, on the A principal deficiency subledger;

         o    fourth, on the BBB principal deficiency subledger; and

         o    last, on the BB principal deficiency subledger.

Use of Funding 2 principal receipts to pay Funding 2 income deficiency
         On the distribution date immediately preceding each payment date, the
cash manager will calculate whether there will be an excess or a deficit of
Funding 2 available revenue receipts to pay items [(A) through (Q)] of the
Funding 2 pre-enforcement revenue priority of payments.

         If there is a deficit in the amount of Funding 2 available revenue
receipts to pay items [(A) through (H), (J), (M) and (O) and (Q)] of the
Funding 2 pre-enforcement revenue


                                     170



priority of payments, then the cash manager shall pay or provide for that
deficit by the application of funds which constitute Funding 2 available
principal receipts, if any, and the cash manager shall make a corresponding
debit entry in the relevant principal deficiency subledger, as described under
"- Principal deficiency ledger".

         Funding 2 available principal receipts may not be used to pay
interest on any loan tranche if and to the extent that would result in a
deficiency being recorded, or an existing deficiency being increased, on a
principal deficiency subledger relating to a higher ranking loan tranche, and
may not be used to make up any deficit other than in respect of items [(A)
through (Q)] of the Funding 2 pre-enforcement revenue priority of payments.
Principal therefore may not be used to pay interest on a loan tranche if the
balance on the relevant principal deficiency subledger for such loan tranche
is equal to the principal amount outstanding on such loan tranche.

         The cash manager shall apply any Funding 2 available revenue receipts
to extinguish any balance on the principal deficiency ledger, as described
under "- Principal deficiency ledger".


Priority of payments among the class A notes, the class B notes, the class M
notes, the class C notes and the class D notes
         The order of payments of interest to be made on the classes of notes
will be prioritized so that interest payments on the class D notes will be
subordinated to interest payments on the class C notes, the class M notes, the
class B notes and the class A notes, interest payments on the class C notes
will be subordinated to interest payments on the class M notes, the class B
notes and the class A notes, interest payments on the class M notes will be
subordinated to interest payments on the class B notes and the class A notes
and interest payments on the class B notes will be subordinated to interest
payments on the class A notes, in each case in accordance with the issuer
priority of payments.

         Any revenue shortfall in payments of interest due on the class B
notes, the class M notes, the class C notes or the class D notes on any
payment date will be deferred until the immediately succeeding payment date.
On that immediately succeeding payment date, the amount of interest due on the
relevant class of notes will be increased to take account of any deferred
interest. If on that payment date there is still a revenue shortfall, that
revenue shortfall will be deferred again. This deferral process will continue
until the final repayment date of the notes, at which point if there is
insufficient money available to us to pay interest on the class B notes, the
class M notes, the class C notes or the class D notes, then you may not
receive all interest amounts payable on those classes of notes.

         We are not able to defer payments of interest due on any payment date
in respect of the class A notes. The failure to pay interest on the class A
notes will be an event of default under the notes.

         The class A notes, the class B notes, the class M note, the class C
notes and the class D notes will be constituted by the trust deed and will
share the same security. Upon enforcement of that security or the occurrence
of a trigger event, the class A notes of each series will rank in priority to
each series of class B notes, each series of class M notes, each series of
class C notes and each series of class D notes; the class B notes of each
series will rank in priority to each series of class M notes, each series of
class C notes, each series of class M notes will rank in priority to each
series of class C notes and each series of class D notes and each series of
class C notes will rank in priority to each series of class D notes.


Mortgages trustee GIC account and Funding 2 GIC account
         All amounts held by the mortgages trustee which are not invested in
authorized investments will be deposited in the mortgages trustee GIC account
with the mortgages trustee GIC provider. The mortgages trustee GIC account is
subject to a guaranteed


                                     171



investment contract such that the mortgages trustee GIC provider has agreed to
pay a variable rate of interest on funds in the mortgages trustee GIC account
of [0.15]% per annum below LIBOR for three-month sterling deposits.

         The mortgages trustee GIC account is currently maintained with
Northern Rock but may be required to be transferred to the stand-by GIC
provider or other bank in certain circumstances, including if the short-term,
unguaranteed and unsecured ratings ascribed to Northern Rock fall below "A-1+"
(or in the circumstances described below, "A-1") by Standard & Poor's, "F1" by
Fitch and "P-1" by Moody's, provided that where the relevant deposit amount is
less than 20% of the [aggregate of the amounts of the Funding share and the
Funding 2 share in the trust property], then the short-term, unguaranteed and
unsecured rating required to be ascribed to Northern Rock by Standard & Poor's
shall be at least "A-1".

         Save as provided below, all amounts held by Funding 2 which are not
invested in authorized investments will be deposited in the Funding 2 GIC
account. The Funding 2 GIC account is maintained with the Funding 2 GIC
provider. The Funding 2 GIC account is subject to a guaranteed investment
contract such that the Funding 2 GIC provider has agreed to pay a variable
rate of interest on funds in the Funding 2 GIC account of [0.15]% per annum
below LIBOR for three-month sterling deposits.


[Funding 2 liquidity facility
         Funding 2 may, at any time after the Funding 2 program date and with
the prior written consent of the Funding 2 security trustee, establish the
Funding 2 liquidity facility, which may be available to make payments on the
loan tranches and/or other senior expenses of Funding 2.

         The consent of noteholders will not be obtained in relation to the
establishment of the Funding 2 liquidity facility.

         The terms of the Funding 2 liquidity facility will be agreed with the
Funding 2 liquidity facility provider at the time Funding 2 enters into an
applicable agreement. It is expected that the terms of such agreement would
require the Funding 2 liquidity facility provider to make available to Funding
2, on the satisfaction of certain conditions, but subject to certain
restrictions and limitations, a facility to be utilized towards the making of
payments of interest and repayments of principal in respect of the loan
tranches.

         Interest or fees payable on any Funding 2 liquidity facility will be
senior to amounts due to the Funding 2 basis rate swap provider under the
applicable Funding 2 pre-enforcement revenue priority of payments and under
the Funding 2 post-enforcements revenue priority of payments.

         Repayment of amounts drawn down under any Funding 2 liquidity
facility will be made prior to making payments on the loan tranches.

         Any Funding 2 liquidity facility provider will be a secured creditor
of Funding 2 pursuant to the Funding 2 deed of charge. All amounts owing to
the Funding 2 liquidity facility provider will, on the service of a global
intercompany loan enforcement notice on Funding 2, rank in priority to all
amounts of interest and principal in respect of the global intercompany loan.]


Start-up loan
         The following section contains a summary of the material terms of the
[NR start-up loan agreement]. The summary does not purport to be complete and
is subject to the provisions of the [NR start-up loan agreement], a form of
which has been filed as an exhibit to the registration statement of which this
prospectus is a part.


                                     172



General description
         Pursuant to the [NR start-up loan agreement], Northern Rock plc has
agreed to make available to Funding 2 a start-up loan tranche on each closing
date.

         At any time after the Funding 2 program date, Funding 2 may, with the
prior written consent of the Funding 2 security trustee, enter into a new
start-up loan agreement with a new start-up loan provider under which such
start-up loan provider will also agree to make available to Funding 2 a
start-up loan tranche on each closing date.

         Each start-up loan tranche will be used to fund (in whole or in part)
the Funding 2 reserve fund, and to meet the costs and expenses incurred by
Funding 2 in connection with the acquisition by Funding 2 of the additional
Funding 2 share of the trust property and the fees payable under the global
intercompany loan agreement which will enable the issuer to meet its costs in
relation to the issuance of notes on that date. The amount of each start-up
loan tranche to be made to Funding 2 will be described in the applicable
prospectus supplement.

         Each start-up loan tranche will constitute a separate debt, due from
Funding 2 to the start-up loan provider. The aggregate of the start-up loan
tranches, at any time, will constitute the start-up loan.


Interest on the start-up loan
         Each start-up loan tranche will bear interest at a rate which will be
described in the applicable prospectus supplement until repaid. Any unpaid
interest will be added to the principal amount owed and will bear interest.
Interest is payable by Funding 2 on each payment date.


Repayment of start-up loan
         Funding 2 will repay the start-up loan only to the extent that it has
Funding 2 available revenue receipts after making payments ranking in priority
to payments to the start-up loan provider(s) as described under "Cashflows -
Distribution of Funding 2 available revenue receipts prior to enforcement of
the Funding 2 security" or "Cashflows - Distribution of Funding 2 available
principal receipts and Funding 2 available revenue receipts following
enforcement of the Funding 2 security". Amounts due to the start-up loan
provider(s) are payable on any payment date (and in no order of priority among
them, but in proportion to the amounts due) after amounts of interest due to
the issuer on the global intercompany loan. Funding 2 will have no further
recourse to the start-up loan provider(s) after it has repaid the start-up
loan.


Event of default
         It will be an event of default under any start-up loan agreement if
Funding 2 has available funds to pay amounts due to the start-up loan
provider(s) and it does not pay them.


Acceleration
         Subject to the Funding 2 deed of charge, the start-up loan will
become immediately due and payable upon service of a global intercompany loan
enforcement notice.


Governing law
         Each start-up loan agreement will be governed by English law.


                                     173



                            The Funding bridge loan

         The residuals bridge loan

         At any time after the Funding 2 program date, Funding 2 may, with the
prior written consent of the Funding 2 security trustee, enter into a
residuals bridge loan agreement with, amongst others, a residuals bridge loan
provider under which such residuals bridge loan provider will agree, from time
to time, to make available residuals bridge loans to Funding 2.

         Interest on the residuals bridge loan

         Each residuals start-up loan tranche will bear interest at a rate to
be agreed between the residuals bridge loan provider, Funding 2 and the
Funding 2 security trustee Interest will payable by Funding 2 from such funds
and on dates to be agreed between the residuals loan provider, Funding 2 and
the Funding 2 security trustee.

         Repayment of residuals bridge loan

         Funding 2 will repay the residuals bridge loan in such manner and
from such funds as may be agreed between the residuals loan provider, Funding
2 and the Funding 2 security trustee.

         The Funding bridge loan

         At any time after the Funding 2 program date, Funding 2 may, with the
prior written consent of the Funding 2 security trustee, enter into a Funding
bridge loan agreement with, amongst others, Funding and the security trustee
under which Funding 2 will, from time to time, use the proceeds of a residuals
bridge loan to make an advance to Funding.

         Interest on the Funding bridge loan

         Each Funding bridge loan will bear interest at a rate to be agreed
between the Funding, Funding 2, the security trustee and the Funding 2
security trustee. Interest will payable by Funding from such funds and on
dates to be agreed between Funding, Funding 2, the security trustee and the
Funding 2 security trustee.

         Repayment of Funding bridge loan

         Funding 2 will repay the Funding bridge loan in such manner and from
such funds as may be agreed between Funding, Funding 2, the security trustee
and the Funding 2 security trustee.

         Amendments to transaction documents

         In order for Funding 2 to be able to receive residuals bridge loans
from the residuals bridge loan provider and to make Funding bridge loans to
Funding, certain amendments would be required to be made to a number of
transaction documents, including (but without limitation):

         o    the cash management agreement so as to provide for the making of
              the Funding bridge loan, the receipt of payments if interest and
              principal in respect thereof and the making of payments of
              interest and principal in respect of the residuals bridge loan;

         o    the Funding 2 deed of charge, so as to provide for the manner in
              which payments interest and principal in relation to the
              residuals bridge loan will be made prior to the enforcement of
              the Funding 2 security and to allow the residuals bridge loan
              provider to become a Funding 2 secured creditor.


                                     174



         The prior consent of the noteholders to the amendments to the
transaction documents will not be obtained. However, before such amendments
are made, Funding 2 will be required to satisfy certain conditions, including
the obtaining a written confirmation from each of the rating agencies that the
then current ratings of any notes outstanding at such time will not be
adversely affected as a result of such amendments.

         It is expected that Funding 2 will become a secured creditor of
Funding in order to secure the obligations owed by Funding to it under the
Funding bridge loan. It is expected that Funding will only be obliged to pay
amounts to Funding 2 to the extent that it has funds to do so after making
payments ranking in priority to the Funding bridge loan.

         Governing law

         Each of the residuals bridge loan agreement and the Funding bridge
loan agreement will be governed by English law.


                                     175



                              The swap agreements

         The following section describes, in summary, the material terms of
the swap agreements. The description does not purport to be complete and is
subject to the provisions of each of the swap agreements, forms of which have
been filed as exhibits to the registration statement of which this prospectus
is a part.


The Funding 2 basis rate swap
         Some of the mortgage loans in the mortgage portfolio pay a variable
rate of interest for a period of time which may either be linked to the
seller's standard variable rate or linked to an interest rate other than the
seller's standard variable rate, such as a variable rate offered by a basket
of UK mortgage lenders or a rate that tracks the Bank of England base rate.
Other mortgage loans pay a fixed rate of interest for a period of time.

         The amount of revenue receipts that Funding 2 receives will fluctuate
according to the interest rates applicable to the mortgage loans in the
mortgages trust. The amount of interest payable by Funding 2 to the issuer
under the global intercompany loan, from which the issuer will fund, inter
alia, its payment obligations under the currency swaps and the notes, will be
made in sterling.

         To provide a hedge against the possible variance between:

         (1)  the seller's standard variable rate payable on the variable rate
              mortgage loans, the rates of interest payable on the flexible
              mortgage loans which pay variable rates of interest no higher
              than the rate offered by a basket of UK mortgage lenders or a
              rate which tracks the Bank of England base rate and the fixed
              rates of interest payable on the fixed rate mortgage loans; and

         (2)  a margin over the LIBOR based rate for one-month sterling
              deposits,

         Funding 2 will enter into the Funding 2 basis rate swap with the
Funding 2 basis rate swap provider and the note trustee.

         Under the Funding 2 basis rate swap, the following amounts will be
calculated in respect of each calculation period:

         o    the amount (known as the "calculation period swap provider
              amount") produced by applying, on set monthly dates during the
              relevant period, LIBOR for three-month sterling deposits (which
              is set at the beginning of each applicable quarter) plus a
              spread to the notional amount of the Funding 2 basis rate swap
              as defined later in this section; and

         o    the amount (known as the "calculation period Funding 2 amount")
              produced by applying, on set monthly dates during the relevant
              period, a rate equal to the weighted average of:

              (1) the average of the standard variable mortgage rates or their
                  equivalent charged to existing borrowers on residential
                  mortgage loans as published from time to time, after
                  excluding the highest and the lowest rate, of Abbey National
                  plc, Alliance & Leicester plc, Bradford & Bingley, HBOS plc,
                  Lloyds TSB Bank plc, National Westminster Bank plc and
                  Woolwich plc;

              (2) in respect only of any flexible mortgage loans the
                  difference between (a) the average of the standard variable
                  mortgage rates or their equivalent charged to existing
                  borrowers on residential mortgage loans as published from
                  time to time, after excluding the highest and the lowest
                  rate, of Abbey National plc, Alliance & Leicester plc,
                  Bradford & Bingley, HBOS plc, Lloyds TSB Bank plc,


                                     176



                  National Westminster Bank plc and Woolwich plc, and (b)
                  the weighted average of the discount to the average
                  interest rate calculated in (a) above in respect of the
                  flexible mortgage loans; and

              (3) the weighted average of the rates of interest payable on the
                  fixed rate mortgage loans, other than fixed rate mortgage
                  loans which have become re-fixed mortgage loans since the
                  immediately preceding payment date,

         to the notional amount of the Funding 2 basis rate swap.

         After these two amounts are calculated in relation to a payment date,
the following payments will be made on that payment date:

         o    if the calculation period swap provider amount is greater than
              the calculation period Funding 2 amount, then the Funding 2
              basis rate swap provider will pay the difference (after such
              difference is adjusted to take account of amounts payable by the
              basis rate swap provider and the issuer under the basis rate
              swap (as described below)) to Funding 2;

         o    if the calculation period Funding 2 amount is greater than the
              calculation period swap provider amount, then Funding 2 will pay
              the difference (after such difference is adjusted to take
              account of amounts payable by the Funding 2 basis rate swap
              provider and Funding 2 under the Funding 2 basis rate swap) to
              the Funding 2 basis rate swap provider; and

         o    if the calculation period swap provider amount is equal to the
              calculation period issuer amount, neither party will make any
              payment to the other party.

         If a payment is to be made by the Funding 2 basis rate swap provider,
once received by Funding 2 that payment will be included in the issuer
available revenue receipts and will be applied on the relevant payment date
according to the relevant Funding 2 priority of payments. If a payment is to
be made by Funding 2, it will be made according to the relevant Funding 2
priority of payments.

         The "notional amount of the Funding 2 basis rate swap" in respect of
any applicable date will be an amount in sterling equal to:

         o    [the aggregate outstanding principal balance of the global
              intercompany loan on the immediately preceding payment date];

         [plus

         o    the aggregate outstanding principal balance of the loan tranches
              in the period between the applicable date and the immediately
              preceding payment date;]

         less

         o    the balance of the principal deficiency ledger on such
              immediately preceding payment date;

         less

         o    the aggregate outstanding principal balance on such immediately
              preceding payment date of fixed rate mortgage loans which have
              become re-fixed mortgage loans since that payment date.

         In the event that the Funding 2 basis rate swap is terminated prior
to the service of a global intercompany loan enforcement notice or the final
repayment of the global intercompany loan, Funding 2 shall use its best
efforts to enter into a replacement swap on terms acceptable to the rating
agencies and the note trustee and with a swap provider whom the rating
agencies have previously confirmed in writing to Funding 2 and the note
trustee will not cause the then current ratings of the issuer's notes to be
downgraded, withdrawn or qualified.


                                     177



         Under the terms of the Funding 2 basis rate swap, in the event that
the relevant rating of the basis rate swap provider (or any provider of credit
support) is downgraded by a rating agency below the rating(s) specified in the
Funding 2 basis rate swap agreement (in accordance with the requirements of
the rating agencies) for the Funding 2 basis rate swap provider and, where
applicable, the then-current ratings of the notes would or may, as applicable,
be adversely affected as a result of the downgrade, the Funding 2 basis rate
swap provider will, as a result of the downgrade, be required to take certain
remedial measures which may include providing collateral for its obligations
under the basis rate swap, arranging for its obligations under the Funding 2
basis rate swap to be transferred to an entity with the ratings required by
the relevant rating agency, procuring another entity with the ratings required
by the relevant rating agency to become a co-obligor in respect of its
obligations under the Funding 2 basis rate swap or taking such other action as
it may agree with the relevant rating agency. A failure to take such steps
will allow Funding 2 to terminate the Funding 2 basis rate swap.


The issuer swaps
         To protect the issuer against certain interest rate, currency and/or
other risks in respect of amounts received by the issuer from Funding 2 and
amounts payable by the issuer under each series and class of notes, the issuer
will, on the closing date for a series and class of notes (and where it is
required to hedge such risks) enter into an issuer swap agreement with the
note trustee and an issuer swap provider.

         Under each issuer swap:

         (a)      the issuer will pay to the issuer swap provider:

                  (i)      on the applicable closing date, where a series and
                           class of notes has been issued in a specified
                           currency other than sterling, an amount in the
                           specified currency equal to the net proceeds of the
                           issue of such notes;

                  (ii)     on each payment date, where a series and class of
                           notes has been issued in a specified currency other
                           than sterling, an amount in sterling equal to the
                           principal payment (in the specified currency) to be
                           made on the relevant series and class of notes on
                           that payment date, such amount to be calculated by
                           reference to the relevant specified currency swap
                           rate;

                  (iii)    on each payment date, an amount in sterling based
                           on [three month sterling LIBOR (or an interpolated
                           sterling LIBOR rate, as applicable)]; and

         (b)      the issuer swap provider will pay to the issuer:

                  (i)      on the applicable closing date, where a series and
                           class of notes has been issued in a specified
                           currency other than sterling, an amount in sterling
                           equal to the net proceeds of the issue of such
                           notes, converted from the specified currency into
                           sterling at the specified currency swap rate;

                  (ii)     on each payment date, where a series and class of
                           notes has been issued in a specified currency other
                           than sterling, an amount in the specified currency
                           equal to the principal payments to be made on the
                           relevant series and class of notes on that payment
                           date;


                                      178



                  (iii)    on each payment date, an amount in the specified
                           currency equal to the interest to be paid in the
                           specified currency on the relevant series and class
                           of notes on that payment date.

         In the event that any issuer swap is terminated prior to the service
of an issuer enforcement notice or the final maturity date in respect of the
applicable series and class of notes, the issuer shall use its best efforts to
enter into a replacement issuer swap in respect of that series and class of
notes. Any replacement issuer swap must be entered into on terms acceptable to
the rating agencies and the note trustee and with a replacement issuer swap
provider that the rating agencies have confirmed will not cause the then
current ratings of the applicable notes to be downgraded, withdrawn or
qualified.

         Under the terms of each issuer swap, in the event that the relevant
rating of any issuer swap provider (or any provider of credit support) is
downgraded by a Rating Agency below the rating(s) specified in the relevant
issuer swap agreement (in accordance with the requirements of the rating
agencies) for that issuer swap provider and, where applicable, the-then
current ratings of the notes would or may, as applicable, be adversely
affected as a result of the downgrade, any issuer swap provider will, as a
result of the downgrade, be required to take certain remedial measures which
may include providing collateral for its obligations under the relevant issuer
swap agreement, arranging for its obligations under the relevant issuer swap
agreement to be transferred to an entity with the ratings required by the
relevant rating agency, procuring another entity with the ratings required by
the relevant rating agency to become a co-obligor in respect of its
obligations under the relevant issuer swap or taking such other action as it
may agree with the relevant rating agency. A failure to take such steps will
allow the issuer to terminate the relevant issuer swap agreement.


Termination of the swaps
         A swap could also terminate in certain other circumstances set out in
the relevant swap agreement, which include the following circumstances, each
referred to as a "swap early termination event":

         o    at the option of one party to the swap, if there is a failure by
              the other party to pay any amounts due and payable in accordance
              with the terms of that swap. Certain amounts may be due but not
              payable in accordance with the terms of the swap as described
              below under "- Limited recourse and swap payment obligation";

         o    [if an event of default under the notes occurs and the note
              trustee serves an issuer enforcement notice;]

         o    upon the occurrence of an insolvency of one of the parties or
              its guarantor, if applicable, or the merger of the relevant swap
              provider or its guarantor, if applicable, without an assumption
              of the obligations under the swaps, or changes in law resulting
              in the obligations of one of the parties becoming illegal; and

         Upon the occurrence of a swap early termination event in relation to
the Funding 2 basis rate swap agreement, Funding 2 or the Funding 2 basis rate
swap provider may be liable to make a termination payment to the other.

         Upon the occurrence of a swap early termination event in relation to
an issuer swap agreement, the issuer or the relevant swap provider may be
liable to make a termination payment to the other. This termination payment
will be calculated and made in sterling. The amount of any termination payment
will be based on the market value of the terminated swap based on market
quotations of the cost of entering into a swap with the same terms and
conditions that would have the effect of preserving the respective full
payment obligations of the parties (or based upon loss in the event that no
market quotation can be obtained). Any such termination payment could be
substantial.


                                     179



         If any termination payment is due by the issuer to an issuer swap
provider, then pursuant to its obligations under the global intercompany loan,
Funding 2 shall pay to the issuer the amount required by the issuer to pay the
termination payment due to the relevant swap provider. If the default was
caused by the issuer swap provider, any such termination payment will be made
by the issuer to the issuer swap provider only after paying interest amounts
due on the notes, However, if the issuer causes a default to occur that
results in a termination payment becoming due from the issuer to an issuer
swap provider, such payment will be made by the issuer in the same priority as
it pays the relevant interest amounts due on that series and class of notes.
The issuer shall apply amounts received from Funding 2 under the global
intercompany loan in respect of termination payments in accordance with the
issuer pre-enforcement revenue priority of payments, the pre-enforcement
principal priority of payments, the relevant priority of payments following
the occurrence of a trigger event, or, as the case may be, the issuer
post-enforcement priority of payments. The application by the issuer of
termination payments due to a swap provider may affect the funds available to
pay amounts due to the noteholders (see "Risk factors - You may be subject to
exchange rate risks").

         If the Funding 2 basis rate swap provider causes a default to occur
that results in a termination payment becoming due from Funding 2 to the
Funding 2 basis rate swap provider, such payment will be made only after
paying interest amounts due on the global intercompany loan and after
providing for any debit balance on the principal deficiency ledger. However,
if Funding 2 causes a default to occur that results in a termination payment
becoming due from Funding 2 to the basis rate swap provider, such payment will
be made [in priority to the payment of interest amounts due on the global
intercompany loan. The application by Funding 2 of termination payments due to
a Funding 2 basis rate swap provider may affect the funds available to pay
amounts due to noteholders (see "Risk factors - Termination payment on the
Funding 2 basis rate swap may adversely affect the funds available to make
payments on the notes").

         If Funding 2 receives a termination payment from the Funding 2 basis
rate swap provider, then Funding 2 shall use those funds towards meeting its
costs in effecting applicable hedging transactions until a replacement swap is
entered into and/or to acquire a replacement swap. The issuer will not receive
extra amounts (over and above interest and principal payable on the notes) as
a result of Funding 2 receiving a termination payment.

         If the issuer receives a termination payment from an issuer swap
provider, then the issuer shall use those funds towards meeting its costs in
effecting currency exchanges or interest rate exchanges, as applicable at the
spot rate of exchange until a new issuer swap is entered into and/or to
acquire a new issuer swap. You will not receive extra amounts (over and above
interest and principal payable on the notes) as a result of the issuer
receiving a termination payment.


Taxation
         Neither Funding 2 nor the issuer is not obliged under any of the
swaps to gross up payments made by them if withholding taxes are imposed on
payments made under the swaps.

         A swap provider is always obliged to gross up payments made by it to
Funding 2 or the issuer (as applicable) if withholding taxes are imposed on
payments made under the swaps.


Limited recourse and swap payment obligation
         On any payment date, Funding 2 will only be obliged to pay an amount
to the Funding 2 basis rate swap provider to the extent that Funding 2 has
received sufficient funds in respect of the Funding 2 share of the trust
property to pay that amount to the Funding 2


                                     180



basis rate swap provider, subject to and in accordance with the relevant
Funding 2 priority of payments. Prior to the enforcement of the issuer
security, on any payment date the issuer will only be obliged to pay an amount
to an issuer swap provider in respect of an issuer swap agreement relating to
a series and class of notes to the extent that the issuer has received from
Funding 2 sufficient funds under the loan tranche related to such series and
class of notes to pay that amount to that issuer swap provider, subject to and
in accordance with the relevant issuer priority of payments. On any payment
date, each swap provider will only be obliged to pay to Funding 2 or the
issuer (as applicable) an amount that is proportionate to the amount of the
payment that it has received from Funding 2 or the issuer (as applicable) on
that payment date.


                                     181



            Cash management for the mortgages trustee and Funding 2

         The material terms of the cash management agreement are summarized in
this section. The summary does not purport to be complete and it is subject to
the provisions of the cash management agreement. A form of the cash management
agreement has been filed as an exhibit to the registration statement of which
this prospectus is a part.

         Northern Rock has been appointed by the mortgages trustee, Funding,
Funding 2, the security trustee and the Funding 2 security trustee to provide
cash management services in relation to the mortgages trustee, Funding and
Funding 2.


Cash management services to be provided in relation to the mortgages trust
         The cash manager's duties in relation to the mortgages trust include,
but are not limited to:

     (A) determining the current shares and share percentages of Funding 2 and
         the seller in the trust property (including the relevant weighted
         average Funding 2 share percentage and the relevant weighted average
         seller share percentage, as applicable) in accordance with the terms
         of the mortgages trust deed;

     (B) maintaining the following ledgers on behalf of the mortgages trustee:

         o    the Funding share/Funding 2 share/seller share ledger, which
              will record the current shares of the seller, Funding and
              Funding 2 in the trust property;

         o    the losses ledger, which will record losses on the mortgage loans;

         o    the principal ledger, which will record principal receipts on
              the mortgage loans received by the mortgages trustee, payments
              of principal from the mortgages trustee GIC account to Funding,
              Funding 2 and the seller and any mortgages trustee retained
              principal receipts;

         o    the revenue ledger, which will record revenue receipts on the
              mortgage loans received by the mortgages trustee and payments of
              revenue receipts from the mortgages trustee GIC account to
              Funding, Funding 2 and the seller;

         o    the overpayments ledger, which will record each revenue receipt
              and/or principal receipt paid by a borrower in excess of the
              amount required under the terms of the relevant mortgage loan
              (and in the case of any non-flexible mortgage loan by an amount
              equal to or less than (GBP)199.99), and which will be
              sub-divided into subledgers to record overpayments made on
              non-flexible mortgage loans and flexible mortgage loans;

         o    the non-flexible underpayments ledger, which will record
              underpayments on non-flexible mortgage loans;

         o    the re-draws ledger, which will record re-draws on the flexible
              mortgage loans and which will be sub-divided into subledgers to
              record cash re-draws and non-cash re-draws;

         o    the contributions ledger, which will record the making by
              Funding, Funding 2 and the seller of contributions to the
              mortgages trust and the application of such contributions in
              accordance with the terms of the mortgages trust deed; and

         o    the further draw ledger which will record further draws on
              personal secured loans.

     (C) distributing the mortgages trustee available revenue receipts and
         the mortgages trustee available principal receipts to Funding,
         Funding 2 and the seller in accordance with the terms of the
         mortgages trust deed;


                                     182



     (D) providing the mortgages trustee, Funding, Funding 2, the security
         trustee, the Funding 2 security trustee and the rating agencies with
         a quarterly report in relation to the trust property; and

     (E) providing the mortgages trustee and Funding 2 with quarterly
         management accounts.


Cash management services to be provided to Funding 2
         The cash manager's duties in relation to Funding 2 include, but are
not limited to:

     (A) determining no later than the distribution date immediately
         preceding the relevant payment date:

         o    the amount of Funding 2 available revenue receipts to be applied
              to pay interest and fees in relation to the global intercompany
              loan and any other global intercompany loan on that relevant
              payment date; and

         o    the amount of Funding 2 available principal receipts to be
              applied to repay the global intercompany loan [and any other
              global intercompany loan] on that relevant payment date;

     (B) maintaining the following ledgers on behalf of Funding 2:

         o    the Funding 2 principal ledger, which will record the amount of
              principal receipts received by Funding 2 on each distribution
              date;

         o    the Funding 2 revenue ledger, which will record all other
              amounts received by Funding 2 on each distribution date;

         o    the Funding 2 reserve ledger, which will record the amount
              credited to the Funding 2 reserve fund from time to time, and
              subsequent withdrawals and deposits in respect of the Funding 2
              reserve fund; and

         o    the global intercompany loan ledger(s), which will record
              payments of interest and repayments of principal made under the
              global intercompany loan and any other global intercompany loan;

     (C) investing sums standing to the credit of the Funding 2 GIC account or
         any other Funding 2 bank account in short-term authorized investments
         (as defined in the glossary) on behalf of Funding 2 or the security
         trustee (as the case may be);

     (D) making withdrawals from the Funding 2 reserve account as and when
         required;

     (E) [reserved]

     (F) making any required withdrawals under the Funding 2 liquidity reserve
         fund(s), if any;

     (G) applying the Funding 2 available revenue receipts and Funding 2
         available principal receipts in accordance with the relevant order of
         priority of payments for Funding 2 contained in the Funding 2 deed of
         charge;

     (H) providing Funding 2, the issuer, the security trustee and the rating
         agencies with a quarterly report in relation to Funding 2;

     (I) making all returns and filings in relation to Funding 2 and the
         mortgages trustee and providing or procuring the provision of company
         secretarial and administration services to them; and

     (J) maintaining the Funding 2 principal deficiency ledger.

     For the definitions of Funding 2 available revenue receipts, Funding 2
available principal receipts and the Funding 2 pre-enforcement priorities of
payments, see "Cashflows".


                                     183



Compensation of cash manager
         The cash manager is paid an annual fee of (GBP)100,000 for its
services which is paid in four equal installments quarterly in arrears on each
payment date. The fee is inclusive of VAT. The fee is subject to adjustment if
the applicable rate of VAT changes.

         In addition, the cash manager is entitled to be indemnified for any
expenses or other amounts properly incurred by it in carrying out its duties.
The cash manager is paid by the mortgages trustee, Funding 2 and Funding
proportionately in accordance with and subject to the terms of the mortgages
trust deed, the relevant Funding 2 priority of payments and the Funding
priority of payments, prior to amounts due to the issuer under the global
intercompany loan.


Resignation of cash manager
         The cash manager may resign only on giving 12 months notice to the
[security trustee, the Funding 2 security trustee, Funding 2, Funding] and the
mortgages trustee and provided the [security trustee, the Funding 2 security
trustee, Funding, Funding 2] and the mortgages trustee each consent in writing
to the cash manager's resignation and provided that:

         o    a substitute cash manager has been appointed and a new cash
              management agreement is entered into on terms satisfactory to
              the [security trustee, the Funding 2 security trustee, the
              mortgages trustee, Funding and Funding 2]; and

         o    the then current ratings of the issuer's notes and the Funding
              issuers' notes would not be adversely affected as a result of
              that replacement.

Termination of appointment of cash manager
         The [security trustee/Funding 2 security trustee] may, upon written
notice to the cash manager, terminate the cash manager's rights and
obligations immediately if any of the following events occurs:

         o    the cash manager defaults in the payment of any amount due and
              fails to remedy such default for a period of 5 London business
              days after the earlier of becoming aware of the default and
              receiving a written notice from the [security trustee/Funding 2
              security trustee];

         o    the cash manager fails to comply with any of its other
              obligations under the cash management agreement which in the
              opinion of the security trustee, acting at the direction of the
              note trustee, is materially prejudicial to the noteholders and
              does not remedy that failure within 20 days after the earlier of
              becoming aware of the failure and receiving written notice from
              the [security/trustee Funding 2 security trustee]; or

         o    the cash manager suffers an insolvency event.

         Upon termination of the appointment of the cash manager, the
[security trustee/Funding 2 security trustee] has agreed to use its reasonable
endeavors to appoint a substitute cash manager. Any such substitute cash
manager will be required to enter into an agreement on substantially the same
terms as the provisions of the cash management agreement and any termination
is conditional upon the rating agencies having previously confirmed in writing
to the issuer and the security trustee that the then current ratings of the
issuer's notes and the notes of the Funding issuers will not be downgraded,
withdrawn or qualified.

         If the appointment of the cash manager is terminated or it resigns,
the cash manager must deliver its books of account relating to the mortgage
loans to or at the direction of the mortgages trustee, [Funding, Funding 2,
the security trustee or the Funding 2 security


                                     184



trustee], as the case may be. The cash management agreement will terminate
automatically when both Funding and Funding 2 have no further interest in the
trust property and the global intercompany loan and the Funding intercompany
loans have been repaid or otherwise discharged.


Governing law
         The cash management agreement is governed by English law.




                                     185



                        Cash management for the issuer

         The material terms of the issuer cash management agreement are
summarized in this section. The summary does not purport to be complete and it
is subject to the terms of the issuer cash management agreement. A form of the
issuer cash management agreement has been filed as an exhibit to the
registration statement of which this prospectus is a part.

         On the Funding 2 program date, the issuer and the note trustee
appointed Northern Rock to provide cash management services to the issuer.


Cash management services to be provided to the issuer
         The issuer cash manager's duties include, but are not limited to:

     (A) determining no later than the distribution date immediately
         preceding the relevant payment date:

         o    the issuer available revenue receipts to be applied to pay
              interest on the notes on that relevant payment date to the
              applicable swap provider or to the noteholders, as applicable,
              and to pay amounts due to other creditors of the issuer;

         o    the issuer available principal receipts to be applied to repay
              principal of the notes on that relevant payment date; and

         o    such other amounts as are expressed to be calculations and
              determinations made by the issuer cash manager under the
              conditions of the notes;

     (B) applying issuer available revenue receipts and issuer available
         principal receipts in accordance with the relevant order of priority
         of payments for the issuer set out in the issuer cash management
         agreement;

     (D) providing the issuer, Funding 2, the note trustee and the rating
         agencies with quarterly reports in relation to the issuer;

     (E) making all returns and filings required of the issuer and procuring
         the provision of company secretarial and administration services to
         the issuer;

     (F) arranging payment of all fees to the London Stock Exchange plc or, as
         applicable, the Financial Services Authority;

     (G) performing, if necessary, all currency and interest rate conversions
         free of charge, cost or expense at the relevant exchange rate,
         whether it be a conversion from sterling to dollars or vice versa,
         sterling to euro or vice versa, or floating rates of interest to
         fixed rates of interest or vice versa; and

     (H) calculating required subordination amounts and determining whether
         issuance tests and conditions to the repayment in full of notes have
         been met.


Issuer's bank account
         As at the Funding 2 program date, the issuer maintains a bank account
with the issuer account bank (the "issuer transaction account"). The issuer
may, with the prior written consent of the note trustee, open additional or
replacement bank accounts.

         If the short-term, unguaranteed and unsubordinated ratings of the
issuer account bank cease to be rated "A-1+" by Standard & Poor's, "P-1" by
Moody's or "F1+" by Fitch, then the issuer transaction account will be closed
and a new issuer transaction account opened with a bank that has the requisite
ratings.


                                     186



Compensation of issuer cash manager
         The issuer cash manager will be paid for its services an annual fee
of (GBP)[o] which will be paid in four equal installments quarterly in arrears
on each payment date. The fee is inclusive of VAT. The fees will be subject to
adjustment if the applicable rate of VAT changes.

         In addition, the issuer cash manager will be entitled to
reimbursement for any expenses or other amounts properly incurred by it in
carrying out its duties. The issuer cash manager will be paid by the issuer
prior to amounts due on the notes.


Resignation of issuer cash manager
         The issuer cash manager may resign only on giving 12 months notice to
the note trustee and the issuer provided that we and the note trustee consent
in writing to the issuer cash manager's resignation and provided that:

         o    a substitute issuer cash manager has been appointed and a new
              issuer cash management agreement is entered into on terms
              satisfactory to the note trustee and the issuer; and

         o    that replacement would not adversely affect the then current
              ratings of the notes.

Termination of appointment of issuer cash manager
         The issuer or the note trustee may, upon written notice to the issuer
cash manager, terminate the issuer cash manager's rights and obligations
immediately if any of the following events occurs:

         o    the issuer cash manager defaults in the payment of any amount
              due and fails to remedy such default for a period of 5 London
              business days after the earlier of becoming aware of the default
              and receiving written notice from us or the note trustee;

         o    the issuer cash manager fails to comply with any of its other
              obligations under the issuer cash management agreement which in
              the opinion of the note trustee is materially prejudicial to the
              noteholders and does not remedy that failure within 20 days
              after the earlier of becoming aware of the failure and receiving
              a notice from the note trustee; or

         o    the issuer cash manager suffers an insolvency event.

         Upon termination of the appointment of the issuer cash manager, the
note trustee will agree to use its reasonable endeavors to appoint a
substitute issuer cash manager. Any such substitute issuer cash manager will
be required to enter into an agreement on substantially the same terms as the
provisions of the issuer cash management agreement and any termination is
conditional upon the rating agencies having previously confirmed in writing to
the issuer and the note trustee that the then current ratings of the issuer's
notes will not be downgraded, withdrawn or qualified.

         If the appointment of the issuer cash manager is terminated or the
issuer cash manager resigns, the issuer cash manager must deliver its books of
account relating to the notes to or at the direction of the note trustee. The
issuer cash management agreement will terminate automatically when the notes
have been fully redeemed.


Governing law
         The issuer cash management agreement will be governed by English law.


                                     187



                     Security for Funding 2's obligations

         To provide security for its obligations under the global intercompany
loan agreement and the other transaction documents, Funding 2 has entered into
the Funding 2 deed of charge with the Funding 2 secured creditors. A summary
of the material terms of the Funding 2 deed of charge is set out below. The
summary does not purport to be complete and is subject to the provisions of
the Funding 2 deed of charge. This prospectus forms part of the registration
statement and a form of the Funding 2 deed of charge has been filed as an
exhibit to that registration statement.

         Funding 2 has covenanted in favor of the Funding 2 security trustee
for the benefit of the Funding 2 secured creditors (including the Funding 2
security trustee) that Funding 2 will pay all amounts due to each of the
Funding 2 secured creditors as they become due and payable (subject to the
limited recourse provisions of the global intercompany loan agreement and of
the other transaction documents) and that Funding 2 will comply with its other
obligations under the transaction documents.

         Subject as provided in the following paragraph, Funding 2 has granted
the following security to be held by the Funding 2 security trustee for itself
and on trust for the benefit of the Funding 2 secured creditors:

         o    a first fixed charge over the Funding 2 share of the trust
              property;

         o    an assignment by way of first fixed security of all of Funding
              2's right, title, interest and benefit in the transaction
              documents (including for the avoidance of doubt rights against
              the mortgages trustee under the mortgages trust deed, but
              excluding all of Funding 2's right, title, interest and benefit
              in the Funding 2 deed of charge) to which Funding 2 is a party
              from time to time;

         o    an assignment by way of fixed security over Funding 2's right,
              title, interest and benefit in the Funding 2 GIC account, the
              Funding 2 transaction account, and each other account (if any)
              of Funding 2 and all amounts standing to the credit of those
              accounts (including all interest accrued on such amounts);

         o    a first fixed charge (which may take effect as a floating
              charge) of Funding 2's right, title, interest and benefit in all
              authorized investments purchased from the Funding 2 GIC account,
              the Funding 2 transaction account, any swap collateral account
              and each other account (if any) of Funding 2 and all income on
              such investments; and

         o    a first floating charge over all the assets and the undertaking
              of Funding 2 which are not otherwise effectively subject to a
              fixed charge or assignment by way of security as described in
              the preceding paragraphs or as described in the following
              paragraph (and also extending over all assets and undertaking of
              Funding 2 situated in or governed by the law of Scotland whether
              or not effectively charged or assigned by way of security as
              aforesaid).

         Security which is expressed to be fixed in nature may take effect as
floating security depending on the degree of control which the secured party
is given over the relevant assets and the degree to which the secured party
actually exercises such control.

         In addition, Funding 2 has also granted second ranking fixed and
floating security over all of its assets in favor of the Funding 2 security
trustee, to secure the same obligations as under the Funding 2 deed of charge.
The second priority Funding 2 deed of charge is principally governed by
English law but contains certain Scots law provisions. It will be enforceable
in the same circumstances as the Funding 2 deed of charge and proceeds of


                                     188



enforcement thereof will be applied in the same order as those following
enforcement of the Funding 2 deed of charge.

[Nature of security - fixed charge or floating charge

         Funding 2 may not deal with those of its assets which are subject to
a fixed charge without the consent of the Funding 2 security trustee.
Accordingly, Funding 2 will not be permitted to deal with the assets which are
expressed to be subject to a fixed charge in its ordinary course of business.
In this way, the security is said to "fix" over those assets which are
expressed to be subject to a fixed charge.

         Unlike fixed charges, a floating charge does not attach to specific
assets but "floats" over a class of assets which may change from time to time.
Funding 2 is able to deal with assets which are subject to a floating charge
only and to give third parties title to those assets free from the floating
charge in the event of sale, discharge or modification, provided that such
dealings and transfers of title are in the ordinary course of Funding 2's
business. Assets which are acquired by Funding 2 after the Funding 2 program
date (including assets acquired upon the disposition of any other asset) and
which are not subject to any fixed charge mentioned in the section above will
be subject to the floating charge created by the Funding 2 deed of charge.

         The existence of the floating charge will allow the Funding 2
security trustee to appoint a receiver as an administrative receiver of
Funding 2. The main advantage of the receiver being an administrative receiver
is that a person entitled to appoint an administrative receiver can prevent
the appointment of an administrator, ensuring that in the event of enforcement
proceedings commenced in respect of amounts due and owing by Funding 2, the
Funding 2 security trustee will be able to control those proceedings in the
best interest of the Funding 2 secured creditors. If an administrator of
Funding 2 were appointed this would prevent the appointment of a receiver and
freeze the enforcement of rights and remedies without the consent of the
administrator or leave of the court.

         The floating charge created by the Funding 2 deed of charge may
"crystallize" and become a fixed charge over the relevant class of assets
owned by Funding 2 at the time of crystallization. Crystallization will occur
automatically following the occurrence of specific events set out in the
Funding 2 deed of charge, including, among other events, notice to Funding 2
from the Funding 2 security trustee following a global intercompany loan event
of default. A crystallized floating charge will continue to rank behind the
claims of preferential creditors (as referred to in this section) on
enforcement of the Funding 2 security.]

Funding 2 pre-enforcement and post-enforcement priority of payments

         The Funding 2 deed of charge sets out the order of priority, as at
the Funding 2 program date, for the application by the cash manager, prior to
the service of a global intercompany loan enforcement notice, of amounts
standing to the credit of the Funding 2 transaction account on each payment
date. This order of priority is described under "Cashflows - Distribution of
Funding 2 available revenue receipts" and Cashflows - Distribution of Funding
2 available principal receipts prior to enforcement of the Funding 2
security".

         The Funding 2 deed of charge sets out the order or priority, as at
the Funding 2 program date, for the application by the Funding 2 security
trustee (or the cash manager on behalf of the Funding 2 security trustee),
following service of a global intercompany loan enforcement notice, of amounts
received recovered by the Funding 2 security trustee or a


                                     189



receiver appointed on its behalf. This order of priority is described under
"Cashflows - Distribution of monies following enforcement of the Funding 2
security".

Enforcement

         The Funding 2 deed of charge sets out the circumstances upon which
and the procedures by which the Funding 2 security trustee may take steps to
enforce the Funding 2 security. The Funding 2 security will become enforceable
upon the service on Funding 2 by the Funding 2 security trustee of a global
intercompany loan enforcement notice (see "The global intercompany loan
agreement - Intercompany loan events of default") provided that, if the
Funding 2 security has become enforceable otherwise than by reason of a
default in payment of any amount due in respect of the global intercompany
loan which would be utilized to fund the payment of any class A notes under
any loan tranche, the Funding 2 security trustee will not be entitled to
dispose of all or part of the assets comprised in the Funding 2 security
unless either:

          o    a sufficient amount would be realized to allow a full and
               immediate discharge of such amount under the global
               intercompany loan agreement as would be sufficient to fund the
               payment in full of all amounts owing in respect of all class A
               notes and all prior ranking amounts due by Funding 2; or

          o    the Funding 2 security trustee is of the opinion (which shall
               be binding on the Funding 2 secured creditors), reached after
               considering the advice of any financial or professional
               advisers selected by the Funding 2 security trustee (and if the
               Funding 2 security trustee is unable to obtain such advice
               having made reasonable efforts to do this, this proviso shall
               not apply), that the cash flow expected to be received by
               Funding 2 will not, or that there is a significant risk that it
               will not, be sufficient (as certified to it by Funding 2),
               having regard to any other relevant actual, contingent or
               prospective liabilities of Funding 2 to discharge in full over
               time such amount under the global intercompany loan agreement
               as would be sufficient to fund the payment in full of all
               amounts owing in respect of all class A notes of the issuer and
               all prior ranking amounts due by Funding 2; and

          o    the Funding 2 security trustee shall not be bound to make the
               determination set out above unless it shall have been
               indemnified and/or secured to its satisfaction against all
               liabilities to which it may thereby become liable or which it
               may incur by so doing.

Conflicts

         The Funding 2 deed of charge provides that, when exercising its
discretion and/or when exercising the rights, benefits, powers, trusts,
authorities, directions and obligations expressed to be granted by the Funding
2 deed of charge, the Funding 2 security trustee shall act only at the request
or direction of the note trustee. The authority of the note trustee to direct
the Funding 2 security trustee to act derives from the issuer's assignment to
the note trustee of its rights under the global intercompany loan agreement.

Delegation by the Funding 2 security trustee to an authorised third party

         Subject as provided further in the transaction documents, the Funding
2 security trustee shall be entitled to delegate certain of its functions and
rights under the transaction documents pursuant to the administration
agreement to one or more authorized third parties whom the rating agencies
have previously confirmed in writing to the Funding 2 security trustee and the
issuer will not result in the ratings on the notes being downgraded, qualified
or withdrawn. The Funding 2 security trustee shall be obliged to use
reasonable endeavors


                                     190



to procure the appointment of an authorized third party and in the event of
any such appointment shall not be required to monitor or supervise the third
party's performance and shall not be responsible for any act or omission of
such third party or for any loss caused thereby.

No enforcement by Funding 2 secured creditors

         Each of the Funding 2 secured creditors (other than the Funding 2
security trustee and any receiver) has agreed under the Funding 2 deed of
charge that only the Funding 2 security trustee may enforce the security
created by the Funding 2 deed of charge.

Modification and waiver, fees, retirement and responsibilities of the Funding
2 security trustee

Modification and waiver
         Without the consent of any of the Funding 2 secured creditors, the
Funding 2 security trustee (at the direction of the note trustee) may:

         o    agree to modifications to the transaction documents provided
              that the Funding 2 security trustee is of the opinion that any
              such modification would not materially harm the interests of the
              noteholders or that such modification is of a formal, minor or
              technical nature or is required by the rating agencies in
              respect of any new issuer or new start-up loan provider or other
              person which accedes to the Funding 2 deed of charge. Any such
              modification will be binding on the Funding 2 secured creditors;
              and

         o    authorize or waive a proposed or actual breach of any provisions
              of the transaction documents provided that the Funding 2
              security trustee is of the opinion that such breach would not
              materially harm the interests of the noteholders. Any such
              authorization or waiver will be binding on the Funding 2 secured
              creditors.

Fees, expenses and indemnity
         Funding 2 shall reimburse the Funding 2 security trustee for all its
costs and expenses properly incurred in acting as Funding 2 security trustee
(including but not limited to the cost of using its reasonable endeavors to
appoint and maintain an authorised third party). In addition, Funding 2 shall
pay to the Funding 2 security trustee a fee of such amount and on such dates
as will be agreed from time to time by the Funding 2 security trustee and
Funding 2. Funding 2 shall indemnify the Funding 2 security trustee from and
against all proceedings, claims, demands, losses, costs, charges, expenses and
liabilities incurred by it or to which it may become liable in connection with
the exercise of its trusts, powers, authorities and discretions, or otherwise
in respect of any matter done or not done relating to the transaction
documents, except where the same is caused by the fraud, gross negligence,
wilful default or breach of the terms of the Funding 2 deed of charge by the
Funding 2 security trustee or any of its officers or employees.

Retirement and removal
         Subject to the appointment of a successor security trustee, the
Funding 2 security trustee may retire after giving three months' notice in
writing to Funding 2. If within 60 days of having given notice of its
intention to retire, Funding 2 has failed to appoint a replacement security
trustee, the outgoing security trustee will be entitled to appoint its
successor (provided that such successor is acceptable to the rating agencies
and agrees to be bound by the terms of the Funding 2 deed of charge). Funding
2 may remove the Funding 2 security trustee or appoint a new Funding 2
security trustee at any time provided that it has the approval, which must not
be unreasonably withheld or delayed, of each of the Funding 2


                                     191



secured creditors. In addition, the Funding 2 security trustee may subject to
conditions specified in the Funding 2 deed of charge, appoint a co-trustee to
act jointly with it.

Additional provisions of the Funding 2 deed of charge
         The Funding 2 deed of charge contains a range of provisions limiting
the scope of the Funding 2 security trustee's duties and liabilities. These
provisions include, among others, that the Funding 2 security trustee:

         o    may rely on instructions or directions given to it by the note
              trustee as being given on behalf of the relevant class of
              noteholders without inquiry about compliance with the trust deed
              and on the advice of any lawyer, banker, accountant or other
              expert;

         o    is not responsible for the legality, admissibility in evidence,
              adequacy or enforceability of the Funding 2 deed of charge or
              any other transaction document;

         o    may rely on documents believed by it to be genuine provided by
              any of the mortgages trustee, Funding 2 or the cash manager and
              on the advice of any lawyer, banker, accountant or other expert;

         o    may assume that no global intercompany loan event of default has
              occurred unless it has received notice from a Funding 2 secured
              creditor stating that a global intercompany loan event of
              default has occurred and describing that global intercompany
              loan event of default;

         o    is not required to monitor or supervise the functions of the
              account bank or of any other person under any transaction
              document;

         o    has the power to determine all questions arising in relation to
              the Funding 2 deed of charge or other transaction document and
              every determination made shall bind all of the Funding 2 secured
              creditors;

         o    each Funding 2 secured creditor must make its own independent
              appraisal, without reliance on the Funding 2 security trustee,
              as to the financial condition and affairs of Funding 2

         o    the Funding 2 security trustee will not be liable for any loss,
              cost, damage or expense which may be caused by anything done or
              not done by it under the Funding 2 deed of charge or any other
              transaction document unless caused by the Funding 2 security
              trustee's fraud, negligence, wilful default or breach of the
              terms of the Funding 2 deed of charge;

         o    the Funding 2 security trustee may accept such title as Funding
              2 has to the Funding 2 charged property and will not be required
              to investigate or make inquiry into Funding 2's titles to such
              property; and

         o    the Funding 2 security trustee will not be responsible for any
              shortfall which may arise because it is liable to tax in respect
              of the Funding 2 charged property or the proceeds of such
              property.

         The Funding 2 security trustee makes no statement or representation
in this prospectus, has not authorized or caused the issue of any part of it
and takes no responsibility for any part of it. The Funding 2 security trustee
does not guarantee the performance of the notes or the payment of principal or
interest on the notes.


                                     192



Governing law

         The Funding 2 deed of charge will be governed by English law, except
for any terms of the second priority Funding 2 deed of charge which are
particular to the law of Scotland, all of which shall be governed by and
construed in accordance with Scots law.


                                     193



                     Security for the issuer's obligations

         To provide security for its obligations under the notes and the other
transaction documents, the issuer has entered into the issuer deed of charge
with the issuer secured creditors. A summary of the material terms of the
issuer deed of charge is set out below. The summary does not purport to be
complete and is subject to the provisions of the issuer deed of charge. This
prospectus is a part of the registration statement, and a form of the issuer
deed of charge has been filed as an exhibit to that registration statement.


Covenant to pay
         The issuer will covenant in favor of the note trustee for the benefit
of the issuer secured creditors (including the note trustee) that the issuer
will pay all amounts due to each of the issuer secured creditors as they
become due and payable and that the issuer will comply with its other
obligations under the transaction documents.


Issuer security
         The issuer has granted the following security to be held by the note
trustee for itself and on trust for the benefit of the issuer secured
creditors (which definition includes the noteholders):

         o    an assignment by way of first fixed security of the issuer's
              rights and claims in respect of all security and other rights
              held on trust by the security trustee pursuant to the Funding 2
              deed of charge;

         o    an assignment by way of first fixed security of the issuer's
              right, title, interest and benefit in the transaction documents
              to which it is a party, including the global intercompany loan
              agreement, the Funding 2 deed of charge, each issuer swap
              agreement, the paying agent and agent bank agreement, [the
              programme agreement, each subscription agreement,] each
              underwriting agreement, the corporate services agreement, the
              issuer bank account agreement, the issuer cash management
              agreement and the trust deed;

         o    an assignment by way of first fixed security over the issuer's
              right, title, interest and benefit in the issuer transaction
              accounts, any swap collateral account and each other account (if
              any) of the issuer, and all amounts or securities standing to
              the credit of those accounts (including all interest or other
              income or distributions earned on such amounts or securities);

         o    a first fixed charge (which may take effect as a floating
              charge) of the issuer's right, title, interest and benefit in
              all authorized investments made by or on behalf of the issuer,
              including all monies and income payable under those investments;
              and

         o    a first floating charge over all the assets and undertaking of
              the issuer which are not otherwise effectively subject to a
              fixed charge or assignment by way of security as described in
              the preceding paragraphs.

Nature of security - fixed charge or floating charge
         For a description of the nature and certain consequences of taking
fixed charges and floating charges see "Security for Funding 2's obligations -
Funding 2 security - Nature of security - fixed charge or floating charge". We
expect that an appointment of an administrative receiver by the note trustee
under the issuer deed of charge will not be prohibited by Section 72A of the
Insolvency Act 1986 as the appointment will fall within the


                                     194



exception set out under Section 72B of the Insolvency Act 1986 (First
Exception: Capital Market).


Issuer pre-enforcement and post-enforcement priority of payments
         The issuer cash management agreement sets out the order of priority
for the application of cash by the issuer cash manager prior to the service of
an issuer enforcement notice. This payment order of priority is described
under "Cashflows".

         The issuer deed of charge sets out the order of priority for the
application by the note trustee (or the issuer cash manager on its behalf),
following service of an issuer enforcement notice, of amounts received or
recovered by the note trustee or a receiver appointed on its behalf. This
order of priority is described under "Cashflows".


Enforcement
         The issuer deed of charge sets out the circumstances in which and the
procedures by which the note trustee may take steps to enforce the issuer
security.

         The issuer security will become enforceable upon either (1) the
enforcement of the Funding 2 security or (2) [service of an issuer enforcement
notice by the note trustee].


Conflicts
         The issuer deed of charge contains provisions which require the note
trustee to consider the interests of the noteholders as to the exercise of its
powers, trusts, authorities, duties and discretions. In the event of a
conflict between the interests of the noteholders and the interests of any
other issuer secured creditor, the note trustee is required to consider only,
unless stated otherwise, the interests of the noteholders. If, in the sole
opinion of the note trustee, there may be a conflict as among noteholders, the
note trustee will have regard to the interests of the class of noteholders
with the highest-ranking notes only. If there is a conflict between the
interests of the class A noteholders of one series and the class A noteholders
of another series, or conflict between the class B noteholders of one series
and the class B noteholders of another series, or conflict between the class M
noteholders of one series and the class M noteholders of another series, or
conflict between the class C noteholders of one series and the class C
noteholders of another series or conflict between the class D noteholders of
one series and the class D noteholders of another series then a resolution
directing the note trustee to take any action must be passed at a single
meeting comprising the holders of each series of the class A notes or, as
applicable, each series of the class B notes, each series of the class M
notes, each series of the class C notes or each series of the class D notes
subject to the conflict. In all cases, the note trustee will only be obliged
to act if it is indemnified to its satisfaction. For more information on how
the note trustee will resolve conflicts between noteholders, see "Description
of the US notes - 11. Meetings of noteholders, modifications and waiver".


No enforcement by issuer secured creditors
         Each of the issuer secured creditors (other than the note trustee
acting on behalf of the noteholders) agrees under the issuer deed of charge
that only the note trustee may enforce the security created by the issuer deed
of charge and it will not take steps directly against the issuer to recover
amounts owing to it by the issuer unless the note trustee has become bound to
enforce the issuer security but has failed to do so within 30 days of becoming
so bound.


                                     195



Modification and waiver, fees, retirement and responsibilities of the note
trustee

Modification and waiver
         Without the consent of any of the issuer secured creditors, the note
trustee may:

         o    agree to modifications to the transaction documents provided
              that the note trustee is of the opinion that such modification
              will not materially harm the interests of the noteholders or
              that such modification is of a formal, minor or technical
              nature. Any such modification will be binding on the issuer
              secured creditors; and

         o    authorize or waive a proposed or actual breach of any provisions
              of the notes or of any other transaction documents provided that
              the note trustee is of the opinion that such breach will not
              materially harm the interests of the noteholders. Any such
              authorization or waiver will be binding on the issuer secured
              creditors.

Fees, expenses and indemnity
         The issuer will reimburse the note trustee for all costs and expenses
properly incurred in acting as note trustee. In addition, the issuer shall pay
to the note trustee a fee of such amount and on such dates as will be agreed
from time to time by the note trustee and the issuer. The issuer shall
indemnify the note trustee from and against all proceedings, claims, demands,
losses, costs, charges, expenses and liabilities incurred by it or to which it
may become liable in connection with the exercise of its trusts, powers,
authorities and discretions, or otherwise in respect of any matter done or not
done relating to the transaction documents, except where the same is caused by
the fraud, gross negligence, willful default or breach of the terms of the
issuer deed of charge by the note trustee or any of its officers or employees.


Retirement and removal
         Subject to the appointment of a successor note trustee, the note
trustee may retire after giving three months' notice in writing to the issuer.
If within 60 days of having given notice of its intention to retire, the
issuer has failed to appoint a replacement note trustee, the outgoing note
trustee will be entitled to appoint a successor (provided that such successor
is acceptable to the rating agencies and agrees to be bound by the terms of
the issuer deed of charge). The issuer may remove the note trustee or appoint
a new note trustee at any time provided that it has the approval, which must
not be unreasonably withheld or delayed, of the issuer secured creditors. In
addition, the note trustee may, subject to the conditions specified in the
issuer deed of charge, appoint a co-trustee to act jointly with it.


Additional provisions of the issuer deed of charge
         The issuer deed of charge will contain a range of provisions
regulating the scope of the note trustee's duties and liabilities. These
include the following:

         o    the note trustee is not responsible for the legality,
              admissibility in evidence, adequacy or enforceability of the
              issuer deed of charge or any other transaction document;

         o    the note trustee may assume that no note event of default has
              occurred unless the note trustee has received notice from a
              secured creditor of the issuer stating that a note event of
              default has occurred and describing that note event of default;

         o    the note trustee is not required to monitor or supervise the
              functions of the account bank or of any other person under any
              transaction document;


                                     196



         o    the note trustee has the power to determine all questions
              arising in relation to the issuer deed of charge or other
              transaction document entered into by the issuer and every
              determination made shall bind the note trustee and all of the
              issuer secured creditors;

         o    each issuer secured creditor must make its own independent
              appraisal, without reliance on the note trustee, as to the
              financial condition and affairs of the issuer;
         o    the note trustee will not be liable for any loss, cost, damage
              or expense which may be caused by anything done or not done by
              it under the issuer deed of charge or any other transaction
              document unless caused by the note trustee's fraud, gross
              negligence, willful default or breach of the terms of the issuer
              deed of charge;
         o    the note trustee may accept such title as the issuer has to the
              issuer charged property and will not be required to investigate
              or make inquiry into the issuer's title to such property;
         o    the note trustee will not be responsible for any shortfall which
              may arise because it is liable to tax in respect of the issuer
              charged property or the proceeds of such property; and
         o    [the note trustee is not required to take steps or action in
              connection with the transaction documents (including enforcing
              the issuer security) unless (1) it has been directed or
              instructed to do so by an extraordinary resolution of a class of
              noteholders or in writing by the holders of at least 25% of the
              aggregate principal amount of the notes of a class then
              outstanding or (if there are no remaining notes outstanding) by
              any other issuer secured creditor provided that:

              (1) the note trustee will not act at the direction or request of
                  the class B noteholders unless either to do so would not, in
                  its opinion, be materially prejudicial to the interests of
                  the class A noteholders or such action is sanctioned by an
                  extraordinary resolution of the class A noteholders;

              (2) the note trustee will not act at the direction or request of
                  the class M noteholders unless either to do so would not, in
                  its opinion, be materially prejudicial to the interests of
                  the class A noteholders and/or the class B noteholders or
                  such action is sanctioned by extraordinary resolutions of
                  the class A noteholders and/or the class B noteholders, as
                  the case may be;

              (3) the note trustee will not act at the direction or request of
                  the class C noteholders unless either to do so would not, in
                  its opinion, be materially prejudicial to the interests of
                  the class A noteholders and/or the class B noteholders
                  and/or the class M noteholders or such action is sanctioned
                  by extraordinary resolutions of the class A noteholders
                  and/or the class B noteholders and/or the class M
                  noteholders, as the case may be; and

              (4) the note trustee will not act at the direction or request of
                  the class D noteholders unless either to do so would not, in
                  its opinion, be materially prejudicial to the interests of
                  the class A noteholders and/or the class B noteholders
                  and/or the class M noteholders and/or the class C
                  noteholders or such action is sanctioned by extraordinary
                  resolutions of the class A noteholders and/or the class B
                  noteholders and/or the class M noteholders and/or the class
                  C noteholders, as the case may be; and


                                     197



              (5) it has been indemnified to its satisfaction against all
                  costs, liabilities and claims which it may incur or in
                  respect of which it may become liable.]

         The note trustee makes no statement or representation in this
prospectus, has not authorized or caused the issue of any part of it and takes
no responsibility for any part of it. The note trustee does not guarantee the
performance of the notes or the payment of principal or interest on the notes.


Governing law
         The issuer deed of charge will be governed by English law.


                                     198



                         Description of the trust deed

         The principal agreement governing the notes is the trust deed dated
on or about the Funding 2 program date and made between the issuer and the
note trustee. A summary of the material terms of the trust deed is set out
below. The summary does not purport to be complete and it is subject to the
provisions of the trust deed. A form of the trust deed has been filed as an
exhibit to the registration statement and this prospectus forms part of the
registration statement.

         The trust deed sets out the forms of the global note certificates and
the individual note certificates. It also sets out the terms and conditions of
the notes, and the conditions for the issue of individual note certificates
and/or the cancellation of any notes. The paying agent and agent bank
agreement contains detailed provisions regulating the appointments of the
paying agents and other agents.

         The trust deed also contains covenants made by the issuer in favor of
the note trustee and the noteholders. The main covenants are that the issuer
will pay interest and repay principal of each of the notes when due. Some of
the covenants also appear in the terms and conditions of the notes (see
"Description of the US notes"). The issuer also covenants that it will do all
things necessary to maintain the listing on the official list of the UK
Listing Authority and to maintain trading of the notes on the London Stock
Exchange plc and to keep in place a common depository, paying agents and an
agent bank, and further covenants with the note trustee that it will comply
with and perform and observe all its obligations in the trust deed. The trust
deed provides for delivery to the note trustee of an annual statement signed
by an officer of the issuer to the effect that the issuer has fulfilled its
material obligations under the trust deed throughout the preceding financial
year, except as specified in such statement.

         The trust deed provides that the class A noteholders' interests take
precedence for so long as the class A notes are outstanding and thereafter the
interests of class B noteholders take precedence for so long as the class B
notes are outstanding and thereafter the interests of class M noteholders take
precedence for so long as the class M notes are outstanding and thereafter the
interests of the class C noteholders take precedence for so long as the class
C notes are outstanding and thereafter the interests of the class D notes take
precedence for so long as the class D notes are outstanding. Certain basic
terms of each class of notes may not be amended without the consent of the
majority of the holders of that class of note and the consent of the majority
of the holders of the other classes of notes outstanding (see "Description of
the US notes").

         The trust deed sets out the terms under which the note trustee is
appointed, the indemnification of the note trustee, the payment it receives
and the extent of the note trustee's authority to act beyond its statutory
powers under English law. The note trustee is also given the ability to
appoint a delegate or agent in the execution of any of its duties under the
trust deed. The trust deed sets out the circumstances in which the note
trustee may resign or retire.

         The trust deed includes certain provisions required by the US Trust
Indenture Act of 1939. These provisions include, but are not limited to:

     (a) maintenance of a noteholder list by the note trustee;

     (b) provision of annual reports and other information by the issuer to
         the note trustee;

     (c) ability of noteholders to waive certain past defaults of the issuer;


                                     199



     (d) duty of the note trustee (following a note event of default) to use
         the same degree of care in exercising its responsibilities as would
         be exercised by a prudent person conducting their own affairs;

     (e) duty of the note trustee to notify all noteholders of any note event
         of default of which it has actual knowledge; and

     (f) right of the note trustee to resign at any time by notifying the
         issuer in writing, and the ability of the issuer to remove the note
         trustee under certain circumstances.

         Finally, the trust deed provides that until the notes have been paid
in full, they shall be entitled to the benefit of and be bound by the terms
and conditions of the trust deed. The trust deed will be discharged with
respect to the collateral securing the notes upon the delivery to the note
trustee for cancellation of all the notes or, with certain limitations, upon
deposit with the note trustee of funds sufficient for the payment in full of
all the notes.


Trust Indenture Act prevails
         The trust deed contains a stipulation that, if any provision of the
trust deed limits, qualifies or conflicts with another provision which is
required to be included in the trust deed by, and is not subject to a
contractual waiver under, the US Trust Indenture Act of 1939, as amended, the
required provision of that Act shall be deemed to be incorporated into the
trust deed and shall prevail.


Governing law
         The trust deed will be governed by English law.


                                     200



                                   The notes

         Each issuance of notes will be authorized by a resolution of the
board of directors of the issuer prior to the relevant closing date. Each
issue of notes will be constituted by the trust deed, between the issuer and
the note trustee, as trustee for, among others, the holders for the time being
of the notes. The trust deed includes provisions which enable it to be
modified or supplemented and any reference to the trust deed is a reference
also to the document as modified or supplemented in accordance with its terms.

         The material terms of the notes are described in this prospectus.
However, the statements set out in this section with regard to the notes and
the global note certificates representing the notes are subject to the
detailed provisions of the trust deed. The trust deed will include the forms
of the global note certificates and the forms of the individual note
certificates. A paying agent and agent bank agreement between the issuer, the
note trustee, Citibank, N.A. in London as "principal paying agent", the other
paying agents (together with the principal paying agent, called the "paying
agents"), the transfer agent, the registrar and the agent bank, regulates how
payments will be made on the notes and how determinations and notifications
will be made. The parties to the paying agent and agent bank agreement will
include, on an ongoing basis, any successor party appointed in accordance with
its terms.

         Each class of each series of notes will be represented initially by a
global note certificate in registered form without interest coupons attached.
The US notes will initially be offered and sold pursuant to a registration
statement, of which this prospectus forms a part, filed with the SEC. The Reg
S notes, which are not being offered by this prospectus, will initially be
offered and sold outside the United States to non-US persons pursuant to
Regulation S under the Securities Act. The global note certificates
representing the US notes offered by this prospectus (the "US global note
certificates") will be deposited with Citibank, N.A., as the custodian for,
and registered in the name of Cede & Co., as nominee of The Depository Trust
Company, referred to in this prospectus as "DTC". On confirmation from the
custodian that it holds the US global note certificates, DTC will record
book-entry interests in the beneficial owner's account or the participant
account through which the beneficial owner holds its interests in the notes.
These book-entry interests will represent the beneficial owner's beneficial
interest in the relevant US global note certificates.

         The amount of notes represented by each global note certificate is
evidenced by the register maintained for that purpose by the registrar.
Together, the notes represented by the global note certificates and any
outstanding individual note certificates will equal the aggregate principal
amount of the notes outstanding at any time. However, except as described
under "- Individual note certificates", individual note certificates shall not
be issued.

         Beneficial owners may hold their interests in the global note
certificates only through DTC, Clearstream, Luxembourg or Euroclear, as
applicable, or indirectly through organizations that are participants in any
of those systems. Ownership of these beneficial interests in a global note
certificate will be shown on, and the transfer of that ownership will be
effected only through, records maintained by DTC, Clearstream, Luxembourg or
Euroclear (with respect to interests of their participants) and the records of
their participants (with respect to interests of persons other than their
participants). By contrast, ownership of direct interests in a global note
certificate will be shown on, and the transfer of that ownership will be
effected through, the register maintained by the registrar. Because of this
holding structure of the notes, beneficial owners of notes may look only to
DTC, Clearstream, Luxembourg or Euroclear, as applicable, or their respective
participants for their beneficial entitlement to those notes. The issuer
expects that DTC, Clearstream, Luxembourg or Euroclear will take any action
permitted to be taken by a beneficial owner of


                                     201



notes only at the direction of one or more participants to whose account the
interests in a global note certificate is credited and only in respect of that
portion of the aggregate principal amount of notes as to which that
participant or those participants has or have given that direction.

         Beneficial owners will be entitled to the benefit of, will be bound
by and will be deemed to have notice of, all the provisions of the trust deed
and the paying agent and agent bank agreement. Beneficial owners can see
copies of these agreements at the principal office for the time being of the
note trustee, which is, as of the date of this document, The Bank of New York,
London Branch and at the specified office for the time being of each of the
paying agents. Pursuant to its obligations under the Listing Rules made by the
UK Listing Authority, the issuer will maintain a paying agent in the United
Kingdom until the date on which the notes are finally redeemed.


Payment
         Principal and interest payments on the US notes will be made via the
paying agents to DTC or its nominee, as the registered holder of the US global
note certificates. DTC's practice is to credit its participants' accounts on
the applicable payment date according to their respective holdings shown on
DTC's records unless DTC has reason to believe that it will not receive
payment on that payment date.

         Payments by DTC, Clearstream, Luxembourg and Euroclear participants
to the beneficial owners of notes will be governed by standing instructions,
customary practice, and any statutory or regulatory requirements as may be in
effect from time to time, as is now the case with securities held by the
accounts of customers registered in "street name". These payments will be the
responsibility of the DTC, Clearstream, Luxembourg or Euroclear participant
and not of DTC, Clearstream, Luxembourg, Euroclear, any paying agent, the note
trustee or the issuer. None of the issuer, the note trustee, any underwriter
nor any paying agent will have any responsibility or liability for any aspect
of the records of DTC, Clearstream, Luxembourg or Euroclear relating to or
payments made by DTC, Clearstream, Luxembourg or Euroclear on account of
beneficial interests in the global note certificates or for maintaining,
supervising or reviewing any records of DTC, Clearstream, Luxembourg or
Euroclear relating to those beneficial interests.


Clearance and settlement

The clearing systems
         DTC has advised us and the underwriters that it intends to follow the
following procedures:

         DTC will act as securities depository for the US global note
certificates. The US notes represented by the US global note certificates will
be issued as securities registered in the name of Cede & Co. (DTC's nominee).

         DTC has advised us that it is a:

         o     limited-purpose trust company organized under New York Banking
               Law;

         o     "banking organization" within the meaning of New York Banking
               Law;

         o     member of the Federal Reserve System;

         o     "clearing corporation" within the meaning of the New York
               Uniform Commercial Code; and

         o     "clearing agency" registered under the provisions of Section
               17A of the Exchange Act.


                                     202



         DTC holds securities for its participants and facilitates the
clearance and settlement among its participants of securities transactions,
including transfers and pledges, in deposited securities through electronic
book-entry changes in its participants' accounts. This eliminates the need for
physical movement of securities certificates. DTC participants include
securities brokers and dealers, banks, trust companies, clearing corporations
and other organizations. Indirect access to the DTC system is also available
to others including securities brokers and dealers, banks and trust companies
that clear through or maintain a custodial relationship with a participant,
either directly or indirectly. The rules applicable to DTC and its
participants are on file with the SEC.

         Transfers between participants on the DTC system will occur under DTC
rules. Transfers between participants on the Clearstream, Luxembourg system
and participants in the Euroclear system will occur under their rules and
operating procedures.

         Purchases of notes under the DTC system must be made by or through
DTC participants, which will receive a credit for the notes on DTC's records.
The ownership interest of each actual beneficial owner is in turn to be
recorded on the DTC participants' and indirect participants' records.
Beneficial owners will not receive written confirmation from DTC of their
purchase. However, beneficial owners are expected to receive written
confirmations providing details of the transaction, as well as periodic
statements of their holdings, from the DTC participant or indirect participant
through which the beneficial owner entered into the transaction. Transfer of
ownership interests in the US notes are to be accomplished by entries made on
the books of DTC participants acting on behalf of beneficial owners.
Beneficial owners will not receive certificates representing their ownership
interest in notes unless use of the book-entry system for the notes described
in this section is discontinued.

         To facilitate subsequent transfers, all offered global note
certificates deposited with DTC are registered in the name of DTC's nominee,
Cede & Co. The deposit of these offered global note certificates with DTC and
their registration in the name of Cede & Co. effect no change in beneficial
ownership. DTC has no knowledge of the ultimate beneficial owners of the
notes. DTC's records reflect only the identity of the DTC participants to
whose accounts the beneficial interests are credited, which may or may not be
the actual beneficial owners of the notes. The DTC participants will remain
responsible for keeping account of their holdings on behalf of their
customers.

         Conveyance of notices and other communications by DTC to DTC
participants, by DTC participants to indirect participants, and by DTC
participants and indirect participants to beneficial owners will be governed
by arrangements among them and by any statutory or regulatory requirements in
effect from time to time.

         Redemption notices for the US notes represented by the offered global
note certificates will be sent to DTC. If less than all of those notes are
being redeemed by investors, DTC's practice is to determine by lot the amount
of the interest of each participant in those notes to be redeemed.

         Neither DTC nor Cede & Co. will consent or vote on behalf of the US
notes. Under its usual procedures, DTC will mail an omnibus proxy to the
issuer as soon as possible after the record date, which assigns the consenting
or voting rights of Cede & Co. to those DTC participants to whose accounts the
book-entry interests are credited on the record date, identified in a list
attached to the proxy.

         The issuer understands that under existing industry practices, when
the issuer requests any action of noteholders or when a beneficial owner
desires to give or take any action which a noteholder is entitled to give or
take under the trust deed, DTC generally will give or take that action, or
authorize the relevant participants to give or take that action, and those
participants would authorize beneficial owners owning through those
participants to


                                     203



give or take that action or would otherwise act upon the instructions of
beneficial owners through them.

         The information in this section concerning DTC and DTC's book-entry
system has been obtained from sources that the issuer believes to be reliable,
but the issuer takes no responsibility for the accuracy thereof.

         Clearstream, Luxembourg and Euroclear each hold securities for their
participating organizations and facilitate the clearance and settlement of
securities transactions between their respective participants through
electronic book-entry changes in accounts of those participants, thereby
eliminating the need for physical movement of securities. Clearstream,
Luxembourg and Euroclear provide various services including safekeeping,
administration, clearance and settlement of internationally traded securities
and securities lending and borrowing. Clearstream, Luxembourg and Euroclear
also deal with domestic securities markets in several countries through
established depository and custodial relationships.

         Clearstream, Luxembourg and Euroclear have established an electronic
bridge between their two systems across which their respective participants
may settle trades with each other. Transactions may be settled in Clearstream,
Luxembourg and Euroclear in any of numerous currencies, including United
States dollars and euro. Clearstream, Luxembourg is incorporated under the
laws of Luxembourg as a professional depository. Clearstream, Luxembourg
participants are financial institutions around the world, including
underwriters, securities brokers and dealers, banks, trust companies, and
clearing corporations. Indirect access to Clearstream, Luxembourg is also
available to others, including banks, brokers, dealers and trust companies
that clear through or maintain a custodial relationship with a Clearstream,
Luxembourg participant, either directly or indirectly.

         The Euroclear system was created in 1968 to hold securities for its
participants and to clear and settle transactions between Euroclear
participants through simultaneous electronic book-entry delivery against
payment. The Euroclear system is operated by Euroclear Bank S.A./N.V. (the
"Euroclear operator"). All operations are conducted by the Euroclear operator.
All Euroclear securities clearance accounts and Euroclear cash accounts are
accounts with the Euroclear operator.

         Euroclear participants include banks - including central banks -
securities brokers and dealers and other professional financial
intermediaries. Indirect access to the Euroclear system is also available to
other firms that maintain a custodial relationship with a Euroclear
participant, either directly or indirectly.

         Securities clearance accounts and cash accounts with the Euroclear
operator are governed by the Terms and Conditions Governing use of Euroclear
and the related Operating Procedures of the Euroclear system. These terms and
conditions govern transfers of securities and cash within the Euroclear
system, withdrawal of securities and cash from the Euroclear system, and
receipts of payments for securities in the Euroclear system. All securities in
the Euroclear system are held on a fungible basis without attribution of
specific certificates to specific securities clearance accounts. The Euroclear
operator acts under these terms and conditions only on behalf of Euroclear
participants and has no record of or relationship with persons holding through
Euroclear participants.

         As the holders of book-entry interests, beneficial owners will not
have the right under the trust deed to act on solicitations by the issuer for
action by noteholders. Beneficial owners will only be able to act to the
extent they receive the appropriate proxies to do so from DTC, Clearstream,
Luxembourg or Euroclear or, if applicable, their respective participants. No
assurances are made about these procedures or their adequacy for ensuring
timely exercise of remedies under the trust deed.

         No beneficial owner of an interest in a note represented by a global
note certificate will be able to transfer that interest except in accordance
with applicable procedures, in


                                     204



addition to those provided for under the trust deed, of DTC, Clearstream,
Luxembourg and Euroclear, as applicable. The laws of some jurisdictions
require that some purchasers of securities take physical delivery of those
securities in definitive form. These laws and limitations may impair the
ability to transfer beneficial interests in a note represented by a global
note certificate. See "Risk Factors - You will not receive physical notes,
which may cause delays in distributions and hamper your ability to pledge or
resell the notes".


Clearance and settlement

Initial settlement
         The offered global note certificates for each series and class of
notes will be delivered on the relevant closing date to Citibank, N.A., as
custodian for DTC. Customary settlement procedures will be followed for
participants of each system on that closing date. Notes will be credited to
investors' securities accounts on the relevant closing date against payment in
same-day funds.


Secondary trading
         Secondary market sales of book-entry interests in US notes between
DTC participants will occur in the ordinary way in accordance with DTC rules
and will be settled using the procedures applicable to conventional United
States corporate debt obligations.

         Although DTC, Clearstream, Luxembourg and Euroclear have agreed to
these procedures to facilitate transfers of interests in securities among
participants of DTC, Clearstream, Luxembourg and Euroclear, they are not
obligated to perform these procedures. Additionally, these procedures may be
discontinued at any time. None of the issuer, any agent, the underwriters or
any affiliate of any of the foregoing, or any person by whom any of the
foregoing is controlled for the purposes of the Securities Act, will have any
responsibility for the performance by DTC, Clearstream, Luxembourg, Euroclear
or their respective direct or indirect participants or accountholders of their
respective obligations under the rules and procedures governing their
operations or for the sufficiency for any purpose of the arrangements
described in this prospectus.


Individual note certificates
         Beneficial owners of US notes will only be entitled to receive
individual note certificates under the following limited circumstances:

         o    as a result of any amendment to, or change in, the laws or
              regulations of the United Kingdom (or any political subdivision
              thereof) or of any authority therein or thereof having power to
              tax or in the interpretation or administration of such laws or
              regulations which becomes effective on or after the relevant
              closing date, the issuer or any paying agent is or will be
              required to make any deduction or withholding from any payment
              on the notes that would not be required if the notes were
              represented by individual note certificates; or

         o    DTC notifies the issuer that it is unwilling or unable to hold
              the offered global note certificates or is unwilling or unable
              to continue as, or has ceased to be, a clearing agency
              registered under the Exchange Act and, in each case, the issuer
              cannot appoint a successor within 90 days of such notification.

         In no event will individual note certificates in bearer form be
issued. Any individual note certificate will be issued in registered form in
minimum denominations as specified in the related prospectus supplement. Any
individual note certificates will be registered in that name or those names as
the registrar shall be instructed by DTC, Clearstream, Luxembourg and
Euroclear, as applicable. It is expected that these instructions will be based
upon


                                     205



directions received by DTC, Clearstream, Luxembourg and Euroclear from their
participants reflecting the ownership of book-entry interests. To the extent
permitted by law, the issuer, the note trustee and any paying agent shall be
entitled to treat the person in whose names any individual note certificate is
registered as the absolute owner thereof. The paying agent and agent bank
agreement contains provisions relating to the maintenance by a registrar of a
register reflecting ownership of the notes and other provisions customary for
a registered debt security.

         Any person receiving individual note certificates will not be
obligated to pay or otherwise bear the cost of any tax or governmental charge
or any cost or expense relating to insurance, postage, transportation or any
similar charge, which will be solely the responsibility of the issuer. No
service charge will be made for any registration of transfer or exchange of
any individual note certificates.


                                     206



                          Description of the US notes

         The following is a summary of the material terms and conditions of
the US notes , numbered 1 to [16]. This summary does not need to be read with
the actual terms and conditions of the US notes in order to learn all the
material terms and conditions of the US notes. The complete terms and
conditions of the US notes are set out in the trust deed, a form of which has
been filed as an exhibit to the registration statement, and in the event of a
conflict, the terms and conditions of the notes set out in the trust deed will
prevail.

         References in this section to the "notes" mean collectively the class
A notes, the class B notes, the class M notes, the class C notes and the class
D notes of each series. Furthermore, this section, as elsewhere in this
prospectus, provides information on the Reg S notes that are not being offered
to the public in the United States by this prospectus. This information is
provided only to enhance your understanding of the US notes. You should be
aware that, as each series and class of notes will be the subject of the
following documents:

         o    a trust deed dated the Funding 2 program date between the note
              trustee and us;

         o    a paying agent and agent bank agreement dated the Funding 2
              program date between the principal paying agent, the agent
              bank, the other paying agents, the transfer agent, the
              registrar, the note trustee and us;

         o    an issuer deed of charge dated the Funding 2 program date
              between the note trustee, the swap providers, certain other
              parties and us; and

         o    if applicable, an issuer swap agreement, dated the closing date
              related to the series and class of notes, between the issuer
              swap provider, the note trustee and us.

         When we refer to the parties to these documents, the reference
includes any successor to that party validly appointed.

         Initially the parties will be as follows:

         o    Granite Master Issuer plc, as issuer;

         o    Citibank, N.A., as principal paying agent, US paying agent, agent
              bank, transfer agent and registrar; and

         o    The Bank of New York, as Funding 2 security trustee and note
              trustee.

         The noteholders will be bound by and deemed to have notice of all of
the provisions of the trust deed, the issuer deed of charge, the global
intercompany loan agreement, the Funding 2 deed of charge, the issuer cash
management agreement, the paying agent and agent bank agreement and the issuer
swap agreements which are applicable to them. Noteholders can view drafts of
those documents at our registered office and the specified office of any of
the paying agents after the Funding 2 program date.

         There is no English law that prohibits US residents from holding
notes solely because of their residence outside the UK.

         There are no UK governmental laws or regulations other than in
relation to withholding tax, as described under "Material United Kingdom tax
consequences - Withholding tax", that restrict payments made to non-UK
resident noteholders.


1.       Form, denomination, register, title and transfers

         The US notes are being offered and sold to the public in the United
States and to institutional investors outside the United States.

         The US notes are in global registered form, without coupons attached.
Transfers and exchanges of beneficial interests in notes represented by global
note


                                     207



certificates are made in accordance with the rules and procedures of DTC,
Euroclear and/or Clearstream, Luxembourg, as applicable.

         Global note certificates will be exchanged for individual note
certificates in definitive registered form only under certain limited
circumstances. If individual note certificates are issued, they will be
serially numbered and issued in an aggregate principal amount equal to the
principal amount outstanding of the relevant global note certificates and in
registered form only.

         The registrar will maintain a register in respect of the US notes in
accordance with the provisions of the paying agent and agent bank agreement.
References in this section to a "holder" of a US note means the person in
whose name such US note is for the time being registered in the register (or,
in the case of a joint holding, the first named thereof) and "noteholder"
shall be construed accordingly. A "note certificate" will be issued to each
noteholder in respect of its registered holding. Each note certificate will be
numbered serially with an identifying number that will be recorded in the
register.

         The holder of each US note shall (except as otherwise required by
law) be treated as the absolute owner of such US note for all purposes
(whether or not it is overdue and regardless of any notice of ownership, trust
or any other interest therein, any writing on the note certificate relating
thereto (other than the endorsed form of transfer) or any notice of any
previous loss or theft of such note certificate) and no person shall be liable
for so treating such holder.

         Subject to the provisions below, a US note may be transferred upon
surrender of the relevant note certificate, with the endorsed form of transfer
duly completed, at the specified offices of the registrar or any transfer
agent specified in the paying agent and agent bank agreement, together with
such evidence as the registrar or (as the case may be) such transfer agent may
reasonably require to prove the title of the transferor and the authority of
the individuals who have executed the form of transfer; provided, however,
that a US note may not be transferred unless the principal amount of US notes
transferred and (where not all of the US notes held by a holder are being
transferred) the principal amount of the balance of US notes not transferred
are authorized holdings. Where not all the US notes represented by the
surrendered note certificate are the subject of the transfer, a new note
certificate in respect of the balance of the US notes will be issued to the
transferor.

         Within five commercial business days of such surrender of a note
certificate, the registrar will register the transfer in question and deliver
a new note certificate of a like principal amount to the US notes transferred
to each relevant holder at its specified office or (as the case may be) the
specified office of any transfer agent or (at the request and risk of any such
relevant holder) by uninsured first class mail (and by airmail if the holder
is overseas) to the address specified for the purpose by such relevant holder.
In this paragraph, "commercial business day" means a day on which commercial
banks are open for business (including dealings in foreign currencies) in the
city where the registrar or (as the case may be) the relevant transfer agent
has its specified office.

         The transfer of a US note will be effected without charge by or on
behalf of us, the registrar or any transfer agent but against such indemnity
as the registrar or (as the case may be) such transfer agent may require in
respect of any tax or other duty of whatsoever nature which may be levied or
imposed in connection with such transfer.

         Noteholders may not require transfers to be registered during the
period of 15 days ending on the due date for any payment of principal or
interest in respect of the US notes.

         All transfers of US notes and entries on the register are subject to
the detailed regulations concerning the transfer of US notes scheduled to the
paying agent and agent bank agreement. We may change the regulations with the
prior written approval of the note trustee and the registrar. A copy of the
current regulations will be mailed (free of charge) by the registrar to any
noteholder who requests in writing a copy of such regulations.


                                     208



2.       Status, security and priority
         The notes of each series and class are our direct, secured and
unconditional obligations and will at all times rank equally, without
preference or priority amongst themselves.

         Subject to the provisions of Condition 5 and subject to the other
payment conditions set out in the relevant Note Supplement and the other
Transaction Documents:

         o    the class A notes of each series will rank without preference or
              priority between themselves but in priority to the class B
              notes, the class M notes, the class C notes and the class D
              notes of any series;

         o    the class B notes of each series will rank without preference or
              priority between themselves but in priority to the class M
              notes, the class C notes and the class D notes of any series;

         o    the class M notes of each series will rank without any
              preference or priority between themselves but in priority to the
              class C notes and the class D notes of any series; and

         o    the class C notes of each series will rank without any
              preference or priority between themselves but in priority to the
              class D notes of any series.

         The note trustee is required to have regard to the interests of all
classes of noteholders equally. However, if there are any class A notes
outstanding and if there is or may be a conflict between the interests of the
class A noteholders and the interests of the class B noteholders and/or the
class M noteholders and/or the class C noteholders and/or the class D
noteholders, then the note trustee will have regard to the interests of the
class A noteholders only. If there are no class A notes outstanding and there
are any class B notes outstanding, and if there is or may be a conflict
between the interests of the class B noteholders and the interests of the
class M noteholders and/or the class C noteholders and/or the class D
noteholders, then the note trustee will have regard to the interests of the
class B noteholders only. If there are no class A notes outstanding and no
class B notes outstanding and there are any class M notes outstanding, and if
there is or may be a conflict between the interests of the class M noteholders
and the interests of the class C noteholders and/or the class D noteholders,
then the note trustee will have regard to the interests of the class M
noteholders only. If there are no class A notes outstanding, no class B notes
outstanding and no class M notes outstanding and there are class C notes
outstanding, and if there is or may be a conflict between the interests of the
class C noteholders and the interests of the class D noteholders, then the
note trustee will have regard to the interests of the class C noteholders
only.

         Except in certain limited circumstances described in number 11, there
is no limitation on the power of class A noteholders to pass an effective
extraordinary resolution the exercise of which is binding on the class B
noteholders, the class M noteholders, the class C noteholders and the class D
noteholders. As described in number 11 there are provisions limiting the power
of the class B noteholders, the class M noteholders, the class C noteholders
and the class D noteholders to pass an effective extraordinary resolution,
depending on its effect on the class A noteholders. Likewise, except in the
limited circumstances described in number 11, there is no limitation on the
power of class B noteholders to pass an effective extraordinary resolution the
exercise of which is binding on the class M noteholders, the class C
noteholders and the class D noteholders. As described in number 11 there are
provisions limiting the power of the class M noteholders, the class C
noteholders and the class D noteholders to pass an effective extraordinary
resolution, depending on its effect on the class B noteholders. Likewise,
except in the limited circumstances described in number 11, there is no
limitation on the power of class M noteholders to pass an effective
extraordinary resolution the exercise of which is binding on the class C
noteholders and the class D noteholders. As described in number 11 there are
provisions limiting the power of the class C noteholders and the class D
noteholders to pass


                                     209



an effective extraordinary resolution, depending on its effect on the class M
noteholders. Likewise, except in the limited circumstances described in number
11, there is no limitation on the power of class C noteholders to pass an
effective extraordinary resolution the exercise of which is binding on the
class D noteholders. As described in number 11 there are provisions limiting
the power of the class D noteholders to pass an effective extraordinary
resolution, depending on its effect on the class C noteholders.

         The note trustee is entitled to assume that any exercise by it of any
power, discretion or duty under the transaction documents will not be
materially prejudicial to the interests of the noteholders (or any series
and/or class of noteholders) if the rating agencies have confirmed that the
current ratings of the notes will not be adversely affected by that exercise.

         The security for the payment of amounts due under the notes is
created by the issuer deed of charge. We have created the security in favor of
the note trustee who will hold it for itself and on behalf of the issuer
secured creditors (which definition includes the noteholders).


3.       Covenants

         If any note is outstanding, we will not, unless it is provided in or
permitted by the terms and conditions of the notes or the terms of the
transaction documents to which we are a party or by the written consent of the
note trustee:

         o    create or permit to subsist any mortgage, standard security,
              pledge, lien, charge or other security interest on the whole or
              any part of its present or future assets or undertakings;

         o    sell, assign, transfer, lease or otherwise dispose of or grant
              any option or right to acquire over, all or any of its assets,
              properties or undertakings or any interest or benefit in its
              assets or undertakings;

         o    permit any other person other than itself and the note trustee
              (as to itself and on behalf of the issuer secured creditors) to
              have any equitable or beneficial interest in any of its assets
              or undertakings;

         o    have an interest in any bank account other than our bank
              accounts maintained pursuant to the transaction documents;

         o    carry on any business other than as described in this prospectus
              (as revised supplemented and/or amended from time to time) or as
              contemplated in the transaction documents relating to the issue
              of the notes;

         o    incur any indebtedness in respect of borrowed money whatsoever
              or give any guarantee or indemnity in respect of any
              indebtedness or obligation of any person;

         o    consolidate with or merge with any person or transfer
              substantially all of its properties or assets to any person;

         o    waive or consent to the modification or waiver of any of the
              obligations relating to the issuer security;

         o    have any employees, premises or subsidiaries;

         o    pay any dividend or make any other distributions to its
              shareholders or issue any further shares or alter any rights
              attaching to its shares as at the date of the issuer deed of
              charge;

         o    purchase or otherwise acquire any notes; or

         o    engage in any activities in the United States (directly or
              through agents), or derive any income from United States sources
              as determined under United States income tax principles, or hold
              any property if doing so would cause it to be engaged in a trade
              or business within the United States as determined under United
              States income tax principles.


                                     210



4.       Interest

(A)      Interest on fixed rate notes

         Each fixed rate note bears interest on its principal amount
outstanding from (and including) the interest commencement date at the rate(s)
per annum equal to the rate(s) of interest payable, subject as provided in the
terms and conditions, in arrear on the [payment date(s)] in each year up to
(and including) the final maturity date.

         Except as provided in the applicable prospectus supplement, the
amount of interest payable on each payment date in respect of the fixed
interest period ending on (but excluding) such date will amount to the fixed
coupon amount. Payments of interest on any payment date will, if so specified
in the applicable prospectus supplement, amount to the broken amount so
specified.

         As used in this summary, "fixed interest period" means the period
from (and including) a payment date (or the interest commencement date) to
(but excluding) the next (or first) payment date.

         If interest is required to be calculated in respect of any note for a
period other than a fixed interest period, such interest shall be calculated
by applying the rate of interest specified in the applicable prospectus
supplement to the principal amount outstanding on such note, multiplying such
sum by the applicable day count fraction, and rounding the resultant figure to
the nearest sub-unit of the relevant specified currency, half of any such
sub-unit being rounded upwards or otherwise in accordance with applicable
market convention.

         "day count fraction" means, in respect of the calculation of an
amount of interest in respect of a fixed rate note:

         (i)      if "Actual/Actual (ISMA)" is specified in the applicable
                  prospectus supplement:

                  (a)     in the case of notes where the number of days in the
                          relevant period from (and including) the most recent
                          payment date (or, if none, the interest commencement
                          date) to (but excluding) the relevant payment date
                          (the "accrual period") is equal to or shorter than
                          the determination period during which the accrual
                          period ends, the number of days in such accrual
                          period divided by the product of (1) the number of
                          days in such determination period and (2) the number
                          of determination dates (as specified in the
                          applicable prospectus supplement) that would occur in
                          one calendar year; or

                  (b)      in the case of notes where the accrual period is
                           longer than the determination period during which
                           the accrual period ends, the sum of:

                           (1)  the number of days in such accrual period
                                falling in the determination period in which
                                the accrual period begins divided by the
                                product of (x) the number of days in such
                                determination period and (y) the number of
                                determination dates that would occur in one
                                calendar year; and

                           (2)  the number of days in such accrual period
                                falling in the next determination period
                                divided by the product of (x) the number of
                                days in such determination period and (y) the
                                number of determination dates that would occur
                                in one calendar year; and

         (ii)     if "30/360" is specified in the applicable prospectus
                  supplement, the number of days in the period from (and
                  including) the most recent payment date (or, if none, the
                  interest commencement date) to (but excluding) the relevant


                                     211



                  payment date (such number of days being calculated on the
                  basis of a year of 360 days with 12 30-day months) divided
                  by 360.

(B)      Interest on floating rate notes and index linked interest notes
         (i)      Payment dates

                  Each floating rate note and index linked interest note bears
                  interest on its principal amount outstanding from (and
                  including) the interest commencement date and such interest
                  will be payable in arrear on the applicable payment dates:

                  (a)      the specified payment date(s) in each year
                           specified in the applicable prospectus supplement;
                           or

                  (b)      if no specified payment date(s) is/are specified in
                           the applicable prospectus supplement, each date
                           (each such date, together with each specified
                           payment date, a "payment date") which falls the
                           number of months or other period specified as the
                           specified period in the applicable prospectus
                           supplement after the preceding payment date or, in
                           the case of the first payment date, after the
                           interest commencement date.

                  Such interest will be payable in respect of each interest
                  period.

                  If a business day convention is specified in the applicable
                  prospectus supplement and (x) if there is no numerically
                  corresponding day in the calendar month in which a payment
                  date should occur or (y) if any payment date would otherwise
                  fall on a day that is not a business day, then, if the
                  business day convention specified is:

                  (1)      in any case where specified periods are specified
                           in accordance with paragraph (i)(b) above, the
                           "floating rate convention", such payment date (i)
                           in the case of (x) above, shall be the last day
                           that is a business day in the relevant month and
                           the provisions of (B) below shall apply [mutatis
                           mutandis] or (ii) in the case of (y) above, shall
                           be postponed to the next day which is a business
                           day unless it would thereby fall into the next
                           calendar month, in which event (A) such payment
                           date shall be brought forward to the immediately
                           preceding business day and (B) each subsequent
                           payment date shall be the last business day in the
                           month which falls the specified period after the
                           preceding applicable payment date occurred; or

                  (2)      the "following business day convention", such
                           payment date shall be postponed to the next day
                           which is a business day; or

                  (3)      the "modified following business day convention",
                           such payment date shall be postponed to the next
                           day which is a business day unless it would thereby
                           fall into the next calendar month, in which event
                           such payment date shall be brought forward to the
                           immediately preceding business day; or

                  (4)      the "preceding business day convention", such
                           payment date shall be brought forward to the
                           immediately preceding business day.

         (ii)     Rate of interest


                                     212



                  The rate of interest payable from time to time in respect of
                  floating rate notes and index linked interest notes will be
                  determined in the manner specified in the applicable
                  prospectus supplement.

                  (a)      ISDA Determination for floating rate notes

                           Where "ISDA Determination" is specified in the
                           applicable prospectus supplement as the manner in
                           which the rate of interest is to be determined, the
                           rate of interest for each interest period will be
                           the relevant ISDA rate plus or minus (as indicated
                           in the applicable prospectus supplement) the margin
                           (if any). For the purposes of this sub-paragraph
                           (a), "ISDA rate" for an interest period means a
                           rate equal to the floating rate that would be
                           determined by the principal paying agent or other
                           person specified in the applicable prospectus
                           supplement under an interest rate swap transaction
                           if the principal paying agent or that other person
                           were acting as calculation agent for that swap
                           transaction under the terms of an agreement
                           incorporating the ISDA definitions and under which:

                           (1)      the floating rate option is as specified
                                    in the applicable note supplement;

                           (2)      the designated maturity is the period
                                    specified in the applicable note
                                    supplement; and

                           (3)      the relevant reset date is either (i) if
                                    the applicable floating rate option is
                                    based on LIBOR or EURIBOR for a currency,
                                    the first day of that interest period, or
                                    (ii) in any other case, as specified in
                                    the applicable prospectus supplement.

                           For the purposes of this sub-paragraph (a),
                           "floating rate", "calculation agent", "floating
                           rate option", "designated maturity" and "reset
                           date" have the meanings given to those terms in the
                           ISDA definitions.

                  (b)      Screen Rate Determination for Floating Rate Covered
                           Bonds

                           Where "Screen Rate Determination" is specified in
                           the applicable prospectus supplement as the manner
                           in which the rate of interest is to be determined,
                           the rate of interest for each interest period will,
                           subject as provided below, be either:

                           (1)      the offered quotation (if there is only
                                    one quotation on the relevant screen
                                    page); or

                           (2)      the arithmetic mean (rounded if necessary
                                    to the fifth decimal place, with 0.000005
                                    being rounded upwards) of the offered
                                    quotations,

                           (expressed as a percentage rate per annum) for the
                           reference rate which appears or appear, as the case
                           may be, on the relevant screen page as at 11.00
                           a.m. (London time, in the case of LIBOR, or
                           Brussels time, in the case of EURIBOR) on the
                           interest determination date in question plus or
                           minus the margin (if any), all as determined by the
                           principal paying agent. If five or more of such
                           offered quotations are


                                     213



                           available on the relevant screen page, the highest
                           (or, if there is more than one such highest
                           quotation, one only of such quotations) and the
                           lowest (or, if there is more than one such lowest
                           quotation, one only of such quotations) shall be
                           disregarded by the principal paying agent for the
                           purpose of determining the arithmetic mean (rounded
                           as provided above) of such offered quotations.

                           The issuer paying agent and agent bank agreement
                           contains provisions for determining the rate of
                           interest pursuant to this sub-paragraph (b) in the
                           event that the relevant screen page is not
                           available or if, in the case of (1) above, no such
                           offered quotation appears or, in the case of (2)
                           above, fewer than three such offered quotations
                           appear, in each case as at the time specified in
                           the preceding paragraph.

                           If the reference rate from time to time in respect
                           of floating rate notes is specified in the
                           applicable prospectus supplement as being other
                           than LIBOR or EURIBOR, the rate of interest in
                           respect of such notes will be determined as
                           provided in the applicable prospectus supplement.



         (iii)    Minimum rate of interest and/or maximum rate of interest

                  If the applicable prospectus supplement specifies a minimum
                  rate of interest for any interest period, then, in the event
                  that the rate of interest in respect of such interest period
                  determined in accordance with the provisions of paragraph
                  (ii) above is less than such minimum rate of interest, the
                  rate of interest for such interest period shall be such
                  minimum rate of interest.

                  If the applicable note supplement specifies a maximum rate
                  of interest for any interest period, then, in the event that
                  the rate of interest in respect of such interest period
                  determined in accordance with the provisions of paragraph
                  (ii) above is greater than such maximum rate of interest,
                  the rate of interest for such interest period shall be such
                  maximum rate of interest.

         (iv)     Determination of rate of interest and calculation of interest
                  amounts

                  The [principal paying agent/agent bank], in the case of
                  floating rate notes, and the calculation agent (as specified
                  in the applicable note supplement), in the case of index
                  linked interest notes, will at or as soon as practicable
                  after each time at which the rate of interest is to be
                  determined, determine the rate of interest for the relevant
                  interest period. In the case of index linked interest notes,
                  the calculation agent will notify the [principal paying
                  agent/agent bank] of the rate of interest for the relevant
                  interest period as soon as practicable after calculating the
                  same.

                  The [principal paying agent/agent bank] will calculate the
                  amount of interest payable on the floating rate notes or
                  index linked interest notes in respect of each specified
                  denomination (each an "interest amount") for the relevant
                  interest period. each interest amount shall be calculated by
                  applying the rate of interest to the principal amount
                  outstanding of each note, multiplying such sum by the
                  applicable day count fraction, and rounding the resultant
                  figure to the nearest sub-unit of the relevant specified
                  currency, half of any such sub-


                                     214



                  unit being rounded upwards or otherwise in accordance with
                  applicable market convention.

                  "day count fraction" means, in respect of the calculation of
                  an amount of interest in accordance with this paragraph (iv)
                  for any interest period:

                  (a)      if "Actual/365" or "Actual/Actual (ISDA)" is
                           specified in the applicable prospectus supplement,
                           the actual number of days in the interest period
                           divided by 365 (or, if any portion of that interest
                           period falls in a leap year, the sum of (a) the
                           actual number of days in that portion of the
                           interest period falling in a leap year divided by
                           366 and (b) the actual number of days in that
                           portion of the interest period falling in a
                           non-leap year divided by 365);

                  (b)      if "Actual/365 (Fixed)" is specified in the
                           applicable prospectus supplement, the actual number
                           of days in the interest period divided by 365;

                  (c)      if "Actual/365 (Sterling)" is specified in the
                           applicable prospectus supplement, the actual number
                           of days in the interest period divided by 365 or,
                           in the case of a payment date falling in a leap
                           year, 366;

                  (d)      if "Actual/360" is specified in the applicable
                           prospectus supplement, the actual number of days in
                           the interest period divided by 360;

                  (e)      if "30/360", "360/360" or "Bond Basis" is specified
                           in the applicable prospectus supplement, the number
                           of days in the interest period divided by 360 (the
                           number of days to be calculated on the basis of a
                           year of 360 days with 12 30-day months (unless (a)
                           the last day of the interest period is the 31st day
                           of a month but the first day of the interest period
                           is a day other than the 30th or 31st day of a month,
                           in which case the month that includes that last day
                           shall not be considered to be shortened to a 30-day
                           month, or (b) the last day of the interest period is
                           the last day of the month of February, in which case
                           the month of February shall not be considered to be
                           lengthened to a 30-day month)); and

                  (f)      if "30E/360" or "Eurobond Basis" is specified in the
                           applicable prospectus supplement, the number of days
                           in the interest period divided by 360 (the number of
                           days to be calculated on the basis of a year of 360
                           days with 12 30-day months, without regard to the
                           date of the first day or last day of the interest
                           period unless, in the case of the final interest
                           period, the final maturity date (or, as the case may
                           be, extended due for payment date) is the last day of
                           the month of February, in which case the month of
                           February shall not be considered to be lengthened to
                           a 30-day month).

         (v)      Notification of rate of interest and interest amounts

                  The [issuer/principal paying agent/agent bank] will cause
                  the rate of interest and each interest amount for each
                  interest period and the relevant payment date to be notified
                  to the note trustee, the issuer cash manager, the paying
                  agents, the registrar and to any stock exchange or other
                  relevant competent authority or quotation system on which
                  the relevant floating rate notes or index linked interest
                  notes are for the time being listed, quoted and/or traded


                                     215



                  or by which they have been admitted to listing and to be
                  published in accordance with condition 14 as soon as
                  possible after their determination but in no event later
                  than the fourth business day thereafter by the principal
                  paying agent. each interest amount and payment date so
                  notified may subsequently be amended (or appropriate
                  alternative arrangements made by way of adjustment) without
                  notice in the event of an extension or shortening of the
                  interest period. Any such amendment or alternative
                  arrangements will be promptly notified to the note trustee
                  and each stock exchange or other relevant authority on which
                  the relevant floating rate notes or index linked interest
                  notes are for the time being listed or by which they have
                  been admitted to listing and to noteholders in accordance
                  with number 14.

         (vi)     Determination or calculation by note trustee

                  If for any reason at any relevant time after the closing
                  date, the [principal paying agent/agent bank] or, as the
                  case may be, the calculation agent defaults in its
                  obligation to determine the rate of interest or the
                  [principal paying agent/agent bank] defaults in its
                  obligation to calculate any interest amount in accordance
                  with sub-paragraph (ii)(a) or (b) above or as otherwise
                  specified in the applicable note supplement, as the case may
                  be, and in each case in accordance with paragraph (iv)
                  above, the note trustee shall determine the rate of interest
                  at such rate as, in its absolute discretion (having such
                  regard as it shall think fit to the foregoing provisions of
                  this condition, but subject always to any minimum rate of
                  interest or maximum rate of interest specified in the
                  applicable note supplement), it shall deem fair and
                  reasonable in all the circumstances or, as the case may be,
                  the note trustee shall calculate the interest amount(s) in
                  such manner as it shall deem fair and reasonable in all the
                  circumstances and each such determination or calculation
                  shall be deemed to have been made by the [principal paying
                  agent/agent bank] or the calculation agent, as the case may
                  be.

         (vii)    Certificates to be final

                  All certificates, communications, opinions, determinations,
                  calculations, quotations and decisions given, expressed,
                  made or obtained for the purposes of the provisions set out
                  in this number 4(b), whether by the [principal paying
                  agent/agent bank] or the calculation agent or the note
                  trustee shall (in the absence of willful default, bad faith
                  or manifest error) be binding on the us, the issuer cash
                  manager, the principal paying agent, the calculation agent,
                  the other paying agents, the note trustee and all
                  noteholders and (in the absence of willful default or bad
                  faith) no liability to us or the noteholders shall attach to
                  the [principal paying agent/agent bank] or the calculation
                  agent or the note trustee in connection with the exercise or
                  non-exercise by it of its powers, duties and discretions
                  pursuant to such provisions.

(C)      Interest on dual currency interest notes

         In the case of dual currency interest notes where the rate or amount
of interest falls to be determined by reference to an exchange rate, the rate
or amount of interest shall be determined in the manner specified in the
applicable prospectus supplement.

(D)      Accrual of interest

         Interest (if any) will cease to accrue on each note (or in the case
of the redemption of part only of a note, that part only of such note) on the
due date for redemption thereof


                                     216



unless, upon due presentation thereof, payment of principal is improperly
withheld or refused in which event, interest will continue to accrue as
provided in the issuer trust deed.


5.       Redemption, purchase and cancellation


(A)      Final redemption

         If the US notes have not previously been redeemed in full as
described in this number 5, we will redeem each series and class of notes at
their then principal amount outstanding together with all accrued interest on
the final maturity date in respect of such series and class of notes.

(B)      Mandatory redemption of the notes in part

         On each payment date, other than a payment date on which a series and
class of notes are to be redeemed under numbers 5(A), (D), (E) or (F), we
shall repay principal in respect of such series and class of notes in an
amount equal to the amount (if any) repaid on the corresponding payment date
in respect of the related loan tranche and pursuant to the global intercompany
loan agreement converted, where the specified currency is not sterling, into
sterling at the specified currency exchange rate. See "Cashflows -
Distribution of issuer available principal receipts".


(C)      Note principal payments and principal amount outstanding

         On the distribution date immediately preceding each payment date (the
"note determination date"), the issuer cash manager or we will determine the
following:

         o    the amount of each principal payment payable on each US note of
              each series and class, called the "note principal payment";

         o    the principal amount outstanding of each US note of that series
              and class on the note determination date which is the specified
              denomination of each US note of that series and class as at the
              applicable closing date less the aggregate of all note principal
              payments that have been paid in respect of that note; and

         o    the fraction, or pool factor, obtained by dividing the principal
              amount outstanding of each US note by the specified denomination
              of each note of that series and class as at the applicable
              closing date.

         We will notify the amounts and dates determined to the agent bank,
paying agents, note trustee, the registrar and each stock exchange on which
the notes are listed and we shall also publish such amounts and dates in
accordance with number 14 by no later than the business day after relevant
payment date.

         If we or the issuer cash manager fails to make a determination as
described, the note trustee will calculate the note principal payment,
principal amount outstanding and pool factor as described in this paragraph
(C) in the manner the note trustee in its discretion considers fair and
reasonable in the circumstances, having regard to paragraph (C) above, and
each of these determinations or calculations will be deemed to have been made
by us. If this happens, the issuer cash manager and the noteholders and we
will be bound by the determinations made.


(D)      Optional Redemption in Full

         We may, by giving not less than thirty and not more than sixty days
prior notice to the note trustee and the noteholders redeem a series and class
of at the then principal amount outstanding together with any accrued interest
on the following dates:

         o    the date specified as the "step-up date" in the applicable
              prospectus supplement and on any payment date thereafter. This
              gives us the option to redeem a series


                                     217



              and class of notes on or after the step-up date for interest
              for that series and class of notes; and

         o    any payment date on which the aggregate principal amount
              outstanding of [a series and class of] notes is less than 10% of
              the aggregate principal amount outstanding of such series and
              class of notes as at the applicable closing date.

         We may only redeem the notes as described above if it has prior to
the date of such notice provided to the note trustee a certificate to the
effect that it will have funds available to it to make the required payment of
principal and interest due in respect of the notes on the relevant payment
date, including any amounts required to be paid in priority to or in the same
priority as the notes outstanding in accordance with the issuer cash
management agreement, the note trustee is satisfied in accordance with the
transaction documents that the repayment tests will be satisfied following the
making of such redemptions and the note trustee is satisfied in accordance
with the transaction documents that such funds are available.


(E)      Optional redemption for tax and other reasons

         If we satisfy the note trustee that on the next payment date either:

         (i)  we would be required to withhold or deduct from amounts due on
              the notes, any amount on account of any present or future taxes
              or duties or governmental charges; or

         (ii) Funding 2 would be required to withhold or deduct from amounts
              due under the global intercompany loan agreement, any amount on
              account of any present or future taxes or duties or governmental
              charges; and

        (iii) such obligation of us or Funding 2, as the case may be, cannot
              be avoided by us or Funding 2, as the case may be, taking
              reasonable measures available to it,

then we will use reasonable endeavors to arrange the substitution of a company
incorporated in another jurisdiction and approved by the note trustee in order
to avoid such a situation, provided that we will not be required to do so if
that would require registration of any new security under US securities laws
or would materially increase the disclosure requirements under US law or the
costs of issuance.

         If we are unable to arrange a substitution as described above, then
we may, by giving not less than thirty and not more than sixty days' prior
notice to the note trustee and the noteholders, redeem all (but not some only)
of the notes at their principal amount outstanding together with any accrued
interest on the next following payment date, provided that, prior to giving
any such notice, we shall deliver to the note trustee (1) a certificate signed
by two of our directors stating that the circumstances referred to in (i) or
(ii) and (iii) above prevail and setting out details of such circumstances,
and (2) an opinion in form and substance satisfactory to the note trustee of
independent legal advisers of recognized standing to the effect that we have
or will become obliged to pay such additional amounts as a result of such
change or amendment. The note trustee shall be entitled to accept such
certificate and opinion as sufficient evidence of the satisfaction of the
circumstance set out in (i) or (ii) and (iii) above, in which event they shall
be conclusive and binding on the noteholders. We may only redeem the notes as
described above if we have prior to the date of such notice provided to the
note trustee a certificate to the effect that we will have funds available to
make the required payment of principal and interest due in respect of the
notes on the relevant payment date, including any amounts required to be paid
in priority to or in the same priority as the notes outstanding in accordance
with the issuer cash management agreement, the note trustee is satisfied in
accordance with the transaction documents that the repayment tests will be
satisfied following the making of such redemptions and the note trustee is
satisfied in accordance with the transaction documents that such funds are
available.


                                     218



         In addition to the foregoing, if at any time it becomes unlawful for
us to make, fund or allow to remain outstanding the global intercompany loan,
then we may require Funding 2 upon giving not more than 60 nor less than 30
days' (or such shorter period as may be required under any relevant law) prior
written notice to the note trustee, to prepay the global intercompany loan on
any payment date subject to and in accordance with the provisions of the
global intercompany loan agreement to the extent necessary to cure such
illegality. Such monies received by us shall be used to prepay the notes in
full on that payment date.


(F)      Optional Redemption for Implementation of New Basel Capital Accord
         If the New Basel Capital Accord has been implemented in the United
Kingdom, whether by rule of law, recommendation or best practice or by any
other regulation, then on the payment date specified in the applicable
prospectus supplement (if any) and any payment date thereafter, we may, by
giving not more than 60 nor less than 30 days' (or such shorter period as may
be required under any relevant law) prior notice to the note trustee and the
noteholders, redeem all (but not some only) of a series and class of notes at
their principal amount outstanding together with any accrued interest on the
next following payment date, provided that an issuer enforcement notice has
not been served. We may only redeem the notes as described above if the note
trustee is satisfied in accordance with the transaction documents that we will
have funds available to make the required payment of principal and interest
due in respect of the notes on the relevant payment date, including any
amounts required to be paid in priority to or in the same priority as the
notes outstanding in accordance with the issuer pre-enforcement priority of
payments and the note trustee is satisfied in accordance with the transaction
documents that the repayment tests will be satisfied following the making of
such redemptions.


[(G) Late payment on zero coupon notes

         If the amount payable in respect of any zero coupon note upon
redemption of such zero coupon note pursuant to paragraph (A), (B), (D), (E)
or (F) above or upon its becoming due and repayable as provided in number 9 is
improperly withheld or refused, the amount due and repayable in respect of
such zero coupon note shall be an amount (the "amortized face amount") equal
to the sum of:

         (a)      the reference price; and

         (b)      the product of the accrual yield (compounded annually) being
                  applied to the reference price from (and including) the
                  closing date of the applicable series and class of notes to
                  (but excluding) the date which is the earlier of:

                  (i)      the date on which all amounts due in respect of
                           such zero coupon notes have been paid; and

                  (ii)     the date on which the full amount of the moneys
                           payable in respect of such zero coupon notes has
                           been received by the principal paying agent or the
                           note trustee or the registrar and notice to that
                           effect has been given to the noteholders in
                           accordance with number 14.

         or such other amount as is provided in the applicable prospectus
         supplement].


6.       Payments

         Payments of principal and interest in respect of the notes will be
made to the persons in whose names the global note certificates are registered
on the register at the opening of business in the place of the registrar's
specified office on the fifteenth day before the due date for such payment.
Such date is called the "record date". Payments shall be made by wire transfer
of immediately available funds, if such registered holder shall have provided


                                     219



wiring instructions no less than five business days prior to the record date,
or otherwise by check mailed to the address of such registered holder as it
appears in the register at the opening of business on the record date. In the
case of the final redemption, and provided that payment is made in full,
payment will only be made against surrender of those global note certificates
to the registrar.

         All payments on the US notes are subject to any applicable fiscal or
other laws and regulations. Noteholders will not be charged commissions or
expenses on these payments.

         If the due date for payment of any amount on the US notes is not a
payment business day, noteholders will not be entitled to payment of the
amount due in that place until the next payment business day and noteholders
shall not be entitled to any further interest or other payment as a result of
that delay.

         If a paying agent makes a partial payment on a US note, the registrar
will endorse on that US global note certificate a statement indicating the
amount and date of that payment.

         If payment of principal of a US note is improperly withheld or
refused, the interest which continues to accrue will still be payable in
accordance with the usual procedures.

         We can, at any time, vary or terminate the appointment of any paying
agent and can appoint successor or additional paying agents, registrar or
transfer agent. If we do this, we must ensure that we maintain a paying agent
in London, a paying agent in New York and a registrar. We will ensure that at
least 30 days' notice of any change in the paying agents, registrar or
transfer agent or their specified offices is given to noteholders in
accordance with number 14.

         Subject as described earlier in relation to the deferral of interest,
if payment of interest on a note is not paid for any other reason when due and
payable, the unpaid interest will itself bear interest at the applicable rate
until both the unpaid interest and the interest on that interest are paid.


7.       Prescription

         Claims against us for payment of interest and principal on redemption
will become void if the relevant note certificates are not surrendered for
payment within the time limit for payment. That time limit is ten years from
the due date of such notes. If there is a delay in the paying agents or, as
applicable, the note trustee, receiving the funds, then the due date, for the
purposes of this time limit, is the date on which it notifies you, in
accordance with number 14, that it has received the relevant payment.


8.       Taxation

         Payments of interest and principal will be made without making any
withholding or deduction for any tax unless a withholding or deduction is
required by any applicable law. If a withholding or deduction for tax is made,
the relevant paying agent or we will account to the relevant authority for the
amount so withheld or deducted. Neither any paying agent nor we are is
required to make any additional payments to noteholders for such withholding
or deduction.


9.       Events of default

(A)      Note acceleration notice

         The note trustee in its absolute discretion may give notice to us of
an issuer event of default (as defined below) in respect of a series and class
of notes (a "note acceleration notice"), and shall give such notice if it is
indemnified to its satisfaction and it is:

         o    requested to do so in writing by the holders of at least one
              quarter of the aggregate principal amount outstanding of the
              series and class of notes; or


                                     220



         o    directed to do so by an extraordinary resolution passed at a
              meeting of the noteholders of such series and class.
         If any of the following events occurs and is continuing it is called
an "issuer event of default":

         o    we fail to pay for a period of seven business days any amount of
              principal of that series and class of notes when such payment
              ought to have been paid in accordance with the conditions or we
              fail to pay for a period of fifteen business days any amount of
              interest on that series and class of notes when such payment
              ought to have been paid in accordance with the conditions; or

         o    we fail to perform or observe any of its other obligations under
              the notes of such series and class, the trust deed, the issuer
              deed of charge or any other transaction document, and (except
              where the note trustee certifies that, in its opinion, such
              failure is incapable of remedy, in which case no notice will be
              required) it remains unremedied for 30 days after the note
              trustee has given notice of it to us requiring the same to be
              remedied; and the note trustee has certified that the failure to
              perform or observe is materially prejudicial to the interests of
              the noteholders of such series and class; or

         o    except for the purposes of an amalgamation or restructuring as
              described in the point immediately following, we cease or
              threaten to cease carrying on all or a substantial part of our
              business or we are deemed unable to pay our debts within the
              meaning of section 123(1)(a), (b), (c) or (d) of the Insolvency
              Act 1986 (as that section may be amended, modified or
              re-enacted) or become unable to pay our debts within the meaning
              of section 123(2) of the Insolvency Act 1986 (as that section
              may be amended, modified or re-enacted); or

         o    an order is made or an effective resolution is passed for our
              winding up except for the purposes of or pursuant to an
              amalgamation, restructuring or merger previously approved by the
              note trustee in writing or by an extraordinary resolution (as
              defined in the trust deed) of the noteholders of such series and
              class; or

         o    proceedings are otherwise initiated against us under any
              applicable liquidation, insolvency, composition, reorganization
              or other similar laws (including, but not limited to,
              presentation of a petition for administration or the filing of
              documents with the court for an administration) and (except in
              the case of presentation of a petition for an administration
              order) such proceedings are not, in the opinion of the note
              trustee, being disputed in good faith with a reasonable
              prospect of success, a formal notice is given of intention to
              appoint an administrator in relation to us or an administration
              order being granted or an administrative receiver or other
              receiver, liquidator or other similar official being appointed
              in relation to us or in relation to the whole or any
              substantial part of the undertaking or assets of us, or an
              encumbrancer taking possession of the whole or any substantial
              part of the undertaking or assets of us, or a distress,
              execution, diligence or other process being levied or enforced
              upon or sued out against the whole or any substantial part of
              the undertaking or assets of us and such possession or process
              (as the case may be) not being discharged or not otherwise
              ceasing to apply within 30 days, or we initiating or consenting
              to judicial proceedings relating to itself under applicable
              liquidation, insolvency, composition, reorganization or other
              similar laws or making a conveyance or assignment for the
              benefit of our creditors generally or a composition or similar
              arrangement with the creditors or takes steps with a view to
              obtaining a moratorium in respect of our indebtedness,
              including without limitation, the filing of documents with the
              court; or


                                     221



         o    if a global intercompany loan enforcement notice is served in
              respect of any global intercompany loan agreement while any of
              such series and class of notes are outstanding.

         A note acceleration notice in respect of a series and class of notes
is a written notice from the note trustee to the Funding 2 security trustee
and to us declaring the notes of such series and class to be immediately due
and payable. When it is given, all notes of such series and class will become
immediately due and payable at their principal amount outstanding together
with accrued and unpaid interest without further action or formality.


10.      Enforcement of notes

         The note trustee may, at its discretion and without notice at any
time and from time to time, take such steps and institute such proceedings
against us or any other person as it may think fit to enforce the provisions
of the notes, the trust deed, the issuer deed of charge or any of the other
transaction documents. The note trustee may, at its discretion and without
notice, at any time after the service of a note acceleration notice give
notice (an "issuer enforcement notice") to the Funding 2 security trustee and
to us declaring each note of each series to be due and payable (and they shall
forthwith become due and payable). At any time after the service of an issuer
enforcement notice, the note trustee may, at its discretion and without
notice, take such steps as it may think fit to enforce the issuer security.
The note trustee shall not be bound to serve an issuer enforcement notice or
to take any such enforcement proceedings or steps unless:

         o    (subject in all cases to restrictions contained in the trust
              deed or, as the case may be, the issuer deed of charge to
              protect the interests of any higher ranking class of
              noteholders) it shall have been so directed by an extraordinary
              resolution (as described in number 11) of the class A
              noteholders, the class B noteholders, the class M noteholders,
              the class C noteholders or the class D noteholders or so
              requested in writing by the holders of at least 25% in principal
              amount outstanding of the class A notes, the class B notes, the
              class M notes, the class C notes or the class D notes (as the
              case may be); and

         o    it shall have been indemnified to its satisfaction.

         Amounts available for distribution after enforcement of the issuer
security shall be distributed in accordance with the terms of the issuer deed
of charge.

         No noteholder may institute any proceedings against us to enforce its
rights under or in respect of the notes or the trust deed unless (1) the note
trustee has become bound to institute proceedings and has failed to do so
within 30 days of becoming so bound and (2) such failure is continuing;
provided that, notwithstanding the foregoing and notwithstanding any other
provision of the trust deed, the right of any noteholder to receive payment of
principal of and interest on its notes on or after the due date for such
principal or interest, or to institute suit for the enforcement of payment of
that principal or interest, may not be impaired or affected without the
consent of that noteholder. In addition, no class B noteholder, class M
noteholder, class C noteholder or class D noteholder will be entitled to
commence proceedings for the winding up or administration of us unless there
are no outstanding notes of a class with higher priority, or if notes of a
class with higher priority are outstanding, there is consent of noteholders of
at least 25% of the aggregate principal amount of the class or classes of
notes outstanding (as defined in the trust deed) with higher priority.

         In the event that:

         o     the issuer security is enforced and the note trustee determines
               that (a) the proceeds of such enforcement, after distribution
               of such proceeds to the persons entitled thereto ranking in
               priority to the notes under the issuer deed of charge and to
               the noteholders (to the extent entitled


                                     222



               thereto) are insufficient to pay in full all principal and
               interest and other amounts whatsoever due in respect of the
               notes and any claims ranking equally with such claims and (b)
               there are no further assets available to pay principal and
               interest and other amounts whatsoever due in respect of the
               notes; or

         o     within 20 days following the final maturity date of the latest
               maturing note the note trustee certifies that there is no
               further amount outstanding under the global intercompany loan,

         then all interests in each global note certificate will be
         automatically exchanged for equivalent interests in an equivalent
         amount of notes in an equivalent principal amount outstanding in
         individual note certificates and each such global note certificate
         will be cancelled on the date of such exchange.

         The note trustee is required to transfer or (as the case may be)
         procure transfer of all (but not some only) of the notes, for the
         consideration of one penny per note, to the post enforcement call
         option holder pursuant to the option granted to it by the note
         trustee (as agent for the noteholders). The option is granted to
         acquire all of the notes plus accrued interest on the notes. This is
         called the post enforcement call option. Immediately upon such
         transfer, no such former noteholder shall have any further interest
         in the notes. each of the noteholders acknowledges that the note
         trustee has the authority and the power to bind the noteholders in
         accordance with the terms and conditions set out in the issuer
         post-enforcement call option agreement and each noteholder, by
         subscribing for or purchasing notes, agrees to be so bound.


11.      Meetings of noteholders, modifications and waiver

(1)      Meetings of noteholders

         The trust deed contains provisions for convening meetings of
noteholders to consider any matter affecting their interests, including the
sanctioning by extraordinary resolution of a modification of any provision of
the terms and conditions of the notes or the provisions of any of the
transaction documents.

         Subject as provided in the following paragraph, the quorum for any
meeting of the noteholders of any series and class convened to consider an
extraordinary resolution will be two or more persons holding or representing
not less than half of the aggregate principal amount outstanding of the notes
of that series and class or, at any adjourned meeting, two or more persons
representing noteholders of that series and class, whatever the total
principal amount of the outstanding notes so represented.

         Certain terms including the alteration of the amount, rate or timing
of payments on the notes, the currency of payment, the priority of payments or
the quorum or majority required in relation to these terms, require a quorum
for passing an extraordinary resolution of two or more persons holding or
representing in total not less than [three quarters/two thirds] of the
aggregate principal amount outstanding of the notes of the relevant series and
class or, at any adjourned meeting, at least one quarter of the total
principal amount of the notes outstanding of such series and class. These
modifications are called "basic terms modifications".

         A resolution signed by or on behalf of all the noteholders of the
relevant series and class who for the time being are entitled to receive
notice of a meeting under the issuer trust deed shall for all purposes be as
valid and effective as an extraordinary resolution passed at a meeting of such
series and class of noteholders.

         Subject as provided below in relation to an extraordinary resolution
concerning a basic terms modification, no extraordinary resolution of any
series and class of class B


                                     223



noteholders shall take effect while any class A notes remain outstanding
unless sanctioned by an extraordinary resolution of the class A noteholders of
each series, or the note trustee is of the opinion that it would not be
materially prejudicial to the interests of the class A noteholders of each
series.

         Subject as provided below in relation to an extraordinary resolution
concerning a basic terms modification, no extraordinary resolution of any
series and class of class M noteholders shall take effect while any class A
notes or class B notes remain outstanding unless sanctioned by an
extraordinary resolution of the class A noteholders and an extraordinary
resolution of the class B noteholders of each series, or the note trustee is
of the opinion that it would not be materially prejudicial to the interests of
the class A noteholders and the class B noteholders of each series.

         Subject as provided below in relation to an extraordinary resolution
concerning a basic terms modification, no extraordinary resolution of any
series and class of class C noteholders shall take effect while any class A
notes, class B notes or class M notes remain outstanding unless sanctioned by
an extraordinary resolution of the class A noteholders, an extraordinary
resolution of the class B noteholders and an extraordinary resolution of the
class M noteholders of each series, or the note trustee is of the opinion that
it would not be materially prejudicial to the interests of the class A
noteholders, the class B noteholders and the class M noteholders of each
series.

         Subject as provided below in relation to an extraordinary resolution
concerning a basic terms modification, no extraordinary resolution of any
series and class of class D noteholders shall take effect while any class A
notes, class B notes, class M notes or class C notes remain outstanding unless
sanctioned by an extraordinary resolution of the class A noteholders, an
extraordinary resolution of the class B noteholders, an extraordinary
resolution of the class M noteholders and an extraordinary resolution of the
class C noteholders of each series, or the note trustee is of the opinion that
it would not be materially prejudicial to the interests of the class A
noteholders, the class B noteholders, the class M noteholders and the class C
noteholders of each series.

         Furthermore, an extraordinary resolution of the noteholders of any
series and class concerning a basic terms modification will not be effective
unless it is also sanctioned by extraordinary resolutions of the noteholders
of all other series of notes of the applicable class (and the holders of each
series of notes (of any class), which in the opinion of the note trustee is or
may be prejudiced by such basic terms modifications.

(2)      Programme Resolution

         Notwithstanding the provisions set out in number 11(1), any
extraordinary resolution of the noteholders of the applicable class of notes
to direct the note trustee to take any enforcement action pursuant set out in
number 10 (a "programme resolution") shall only be capable of being passed at
a single meeting of the noteholders of all series of the applicable class of
notes. The quorum at any such meeting for passing a programme resolution shall
be two or more persons holding or representing more than half of the aggregate
principal amount outstanding of the notes of the applicable class or, at any
adjourned and reconvened meeting, two or more persons being or representing
noteholders of the applicable class of notes, whatever the aggregate principal
amount outstanding of such class of notes.

(3)      Modifications and Waiver

         The note trustee may agree, without the consent of the relevant
series and class of noteholders, (1) to any modification (other than a basic
terms modification) of, or to the waiver or authorization of any breach or
proposed breach of, the terms and conditions of one or more series of a
particular class or classes of notes or any of the transaction documents which
is not, in the opinion of the note trustee, materially prejudicial to the
interests of the noteholders of any series (2) to determine that any issuer
event of default, which is not, in


                                     224



the opinion of the note trustee, materially prejudicial to the interests of
the noteholders of any series, shall not be treated as such or (3) to any
modification of any of the terms and conditions or any of the transaction
documents which, in the opinion of the note trustee, is of a formal, minor or
technical nature or is to correct a manifest error, or an error established as
such to the satisfaction of the note trustee.

         For the avoidance of doubt (in the context of deciding material
prejudice in respect of the above provisions), if the note trustee considers
in its sole opinion that the noteholders of the same class of one or more
series to which the modification or waiver relates are materially prejudiced,
the note trustee will not be able to sanction such modification or waiver
itself, and will instead require an extraordinary resolution of the
noteholders of the notes of such class outstanding to be passed by means of a
meeting. In accordance with the general provisions contained herein, such
extraordinary resolution must also be ratified by the noteholders of the notes
of the higher class or classes in order for the extraordinary resolution that
seeks approval of the modification or waiver to be valid and effective.

         Any of these modifications, authorizations or waivers will be binding
on the noteholders and, unless the note trustee agrees otherwise, shall be
promptly notified to the noteholders and the rating agencies in accordance
with number 14 as soon as practicable thereafter.

         Where the note trustee is required in connection with the exercise of
its powers to have regard to the interests of the noteholders of one class of
any series, it shall have regard to the interests of such noteholders as a
class. In particular, the note trustee shall not have regard to, or be liable
for, the consequences of such exercise for individual noteholders resulting
from their being domiciled or resident in or connected with any particular
territory. In connection with any such exercise, the note trustee shall not be
entitled to require, and no noteholder shall be entitled to claim, from us or
any other person, any indemnification or payment in respect of any tax
consequence of any such exercise upon individual noteholders.

12.      Indemnification of the note trustee

         The note trustee is entitled to be indemnified and relieved from
responsibility in certain circumstances, including provisions, among others,
relieving them from taking enforcement proceedings unless indemnified to its
satisfaction. The note trustee is also entitled to be paid its costs and
expenses in priority to any interest payments to noteholders.

         The note trustee and its related companies are entitled to enter into
business transactions with us, Northern Rock plc or related companies of
either of them and to act as note trustee for the holders of any new notes and
for any person who is a party to any transaction document or whose obligations
are comprised in the issuer security or any of their subsidiary or associated
companies, without accounting for any profit resulting from those
transactions.

         The note trustee will not be responsible for any loss or liability
suffered as a result of any assets in the issuer security being uninsured or
inadequately insured or being held by clearing operations or their operators
or by intermediaries on behalf of the note trustee.

         Furthermore, the note trustee will be relieved of liability for
making searches or other inquiries in relation to the assets comprising the
issuer security. The note trustee does not have any responsibility in relation
to the legality and the enforceability of the trust arrangements and the
related issuer security. The note trustee will not be obliged to take any
action that might result in its incurring personal liabilities. The note
trustee is not obliged to monitor or investigate the performance of any other
person under the issuer related documents or the documents relating to the
global intercompany loan and the mortgages trust and is entitled to assume,
until it has actual knowledge to the contrary, that all such


                                     225



persons are properly performing their duties, unless it receives express
notice to the contrary.

         The note trustee will not be responsible for any deficiency that may
arise because it is liable to tax in respect of the proceeds of any security.

         Similar provisions in respect of the indemnification of the Funding 2
security trustee are set out in the transaction documents.

13.      Replacement of notes

         If individual note certificates are lost, stolen, mutilated, defaced
or destroyed, the noteholder can replace them at the specified office of any
paying agent. The noteholder will be required both to pay the expenses of
producing a replacement and to comply with the registrar's, the paying agent's
and our reasonable requests for evidence and indemnity. The noteholder must
surrender any defaced or mutilated note certificates before replacements will
be issued.

         If a global note certificate is lost, stolen, mutilated, defaced or
destroyed, we will deliver a replacement global note certificate to the
registered holder upon satisfactory evidence and surrender of any defaced or
mutilated global note certificate. A replacement will only be made upon
payment of the expenses for a replacement and compliance with the registrar's,
the paying agents' and our reasonable requests as to evidence and indemnity.

14.      Notice to noteholders

         Any notice to noteholders shall be validly given if such notice is:

         (i)      sent to them by first class mail (or its equivalent) or (if
                  posted to a non-UK address) by airmail at the respective
                  addresses on the register; and

         (ii)     published in The Financial Times; and

         (iii)    for so long as amounts are outstanding on the US Notes, in a
                  daily newspaper of general circulation in New York (which is
                  expected to be The New York Times);

         or, if any of such newspapers set out above shall cease to be
published or timely publication therein shall not be practicable, in a leading
English language daily newspaper having general circulation in the United
Kingdom or the United States (as applicable) provided that if, at any time, we
procure that the information concerned in such notice shall be published on
the relevant screen, publication in the newspapers set out above or such other
newspaper or newspapers shall not be required with respect to such
information.

         Any notices so published shall be deemed to have been given on the
fourth day after the date of posting, or as the case may be, on the date of
such publication or, if published more than once on different dates, on the
first date on which publication shall have been made in the newspaper or
newspapers in which (or on the relevant screen on which) publication is
required.

         While the Notes are represented by global note certificates, any
notice to noteholders will be validly given if such notice is provided in
accordance with the previous paragraph or (at our option) if delivered to DTC
(in the case of the [US notes]) or Euroclear and/or Clearstream, Luxembourg
(in the case of the [Reg S notes]). Any notice delivered to the DTC and/or
Euroclear and/or Clearstream, Luxembourg will be deemed to be given on the day
of delivery.

         The note trustee shall be at liberty to sanction some other method of
giving notice to noteholders or any series or class or category of them if, in
its opinion, such other method is reasonable having regard to market practice
then prevailing and to the requirements of the


                                     226



stock exchanges on which the notes are then listed and provided that notice of
such other method is given to the noteholders in such manner as the note
trustee shall require.

[15.     Further issues

         We shall be at liberty from time to time, without the consent of the
Noteholders, to create and issue further notes of a certain class having terms
and conditions the same as the notes of any series of the same class or the
same in all respects save for the amount and date of the first payment of
interest thereon, issue date and/or purchase price and so that the same shall
be consolidated and form a single series and class with the outstanding notes
of such series and class.]

16.      Governing law

         The transaction documents and the notes will be governed by English
law, unless specifically stated to the contrary. Certain provisions in the
transaction documents relating to property situated in Scotland are governed
by Scots law. Unless specifically stated to the contrary (i) the courts of
England are to have non-exclusive jurisdiction to settle any disputes which
may arise out of or in connection with the transaction documents and the notes
and (ii) the parties to the transaction documents irrevocably submit to the
non-exclusive jurisdiction of the courts of England.


                                     227



     Material legal aspects of the mortgage loans and the related security

         The following discussion describes, in summary, the material legal
aspects in respect of the assignment of the mortgage loans and related
security and of English and Scottish residential property and mortgages. It is
a brief summary and not an exhaustive analysis of the relevant law.


English mortgage loans

General

         The parties to a mortgage are the mortgagor, who is the borrower and
homeowner and who grants the mortgage over its property, and the mortgagee,
who is the lender. Each mortgage loan is secured by a mortgage on the property
(the mortgaged property). Since the most common form of creating a mortgage on
residential property, namely, by means of a legal charge by deed, means that a
mortgagor does not cease to be the owner of the property, generally a
mortgagor will be free to create further mortgages on the mortgaged property
(subject to any restrictions imposed by the mortgagee in the mortgage deed).
Each mortgage loan to be assigned to the mortgages trustee will be secured by
a mortgage which has a first ranking priority (except in the case of a
personal secured loan) over all other mortgages secured on the mortgaged
property and over all unsecured creditors of the borrower, except in respect
of certain statutory rights, such as the rights of the Inland Revenue, which
are granted statutory priority. There are two forms of title to land in
England and Wales: registered and unregistered. Both systems of title can
include both freehold and leasehold estates.


Registered title

         Title to registered land is registered at H.M. Land Registry. The
registrar allocates a unique title number. Consequently if there are freehold
and leasehold registered interests then there will be more than one register
of title and more than one title number to a particular property. Each
individual register consists of three parts: the property register, the
proprietorship register and the charges register.

         The property register describes the land and the type of estate,
freehold or leasehold. In some instances it may also refer to third party
rights that burden the property although these may also be mentioned in the
charges register as practice varies between the various District Land
Registries around the country.

         The proprietorship register details the following:

         o    The class of registered title. There are three classes of
              registered title for freehold and four classes for leasehold.
              The most common title (and the best grade of title available) is
              title absolute. A person registered with title absolute owns the
              estate in the land free from all interests other than those
              entered on the register, those classified as overriding
              interests or minor interests (referred to below) and (in the
              case of leasehold land) all express and implied covenants,
              obligations and liabilities imposed by the lease or incidental
              to the land.

         o    Restrictions on the ability of the registered proprietor to deal
              with the property e.g. a restriction imposed by a mortgagee
              prohibiting registration of subsequent mortgagees.

         The charges register details security interests and encumbrances
registered against the property.


                                     228



         The property is also identified by a plan retained at H.M. Land
Registry indicating the location of the related land (the "filed plan").
However, the filed plan is not conclusive as to matters such as the location
of boundaries.

         The Land Registration Act 2002 provides that some interests in land
will bind the land even though they are not capable of registration at H.M.
Land Registry. These fall into two categories:

         o    Overriding interests; and

         o    adverse rights affecting the title to the estate or charge.

         Title to registered land is established and evidenced by the entries
on the register and the title plan recorded at H.M. Land Registry containing
official copies of the entries on the register relating to that land.


Unregistered title
         All land in England and Wales is now subject to compulsory
registration on the happening of any of a number of trigger events. The most
common trigger event is a sale of the land, but since April 1998 the triggers
have also included the creation of a first priority legal mortgage over
unregistered land. However, an increasingly small but still significant
proportion of land in England and Wales (typically where the land has been in
the same ownership for a number of years) is still unregistered. Title to
unregistered land is proved by establishing a chain of documentary evidence to
title going back at least 15 years. Where the land is affected by third party
rights, some of those rights or interests, including a legal mortgage where
the mortgagee has taken possession of the title deeds, can be proved by
documentary evidence or by proof of continuous exercise of the rights for a
prescribed period and do not require registration. However, other interests,
including equitable charges, must be registered at H.M. Land Charges Registry
in order to be effective against a subsequent purchaser or mortgagee of the
land.


Taking security over land
         A legal mortgage of registered land may only be effected once the
charge has been registered with H.M. Land Registry. Prior to registration, it
will take effect only as an equitable mortgage or charge. A registered legal
mortgage is subject to pre-existing registered legal charges but has priority
over pre-existing charges which are not registered and mortgages registered
subsequent to it. Where land is registered therefore, a mortgagee must
register its mortgage at H.M. Land Registry in order to secure priority over
any subsequent mortgagee. Priority of mortgages (whether legal or equitable)
over registered land is generally governed by the date of registration of the
mortgage rather than the date of creation. However, a prospective mortgagee is
able to obtain a priority period within which to register its mortgage. If the
mortgagee submits a proper application for registration during this period,
its interest will take priority over any application for registration of any
interest which is received by H.M. Land Registry during this priority period.

         In the system of unregistered land, the mortgagee protects its
interest by retaining possession of the title deeds to the mortgaged property.
Without the title deeds to the mortgaged property, the borrower is unable to
establish the necessary chain of ownership, and is therefore prevented from
dealing with its land without the consent of the mortgagee. Priority of
mortgages over unregistered land depends on a number of factors including,
whether the mortgagee has taken possession of the title deeds, whether the
interest is registerable and whether it has been registered at H.M. Land
Charges Registry and the date of creation of the charge. Generally speaking
where all else is equal between two competing mortgages, the priority will be
determined by the date of creation of the charge.


                                     229



The seller as mortgagee
         The sale to the mortgages trustee of the mortgage loans together with
their related security will take effect in equity only and the mortgages
trustee will not apply to H.M. Land Registry or H.M. Land Charges Registry to
register or record its equitable interest in the mortgages. The consequences
of this are explained in the section "Risk factors - There may be risks
associated with the fact that the mortgages trustee has no legal title to the
mortgage loans and their related security, which may adversely affect payments
on the notes".


Enforcement of mortgages
         If a borrower breaches the mortgage conditions of its mortgage loan,
the mortgage loan generally provides that all monies under the mortgage loan
will become immediately due and payable. The mortgagee would then be entitled
to recover all outstanding principal, interest and fees under the covenant of
the borrower contained expressly or impliedly in the mortgage deed to pay or
repay those amounts. In addition, the mortgagee would then be entitled to
enforce its mortgage in relation to the defaulted mortgage loan. Enforcement
may occur in a number of ways, including the following:

         o    The mortgagee may enter into possession of the mortgaged
              property. If it does so, it does so in its own right and not as
              agent of the mortgagor, and so may be personally liable for
              mismanagement of the mortgaged property and to third parties as
              occupier of the mortgaged property.

         o    The mortgagee may lease the mortgaged property to third parties.

         o    The mortgagee may foreclose on the mortgaged property. Under
              foreclosure procedures, the mortgagor's title to the mortgaged
              property is extinguished so that the mortgagee becomes the owner
              of the mortgaged property. The remedy is, because of procedural
              constraints, rarely used.

         o    The mortgagee may appoint a receiver to deal with income from
              the mortgaged property or exercise other rights delegated to the
              receiver by the mortgagee. A receiver is the agent of the
              mortgagor and so, unlike when the mortgagee enters into
              possession of the mortgaged property, in theory the mortgagee is
              not liable for the receiver's acts or as occupier of the
              mortgaged property. In practice, however, the receiver will
              require indemnities from the mortgagee that appoints it. Similar
              duties of care will apply to a sale by a receiver as set out
              below in relation to a sale by a mortgagee.

         o    The mortgagee may sell the mortgaged property, subject to
              various duties to ensure that the mortgagee exercises proper
              care in relation to the sale. This power of sale arises under
              the Law of Property Act 1925. The purchaser of a mortgaged
              property sold pursuant to a mortgagee's power of sale becomes
              the owner of the mortgaged property.

         Notwithstanding the above, in order to enforce a power of sale in
respect of a mortgaged property, the mortgagee must generally obtain
possession of the mortgaged property (to sell the mortgaged property with
vacant possession) either voluntarily or by a court order. Actions for
possession are regulated by statute and the courts have certain powers to
adjourn possession proceedings, to stay any possession order or postpone the
date for delivery of possession. The court will exercise such powers in favor
of a borrower broadly where it appears to the court that the borrower is
likely to be able, within a reasonable time period, to pay any sums due under
the mortgage loan or to remedy any other breach of obligation under the
mortgage loan or its related security. If a possession order in favor of the
mortgagee is granted it may be suspended to allow the borrower more time to
pay. Once possession is obtained the mortgagee has a duty to the borrower to
take reasonable care to obtain a proper price for the mortgaged property.
Failure to do so will put the mortgagee at risk of an action by the borrower
for breach of such duty, although it is for


                                     230



the borrower to prove breach of such duty. There is also a risk that a
borrower may also take court action to force the relevant mortgagee to sell
the property within a reasonable time.


Scottish mortgage loans

General
         A standard security is the only means of creating a fixed charge over
heritable or long leasehold property in Scotland. Its form must comply with
the requirements of the Conveyancing and Feudal Reform (Scotland) Act 1970
(the "1970 Act"). There are two parties to a standard security. The first
party is the grantor, who is the borrower and homeowner. The grantor grants
the standard security over the property (the "secured property") and is
generally the only party to execute the standard security. The second party,
who is the lender, is termed the heritable creditor. As the grantor of a
standard security remains the owner of the secured property, generally the
grantor will be free to grant further standard securities over the secured
property (subject to any restriction imposed by the heritable creditor in the
standard security). Each Scottish mortgage loan (other than any personal
secured loan) in the mortgage portfolio will be secured by a standard security
which has a first ranking priority over all other standard securities granted
over the secured property and which will also rank in priority to all
unsecured creditors of the borrower.

         The 1970 Act automatically imports a statutory set of "Standard
Conditions" into all standard securities, although the majority of these may
be varied by agreement between the parties. The seller, along with most major
lenders in the residential mortgage market in Scotland, has elected to vary
the Standard Conditions by means of its own set of Scottish mortgage
conditions, the terms of which are in turn imported into each standard
security. The main provisions of the Standard Conditions which cannot be
varied by agreement relate to enforcement, and in particular the notice and
other procedures required as a preliminary to the exercise of the heritable
creditor's rights on a default by the borrower.


Nature of property as security
         While title to all land in Scotland is registered there are currently
two possible forms of registration namely the Land Register and Sasine
Register. Both systems of registration can include both heritable (the
Scottish equivalent to freehold) and long leasehold land.


Land Register
         This system of registration was established by the Land Registration
(Scotland) Act 1979. Since that time it has been introduced on a county by
county basis, and with effect from 1 April 2003 has applied to the whole of
Scotland. Once a county has been designated as falling within the system, the
first sale of any parcel of land (including a long leasehold) therein or the
occurrence of certain other events in relation thereto (but not the granting
of a standard security alone) triggers its registration in the Land Register,
when it is given a unique title number. Title to the land is established by a
land certificate containing official copies of the entries on the Land
Register relating to that land. Similarly, the holder of any standard security
over the land in question receives a charge certificate containing official
copies of the entries relating to that security. A person registered in the
Land Register owns the land free from all interests other than those entered
on the Land Register, those classified as overriding interests and any other
interests implied by law.

         The land certificate will reveal the present owners of the land,
together with any standard securities and other interests (other than certain
overriding interests) affecting the land. The land certificate will also
contain a plan indicating the location of the land. While this plan is not in
all circumstances conclusive as to the location of the boundaries of the


                                     231



land, it cannot be amended if this would be to the prejudice of a proprietor
in possession of the land, unless this indemnity has been expressly excluded
in the land certificate itself.

Sasine Register
         Title to all land in Scotland where no event has yet occurred to
trigger registration in the Land Register falls to be recorded in the General
Register of Sasines. Title to such land is proved by establishing a chain of
documentary evidence of title going back at least ten years. Where the land is
affected by third party rights, some of those rights can be proved by
documentary evidence or by proof of continuous exercise of the rights for a
prescribed period and do not require registration. However, other rights
(including standard securities) would have to be recorded in the Sasine
Register in order to be effective against a subsequent purchaser of the land.


Taking security over land
         A heritable creditor must register its standard security in the Land
Register or the Sasine Register (as applicable) in order to perfect its
security and to secure priority over any subsequent standard security. Until
such registration occurs, a standard security will not be effective against a
subsequent purchaser or the heritable creditor under another standard security
over the secured property. Priority of standard securities is (subject to
express agreement to the contrary between the security holders) governed by
the date of registration (being the date of creation) rather than the date of
execution. There is no equivalent in Scotland to the priority period system
which operates in relation to registered land in England and Wales.


The seller as heritable creditor
         The sale of the Scottish mortgage loans by the seller to the
mortgages trustee will be given effect by a declaration of trust by the seller
(and any sale of Scottish mortgage loans in the future will be given effect by
further declarations of trust), by which the beneficial interest in the
Scottish mortgage loans will be transferred to the mortgages trustee. Such
beneficial interest (as opposed to the legal title) cannot be registered in
the Land or Sasine Registers. The consequences of this are explained in the
section "Risk Factors - There may be risks associated with the fact that the
mortgages trustee has no legal title to the mortgage loans and their related
security which may adversely affect payments on the notes".


Enforcement of mortgages
         If a borrower defaults under a mortgage loan, the Scottish mortgage
conditions provide that all monies under the mortgage loan will become
immediately due and payable. The seller would then be entitled to recover all
outstanding principal, interest and fees under the obligation of the borrower
contained in the Scottish mortgage conditions to pay or repay those amounts.
In addition, the seller as heritable creditor may enforce its standard
security in relation to the defaulted mortgage loan. Enforcement may occur in
a number of ways, including the following (all of which arise under the 1970
Act):

         (i)  the heritable creditor may enter into possession of the secured
              property. If it does so, it does so in its own right and not as
              agent of the borrower, and so may be personally liable for
              mismanagement of the secured property and to third parties as
              occupier of the secured property;

         (ii) the heritable creditor may lease the secured property to third
              parties;

         (iii) the heritable creditor may sell the secured property, subject
              to various duties to ensure that the sale price is the best that
              can reasonably be obtained. The purchaser of a property sold
              pursuant to a heritable creditor's power of sale becomes the
              owner of the property; and


                                     232



         (iv) the heritable creditor may, in the event that a sale cannot be
              achieved, foreclose on the secured property. Under foreclosure
              procedures the borrower's title to the property is extinguished
              so that the heritable creditor becomes the owner of the
              property. This remedy is however rarely used.

         In contrast to the position in England and Wales, the heritable
creditor has no power to appoint a receiver under the standard security.

         Notwithstanding the above, in order to enforce its security in
respect of a secured property, the heritable creditor must generally obtain
possession of the secured property (for example, in order to sell the secured
property with vacant possession) either voluntarily or by a court order.
Actions for possession are regulated by statute (in particular the 1970 Act
and the Mortgage Rights (Scotland) Act 2001 (the "2001 Act")) and, since the
coming into effect of the 2001 Act on December 3, 2001, the courts have
certain powers to suspend the enforcement of the security. The court will
exercise such powers in favour of a borrower broadly where it appears to the
court that the borrower is likely to be able, within a reasonable time period,
to pay any sums due under the mortgage loan or to remedy any other breach of
obligation under the mortgage loan or its related security, or to permit the
borrower time to find alternative accommodation. Once possession is obtained
the heritable creditor has a duty to the borrower to obtain the best price
that can reasonably be obtained for the secured property. Failure to do so
will put the heritable creditor at risk of an action by the borrower for
breach of such duty, although it is for the borrower to prove breach of such
duty. There is also a risk that a borrower may also take court action to force
the relevant heritable creditor to sell the secured property within a
reasonable time.


Borrower's right of redemption
         Under Section 11 of the Land Tenure Reform (Scotland) Act 1974 the
grantor of any standard security has an absolute right, on giving appropriate
notice, to redeem that standard security once it has subsisted for a period of
20 years subject only to the payment of certain sums specified in Section 11
of that Act. These specified sums consist essentially of the principal monies
advanced by the lender, interest thereon and expenses incurred by the lender
in relation to that standard security.


                                     233



                   Material United Kingdom tax consequences

         The following section summarizes the material UK tax consequences of
the purchase, ownership and disposition of notes based on current law and
practice in the UK. Sidley Austin Brown & Wood, UK tax advisers to the issuer
("UK tax counsel"), has prepared and reviewed this summary and the opinions of
UK tax counsel are contained in this summary. The summary assumes that the
final documentation conforms with the description in the prospectus. The
summary also assumes that the representations made by each of Funding 2 and
us, respectively, to UK tax counsel that the profit in Funding 2's profit and
loss account will not exceed 0.01% of the Funding 2 available revenue receipts
and that the profit in the issuer's profit and loss account will not exceed
0.01% of the interest on the global intercompany loan account are correct. It
further assumes that all payments made pursuant to the final documentation are
calculated on arms' length terms. The summary does not purport to be a
complete analysis of all tax considerations of the purchase, ownership and
disposition of notes. It relates to the position of persons who are the
absolute beneficial owners of notes such as individuals, partnerships and non-
financial trade corporate entities, and may not apply to certain classes of
persons such as financial trade corporate entities (such as banks, securities
dealers and securities brokers), investment managers, insurance companies,
pension funds and UK unit and investment trusts. You should consult your own
tax adviser if you are uncertain of your current tax position.


Taxation of US residents
         As discussed in more detail under "- Withholding tax" below, UK tax
counsel is of the opinion that a noteholder who is resident in the US for US
tax purposes may obtain payment of interest on his notes without deduction of
UK tax if and for so long as such notes are listed on a "recognised stock
exchange". If such notes cease to be listed on a recognised stock exchange, an
amount must generally be withheld on account of UK income tax at the lower
rate (currently 20%) from interest paid on them subject to any direction to
the contrary from the Inland Revenue in respect of such relief as may be
available pursuant to the provisions of an applicable double taxation treaty.

         Residents of the US are generally not subject to tax in the UK on
payments of interest on notes under the double taxation treaty between the US
and the UK, subject to completion of administrative formalities, except where
such notes are effectively connected with a permanent establishment or a fixed
base of the noteholder situated in the UK. The benefit of the double taxation
treaty between the US and the UK is excluded in respect of any interest paid
under, or as part of, a conduit arrangement and is also subject to
comprehensive limitation on benefits provisions.

         In addition, UK tax counsel is of the opinion that, as discussed in
more detail under "- Direct assessment of non-UK resident holders of notes to
UK tax on interest" below, a noteholder who is resident in the US for US tax
purposes and who is not resident in the UK for UK tax purposes will not be
subject to UK tax (other than any withholding tax, as regards which see above)
in respect of any payments on notes unless they are held by or for a trade,
profession or vocation carried on by him through a branch or agency (or, in
the case of a noteholder which is a company, for a trade carried on by it
through a permanent establishment) in the UK.

         It is the opinion of UK tax counsel that US resident noteholders will
not be liable to UK tax in respect of a disposal of notes provided they are
not within the charge to UK corporation tax and (i) are not resident or
ordinarily resident in the UK, and (ii) do not carry on a trade, profession or
vocation in the UK through a branch or agency in connection with which
interest is received or to which such notes are attributable.


                                     234



         It is the opinion of UK tax counsel that, as discussed in more detail
below under "- UK taxation of Funding 2 and the issuer", Funding 2 and the
issuer will generally be subject to UK corporation tax, currently at a rate of
30%, on the profit reflected in their respective profit and loss accounts as
increased by the amounts of any non-deductible expenses or losses.

         It is the opinion of UK tax counsel that, as discussed in more detail
below under "- UK taxation of the mortgages trustee", the mortgages trustee
will have no liability to UK tax in relation to amounts which it receives on
behalf of Funding 2 or the seller under the mortgages trust.

         Except as described in the preceding paragraphs (and as further
developed in the corresponding opinions below), UK tax counsel will render no
opinions relating to notes, the parties to the transaction, or any aspects of
the transaction.


Withholding tax

         For so long as notes are and continue to be listed on a "recognised
stock exchange" within the meaning of section 841 of the Income and
Corporation Taxes Act 1988 (the London Stock Exchange plc is such a recognised
stock exchange for this purpose) interest payments on each of such notes will
be treated as a "payment of interest on a quoted Eurobond" within the meaning
of section 349 of the Income and Corporation Taxes Act 1988. Under an Inland
Revenue interpretation, securities will be regarded as listed on a recognised
stock exchange if they are listed by a competent authority in a country which
is a member state of the European Union or which is part of the European
Economic Area and are admitted to trading on a recognised stock exchange in
that country. In these circumstances, payments of interest on notes may be
made without withholding or deduction for or on account of UK income tax
irrespective of whether such notes are in global form or in definitive form.

         If notes cease to be listed on a recognised stock exchange, an amount
must be withheld on account of UK income tax at the lower rate (currently 20%)
from interest paid on them, subject to any direction to the contrary from the
Inland Revenue in respect of such relief as may be available pursuant to the
provisions of an applicable double taxation treaty or to the interest being
paid to the persons (including companies within the charge to UK corporation
tax) and in the circumstances specified in sections 349A to 349D of the Income
and Corporation Taxes Act 1988.

         The European Union has adopted a Directive regarding the taxation of
savings income. Subject to a number of important conditions being met, it is
proposed that member states will be required from a date not earlier than
January 1, 2005, to provide to the tax authorities of other member states
details of payments of interest and other similar income paid by a person to
an individual in another member state, except that Austria, Belgium and
Luxembourg will instead impose a withholding system for a transitional period
unless during such period they elect otherwise.

         Payments of interest and principal with respect to notes will be
subject to any applicable withholding taxes and the issuer will not be obliged
to pay additional amounts in relation thereto.


Direct assessment of non-UK resident holders of notes to UK tax on interest
         Interest on notes constitutes UK source income and, as such, may be
subject to income tax by direct assessment even where paid without
withholding, subject to any direction to the contrary from the Inland Revenue
in respect of such relief as may be available pursuant to the provisions of an
applicable double taxation treaty.


                                     235



         However, interest with a UK source received without deduction or
withholding on account of UK tax will not be chargeable to UK tax in the hands
of a noteholder (other than certain trustees) who is not resident for tax
purposes in the UK unless that noteholder carries on a trade, profession or
vocation through a branch or agency (or, in the case of a noteholder which is
a company, which carries on a trade through a permanent establishment) in the
UK in connection with which the interest is received or to which the notes are
attributable. There are exemptions for interest received by certain categories
of agent (such as some brokers and investment managers).

         Where interest has been paid under deduction of UK income tax,
noteholders who are not resident in the UK may be able to recover all or part
of the tax deducted if there is an appropriate provision under an applicable
double taxation treaty.


Taxation of returns: companies within the charge to UK corporation tax
         In general, noteholders which are within the charge to UK corporation
tax in respect of notes will be charged to tax and obtain relief as income on
all returns, profits or gains on, and fluctuations in value of such notes
(whether attributable to currency fluctuations or otherwise) broadly in
accordance with their statutory accounting treatment.


Taxation of returns: other noteholders
         Noteholders who are not within the charge to UK corporation tax and
who are resident or ordinarily resident in the UK for tax purposes or who
carry on a trade, profession or vocation in the UK through a branch or agency
in connection with which interest on the notes is received or to which the
notes are attributable will generally be liable to UK tax on the amount of any
interest received in respect of such notes.

         As the US notes are denominated in US dollars [and the euro notes are
denominated in euro, the US notes and the [series 2 notes] will not be
regarded by the Inland Revenue as constituting "qualifying corporate bonds"
within the meaning of Section 117 of the Taxation of Chargeable Gains Act
1992. Accordingly, a disposal of any such notes may give rise to a chargeable
gain or an allowable loss for the purposes of the UK taxation of chargeable
gains.

         It is expected that sterling notes will be regarded by the Inland
Revenue as constituting "qualifying corporate bonds" within the meaning of
Section 117 of the Taxation of Chargeable Gains Act 1992. Accordingly, a
disposal of any such notes is not expected to give rise to a chargeable gain
or an allowable loss for the purposes of the UK taxation of chargeable gains.

         There are provisions to prevent any particular gain (or loss) from
being charged (or relieved) at the same time under these provisions and also
under the provisions of the "accrued income scheme" described below.

         On a disposal of notes by a noteholder, any interest which has
accrued since the last payment date may be chargeable to tax as income under
the rules of the "accrued income scheme" if that noteholder is resident or
ordinarily resident in the UK or carries on a trade in the UK through a branch
or agency to which such notes are attributable.


Stamp duty and stamp duty reserve tax
         No UK stamp duty or stamp duty reserve tax is payable on the issue or
transfer of notes, whether such US note is in global or definitive form.


UK taxation of Funding 2 and the issuer
         It is the opinion of UK tax counsel that Funding 2 and the issuer
will generally be subject to UK corporation tax, currently at a rate of 30%,
on the profit reflected in their


                                     236



respective profit and loss accounts as increased by the amounts of any
non-deductible expenses or losses. In respect of Funding 2, the profit in the
profit and loss account will not exceed 0.01% of the Funding 2 available
revenue receipts. In respect of the issuer, the profit in the profit and loss
account will not exceed 0.01% of the interest on the global intercompany loan.
Any liability to UK corporation tax will be paid out of the available revenue
receipts of Funding 2 and the issuer, respectively.


UK taxation of the mortgages trustee
         It is the opinion of UK tax counsel that the mortgages trustee will
have no liability to UK tax in respect of any income, profit or gain arising
under these arrangements. Accordingly, the mortgages trustee will have no
liability to UK tax in relation to amounts which it receives on behalf of
Funding 2 or the seller under the mortgages trust.


                                     237



                    Material United States tax consequences


General
         The following section summarizes the material United States federal
income tax consequences of the purchase, ownership and disposition of the US
notes that may be relevant to a holder of US notes that is a "United States
person" (as defined later in this section) or that otherwise is subject to US
federal income taxation on a net income basis in respect of a US note (any
such United States person or holder, a "US holder"). In general, the summary
assumes that a holder acquires a US note at original issuance and holds such
note as a capital asset. It does not purport to be a comprehensive description
of all the tax considerations that may be relevant to a decision to purchase
the US notes. In particular, it does not discuss special tax considerations
that may apply to certain types of taxpayers, including dealers in stocks,
securities or notional principal contracts; traders in securities electing to
mark to market; banks, savings and loan associations and similar financial
institutions; taxpayers whose functional currency is other than the US dollar;
taxpayers that hold a US note as part of a hedge or straddle or a conversion
transaction, within the meaning of section 1258 of the US Internal Revenue
Code of 1986, as amended (the "Code"); and subsequent purchasers of US notes.
In addition, this summary does not describe any tax consequences arising under
the laws of any taxing jurisdiction other than the US federal government.

         This summary is based on the US tax laws, regulations, rulings and
decisions in effect or available as of the date of this prospectus. All of the
foregoing are subject to change, and any change may apply retroactively and
could affect the continued validity of this summary.

         Sidley Austin Brown & Wood LLP, US tax advisers to the issuer ("US
tax counsel"), has prepared and reviewed this summary of material US federal
income tax consequences. As described under "- Tax status of the issuer,
Funding 2, mortgages trustee and mortgages trust", US tax counsel is of the
opinion that the mortgages trustee acting as trustee of the mortgages trust,
Funding 2, and the issuer will not be subject to US federal income tax as a
result of their contemplated activities. As described further under "-
Characterization of the US notes", US tax counsel is also of the opinion that,
although there is no authority on the treatment of instruments substantially
similar to the [US notes], and while not free from doubt, the [US notes] will
be treated as debt for US federal income tax purposes. Except as described in
the two preceding sentences (and set forth in the corresponding opinions), US
tax counsel will render no opinions relating to the notes or the parties to
the transaction.

         An opinion of US tax counsel is not binding on the US Internal
Revenue Service (the "IRS") or the courts, and no rulings will be sought from
the IRS on any of the issues discussed in this section. Accordingly, the
issuer suggests that persons considering the purchase of US notes consult
their own tax advisors as to the US federal income tax consequences of the
purchase, ownership and disposition of the [US notes], including the possible
application of state, local, non-US or other tax laws, and other US tax issues
affecting the transaction.

         As used in this section the term "United States person" means (a) an
individual who is a citizen or resident of the United States, (b) an entity
treated as a corporation or partnership for United States federal income tax
purposes that is organized or created under the law of the United States, a
State thereof, or the District of Columbia, (c) any estate the income of which
is subject to taxation in the United States regardless of source, and (d) any
trust if a court within the United States is able to exercise primary
supervision over its administration and one or more United States persons have
the authority to control all substantial decisions of the trust, or the trust
was in existence on August 20, 1996 and is


                                     238



eligible to elect, and has made a valid election, to be treated as a United
States person despite not meeting those requirements.


Tax status of the issuer, Funding 2, mortgages trustee and mortgages trust
         Under the transaction documents, each of the issuer, Funding 2, and
the mortgages trustee, acting in its capacity as trustee of the mortgages
trust, covenants not to engage in any activities in the United States
(directly or through agents), not to derive any income from sources within the
United States as determined under US federal income tax principles, and not to
hold any mortgaged property if doing so would cause it to be engaged or deemed
to be engaged in a trade or business within the United States as determined
under US federal income tax principles. US tax counsel is of the opinion that,
assuming compliance with the transaction documents, none of the issuer,
Funding 2 or the mortgages trustee, acting in its capacity as trustee of the
mortgages trust, will be subject to US federal income tax. No elections will
be made to treat the issuer, Funding 2, or the mortgage trust or any of their
assets as a REMIC or a FASIT (two types of securitization vehicles having a
special tax status under the Code).


Characterization of the US notes
         Although there is no authority regarding the treatment of instruments
that are substantially similar to the US notes, and while not free from doubt,
it is the opinion of US tax counsel that the US notes will be treated as debt
for US federal income tax purposes. The issuer intends to treat the US notes
as indebtedness of the issuer for all purposes, including US tax purposes. The
discussion in the next section assumes this result.

         The US notes will not be qualifying real property mortgage loans in
the hands of domestic savings and loan associations, real estate investment
trusts, or REMICs under sections 7701(a)(19)(C), 856(c) or 860G(a)(3) of the
Code, respectively.


Taxation of US holders of the US notes
         Qualified Stated Interest and Original Issue Discount ("OID"). The
issuer intends to treat interest on the [US notes] as "qualified stated
interest" under United States Treasury regulations relating to original issue
discount (hereafter, the "OID regulations"). As a consequence, discount on the
US notes arising from an issuance at less than par will only be required to be
accrued under the OID regulations if such discount exceeds a statutorily
defined de minimis amount. Qualified stated interest, which generally must be
unconditionally payable at least annually, is taxed under a holder's normal
method of accounting. De minimis OID is included in income on a pro rata basis
as principal payments are made on the US notes. It is possible that interest
on the US notes could be treated as OID because such interest is subject to
deferral in certain limited circumstances.

         A US holder of a US note issued with OID must include OID in income
over the term of such US note under a constant yield method that takes into
account the compounding of interest. Under the Code, OID is calculated and
accrued using prepayment assumptions where payments on a debt instrument may
be accelerated by reason of prepayments of other obligations securing such
debt instrument. Moreover, the legislative history to the provisions provides
that the same prepayment assumptions used to price a debt instrument be used
to calculate OID, as well as to accrue market discount and amortize premium.
Here, prepayment of the mortgage loans is not expected to alter the scheduled
principal payments on the dollar notes and accordingly, the issuer intends to
assume that the US notes will have their principal repaid according to the
schedule for purposes of accruing any OID. No representation is made that the
mortgage loans will pay on the basis of such prepayment assumption or in
accordance with any other prepayment scenario.


                                     239



         As an alternative to the above treatments, US holders may elect to
include in gross income all interest with respect to the US notes, including
stated interest, acquisition discount, OID, de minimis OID, market discount,
de minimis market discount, and unstated interest, as adjusted by any
amortizable bond premium or acquisition premium, using the constant yield
method described above.

         Sales and Retirement. In general, a US holder of a US note will have
a basis in such note equal to the cost of the note to such holder, and reduced
by any payments thereon other than payments of stated interest. Upon a sale or
exchange of the note, a US holder will generally recognize gain or loss equal
to the difference between the amount realized (less any accrued interest,
which would be taxable as such) and the holder's tax basis in the note. Such
gain or loss will be long-term capital gain or loss if the US holder has held
the note for more than one year at the time of disposition. In certain
circumstances, US holders that are individuals may be entitled to preferential
treatment for net long-term capital gains. The ability of US holders to offset
capital losses against ordinary income is limited.

         Alternative Characterization of the US Notes. The proper
characterization of the arrangement involving the issuer and the holders of
the US notes is not clear because there is no authority on transactions
comparable to that contemplated herein. The issuer intends to treat the US
notes as debt of the issuer for all US federal income tax purposes.
Prospective investors should consult their own tax advisors with respect to
the potential impact of an alternative characterization of the US notes for US
tax purposes. One possible alternative characterization is that the IRS could
assert that the series 1 class C notes and series 2 class C notes or any other
class of notes should be treated as equity in the issuer for US federal income
tax purposes. If the series 1 class C notes and the series 2 class C notes or
any other class of notes were treated as equity, US holders of such notes
would be treated as owning equity in a passive foreign investment company
("PFIC") which, depending on the level of ownership of such US holder and
certain other factors, might also constitute an interest in a controlled
foreign corporation for such US holder. This would have certain timing and
character consequences for US holders and could require certain elections and
disclosures that would need to be made shortly after acquisition to avoid
potentially adverse US tax consequences.

         If the issuer was treated as a PFIC, unless a United States person
makes a "QEF election" or "mark to market election", such person will be
subject to a special tax regime (i) in respect of gains realized on the sale
or other disposition of its US notes, and (ii) in respect of distributions on
its US notes held for more than one taxable year to the extent those
distributions constitute "excess distributions". Although not free from doubt,
the PFIC rules should not apply to gain realized in respect of any US notes
disposed of during the same taxable year in which such US notes are acquired.
An excess distribution generally includes dividends or other distributions
received from a PFIC in any taxable year to the extent the amount of such
distributions exceeds 125% of the average distributions for the three
preceding years (or, if shorter, the investor's holding period). Because the
US notes pay interest at a floating rate, it is possible that a United States
person will receive "excess distributions" as a result of fluctuations in the
rate of three-month US dollar LIBOR over the term of the US notes. In general,
under the PFIC rules, a United States person will be required to allocate such
excess distributions and any gain realized on a sale of its US notes to each
day during the such person's holding period for the US notes, and will be
taxable at the highest rate of taxation applicable to the US notes for the
year to which the excess distribution or gain is allocable (without regard to
the such person's other items of income and loss for such taxable year) (the
"deferred tax"). The deferred tax (other than the tax on amounts allocable to
the year of disposition or receipt of the distribution) will then be increased
by an interest charge computed by reference to the rate generally applicable
to underpayments of tax (which interest charge generally will be
non-deductible interest expense for individual taxpayers).


                                     240



Backup withholding
         Backup withholding of US Federal income tax may apply to payments
made in respect of the notes to registered owners who are not "exempt
recipients" and who fail to provide certain identifying information (such as
the registered owner's taxpayer identification number) in the required manner.
Generally, individuals are not exempt recipients, whereas corporations and
certain other entities generally are exempt recipients. Payments made in
respect of the US notes to a United States person must be reported to the IRS,
unless such person is an exempt recipient or establishes an exemption. With
respect to non-United States persons investing in the [US notes], to ensure
they qualify for an exemption, the paying agent will require such beneficial
holder to provide a statement from the individual or corporation that:

         o     is signed under penalties of perjury by the beneficial owner of
               the note,

         o     certifies that such owner is not a United States person, and

         o     provides the beneficial owner's name and address.


         Generally, this statement is made on an IRS Form W-8BEN ("W-8BEN"),
which is effective for the remainder of the year of signature plus three full
calendar years unless a change in circumstances makes any information on the
form incorrect. The noteholder must inform the paying agent within 30 days of
such change and furnish a new W-8BEN. A noteholder that is not an individual
or an entity treated as a corporation for US federal income tax purposes or
that is not holding the notes on its own behalf may have substantially
increased reporting requirements. For example, a non-US partnership or non- US
trust generally must provide the certification from each of its partners or
beneficiaries along with certain additional information. Certain securities
clearing organizations, and other entities who are not beneficial owners, may
be able to provide a signed statement to the paying agent. However, in such
case, the signed statement may require a copy of the beneficial owner's W-8BEN
(or the substitute form).

         In addition, upon the sale of a note to (or through) a broker, the
broker must report the sale and backup withholding on the entire purchase
price, unless (i) the broker determines that the seller is a corporation or
other exempt recipient, (ii) the seller certifies (as described above) that
such seller is a non-United States person and certain other conditions are met
or (iii) the broker has the taxpayer identification number of the recipient
properly certified as correct.

         Any amounts withheld under the backup withholding rules from a
payment to a beneficial owner would be allowed as a refund or a credit against
such beneficial owner's US federal income tax provided the required
information is furnished to the IRS.

         Prospective investors should consult their own tax advisors with
respect to the foregoing withholding tax requirements.

         The US federal income tax discussion set forth above is included for
general information only and may not be applicable depending upon an owner's
particular situation. Holders of US notes should consult their own tax
advisors with respect to the tax consequences to them of the ownership and
disposition of US notes, including the tax consequences under state, local,
foreign and other tax laws and the possible effects of changes in federal and
other tax laws.


                                     241



             Material Jersey (Channel Islands) tax considerations


Tax status of the mortgages trustee and the mortgages trust
         It is the opinion of Jersey (Channel Islands) tax counsel that the
mortgages trustee will be resident in Jersey for taxation purposes and will be
liable to income tax in Jersey at a rate of 20% in respect of the profits it
makes from acting as trustee of the mortgages trust. The mortgages trustee
will not be liable for any income tax in Jersey in respect of any income it
receives in its capacity as mortgages trustee on behalf of the beneficiaries
of the mortgages trust.





                                     242



                             ERISA Considerations

         The US notes are eligible for purchase by employee benefit plans and
other plans subject to the US Employee Retirement Income Security Act of 1974,
as amended ("ERISA") and/or the provisions of Section 4975 of the Code and by
governmental plans that are subject to state, local or other federal law of
the United States that is substantially similar to ERISA or Section 4975 of
the Code, subject to consideration of the issues described in this section.
ERISA imposes certain requirements on "employee benefit plans" (as defined in
Section 3(3) of ERISA) subject to ERISA, including entities such as collective
investment funds and separate accounts whose underlying assets include the
assets of such plans (collectively, "ERISA Plans") and on those persons who
are fiduciaries with respect to ERISA Plans. Investments by ERISA Plans are
subject to ERISA's general fiduciary requirements, including the requirements
of investment prudence and diversification and the requirement that an ERISA
Plan's investments be made in accordance with the documents governing the
Plan. The prudence of a particular investment must be determined by the
responsible fiduciary of an ERISA Plan by taking into account the ERISA Plan's
particular circumstances and all of the facts and circumstances of the
investment including, but not limited to, the matters discussed under "Risk
factors" and the fact that in the future there may be no market in which such
fiduciary will be able to sell or otherwise dispose of the notes.

         Section 406 of ERISA and Section 4975 of the Code prohibit certain
transactions involving the assets of an ERISA Plan (as well as those plans
that are not subject to ERISA but which are subject to Section 4975 of the
Code, such as individual retirement accounts (together with ERISA Plans, the
"Plans")) and certain persons (referred to as "parties in interest" or
"disqualified persons") having certain relationships to such Plans, unless a
statutory or administrative exemption is applicable to the transaction. A
party in interest or disqualified person who engages in a prohibited
transaction may be subject to excise taxes and other penalties and liabilities
under ERISA and the Code.

         The seller, the issuer, the administrator, the mortgages trustee,
Funding 2 or any other party to the transactions contemplated by the
transaction documents may be parties in interest or disqualified persons with
respect to many Plans. Prohibited transactions within the meaning of Section
406 of ERISA or Section 4975 of the Code may arise if any of the [US notes] is
acquired or held by a Plan with respect to which the issuer, the
administrator, the mortgages trustee, Funding 2 or any other party to such
transactions, is a party in interest or a disqualified person. Certain
exemptions from the prohibited transaction provisions of Section 406 of ERISA
and Section 4975 of the Code may be applicable, however, depending in part on
the type of Plan fiduciary making the decision to acquire any such notes and
the circumstances under which such decision is made. Included among these
exemptions are Prohibited Transaction Class Exemption ("PTCE") 91-38 (relating
to investments by bank collective investment funds), PTCE 84-14 (relating to
transactions effected by a "qualified professional asset manager"), PTCE 95-60
(relating to transactions involving insurance company general accounts), PTCE
90-1 (relating to investments by insurance company pooled separate accounts)
and PTCE 96-23 (relating to transactions determined by in-house asset
managers). There can be no assurance that any of these class exemptions or any
other exemption will be available with respect to any particular transaction
involving the notes.

         Each purchaser and subsequent transferee of any US note will be
deemed by such purchase or acquisition of any such note to have represented
and warranted, on each day from the date on which the purchaser or transferee
acquires such note through and including the date on which the purchaser or
transferee disposes of such note, either that (A) it is not an ERISA Plan or
other Plan, an entity whose underlying assets include the assets of any such
ERISA Plan or other Plan, or a governmental plan which is subject to any
federal, state


                                     243



or local law of the United States that is substantially similar to the
provisions of section 406 of ERISA or section 4975 of the Code or (B) its
purchase, holding and disposition of such note will not result in a prohibited
transaction under section 406 of ERISA or section 4975 of the Code (or, in the
case of a governmental plan, any substantially similar federal, state or local
law of the United States) for which an exemption is not available.

         In addition, the US Department of Labor has promulgated a regulation,
29 C.F.R. Section 2510.3-101 (the "Plan Asset Regulation"), describing what
constitutes the assets of a Plan with respect to the Plan's investment in an
entity for purposes of certain provisions of ERISA, including the fiduciary
responsibility provisions of Title I of ERISA, and Section 4975 of the Code.
Under the Plan Asset Regulation, if a Plan invests in an "equity interest" of
an entity that is neither a "publicly-offered security" nor a security issued
by an investment company registered under the 1940 Act, the Plan's assets
include both the equity interest and an undivided interest in each of the
entity's underlying assets, unless one of the exceptions to such treatment
described in the Plan Asset Regulation applies. Under the Plan Asset
Regulation, a security which is in debt form may be considered an "equity
interest" if it has "substantial equity features". If the issuer were deemed
under the Plan Asset Regulation to hold plan assets by reason of a Plan's
investment in any of the [US notes], such plan assets would include an
undivided interest in the assets held by the issuer and transactions by the
issuer would be subject to the fiduciary responsibility provisions of Title I
of ERISA and the prohibited transaction provisions of ERISA and Section 4975
of the Code. [Investors should note that concerns in respect of the foregoing
may be magnified here, particularly in the case of the series 1 class C notes
and the series 2 class C notes]. In addition, in analyzing these issues with
their own counsel, prospective purchasers of notes should consider, among
other things, that, although special tax counsel has concluded that the notes
are debt for federal income tax purposes, see "Material United States tax
consequences", it is not clear whether the debt would be treated for tax
purposes as issued by the issuer. If the underlying assets of the issuer are
deemed to be Plan assets, the obligations and other responsibilities of Plan
sponsors, Plan fiduciaries and Plan administrators, and of parties in interest
and disqualified persons, under parts 1 and 4 of subtitle B of title I of
ERISA and section 4975 of the Code, as applicable, may be expanded, and there
may be an increase in their liability under these and other provisions of
ERISA and the Code (except to the extent (if any) that a favorable statutory
or administrative exemption or exception applies). In addition, various
providers of fiduciary or other services to the issuer, and any other parties
with authority or control with respect to the issuer, could be deemed to be
Plan fiduciaries or otherwise parties in interest or disqualified persons by
virtue of their provision of such services.

         Any insurance company proposing to purchase any of the US notes using
the assets of its general account should consider the extent to which such
investment would be subject to the requirements of ERISA in light of the US
Supreme Court's decision in John Hancock Mutual Life Insurance Co. v. Harris
Trust and Savings Bank and under any subsequent guidance that may become
available relating to that decision. In particular, such an insurance company
should consider the retroactive and prospective exemptive relief granted by
the Department of Labor for transactions involving insurance company general
accounts in PTCE 95-60, 60 Fed. Reg. 35925 (July 12, 1995), the enactment of
Section 401(c) of ERISA by the Small Business Job Protection Act of 1996
(including, without limitation, the expiration of any relief granted
thereunder) and the regulations thereunder.

         Each Plan fiduciary who is responsible for making the investment
decisions whether to purchase or commit to purchase and to hold any of the US
notes should determine whether, under the documents and instruments governing
the Plan, an investment in the notes is appropriate for the Plan, taking into
account the overall investment policy of the Plan and the composition of the
Plan's investment mortgage portfolio. Any Plan proposing to invest in such
notes (including any governmental plan) should consult with its counsel to
confirm, among other things, that such investment will not result in a
non-exempt prohibited


                                     244



transaction and will satisfy the other requirements of ERISA and the Code (or,
in the case of a governmental plan, any substantially similar state, local or
other federal law).

         The sale of any notes to a Plan is in no respect a representation by
the seller, the issuer, the administrator, the mortgages trustee, Funding 2 or
any other party to the transactions that such an investment meets all relevant
legal requirements with respect to investments by Plans generally or any
particular Plan, or that such an investment is appropriate for Plans generally
or any particular Plan.


                                     245



             Enforcement of foreign judgments in England and Wales

         The issuer is a UK public company incorporated with limited liability
in England and Wales.

         Any final and conclusive judgment of any New York State or United
States Federal Court sitting in the Borough of Manhattan in the City of New
York having jurisdiction recognized by England or Wales in respect of an
obligation of the issuer in respect of the notes for a fixed sum of money and
which has not been stayed or satisfied in full, would be enforceable by action
against the issuer in the courts of England and Wales without a re-examination
of the merits of the issues determined by the proceedings in the New York
State or United States Federal Court.

         This will be the case unless the following occurs:

         o    the proceedings in the New York State or the United States
              Federal Court in which the judgment was obtained were contrary
              to the principles of natural or substantive justice;

         o    enforcement of the judgment is contrary to the public policy of
              England or Wales;

         o    the judgment was obtained by fraud or duress or was based on a
              clear mistake of fact;

         o    the judgment is of a public nature (for example, a penal or
              revenue judgment);

         o    there has been a prior judgment in another court concerning the
              same issues between the same parties as are dealt with in the
              judgment of the New York State or the United States Federal
              Court;

         o    the enforcement would contravene section 5 of the Protection of
              Trading Interests Act 1980; or

         o    the enforcement proceedings are not instituted within six years
              after the date of the judgment.

         The issuer expressly submits to the non-exclusive jurisdiction of the
courts of England for the purpose of any suit, action or proceedings arising
out of this offering. A judgment by a court may be given in some cases only in
sterling.

         All of the directors and executive officers of the issuer reside
outside the United States. Substantially all of the assets of all or many of
such persons are located outside the United States. As a result, it may not be
possible for the noteholders to effect service of process within the United
States upon such persons with respect to matters arising under the federal
securities laws of the United States or to enforce against them judgments
obtained in United States courts predicated upon the civil liability
provisions of such laws.

         The issuer has been advised by Sidley Austin Brown & Wood, its
English counsel, that there is doubt as to the enforceability in England and
Wales, in original actions or in actions for enforcement of judgments of
United States courts, of civil liabilities predicated upon the Federal
securities laws of the United States based on the restrictions referred to
above.


                                     246



                 United States legal investment considerations

         None of the notes is a "mortgage related security" under the United
States Secondary Mortgage Market Enhancement Act of 1984, as amended.

         The appropriate characterization of the notes under various legal
investment restrictions and, consequently, the ability of investors subject to
these restrictions to purchase such notes, is subject to significant
interpretative uncertainties. These uncertainties may adversely affect the
liquidity of, and the creation of any secondary market for, the notes.
Accordingly, investors should consult their own legal advisors in determining
whether and the extent to which the notes constitute legal investments or are
subject to investment, capital or other restrictions.


                                     247



                                    Experts

         The balance sheet of Granite Finance Funding 2 Limited as at [o]
included in this prospectus have been so included in reliance on the report of
[o], independent accountants, given on the authority of that firm as experts
in auditing and accounting.

         The balance sheet of Granite Master Issuer plc as at [o], 2005
included in this prospectus has been so included in reliance on the report of
[o], independent accountants, given on the authority of that firm as experts
in auditing and accounting.

                                 Legal matters

         Certain matters of English law and United States law regarding the
notes, including matters relating to the validity of the issuance of the
notes, will be passed upon for the issuer by Sidley Austin Brown & Wood,
London. Certain matters of United States law regarding matters of United
States federal income tax law with respect to the US notes will be passed upon
for the issuer by Sidley Austin Brown & Wood LLP, New York. Certain matters of
English law and United States law will be passed upon for the underwriters by
Allen & Overy LLP, London.

         Certain matters of Jersey (Channel Islands) law regarding the
mortgages trustee will be passed upon for the mortgages trustee, respectively,
by Mourant du Feu & Jeune, London.



                                     248



                                 Underwriting


United States

         A prospectus supplement will be prepared for each series of US notes
which will describe the method of offering being used for that series and will
set forth the identity of any of its underwriters and either the price at
which each series and class is being offered, the nature and amount of any
underwriting discounts or additional compensation to the underwriters and the
proceeds of the offering to us, or the method by which the price at which the
underwriters will sell those US notes will be determined. Each prospectus
supplement for an underwritten offering will also contain information
regarding the nature of the underwriters obligations, any material
relationship between any underwriter and us and, where appropriate,
information regarding any discounts or concessions to be allowed or reallowed
to dealers or others and any arrangements to stabilize the market for the
certificates so offered. US notes may be acquired by the underwriters for
their own accounts and may be resold from time to time in one or more
transactions, including negotiated transactions, at a fixed public offering
price or at varying prices determined at the time of sale.

         The seller and we will agree to indemnify the underwriters against
certain liabilities, including liabilities under the Securities Act.

         The underwriters or their affiliates may engage in over-allotment
transactions (also known as short sales), stabilizing transactions, syndicate
covering transactions and penalty bids for the US notes under Regulation M
under the Exchange Act.

         o    Over-allotment transactions involve sales by an underwriter in
              excess of the total offering size, which creates what is known
              as a naked short position. A naked short position is more likely
              to be created if the underwriters are concerned that there may
              be downward pressure on the price of the notes in the open
              market after pricing that could adversely affect investors who
              purchase in the offering.

         o    Stabilizing transactions permit bids to purchase the US notes so
              long as the stabilizing bids do not exceed a specified maximum.

         o    Short covering transactions involve purchases of the US notes in
              the open market after the distribution has been completed in
              order to cover naked short positions.

         o    Penalty bids permit the underwriters to reclaim a selling
              concession from a syndicate member when the notes originally
              sold by that syndicate member are purchased in a syndicate
              covering transaction.

         Similar to other purchase transactions, these transactions may have
the effect of raising or maintaining the market price of the US notes or
preventing or retarding a decline in the market price of the US notes. As a
result, these transactions may cause the prices of the US notes to be higher
than they would otherwise be in the absence of those transactions. Neither we
nor any of the underwriters represent that any underwriter will engage in any
of these transactions or that these transactions, once begun, will not be
discontinued without notice at any time.

         The US notes will be registered under the United States Securities
Act. The underwriters of the US notes will agree that they will offer and sell
the US notes within the United States through their US registered
broker-dealers.

         The US notes will not be offered or sold via the internet, e-mail or
through similar electronic channels except that certain underwriters may
deliver copies of this prospectus and related prospectus supplement via e-mail
to persons who have given, and not withdrawn, their prior consent to receive
copies of this prospectus and related prospectus supplement in that format.


                                     249



United Kingdom

         Each underwriter will represent and agree that:

         o    it has not offered or sold, and will not offer or sell any notes
              to persons in the United Kingdom prior to admission of the notes
              to listing in accordance with Part VI of the FSMA, except to
              persons whose ordinary activities involve them in acquiring,
              holding, managing or disposing of investments (as principal or
              agent) for purposes of their businesses or otherwise in
              circumstances which have not resulted and will not result in an
              offer to the public in the United Kingdom within the meaning of
              the Public Offers of Securities Regulations 1995 (as amended) or
              the FSMA;

         o    it has only communicated or caused to be communicated and will
              only communicate or cause to be communicated any invitation or
              inducement to engage in investment activity (within the meaning
              of section 21 of the FSMA) received by it in connection with the
              issue or sale of any notes in circumstances in which section
              21(1) of the FSMA does not apply to the issuer; and

         o    it has complied and will comply with all applicable provisions
              of the FSMA with respect to anything done by it in relation to
              the notes in, from or otherwise involving the United Kingdom.

[Italy

         Each underwriter will represent and agree that the offering of the
notes has not been cleared by CONSOB (the Italian Securities Exchange
Commission) pursuant to Italian securities legislation and, accordingly, no
notes may be offered, sold or delivered by it, nor may copies of this
prospectus or of any other document relating to the notes be distributed by it
in the Republic of Italy, except:

         (i)  to professional investors (operatori qualificati), as defined in
              Article 31, second paragraph, of CONSOB Regulation No. 11522 of
              July 1, 1998, as amended; or

         (ii) in circumstances which are exempted from the rules on
              solicitation of investments pursuant to Article 100 of
              Legislative Decree No. 58 of February 24, 1998 (the "Financial
              Services Act") and Article 33, first paragraph, of CONSOB
              Regulation No. 11971 of May 14, 1999, as amended.

         Any offer, sale or delivery of the notes or distribution of copies of
this prospectus or any other document relating to the notes made by it in the
Republic of Italy under (i) or (ii) above must be:

         (a)  made by an investment firm, bank or financial intermediary
              permitted to conduct such activities in the Republic of Italy in
              accordance with the Financial Services Act and Legislative
              Decree No. 385 of September 1, 1993 (the "Banking Act");

         (b)  in compliance with Article 129 of the Banking Act and the
              implementing guidelines of the Bank of Italy, as amended from
              time to time, pursuant to which the issue or the offer of
              securities in the Republic of Italy may need to be preceded and
              followed by an appropriate notice to be filed with the Bank of
              Italy depending, inter alia, on the aggregate value of the
              securities issued or offered in the Republic of Italy and their
              characteristics; and

         (c)  in accordance with any other applicable laws and regulations.


Spain

         Each underwriter will acknowledge that the notes may not be offered
or sold in Spain by means of a public offer as defined and construed by
Spanish law unless such public offer is made in compliance with the
requirements of Law 24/1988 of July 28 (as amended by Law


                                     250



37/1998, of November 16), on the Spanish Securities Market and the Royal
Decree 291/1992, of March 27 (as amended by Royal Decree 2590/1998, of
December 7 and Royal Decree 705/2002, of July 19), on issues and public offers
for the sale of securities.


Ireland

         Each underwriter will represent and agree that it has not, directly
or indirectly, offered or sold and will not, directly or indirectly, offer or
sell in Ireland any notes other than to persons whose ordinary business it is
to buy or sell shares or debentures whether as principal or agent.


The Netherlands
         This prospectus may not be distributed and the notes (including
rights representing an interest in a global note) may not be offered, sold,
transferred or delivered as part of their initial distribution or at any time
thereafter, directly or indirectly, to individuals or legal entities who or
which are established, domiciled or have their residence in The Netherlands
("Dutch Residents") other than to the following entities, provided that such
entities trade or invest in securities in the conduct of a business or
profession (the following such entitles hereinafter referred to as
"Professional Market Parties" or "PMPs") and provided further that they
acquire the notes for their own account or for the account of another such
PMP;

         (i)  banks, insurance companies, securities firms, collective
              investment institutions or pension funds that are supervised or
              licensed under Dutch law;

         (ii) banks or securities firms licensed or supervised in a European
              Economic Area member state (other than The Netherlands) and
              registered with the Dutch Central Bank (De Nederlandsche Bank
              N.V.: DNB) or the Dutch Authority for the Financial Markets
              (Stichting Autoriteit Financiele Markten) acting through a
              branch office in The Netherlands;



                                     251


        (iii) Netherlands collective investment institutions which offer
              their shares or participations exclusively to professional
              investors and are not required to be supervised or licensed
              under Dutch law;

         (iv) The Dutch government (de Staat der Nederlanden), DNB, Dutch
              regional, local or other decentralised governmental
              institutions, or any international treaty organisations and
              supranational organisations located in The Netherlands;

         (v)  Netherlands enterprises or entities with total assets of at
              least (Euro)500,000,000 (or the equivalent thereof in another
              currency) according to their balance sheet at the end of the
              financial year preceding the date they purchase or acquire the
              notes;

         (vi) Netherlands enterprises, entities or individuals with net
              assets (eigen vermogen) of at least (Euro)10,000,000 (or the
              equivalent thereof in another currency) according to their
              balance sheet at the end of the financial year preceding the
              date they purchased or acquire the notes and who or which have
              been active in the financial markets on average twice a month
              over a period of at least two consecutive years preceding such
              date;

        (vii) Netherlands subsidiaries of the entities referred to under (i)
              above provided such subsidiaries are subject to prudential
              supervision;

       (viii) Netherlands enterprises or entities that have a credit rating
              from an approved rating agency or whose securities have such a
              rating; and

         (ix) such other Netherlands entities designated by the competent
              Netherlands authorities after the date hereof by any amendment
              of the applicable regulations.

         The notes (whether or not offered to Dutch Residents) shall bear the
following legend:

         THIS NOTE (OR ANY INTEREST HEREIN) MAY NOT BE OFFERED, SOLD,
TRANSFERRED OR DELIVERED AS PART OF ITS INITIAL DISTRIBUTION OR AT ANY TIME
THEREAFTER, DIRECTLY OR INDIRECTLY, TO INDIVIDUALS OR LEGAL ENTITIES WHO ARE
ESTABLISHED, DOMICILED OR HAVE THEIR RESIDENCE IN THE NETHERLANDS (DUTCH
RESIDENTS) OTHER THAN TO PROFESSIONAL MARKET PARTIES WITHIN THE MEANING OF THE
EXEMPTION REGULATION PURSUANT TO THE DUTCH ACT ON THE SUPERVISION OF THE
CREDIT SYSTEM 1992 THAT TRADE OR INVEST IN SECURITIES IN THE CONDUCT OF A
BUSINESS OR PROFESSION ("PMPS") AND THAT ACQUIRE THIS NOTE (OR ANY INTEREST
HEREIN) FOR THEIR OWN ACCOUNT OR FOR THE ACCOUNT OF ANOTHER PMP.

         EACH DUTCH RESIDENT BY PURCHASING THIS NOTE (OR ANY INTEREST HEREIN),
WILL BE DEEMED TO HAVE REPRESENTED AND AGREED FOR THE BENEFIT OF THE ISSUER
THAT IT IS SUCH A PMP AND IS ACQUIRING THIS NOTE FOR ITS OWN ACCOUNT OR FOR
THE ACCOUNT OF ANOTHER PMP.

         EACH HOLDER OF THIS NOTE (OR ANY INTEREST HEREIN), BY PURCHASING THIS
NOTE (OR ANY INTEREST HEREIN), WILL BE DEEMED TO HAVE REPRESENTED AND AGREED
FOR THE BENEFIT OF THE ISSUER THAT (1) THIS NOTE (OR ANY INTEREST HEREIN) MAY
NOT BE OFFERED, SOLD, TRANSFERRED OR DELIVERED TO DUTCH RESIDENTS OTHER THAN
TO A PMP ACQUIRING FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF ANOTHER PMP AND
THAT (2) THE HOLDER WILL PROVIDE NOTICE OF THE TRANSFER RESTRICTIONS DESCRIBED
HEREIN TO ANY SUBSEQUENT TRANSFEREE.]


General

         The underwriters have represented and agreed that they have complied
and will comply with all applicable laws and regulations in force in any
jurisdiction in which they purchase, offer, sell or deliver notes or possess
them or distribute the prospectus and will obtain any consent, approval or
permission required by them for the purchase, offer, sale or delivery by them
of notes under the laws and regulations in force in any jurisdiction to which
they are subject or in which they make such purchases, offers, sales or
deliveries and the issuer shall have no responsibility for them. Furthermore,
they will not directly or indirectly offer, sell or deliver any notes or
distribute or publish any prospectus, form of application, offering circular,
advertisement or other offering material except under circumstances that will,
to the best of its knowledge and belief, result in compliance with any
applicable laws and regulations, and all offers, sales and deliveries of US
notes by it will be made on the same terms.

         Neither the issuer nor the underwriters represent that US notes may
at any time lawfully be sold in compliance with any application, registration
or other requirements in any jurisdiction, or pursuant to any exemption
available thereunder, or assume any responsibility for facilitating such sale.

         The underwriters will, unless prohibited by applicable law, furnish
to each person to whom they offer or sell notes a copy of the prospectus and a
related prospectus supplement, in each case as then amended or supplemented
or, unless delivery of the prospectus is required by applicable law, inform
each such person that a copy will be made available upon request. The
underwriters are not authorized to give any information or to make any
representation not contained in the prospectus in connection with the offer
and sale of notes to which the prospectus relates.



                                     252


                            Reports to noteholders

         The administrator will prepare quarterly and annual reports that will
contain information about the notes. The financial information contained in
the reports will not be prepared in accordance with generally accepted
accounting principles of any jurisdiction. The reports will be sent to Cede &
Co. and Citivic, as applicable, as the holder of the notes, unless and until
individual note certificates are issued. Reports will not be sent to investors
by the administrator.


                   Where investors can find more information

         We have filed a registration statement with the SEC for the US notes.
This prospectus is one portion of the registration statement, which also
includes additional information.

         The administrator will file with the SEC all required periodic and
special SEC reports and other information about the US notes.

         Investors may read and copy any reports, statements or other
information filed at the SEC's public reference room in Washington, D.C. and
may receive copies of these documents upon writing to the SEC and paying a
duplicating fee. Investors can call the SEC at 1 800 732 0330 for further
information on the operation of the public reference room. The SEC filings are
also available to the public on the SEC's Internet site at http://
www.sec.gov.


                                     253



                        Listing and general information


Authorization

         The issue of each series of notes from time to time has been
authorized by resolution of the board of directors of the issuer passed on
[o], 2005.


Listing of notes

         Application has been made to the Financial Services Authority in its
capacity as competent authority for the purposes of Part VI of the FSMA for
the notes issued during the period of 12 months from the date of this
prospectus to be admitted to the official list. Application has also been made
to the London Stock Exchange for each class of the notes to be admitted to
trading by the London Stock Exchange. It is expected that such applications
will be granted on or about [o], 2005.

         The admission of the notes to the official list will be expressed as
a percentage of their nominal amount (excluding accrued interest). It is
expected that each series and class of notes which is to be admitted to the
official list and to trading on the London Stock Exchange will be admitted
separately, as and when issued, subject only to the issue of a global note
certificate or individual note certificates representing the notes of each
series and class.

         This prospectus has been prepared in compliance with the listing
rules made under Section 74 of the FSMA by the UK Listing Authority. Copies
have been delivered to the Registrar of Companies in England and Wales for
registration in accordance with Section 83 of that Act.

         The issuer and the directors of the issuer, whose names appear on
page [o] of this prospectus, accept responsibility for the information
contained in this prospectus. To the best of the knowledge and belief of the
issuer and the directors of the issuer (who have taken all reasonable care to
ensure that such is the case), the information contained in this prospectus is
in accordance with the facts and does not omit anything likely to affect the
import of such information. The issuer and the directors of the issuer accept
responsibility accordingly.


Clearing and settlement

         Transactions in respect of the US notes will normally be effected for
settlement in US dollars and for delivery on the third working day after the
date of the transaction. Prior to listing, however, dealings will be permitted
by the London Stock Exchange plc in accordance with its rules.

         The US notes have been accepted for clearance through DTC,
Clearstream, Luxembourg and Euroclear. The appropriate CUSIP numbers, common
codes and ISINs for each series and class of notes will be specified in the
applicable prospectus supplement.


Litigation

         None of the issuer or Funding 2, (the "Funding 2 Group"), Holdings,
the post-enforcement call option holder or the mortgages trustee is or has
been involved since its incorporation in any legal or arbitration proceedings
which may have, or have had since its incorporation, a significant effect upon
the financial position of the issuer, the Funding 2 Group, Holdings, the
post-enforcement call option holder or the mortgages trustee (as the case may
be) nor, so far as the issuer, the Funding 2 Group, Holdings, the
post-enforcement call option holder or the mortgages trustee (respectively) is
aware, are any such legal or arbitration proceedings pending or threatened.


                                     254



Accounts

         No statutory or non-statutory accounts within the meaning of Section
240(5) of the Companies Act 1985 in respect of any financial year of the
issuer have been prepared. So long as the notes are listed on the official
list of the UK Listing Authority and are trading by the London Stock Exchange
plc the most recently published audited annual accounts of the issuer from
time to time shall be available at the specified office of the UK principal
paying agent in London. The issuer does not publish interim accounts.

         Since the date of its incorporation, the issuer has not entered into
any contracts or arrangements not being in the ordinary course of business.


Consents

         [o], chartered accountants, whose address is [o], have given and have
not withdrawn their consent to the inclusion in this prospectus of their
reports on the issuer and Funding 2 and the references to their name in the
form and context in which they appear, and have authorized the contents of
that part of the listing particulars containing their report for the purposes
of Article 6(1)(e) of the UK Financial Services and Markets Act 2000 (Official
Listing of Securities) Regulations 2001.


Significant or material change

         Other than as described in this prospectus, since the date of
incorporation of the issuer ([o], 2004) and Funding 2 ([o], 2004), the date of
incorporation of Holdings (December 14, 2000), the date of incorporation of
the mortgages trustee (February 14, 2001), and the date of incorporation of
the post-enforcement call option holder (December 15, 2000), there has been:

         o    no material adverse change in the financial position or
              prospects of the issuer, Funding 2 Group, Holdings, the
              post-enforcement call option holder or the mortgages trustee;
              and

         o    no significant change in the financial or trading position of
              the issuer, Funding 2 Group, Holdings, the post-enforcement call
              option holder or the mortgages trustee.

Documents available

         For so long as any series and class of notes issued by the issuer may
be admitted to the official list, copies of the following documents may, when
published, be inspected at the registered offices of the Issuer and from the
specified office of the principal paying agent during usual business hours, on
any weekday (public holidays excepted):

         (A)     the Memorandum and Articles of Association of each of the
                 issuer, Funding 2, Holdings, the mortgages trustee and the
                 post-enforcement call option holder;

         (B)     the balance sheet of the issuer and Funding 2 as at [o], 2004
                 and the independent accountants' report thereon;

         (C)     the most recently published financial statements of the
                 Issuer and Funding 2 ;

         (D)     a copy of the prospectus

         (E)     any future offering circulars, prospectuses, information
                 memoranda and supplement including prospective supplements
                 (save that a prospectus supplement relating to an unlisted
                 series and class of notes will be available for inspection
                 only by the underwriters or dealers, as applicable, specified
                 in the prospectus supplement or, upon proof satisfactory to
                 the principal paying agent or the registrar, as the case may
                 be, as to the identity of the holder of any note to


                                     255



                 which the prospectus supplement relates) to the prospectus and
                 any other documents incorporated therein or therein by
                 reference.

         (F)     each of the following documents:

                 o     the programme agreement;

                 o     each subscription agreement

                 o     each underwriting agreement;

                 o     the global intercompany loan agreement;

                 o     the mortgages trust deed;

                 o     the mortgage sale agreement;

                 o     the issuer deed of charge;

                [o     the deeds of accession to the issuer deed of charge]

                [o     the deeds of accession to the Funding 2 deed of
                       charge]

                 o     the Funding 2 deed of charge;

                 o     the second priority Funding 2 deed of charge;

                 o     the Funding 2 basis rate swap agreement;

                 o     each issuer swap agreement;

                 o     the trust deed;

                 o     the paying agent and agent bank agreement;

                 o     the administration agreement;

                 o     the cash management agreement;

                 o     the issuer cash management agreement;

                 o     the Funding 2 guaranteed investment contract;

                 o     the mortgages trustee guaranteed investment contract;

                 o     the post-enforcement call option agreement;

                 o     the bank account agreement;

                 o     the stand-by bank account agreement;

                 o     the issuer bank account agreement;

                 o     the collection bank agreement;

                 o     the master definitions schedule;

                 o     the start-up loan agreement;

                 o     the corporate services agreement;

                 o     any other deeds of accession or supplemental deeds
                       relating to any such documents; and

         (E)     independent accountant's consent letter.


                                     256



                                   Glossary

"$", "US$", "USD", "US dollars"
or "dollars"                               The lawful currency for the
                                           time being of the United States
                                           of America

"(Euro)" or "euro"                         The currency of the member
                                           states of the European Union
                                           that adopt the single currency
                                           in accordance with the Treaty
                                           of Rome of March 25, 1957,
                                           establishing the European
                                           Community, as amended from time
                                           to time

"(GBP)", "sterling" or "pounds sterling"   The lawful currency for the time
                                           being of the United Kingdom of
                                           Great Britain and Northern Ireland

"A loan tranches"                          The loan tranches made by the
                                           issuer to Funding 2 under the
                                           global intercompany loan
                                           agreement from the proceeds of
                                           issue of any series of class M
                                           notes

"AA loan tranches"                         The loan tranches made by the
                                           issuer to Funding 2 under the
                                           global intercompany loan
                                           agreement from the proceeds of
                                           issue of any series of class B
                                           notes

"AAA loan tranches"                        The loan tranches made by the
                                           issuer to Funding 2 under the
                                           global intercompany loan
                                           agreement from the proceeds of
                                           issue of any series of class A
                                           notes

"A principal deficiency subledger"         One of five subledgers on the
                                           principal deficiency ledger which
                                           records any principal deficiency in
                                           respect of any A loan tranches

"AA principal deficiency subledger"        One of five subledgers on the
                                           principal deficiency ledger
                                           which records any principal
                                           deficiency in respect of any AA
                                           loan tranches

"AAA principal deficiency subledger"       One of five subledgers, on the
                                           principal deficiency ledger
                                           which specifically records any
                                           principal deficiency in respect
                                           of any AAA loan tranches

["accrual yield"                           In respect of any series and
                                           class of notes, the yield
                                           specified as such in the
                                           applicable prospectus
                                           supplement]

"additional mortgage loan"                 Any mortgage loan (being an
                                           English mortgage loan or a
                                           Scottish mortgage loan, as
                                           applicable) which the seller
                                           anticipated assigning to the
                                           mortgages trustee on an
                                           assignment date under the terms
                                           of the mortgage sale agreement
                                           and referenced by its mortgage
                                           loan identifier number and
                                           comprising the aggregate of all
                                           principal sums, interest,
                                           costs, charges, expenses and
                                           other monies (including all
                                           further advances) due or owing
                                           with respect to that mortgage
                                           loan under the


                                     257



                                           relevant mortgage conditions by a
                                           borrower on the security of a
                                           mortgage from time to time
                                           outstanding or, as the context
                                           may require, the borrower's
                                           obligations in respect of the
                                           same

"additional mortgage portfolio"            The portfolio of additional
                                           mortgage loans, their related
                                           security, accrued interest and
                                           other amounts derived from such
                                           additional mortgage loans that
                                           the seller, as of each cut-off
                                           date, anticipated assigning to
                                           the mortgages trustee from time
                                           to time

["adjusted Funding 2 reserve
fund level"                                The sum of:
                                           (a)  the amount standing to the
                                                credit of the Funding 2
                                                reserve fund ledger; and

                                           (b)  the amount (if any) then to be
                                                credited in accordance with
                                                item [(B)] of the relevant
                                                Funding 2 pre-enforcement
                                                principal priority of
                                                payments]

"administration fee"                       The fee payable by the
                                           mortgages trustee to the
                                           administrator on each
                                           distribution date in payment
                                           for the administering of the
                                           mortgage loans by the
                                           administrator.  The
                                           administration fee equals 0.08%
                                           per annum (inclusive of VAT) on
                                           the amount of the Funding 2
                                           share of the trust property as
                                           determined on that distribution
                                           date in respect of the then
                                           current trust calculation
                                           period, but is payable on each
                                           distribution date only to the
                                           extent that the mortgages
                                           trustee has sufficient funds
                                           available to pay that amount in
                                           accordance with the mortgages
                                           trust allocation of revenue
                                           receipts

"administration procedures"                The administration, arrears and
                                           enforcement policies and
                                           procedures forming part of the
                                           seller's policy from time to
                                           time or, at any time when the
                                           administrator is not also the
                                           seller, the policies and
                                           procedures from time to time
                                           which would be adopted by a
                                           reasonable, prudent mortgage
                                           lender

"administrator"                            Northern Rock or such other
                                           person as may from time to time
                                           be appointed as administrator
                                           of the mortgage portfolio under
                                           the administration agreement

"administrator termination event"          The meaning given to it on page
                                           [o]

"agent bank"                               Citibank, N.A, acting through
                                           its London branch at 5
                                           Carmelite Street, London EC4Y
                                           0PA, or such other person for
                                           the time being acting as agent
                                           bank under the paying agent and
                                           agent bank agreement

"alternative clearing system"              The meaning given to it on page
                                           [o]

"alternative insurance


                                     258



requirements"                              Requirements which vary the
                                           insurance provisions of the
                                           mortgage conditions

"anticipated cash accumulation
period"                                    The meaning given to it on page
                                           [o]

"arrears of interest"                      As at any date and for any
                                           mortgage loan, interest (other
                                           than capitalized interest or
                                           accrued interest) on that
                                           mortgage loan which is
                                           currently due and payable on
                                           that date

"arrears or step-up trigger event"         An arrears or step-up trigger
                                           event occurs when (i) the
                                           outstanding principal balance
                                           of the mortgage loans in
                                           arrears for more than 90 days
                                           divided by the outstanding
                                           principal balance of all of the
                                           mortgage loans in the mortgages
                                           trust (expressed as a
                                           percentage) exceeds 2% or (ii)
                                           if the issuer fails to exercise
                                           its option to redeem its notes
                                           on the relevant step-up date
                                           pursuant to the terms and
                                           conditions of its notes

"asset trigger event"                      The meaning given to it on page
                                           [o]

"assignment date"                          The date of assignment of any
                                           new mortgage portfolio to the
                                           mortgages trustee

["authorized holdings"                     In respect of the US notes,
                                           $100,000 and integral multiples
                                           of $1,000 in excess thereof or,
                                           in relation to a series and
                                           class of notes, as otherwise
                                           specified in the applicable
                                           prospectus supplement]

"authorized investments"                   (a)  sterling gilt-edged securities;
                                                and

                                           (b)  sterling demand or time
                                                deposits, certificates of
                                                deposit and short-term debt
                                                obligations (including
                                                commercial paper) (which may
                                                include deposits into any
                                                account which earns a rate of
                                                interest related to LIBOR)
                                                provided that in all cases
                                                these investments have a
                                                maturity date of 90 days or
                                                less and mature on or before
                                                the next following payment
                                                date or, in relation to any
                                                mortgages trustee bank
                                                account, the next following
                                                distribution date and the
                                                short-term unsecured,
                                                unguaranteed and
                                                unsubordinated debt
                                                obligations of the issuing or
                                                guaranteeing entity or the
                                                entity with which the demand
                                                or time deposits are made
                                                (being an authorized
                                                institution under the FSMA)
                                                are rated at least equal to
                                                "A-1+" by Standard & Poor's,
                                                "P-1" by Moody's and "F1+" by
                                                Fitch or which are otherwise
                                                acceptable to the rating
                                                agencies (if they are notified
                                                in advance) to maintain the
                                                then current rating of the
                                                notes

"authorized underpayment"                  The meaning given to it on page
                                           [o]


                                     259



"AXA"                                      The AXA Group of Companies

"bank account agreement"                   The agreement dated March 26,
                                           2001, as amended from time to
                                           time, among the account bank,
                                           the cash manager, the mortgages
                                           trustee, Funding, Funding 2 and
                                           the security trustee which
                                           governs the operation of the
                                           mortgages trustee bank accounts
                                           and the Funding 2 bank accounts

"Banking Act"                              The meaning given to it on page
                                           [o]

"Bank of England base rate"                The Bank of England's official
                                           dealing rate (the repo rate) as
                                           set by the UK Monetary Policy
                                           Committee, and in the event
                                           that this rate ceases to exist
                                           or becomes inappropriate as an
                                           index for the base rate pledge,
                                           such alternative rate or index,
                                           which is not controlled by the
                                           seller, that the seller
                                           considers to be the most
                                           appropriate in the circumstances

"Barclays"                                 Barclays Bank plc, acting
                                           through its office at City
                                           Group Office, Percy Street,
                                           Newcastle upon Tyne NE99 1JP

"Barclays collection account"              The account of the
                                           administrator held at Barclays
                                           as may be utilized from time to
                                           time for the purpose of
                                           collecting amounts which are
                                           paid to the seller on the
                                           mortgage loans and/or the
                                           related security

"base rate pledge"                         The meaning given to it on page
                                           [o]

"Basel Committee"                          The meaning given to it on page
                                           [o]

"basic terms modifications"                The meaning given to it on page
                                           [o]

"basis rate swaps"                         The Funding 2 basis rate swap
                                           and the swap agreements entered
                                           into by each of the Funding
                                           issuers with Northern Rock plc
                                           as swap provider to hedge
                                           exposure to interest rates on
                                           the mortgage loans and the
                                           interest rates on the notes
                                           issued by such Funding issuers

"BBB loan tranches"                        The loan tranches made by the
                                           issuer to Funding 2 under the
                                           global intercompany loan
                                           agreement from the proceeds of
                                           issue of any series of class C
                                           notes

"BB loan tranche"                          The loan tranches made by the issuer
                                           to Funding 2 under the global
                                           intercompany loan from the proceeds
                                           of the issue of any series of class
                                           D notes

"beneficiaries"                            Funding, Funding 2 and the
                                           seller, collectively as
                                           beneficiaries of the mortgages
                                           trust

"benefit plan investors"                   An investor in a pension,
                                           profit-sharing or other
                                           employee benefit plan, as well
                                           as individual retirement


                                     260



                                           accounts and certain types of
                                           Keogh Plans, as described
                                           further in "ERISA
                                           considerations"

"borrower"                                 For each mortgage loan, the
                                           person or persons who is or are
                                           named and defined as such in
                                           the relevant mortgage deed, or
                                           the other person or persons
                                           (other than a guarantor) who
                                           shall become legally obligated
                                           to comply with the borrower's
                                           obligations under the related
                                           mortgage

"broken amount"                            In respect of any series and
                                           class of notes, an amount
                                           specified as such (if any) in
                                           the applicable prospectus
                                           supplement

"bullet loan tranche"                      Any loan tranche which is scheduled
                                           to be repaid in full on one payment
                                           date. Bullet loan tranches will be
                                           deemed to be pass-through loan
                                           tranche if:

                                           (a)  a trigger event occurs;

                                           (b)  the issuer security is
                                                enforced; or

                                           (c)  the Funding 2 security is
                                                enforced

"bullet redemption date"                   [o]

"bullet redemption notes"                  Any series and class of notes
                                           which is scheduled to be repaid
                                           in full on one payment date.
                                           Bullet redemption notes will be
                                           deemed to be pass-through notes
                                           if:

                                           (a) a trigger event occurs; or

                                           (b) the issuer security is enforced

"bullet repayment loan amount"             The amount required to be repaid on
                                           the schedule redemption date in
                                           respect of a bullet loan tranche in
                                           order to repay such loan tranche in
                                           full;

"calculation period swap
provider amount"                           The meaning given to it on page
                                           [o]

"calendar year"                            A year from the beginning of
                                           January 1 to the end of
                                           December 31

"capital balance"                          For any mortgage loan at any
                                           date, the principal balance of
                                           that mortgage loan to which the
                                           seller applies the relevant
                                           interest rate at which interest
                                           on that mortgage loan accrues

"capital payment"                          The meaning given to it on page
                                           [o]

"capitalized"                              In respect of a fee, an interest
                                           amount or any other amount, means
                                           that amount which is added to the
                                           capital balance of a mortgage loan

"capitalized arrears"                      For any mortgage loan at any
                                           date, interest or other amounts
                                           which are overdue in respect of
                                           that mortgage loan and which as
                                           at that date have been added to
                                           the


                                     261



                                           capital balance of that mortgage
                                           loan either in accordance with the
                                           mortgage conditions or otherwise by
                                           arrangement with the relevant
                                           borrower

"capitalized interest"                     For any mortgage loan at any
                                           date, interest which is overdue
                                           in respect of that mortgage
                                           loan and which as at that date
                                           has been added to the capital
                                           balance of that mortgage loan
                                           in accordance with the mortgage
                                           conditions or otherwise by
                                           arrangement with the relevant
                                           borrower (excluding for the
                                           avoidance of doubt any arrears
                                           of interest which have not been
                                           so capitalized on that date)

"capped rate mortgage loans"               Mortgage loans that are subject
                                           to a maximum rate of interest
                                           and charge interest at the
                                           lesser of the seller's standard
                                           variable rate or the specified
                                           capped rate

"cash accumulation amount"                 The meaning given to it on page
                                           [o]

"cash accumulation ledger"                 A ledger maintained by the cash
                                           manager to record the amount
                                           accumulated by Funding 2 from time
                                           to time to pay the relevant
                                           accumulation amounts

"cash accumulation ledger
amount"                                    The meaning given to it on page
                                           [o]


"cash accumulation liability"              The meaning given to it on page
                                           [o]

"cash accumulation shortfall"              means at any time that the cash
                                           accumulation ledger amount is
                                           less than the cash accumulation
                                           liability;

"cash accumulation period"                 The meaning given to it on page
                                           [o]

"cash accumulation requirement"            The meaning given to it on page
                                           [o]

"cashback mortgage loan"                   A type of mortgage loan, the
                                           primary characteristics of
                                           which are described on page [o]

"CAT standard mortgage loan"               A type of flexible mortgage
                                           loan, the primary
                                           characteristics of which are
                                           described on page [o]

"CCA"                                      The Consumer Credit Act 1974

"Citibank, N.A."                           Citibank, N.A., acting through
                                           its London branch at 5
                                           Carmelite Street, London EC4Y
                                           0PA

"class"                                    In relation to the notes or the
                                           noteholders, the class A notes, the
                                           class B notes, the class M notes,
                                           the class C notes or the class D
                                           notes, as the context requires

"class"                                    [Any of the class A notes, the
                                           class B notes, the class M notes,
                                           the class C notes and the class D
                                           notes


                                     262



"class A available subordinated
amount"                                    The meaning given to it on page
                                           [o]

"class A noteholders"                      The holders of the class A notes

"class A required subordinated
amount"                                    The meaning given to it on page
                                           [o]


"class B available subordinated
amount"                                    The meaning given to it on page
                                           [o]

"class B noteholders"                      The holders of the class B notes

"class B required subordinated
amount"                                    The meaning given to it on page
                                           [o]


"class C available subordinated
amount"                                    The meaning given to it on page
                                           [o]


"class C noteholders"                      The holders of the class C notes

"class C required subordinated
amount"                                    The meaning given to it on page [o]

"class D available subordinated
amount"                                    The meaning given to it on page [o]

"class D noteholders"                      The holders of the class D notes

"class D required subordinated
amount"                                    The meaning given to it on page [o]

"class M available
subordinated amount"                       The meaning given to it on page [o]

"class M noteholders"                      The holders of the class M notes

"class M required subordinated             The meaning given to it on page [o]
amount"

"clearing agency"                          An agency registered under the
                                           provisions of section 17A of the
                                           Exchange Act

"clearing corporation"                     A corporation within the meaning of
                                           the New York Uniform Commercial
                                           Code


                                     263



"Clearstream, Luxembourg"                  Clearstream Banking, societe
                                           anonyme

"closing date"                             The closing date for the issuance of
                                           any series and class of notes as
                                           specified in the prospectus
                                           supplement for such notes.

"CML"                                      The Council of Mortgage Lenders
                                           of which the seller is a member

"CML Code"                                 The meaning given to it on page [o]

"Code"                                     United States Internal Revenue
                                           Code of 1986, as amended

"collection account"                       The Barclays collection
                                           account, the Lloyds TSB
                                           collection account and each
                                           other account in the name of
                                           the administrator which is from
                                           time to time used for the
                                           purpose of collecting, directly
                                           or indirectly, monies due in
                                           respect of mortgage loans
                                           and/or the related security

"collection banks"                         Barclays Bank plc acting
                                           through its branch at Percy
                                           Street, Newcastle upon Tyne
                                           NE99 1JP and Lloyds TSB Bank
                                           plc acting through its branch
                                           at City Office, Bailey Drive,
                                           Gillingham Business Park, Kent
                                           ME8 0LS and each other bank as
                                           may be appointed as such under
                                           and in accordance with the
                                           transaction documents

"collection bank agreement"                The agreement dated March 26,
                                           2001, as amended from time to
                                           time, among the mortgages
                                           trustee, Funding, Funding 2,
                                           the seller, the administrator,
                                           the security trustee and the
                                           collection banks

"combination mortgage loan"                A mortgage loan that combines
                                           the features of a repayment
                                           mortgage loan and an
                                           interest-only loan in that only
                                           part of the principal of the
                                           mortgage loan will be repaid by
                                           way of monthly payments

"combined credit balance"                  The meaning given to it on page
                                           [o]

"combined debit balance"                   The meaning given to it on page
                                           [o]

"Connections Benefit"                      The meaning given to it on page
                                           [o]

"Connections combined credit
balance"                                   The meaning given to it on page
                                           [o]

"Connections debit balance"                The meaning given to it on page
                                           [o]

"Connections Interest"                     The meaning given to it on page
                                           [o]

"Connections mortgage loan"                A type of flexible mortgage
                                           loan, the primary
                                           characteristics of which are
                                           described on page [o]


                                     264



"contribution"                             The consideration in the form
                                           of cash provided to the
                                           mortgages trustee by any
                                           beneficiary in respect of the
                                           share of that beneficiary in
                                           the trust property under the
                                           mortgages trust deed, being any
                                           of an initial contribution, a
                                           further contribution or a
                                           deferred contribution

"contribution date"                        Any date (including, in
                                           connection with the issuance of
                                           the notes, the initial closing
                                           date) on which Funding 2 or
                                           Funding makes a further
                                           contribution to the mortgages
                                           trustee in connection with the
                                           purchase of an increased
                                           beneficial interest in the
                                           trust property, on which date
                                           the mortgages trustee will also
                                           pay to the seller an initial
                                           consideration equal to the
                                           amount of such further
                                           contribution

"contributions ledger"                     The ledger on which
                                           contributions to the mortgages
                                           trust made by Funding 2 and the
                                           seller to the mortgages trustee
                                           and the application of such
                                           contributions in accordance
                                           with the terms of the mortgages
                                           trust deed shall be recorded

"controlled amortization amount"           On any payment date before the
                                           occurrence of a trigger event
                                           or the enforcement of the
                                           issuer security for any note or
                                           series and class of notes which
                                           is a controlled amortization
                                           note or series and class of
                                           such notes, the maximum
                                           aggregate principal amount
                                           which may be repaid by the
                                           issuer to the relevant
                                           noteholder or noteholders of
                                           such series and class on that
                                           payment date in accordance with
                                           the relevant note

"controlled amortization dates"            The scheduled payment dates for
                                           any series and class of notes
                                           which are controlled
                                           amortization notes, which will
                                           be set out in the prospectus
                                           supplement related to such
                                           series and class of notes

"controlled amortization loan
amount"                                    On any payment date before the
                                           occurrence of a trigger event
                                           or the enforcement of the [o]
                                           security, for any controlled
                                           amortization loan tranche, the
                                           maximum aggregate principal
                                           amount which may be repaid by
                                           Funding 2 to the issuer on that
                                           payment date (which will be
                                           equal to the aggregate of the
                                           controlled amortization amounts
                                           due on that payment date under
                                           the controlled amortization
                                           notes issued by the issuer)

"controlled amortization loan
tranche"                                   Any loan tranche which by its
                                           term imposes a limit on the
                                           amount of principal which may
                                           be repaid on such loan tranche
                                           on any payment date prior to
                                           the occurrence of a trigger
                                           event or the enforcement of the
                                           Funding 2 security.

"controlled amortization note"             Any series and class of notes
                                           the conditions of which impose
                                           a limit on the amount of
                                           principal which may be


                                     265



                                           repaid on such note on each payment
                                           date.  Controlled amortization
                                           notes will be deemed to be
                                           pass-through notes if:

                                           (a)  a trigger event occurs; or

                                           (b)  the issuer security is
                                                enforced

"controlled amortization
requirement"                               The meaning given to it on page
                                           [o]

"core terms"                               The main subject matter of the
                                           contract

"corporate services agreement"             With respect to the issuer, the
                                           corporate services agreement,
                                           as amended from time to time,
                                           entered into on or before the
                                           Funding 2 program date among,
                                           inter alios, the corporate
                                           services provider, Holdings,
                                           the post enforcement call
                                           option holder and the issuer,
                                           for the provision by the
                                           corporate services provider of
                                           certain corporate services, and
                                           with respect to Funding 2 and
                                           the mortgages trustee, the
                                           corporate services agreement
                                           entered into on March 26, 2001,
                                           as amended from time to time,
                                           among, inter alios, the
                                           corporate services provider,
                                           Funding, Funding 2 and the
                                           mortgages trustee for the
                                           provision by the corporate
                                           services provider of certain
                                           corporate services

"corporate services provider"              With respect to the issuer, Law
                                           Debenture Corporate Services
                                           Limited, and with respect to
                                           Funding 2, Mourant & Co.
                                           Capital (SPV) Limited, and with
                                           respect to the mortgages
                                           trustee, Mourant & Co.
                                           Limited, or any other person or
                                           persons for the time being
                                           acting as corporate services
                                           provider under the corporate
                                           services agreement

"CPR" or "constant payment rate"           Unless otherwise defined in
                                           this prospectus, represents a
                                           constant rate of scheduled and
                                           unscheduled repayments on the
                                           mortgage loans in the mortgage
                                           portfolio each month relative
                                           to the aggregate principal
                                           amount outstanding of those
                                           mortgage loans

"crystallize"                              When a floating charge becomes
                                           a fixed charge

"current balance"                          For any mortgage loan as at any
                                           given date, the aggregate (but
                                           avoiding double counting) of:

                                           (1)  the original principal amount
                                                advanced to the relevant
                                                borrower and any further
                                                amount advanced on or before
                                                the given date to the relevant
                                                borrower secured or intended
                                                to be secured by the related
                                                mortgage; and

                                           (2)  the amount of any re-draw
                                                under any flexible mortgage
                                                loan or any further draw under
                                                any personal secured loan
                                                secured or intended to be
                                                secured by the related
                                                mortgage; and


                                     266



                                           (3)  any interest, disbursement,
                                                legal expense, fee, charge,
                                                rent, service charge, premium
                                                or payment which has been
                                                properly capitalized in
                                                accordance with the relevant
                                                mortgage conditions or with
                                                the relevant borrower's
                                                consent and added to the
                                                amounts secured or intended to
                                                be secured by that mortgage
                                                loan (including interest
                                                capitalized on any re-draw
                                                under a flexible mortgage
                                                loan); and

                                           (4)  any other amount (other than
                                                unpaid interest) which is due
                                                or accrued (whether or not
                                                due) and which has not been
                                                paid by the relevant borrower
                                                and has not been capitalized
                                                in accordance with the
                                                relevant mortgage conditions
                                                or with the relevant
                                                borrower's consent but which
                                                is secured or intended to be
                                                secured by that mortgage loan

                                                as at the end of the London
                                                business day immediately
                                                preceding that given date less
                                                any repayment or payment of
                                                any of the foregoing made on
                                                or before the end of the
                                                London business day
                                                immediately preceding that
                                                given date and excluding any
                                                retentions made but not
                                                released and any further
                                                advances committed to be made
                                                but not made by the end of the
                                                London business day
                                                immediately preceding that
                                                given date

"current Funding 2 share"                  The amount of trust property
                                           beneficially owned by Funding 2
                                           from time to time, as described
                                           further in "The mortgages trust"

"current Funding 2 share
percentage"                                The percentage share of Funding 2's
                                           interest in the trust property from
                                           time to time, as described further
                                           in "The mortgages trust"

"current seller share"                     The amount of trust property
                                           beneficially owned by the seller
                                           from time to time, as described
                                           further in "The mortgages trust"

"current seller share percentage"          The percentage share of the seller's
                                           interest in the trust property from
                                           time to time, as described further
                                           in "The mortgages trust"

"cut-off date"                             The cut-off date in relation
                                           to the issuance of any series and
                                           class of notes, which will be
                                           specified in the prospectus
                                           supplement for such notes.

"cut-off date mortgage portfolio"          As of any cut-off date, the
                                           initial mortgage portfolio and
                                           the further mortgage portfolios
                                           (taking account of, among other
                                           things, amortization of
                                           mortgage loans in that
                                           portfolio and the addition
                                           and/or removal of any


                                     267



                                           mortgage loans to or from that
                                           portfolio since March 26, 2001)
                                           combined with the additional mortgage
                                           portfolio

"dealers"                                  Barclays Bank PLC, Citigroup Global
                                           Markets Limited and Merrill Lynch
                                           International and any other dealers
                                           appointed from time to time in
                                           accordance with the programme
                                           agreement

"deferred contribution"                    The consideration in the form
                                           of cash payable by Funding 2 to
                                           the mortgages trustee from time
                                           to time in respect of the
                                           Funding 2 share of the trust
                                           property pursuant to and in
                                           accordance with the mortgages
                                           trust deed and/or the Funding 2
                                           deed of charge, which
                                           contribution will fund the
                                           payment by the mortgages
                                           trustee to the seller of the
                                           deferred purchase price payable
                                           by the mortgages trustee to the
                                           seller from time to time
                                           pursuant to and in accordance
                                           with the mortgage sale agreement

"deferred purchase price"                  That portion of the purchase
                                           price for the initial mortgage
                                           portfolio and of the purchase
                                           price (if any) of any other
                                           mortgage portfolio assigned to
                                           the mortgages trustee which was
                                           not paid to the seller on the
                                           initial closing date or (in the
                                           case of any other mortgage
                                           portfolio) the relevant
                                           assignment date and which is to
                                           be paid by the mortgages
                                           trustee from time to time to
                                           the seller from deferred
                                           contributions received by the
                                           mortgages trustee from Funding
                                           2 and otherwise in accordance
                                           with the mortgage sale agreement

"determination date"                       In respect of any series and
                                           class of notes, the date(s)
                                           specified as such in the
                                           applicable prospectus supplement

"determination period"                     Each period from (and
                                           including) a determination date
                                           to (but excluding) the next
                                           determination date (including,
                                           where either the interest
                                           commencement date or the final
                                           payment date is not a
                                           determination date, the period
                                           commencing on the first
                                           determination date prior to,
                                           and ending on the first
                                           determination date falling
                                           after, such date)

"direct debit"                             A payment made directly by a
                                           borrower from its bank account
                                           to a collection account

"discount rate mortgage loan"              A type of mortgage loan, the
                                           primary characteristics of
                                           which are described on page [o]

"distribution date"                        The date on which the mortgages
                                           trust terminates and the London
                                           business day determined by the
                                           cash manager falling no later
                                           than 6 business days after each
                                           trust determination date

"DTC"                                      The Depository Trust Company


                                     268



"DTI"                                      The UK Department of Trade and
                                           Industry

"dual currency interest notes"             A note, the interest basis of which
                                           is specified in the applicable
                                           prospectus supplement as being dual
                                           currency interest

"due and payable"                          A loan tranche shall become due
                                           and payable on the earlier to
                                           occur of:

                                           (1)  the date [set forth in the
                                                prospectus supplement related
                                                to the series and class of
                                                notes supported by such loan
                                                tranche];

                                           (2)  the date upon which a trigger
                                                event occurs;

                                           (3)  the date upon which a note
                                                acceleration notice in respect
                                                of the related series and
                                                class of notes is served on
                                                the issuer under the issuer
                                                deed of charge;

                                           (4)  the date upon which an issuer
                                                enforcement notice is served
                                                on the issuer under the issuer
                                                deed of charge;

                                           (5)  the date upon which a global
                                                intercompany loan enforcement
                                                notice is served on Funding 2
                                                under the Funding 2 deed of
                                                charge; and

                                           (6)  the date upon which a step-up
                                                date occurs in relation to the
                                                relevant issuer loan tranche

                                                In each case, when a loan
                                                tranche becomes due and
                                                payable it shall continue to
                                                be due and payable until it is
                                                fully repaid. If there are
                                                insufficient funds available
                                                to repay on a loan tranche on
                                                the payment date upon which
                                                that loan tranche is due and
                                                payable, then the shortfall
                                                will be repaid on subsequent
                                                payment dates from Funding 2
                                                available principal receipts
                                                until that loan tranche is
                                                fully repaid

"English mortgage loan"                    Each mortgage loan secured over
                                           a property located in England
                                           or Wales

"ERISA"                                    The United States Employee
                                           Retirement Income Security Act
                                           of 1974, as amended.  See
                                           further "ERISA considerations"

"ESIS"                                     The meaning given to it on page
                                           [o]

["EURIBOR"                                 EURIBOR will be determined by the
                                           agent bank on the following basis:

                                           (1)  on the applicable interest
                                                determination date the agent
                                                bank will determine the
                                                offered quotation to leading
                                                banks for deposits in euro for
                                                a period equal to the relevant
                                                interest period.


                                     269



                                                This will be determined by
                                                reference to the display as
                                                quoted on the Dow
                                                Jones/Telerate Screen No. 248.
                                                If the Dow Jones/Telerate
                                                Screen No. 248 stops providing
                                                these quotations, the
                                                replacement service for the
                                                purposes of displaying this
                                                information will be used.

                                                If the replacement service
                                                stops displaying the
                                                information, another page as
                                                determined by the issuer with
                                                the approval of the note
                                                trustee will be used.

                                                In each of these cases, the
                                                determination will be made as
                                                at or about 11:00 a.m.,
                                                Brussels time, on that date.
                                                This is called the screen rate
                                                for the euro notes;

                                           (2)  if, on any of these interest
                                                determination dates, the
                                                screen rate is unavailable,
                                                the agent bank will:

                                                request the principal London
                                                office of each of the
                                                reference banks to provide the
                                                agent bank with its offered
                                                quotation to prime banks for
                                                euro deposits of the
                                                equivalent amount, and for a
                                                time equal to the relevant
                                                interest period, in the
                                                Eurozone inter-bank market as
                                                at or about 11:00 a.m.
                                                (Brussels time); and

                                                calculate the arithmetic mean,
                                                rounded upwards to five
                                                decimal places, of those
                                                quotations;

                                           (3)  if on any of these interest
                                                determination dates the screen
                                                rate is unavailable and only
                                                two or three of the reference
                                                banks provide offered
                                                quotations, the relevant rate
                                                for that interest period will
                                                be the arithmetic mean of the
                                                quotations as calculated in
                                                (2);

                                                and

                                           (4)  if fewer than two reference
                                                banks provide quotations, the
                                                agent bank will consult with
                                                the note trustee and the
                                                issuer for the purpose of
                                                agreeing a total of two banks
                                                to provide these quotations
                                                and the relevant rate for that
                                                interest period will be the
                                                arithmetic mean of the
                                                quotations as calculated in
                                                (2). If none of these banks
                                                agree, then the relevant rate
                                                for that interest period will
                                                be the rate in effect for the
                                                last preceding interest period
                                                for which (1) or (2) was
                                                applicable]

"Euroclear"                                The Euroclear system

"Euroclear operator"                       Euroclear Bank S.A./N.V., as
                                           operator of the Euroclear system


                                     270



"eurozone"                                 The region comprised of the
                                           member states of the European
                                           Union that adopt the single
                                           currency in accordance with the
                                           Treaty of Rome of March 25,
                                           1957, establishing the European
                                           Community, as amended from time
                                           to time

"event of default"                         as the context requires, any of
                                           the following:

                                           (a)   for any notes, an event of
                                                 default under the terms and
                                                 condition of those notes; or

                                           (b)   for the global intercompany
                                                 loan, the occurrence of an
                                                 event of default under the
                                                 terms and conditions of the
                                                 global intercompany loan
                                                 agreement

"Exchange Act"                             The United States Securities
                                           Exchange Act of 1934, as amended

"existing borrowers' re-fix rate"          At any date, the fixed rate
                                           then being offered to those of
                                           the seller's existing borrowers
                                           who at that date are seeking to
                                           fix the rate of interest
                                           payable under their existing
                                           fixed rate mortgage loans

"filed plan"                               With respect to the
                                           identification of a property, a
                                           plan retained at H.M.  Land
                                           Registry indicating the
                                           location of the related land

"final deferred contribution"              An amount equal to the
                                           aggregate amount standing to
                                           the credit of the Funding 2
                                           bank accounts after making any
                                           payments ranking in priority,
                                           subject to and in accordance
                                           with the relevant Funding 2
                                           priority of payments

"final maturity date"                      In respect of any series and
                                           class of notes, the date
                                           specified in the related
                                           prospectus supplement

"final repayment date"                     In relation to any loan tranche
                                           under the global intercompany
                                           loan, such final repayment date
                                           identified as such for that
                                           loan tranche in the related
                                           loan tranche supplement

"Financial Services Act"                   The Legislative Decree No.58 of
                                           February 24, 1998 of the
                                           Republic of Italy

"Fitch"                                    Fitch Ratings Ltd., including
                                           any successor to its ratings
                                           business

"fixed coupon amount"                      In respect of any series and
                                           class of notes, the amount
                                           specified as such (if any) in
                                           the applicable prospectus
                                           supplement

"fixed rate mortgage loan"                 A mortgage loan which is
                                           subject to a fixed rate of
                                           interest set by reference to a
                                           predetermined rate or series of
                                           rates for a fixed period or
                                           periods or is subject to a
                                           maximum rate of interest (and
                                           charge interest at


                                     271



                                           the lesser of a variable rate and
                                           such maximum rate) for a fixed
                                           period or periods (and shall,
                                           for the avoidance of doubt,
                                           exclude variable rate mortgage
                                           loans and flexible mortgage
                                           loans save for flexible
                                           mortgage loans which are, at
                                           the relevant time, subject to
                                           such fixed rates of interest or
                                           such maximum rates of interest
                                           arrangements and shall also
                                           exclude any fixed rate mortgage
                                           loans which have become
                                           re-fixed mortgage loans since
                                           the immediately preceding
                                           payment date)

"fixed rate note"                          A note, the interest basis of
                                           which is specified in the
                                           applicable prospectus
                                           supplement as being fixed rate

"fixed rate period"                        For any fixed rate mortgage
                                           loan or other mortgage loan
                                           offered with a fixed rate, the
                                           period agreed between the
                                           borrower and the seller as set
                                           out under the mortgage
                                           conditions, during which the
                                           interest rate applicable to
                                           that mortgage loan will remain
                                           fixed and after which the
                                           borrower may be entitled to
                                           apply for a new fixed rate of
                                           interest

"fixed security"                           A form of security which
                                           means that the chargor is not
                                           allowed to deal with the assets
                                           subject to the charge without the
                                           consent of the chargee

"flexible capped rate mortgage
loans"                                     Flexible mortgage loans with
                                           the same basic features as a
                                           Together mortgage loan (other
                                           than allowing the borrower to
                                           obtain an unsecured loan) which
                                           are subject to a maximum rate
                                           of interest for a specified
                                           period of time, and at the
                                           expiration of that period are
                                           generally subject to the
                                           seller's standard variable rate

"flexible cash re-draw capacity"           The meaning given to it on page
                                           [o]

"flexible fixed rate mortgage loan"        Flexible mortgage loans with
                                           the same basic features as a
                                           Together mortgage loan (other
                                           than allowing the borrower to
                                           obtain an unsecured loan) which
                                           are subject to a fixed rate of
                                           interest for a specified period
                                           of time, and at the expiration
                                           of that period are generally
                                           subject to the seller's
                                           standard variable rate

"flexible mortgage loan"                   A type of mortgage loan product
                                           that typically incorporates
                                           features that give the borrower
                                           options (which may be subject
                                           to certain conditions) to,
                                           among other things, make
                                           further drawings on the
                                           mortgage loan account, and/or
                                           to overpay or underpay interest
                                           and principal in a given month
                                           and/or to take a payment
                                           holiday (and shall, for the
                                           avoidance of doubt, exclude:
                                           (i) flexible mortgage loans
                                           which are, at the relevant
                                           time, subject to fixed rates of
                                           interest set by reference to a
                                           pre-determined interest rate or
                                           series of interest rates for a
                                           fixed period or are subject to
                                           a maximum rate of interest (and
                                           charge interest at the lesser
                                           of a


                                     272



                                           variable rate and such maximum rate)
                                           for a fixed period or periods (which
                                           shall, for such fixed period,
                                           constitute fixed mortgage
                                           loans); and (ii) variable rate
                                           mortgage loans).  The types of
                                           flexible mortgage loan products
                                           currently offered by the seller
                                           are described under "The
                                           mortgage loans -
                                           Characteristics of the mortgage
                                           loans - Flexible mortgage loans"

"flexible tracker rate mortgage
loans"                                     A type of flexible mortgage
                                           loan, the primary
                                           characteristics of which are
                                           described on page [o]

"floating rate note"                       A note, the interest basis of
                                           which is specified in the
                                           applicable prospectus
                                           supplement as being floating
                                           rate

"floating security"                        A form of security which is not
                                           attached to specific assets but
                                           which "floats" over a class of
                                           them and which allows the
                                           chargor to deal with those
                                           assets in the every day course
                                           of its business, up until the
                                           point that the floating
                                           security is enforced if other
                                           specified events occur (most
                                           often a default), at which
                                           point it crystallizes into a
                                           fixed security

"FSA"                                      The UK Financial Services
                                           Authority

"FSMA"                                     The UK Financial Services and
                                           Markets Act 2000

"Funding"                                  Granite Finance Funding Limited

"Funding beneficiary deed"                 The beneficiary deed entered
                                           into on the Funding 2 program
                                           date, as amended from time to
                                           time, among Funding, Funding 2,
                                           the security trustee, the
                                           Funding 2 security trustee and
                                           [others]

"Funding bridge loan agreement"            An arrangement to be entered
                                           into between, amongst others,
                                           Funding, Funding 2, the
                                           security trustee and the
                                           Funding 2 security trustee to
                                           provide for the making of loans
                                           from Funding to Funding 2 with
                                           the proceeds of a residuals
                                           bridge loan tranche.

"Funding intercompany loans"               The intercompany loans between
                                           Funding and each of the Funding
                                           issuers

 "Funding issuers"                         The several note issuers each
                                           of which is a subsidiary of
                                           Funding and has lent the
                                           proceeds of notes issued by it
                                           to Funding pursuant to a
                                           separate intercompany loan, the
                                           repayment of which is secured
                                           by Funding's beneficial
                                           interest in the mortgages trust.

"Funding security"                         [o]

"Funding share"                            The current Funding share of the
                                           property calculated in the manner
                                           set out in "The Mortgage Trust -
                                           Funding share of the trust
                                           property"


                                     273



"Funding share/Funding 2
share/seller share ledger"                 The ledger maintained by the
                                           cash manager, on behalf of the
                                           mortgages trustee and the
                                           beneficiaries, to record the
                                           current Funding 2 share, the
                                           current Funding 2 share
                                           percentage, the current seller
                                           share and the current seller
                                           share percentage of the trust
                                           property

"Funding share percentage"                 The current Funding share
                                           percentage of the trust
                                           property calculated in the
                                           manner set out in "The
                                           mortgages trust - Funding share
                                           of the trust property"

"Funding 2"                                Granite Finance Funding 2
                                           Limited

"Funding 2 available principal
receipts"                                  The meaning given to it on page
                                           [o]

"Funding 2 available revenue
receipts"                                  The meaning given to it on page
                                           [o]

"Funding 2 bank accounts"                  The Funding 2 GIC account, and
                                           the Funding 2 transaction
                                           account, each as further
                                           described under "Funding 2's
                                           bank accounts" and each other
                                           bank account (if any) opened in
                                           the name of Funding 2

"Funding 2 basis rate swap"                The swap documented under the
                                           Funding 2 basis rate swap
                                           agreement, as described further
                                           under "The swap agreements -
                                           Funding 2 basis rate swap"

"Funding 2 basis rate swap
agreement"                                 The ISDA master agreement, the
                                           schedule thereto and the
                                           confirmation thereunder to be
                                           entered into on or before the
                                           Funding 2 program date, and any
                                           credit support annex entered
                                           into at any time, as amended
                                           from time to time, among
                                           [Funding 2], the Funding 2
                                           basis rate swap provider and
                                           the note trustee, which
                                           includes any additional and/or
                                           replacement swap agreement
                                           entered into by [Funding 2]
                                           from time to time in connection
                                           with the global intercompany
                                           loan
"Funding 2 basis rate swap
provider"                                  Northern Rock and/or, as
                                           applicable, any other basis rate
                                           swap provider appointed from time
                                           to time in accordance with the
                                           transaction documents

"Funding 2 basis rate swap
excluded termination amount"               means, in relation to the Funding 2
                                           basis rate swap agreement, an
                                           amount equal to:

                                           (a) the amount of any termination
                                           payment due and payable to the
                                           Funding 2 basis rate swap provider
                                           as a result of a Funding 2 basis
                                           rate swap provider default; less

                                           (b) the amount (if any) received by
                                           Funding 2 from a replacement swap
                                           provider upon entry by Funding 2
                                           into an agreement with such
                                           replacement swap


                                     274



                                           provider to replace the Funding 2
                                           basis rate swap agreement which has
                                           terminated as a result of such
                                           Funding 2 basis rate swap provider
                                           default

"Funding 2 charged property"               The property, assets and
                                           undertaking of Funding 2 which
                                           from time to time are or are
                                           expressed to be mortgaged,
                                           charged, assigned, pledged or
                                           otherwise encumbered to, or in
                                           favor of the security trustee
                                           for itself and for the Funding
                                           2 secured creditors under the
                                           Funding 2 deed of charge

"Funding 2 deed of charge"                 The deed of charge entered into
                                           on the Funding 2 program date,
                                           as amended and restated from
                                           time to time, among Funding 2,
                                           the Funding 2 security trustee,
                                           and the Funding 2 secured
                                           creditors as at the Funding 2
                                           program date including any
                                           deeds of accession or
                                           supplements thereto (including,
                                           where the context admits and
                                           for the avoidance of doubt, the
                                           second priority Funding 2 deed
                                           of charge)

"Funding 2 expense subledger"              The ledger on which receipts
                                           and payments of Funding 2
                                           revenue receipts allocable to
                                           the payment of expenses will be
                                           recorded by the cash manager


"Funding 2 guaranteed investment
contract"                                  The guaranteed investment
                                           contract entered into on
                                           January [  ], 2005, as amended,
                                           restated, supplemented or
                                           otherwise modified from time to
                                           time, among Funding 2, the
                                           Funding 2 GIC provider and
                                           others, in each case under
                                           which or the Funding 2 GIC
                                           provider, agrees to pay Funding
                                           2 a guaranteed rate of interest
                                           on the balance from time to
                                           time of the Funding 2 GIC
                                           account

"Funding 2 liquidity facility"             means a liquidity facility
                                           entered into at any time after
                                           the Funding 2 program date

"Funding 2 liquidity facility
provider"                                  means the provider of the
                                           Funding 2 liquidity facility

"Funding 2 liquidity facility
subordinated amounts"                      The amounts specified as such
                                           in the Funding 2 liquidity
                                           facility agreement (if any)

"Funding 2 liquidity facility
principal payment"                         The payments specified as such
                                           in the Funding 2 liquidity
                                           facility agreement (if any)

"Funding 2 liquidity reserve
rating event"                              The meaning given to it on page
                                           [o]

"Funding 2 liquidity reserve fund"         The liquidity reserve fund in
                                           Funding 2's name which Funding
                                           2 will be required to establish
                                           if the long-term, unsecured,
                                           unsubordinated and unguaranteed
                                           debt


                                     275



                                           obligations of the seller
                                           cease to be rated at least A3
                                           by Moody's or A- by Fitch
                                           (unless Moody's or Fitch, as
                                           applicable, confirms that the
                                           then current ratings of the
                                           notes will not be adversely
                                           affected) and, if the context
                                           so requires, any liquidity
                                           reserve fund required to be
                                           established by Funding 2 with
                                           respect to any other issuer.
                                           The issuer liquidity reserve
                                           fund, if any, will be funded up
                                           to the issuer liquidity reserve
                                           required amount

"Funding 2 liquidity reserve
ledger"                                    A ledger maintained by the cash
                                           manager to record the balance
                                           from time to time of the issuer
                                           liquidity reserve fund, if any
                                           and, if the context so
                                           requires, any ledger maintained
                                           by Funding 2 with respect to
                                           the issuer liquidity reserve
                                           fund of any other issuer
"Funding 2 liquidity reserve
principal amount"                          The meaning given to it on page
                                           [o]

"Funding 2 liquidity reserve
principal payment"                         The meaning given to it on page
                                           [o]

"Funding 2 liquidity reserve
rating event"                              The meaning given to it on page
                                           [o]

"Funding 2 liquidity reserve
required amount"                           The meaning given to it on page
                                           [o]

"Funding 2 post-enforcement
priority of payments"                      The provisions and the order of
                                           priority set out in a schedule
                                           to the Funding 2 deed of charge
                                           in which Funding 2 available
                                           revenue receipts, Funding 2
                                           available principal receipts
                                           and all other monies, income,
                                           receipts and recoveries of
                                           Funding 2 or the security
                                           trustee or any receiver of
                                           Funding 2 and the proceeds of
                                           enforcement of the Funding 2
                                           security are to be applied
                                           following service of a global
                                           intercompany loan enforcement
                                           notice or otherwise following
                                           an enforcement of the Funding 2
                                           security, as described under
                                           "Cashflows - Distribution of
                                           Funding 2 available principal
                                           receipts and Funding 2
                                           available revenue receipts
                                           following enforcement of the
                                           Funding 2 security"

"Funding 2 pre-enforcement
principal priority of payments"            The provisions and the order of
                                           priority of payments set out in
                                           a schedule to the Funding 2
                                           deed of charge in which Funding
                                           2 available principal receipts
                                           will be applied until
                                           enforcement of the Funding 2
                                           security, which is as described
                                           under "Cashflows - Distribution
                                           of Funding 2 available
                                           principal receipts prior to
                                           enforcement of the Funding 2
                                           security"
"Funding 2 pre-enforcement
revenue priority of payments"              The provisions and the order of
                                           priority of payments set out in
                                           a schedule to the Funding 2
                                           deed of charge in


                                     276



                                           which Funding 2 available revenue
                                           receipts will be applied until
                                           enforcement of the Funding 2
                                           security, which is as described
                                           under "Cashflows - Distribution
                                           of Funding 2 available revenue
                                           receipts"

"Funding 2 principal deficiency
ledger"                                    The ledger maintained by the
                                           Funding 2 cash manager in the
                                           name of the issuer which will
                                           be established on the Funding 2
                                           program date and will be
                                           sub-divided into subledgers
                                           corresponding to the classes of
                                           notes issued by the issuer in
                                           order to record losses
                                           allocated to the global
                                           intercompany loan of the issuer
                                           which are to be applied to the
                                           notes or the application of
                                           issuer available principal
                                           receipts of the issuer in
                                           paying interest on the notes
                                           and certain amounts ranking in
                                           priority thereto in accordance
                                           with the issuer pre-enforcement
                                           revenue priority of payments

"Funding 2 principal ledger"               The ledger on which receipts
                                           and payments of Funding 2
                                           principal receipts will be
                                           recorded by the cash manager

"Funding 2 principal receipts"             The mortgage trustee principal
                                           receipts paid by the mortgages
                                           trustee to Funding 2 on each
                                           distribution date

"Funding 2 priority of payments"           As the context requires, any of
                                           the Funding 2 pre-enforcement
                                           revenue priority of payments,
                                           the Funding 2 pre-enforcement
                                           principal priority of payments
                                           and/or the Funding 2
                                           post-enforcement priority of
                                           payments

"Funding 2 reserve adjustment
date"                                      A payment date in respect of
                                           which (i) a Funding 2 reserve
                                           decrease has occurred on the
                                           immediately preceding payment
                                           date and (ii) such immediately
                                           preceding payment date was not
                                           also a Funding 2 reserve
                                           adjustment date;

"Funding 2 reserve decrease"               A reduction in the amount
                                           standing to the credit of the
                                           Funding 2 reserve ledger
                                           resulting from the application
                                           of such amount to the payment
                                           of items in accordance with the
                                           Funding 2 pre-enforcement
                                           revenue priority of payments
                                           (except items [(A)- (D))] or
                                           the Funding 2 post-enforcement
                                           priority of payments (except
                                           items [(A)-(C))]

"Funding 2 reserve fund"                   The reserve fund established in
                                           the name of Funding 2 on
                                           January [   ], 2005 up to an
                                           amount not exceeding the
                                           Funding 2 reserve required
                                           amount as further described
                                           under "Credit structure -
                                           Funding 2 reserve fund"

"Funding 2 reserve fund
threshold"                                 On any date, the lesser of:

                                           (a)  the Funding 2 reserve fund
                                                required amount; or


                                     277



                                           (b)  the highest amount which the
                                                adjusted Funding 2 reserve
                                                fund level has been since the
                                                first payment date upon which
                                                interest is due and payable in
                                                respect of loan tranches
                                                advanced or the closing date
                                                relating to the then most
                                                recent issue of notes

"Funding 2 reserve ledger"                 The ledger maintained by the
                                           cash manager in the name of
                                           Funding 2 to record the amount
                                           credited to the Funding 2
                                           reserve fund on the Funding 2
                                           program date, and subsequent
                                           withdrawals from and deposits
                                           into the Funding 2 reserve fund

"Funding 2 reserve principal
payment"                                   The meaning given to it on page
                                           [o]

"Funding 2 reserve required
amount"                                    As of any date of determination
                                           an amount calculated in
                                           accordance with the formula set
                                           out on page [o]

"Funding 2 revenue ledger"                 The ledger on which the cash
                                           manager records all monies
                                           received and paid out by
                                           Funding 2 during an interest
                                           period other than the Funding 2
                                           principal receipts

"Funding 2 secured creditors"              The security trustee (and any
                                           receiver of Funding 2 appointed
                                           under the Funding 2 deed of
                                           charge), the issuer, the
                                           corporate services provider in
                                           respect of Funding 2, the
                                           account bank, the Funding 2 GIC
                                           provider, the mortgages
                                           trustee, any start-up loan
                                           provider, the cash manager and
                                           any new Funding 2 secured
                                           creditor who accedes to the
                                           Funding 2 deed of charge from
                                           time to time under a deed of
                                           accession or supplemental deed

"Funding 2 security"                       The mortgages, charges,
                                           assignments, pledges and/or any
                                           other security created by
                                           Funding 2 under or pursuant to
                                           the Funding 2 deed of charge in
                                           favor of the security trustee
                                           for the benefit of the Funding
                                           2 secured creditors

"Funding 2 security trustee"               The Bank of New York, acting
                                           through its office at 48th
                                           floor, One Canada Square,
                                           London E14 5AL or such other
                                           person for the time being
                                           acting as Funding 2 security
                                           trustee under the Funding 2
                                           deed of charge

"Funding 2 share"                          The current Funding 2 share of
                                           the trust property calculated
                                           in accordance with the formula
                                           set out on pages [o], [o] and
                                           [o]

"Funding 2 share percentage"               The current Funding 2 share
                                           percentage of the trust
                                           property calculated in
                                           accordance with the formula set
                                           out on pages [o] and [o]


                                     278



"Funding 2 step-up trigger event"          A Funding 2 step-up trigger
                                           event occurs if the issuer
                                           fails to exercise its option to
                                           redeem any series and class of
                                           notes on the relevant step-up
                                           date pursuant to the terms and
                                           conditions of its notes

"Funding 2 transaction account"            The account in the name of
                                           Funding 2 held with the account
                                           bank and maintained subject to
                                           the terms of the bank account
                                           agreement and the Funding 2
                                           deed of charge, or any
                                           additional or replacement
                                           account as may, for the time
                                           being, be in place with the
                                           prior consent of the security
                                           trustee

"Funding 2 transaction
documents"                                 Each of the following documents:
                                           (a)  the mortgages trust deed;

                                           (b)  the mortgage sale agreement;

                                           (c)  the administration agreement;

                                           (d)  the Funding 2 deed of charge;

                                           (e)  the second priority Funding 2
                                                deed of charge;

                                           (f)  the corporate services
                                                agreement;

                                           (g)  the bank account agreement;

                                           (h)  the Funding 2 guaranteed
                                                investment contract;

                                           (i)  the cash management agreement;

                                           (j)  the start-up loan agreements;

                                           (k)  the collection bank agreement;

                                           (l)  the global intercompany loan
                                                agreement;

                                           (m)  the beneficiary trust deed;

                                           (n)  each other deed, document,
                                                agreement, instrument or
                                                certificate entered into or to
                                                be entered into by Funding 2
                                                under or in connection with
                                                any of the documents set out
                                                in paragraphs (a) through (p)
                                                above or the transactions
                                                contemplated in them

"further advance"                          For any mortgage loan, any
                                           advance of further money to the
                                           relevant borrower following the
                                           making of the initial advance
                                           of monies under the mortgage
                                           and which is secured by the
                                           same mortgage, excluding the
                                           amount of any retention in
                                           respect of the initial advance
                                           and excluding any re-draw in
                                           respect of any flexible
                                           mortgage loan or further draw
                                           in respect of any personal
                                           secured loan

"further contribution"                     The consideration in the form
                                           of cash payable by any
                                           beneficiary to the mortgages
                                           trustee to increase the Funding
                                           2 share or, as the case may be,
                                           the seller share of the trust
                                           property pursuant to and in
                                           accordance with the terms of
                                           the mortgages trust deed,


                                     279



                                           but excluding any initial
                                           contribution or deferred
                                           contribution paid by Funding 2

"further draw"                             The meaning given to it on page
                                           [o]

"further draw capacity"                    The meaning given to it on page
                                           [o]

"further draw ledger"                      The ledger on which further
                                           draws under personal secured
                                           loans will be recorded by the
                                           cash manager

"further mortgage loan"                    Any mortgage loan which was
                                           assigned by the seller to the
                                           mortgages trustee after March
                                           26, 2001 and before the
                                           assignment date on [o], 2004
                                           under the terms of the mortgage
                                           sale agreement and referenced
                                           by its mortgage loan identifier
                                           number and comprising the
                                           aggregate of all principal
                                           sums, interest, costs, charges,
                                           expenses and other monies
                                           (including all further
                                           advances) due or owing with
                                           respect to that mortgage loan
                                           under the relevant mortgage
                                           conditions by a borrower on the
                                           security of a mortgage from
                                           time to time outstanding or, as
                                           the context may require, the
                                           borrower's obligations in
                                           respect of the same

"further mortgage portfolios"              The portfolios of further
                                           mortgage loans, their related
                                           security, accrued interest and
                                           other amounts derived from such
                                           further mortgage loans that the
                                           seller assigned to the
                                           mortgages trustee after March
                                           26, 2001 and before [o], 2004

"global note certificates"                 The note certificates
                                           representing the notes in
                                           global form

"heritable creditor"                       The meaning given to it on page
                                           [o]

"holder"                                   In respect of the issuer, each
                                           person in whose name a note is
                                           for the time being registered
                                           in the register

"Holdings"                                 Granite Finance Holdings Limited

"Housing Indices"                          The UK Nationwide House Price
                                           Index and Halifax Price Index

"in arrears"                               For a mortgage account, occurs
                                           when one or more monthly
                                           payments on that mortgage
                                           account have become due and
                                           unpaid by a borrower

"index linked interest note"               A note, the interest basis of which
                                           is specified in the applicable
                                           prospectus supplement as being
                                           index linked interest

"individual note certificates"             The note certificates
                                           representing the notes in
                                           definitive form

"initial closing date"                     March 26, 2001


                                     280



"initial consideration"                    A payment made by the mortgages
                                           trustee to the seller from
                                           principal receipts held by the
                                           mortgages trustee for the
                                           purpose of increasing Funding
                                           2's beneficial interest in the
                                           trust property as of the
                                           closing date in respect of any
                                           further contribution paid by
                                           Funding 2 to the mortgages
                                           trustee, which payment may be
                                           made on any date, including any
                                           payment date, as further
                                           described under "The mortgages
                                           trust - Increasing the Funding
                                           2 share of the trust property"

"initial contribution"                     The consideration in the form
                                           of cash paid by Funding 2 to
                                           the mortgages trustee in
                                           respect of the Funding 2 share
                                           of the trust property pursuant
                                           to and in accordance with the
                                           mortgages trust deed, which
                                           contribution is to fund the
                                           payment to the seller by the
                                           mortgages trustee of (and is
                                           equal to) the initial purchase
                                           price in respect of the initial
                                           mortgage portfolio or, as the
                                           case may be, the further
                                           mortgage portfolio or (if any
                                           is payable) any new mortgage
                                           portfolio assigned to the
                                           mortgages trustee and is to be
                                           funded from the proceeds of the
                                           global intercompany loan, as
                                           the case may be

"initial mortgage portfolio"               The portfolio of mortgage
                                           loans, their related security,
                                           accrued interest and other
                                           amounts, proceeds, powers,
                                           rights, benefits and interests
                                           derived from such mortgage
                                           loans that the seller assigned
                                           to the mortgages trustee on
                                           March 26, 2001

"initial purchase price"                   That portion of the purchase
                                           price paid by the mortgages
                                           trustee to the seller on the
                                           initial closing date in
                                           consideration for the
                                           assignment to the mortgages
                                           trustee of the initial mortgage
                                           portfolio or that portion of
                                           the purchase price (if any)
                                           payable by the mortgages
                                           trustee to the seller on the
                                           relevant assignment date in
                                           consideration for the
                                           assignment to the mortgages
                                           trustee of the further mortgage
                                           portfolios or any new mortgage
                                           portfolio, in each case in
                                           accordance with the provisions
                                           of the mortgage sale agreement

"initial trust property"                   The sum of (GBP)100 that the
                                           corporate services provider
                                           settled on trust and held on
                                           trust absolutely as to both
                                           capital and income by the
                                           mortgages trustee for the
                                           benefit of the beneficiaries

"insolvency event"                         For the seller, the
                                           administrator, the cash manager
                                           or the issuer cash manager
                                           (each, for the purposes of this
                                           definition, a "relevant
                                           entity"):

                                           (a)        an order is made or an
                                                      effective resolution
                                                      passed for the winding
                                                      up of the relevant
                                                      entity or the
                                                      appointment of an
                                                      administrator over the
                                                      relevant entity (except,
                                                      in any such case, a
                                                      winding-up or
                                                      dissolution for the
                                                      purpose of a


                                     281



                                                      reconstruction or
                                                      amalgamation the terms
                                                      of which have been
                                                      previously approved by
                                                      the security trustee);

                                           (b)        the relevant entity
                                                      ceases or threatens to
                                                      cease to carry on its
                                                      business or a
                                                      substantial part of its
                                                      business or stops
                                                      payment or threatens to
                                                      stop payment of its
                                                      debts or is deemed
                                                      unable to pay its debts
                                                      within the meaning of
                                                      section 123(a), (b), (c)
                                                      or (d) of the Insolvency
                                                      Act 1986 (as amended,
                                                      modified or re-enacted)
                                                      or becomes unable to pay
                                                      its debts as they fall
                                                      due or the value of its
                                                      assets falls to less
                                                      than the amounts of its
                                                      liabilities (taking into
                                                      account, for both these
                                                      purposes, contingent and
                                                      prospective liabilities)
                                                      or otherwise becomes
                                                      insolvent;

                                           (c)   (i)  proceedings are initiated
                                                      against the relevant
                                                      entity under any
                                                      applicable liquidation,
                                                      insolvency, composition,
                                                      reorganization (other than
                                                      a reorganization where
                                                      the relevant entity
                                                      is solvent) or other
                                                      similar laws (including,
                                                      but not limited to,
                                                      application or pending
                                                      application for an
                                                      administration order
                                                      or presentation of a
                                                      petition for a
                                                      winding up order),
                                                      except where these
                                                      proceedings are
                                                      being contested in
                                                      good faith; or

                                                 (ii) an administration order
                                                      being granted or, an
                                                      administrative or other
                                                      receiver, administrator,
                                                      liquidator or other
                                                      similar official is
                                                      appointed in relation to
                                                      the whole or any
                                                      substantial part of the
                                                      undertaking or assets of
                                                      the relevant entity; or

                                                (iii) a distress, execution or
                                                      diligence or other
                                                      process is enforced upon
                                                      the whole or any
                                                      substantial part of the
                                                      undertaking or assets of
                                                      the relevant entity and
                                                      in any of the foregoing
                                                      cases it is not
                                                      discharged within 30
                                                      London business days; or

                                                 (iv) if the relevant entity
                                                      initiates or consents to
                                                      judicial proceedings
                                                      relating to itself under
                                                      any applicable
                                                      liquidation,
                                                      administration,
                                                      insolvency,
                                                      reorganization or other
                                                      similar laws or makes a
                                                      conveyance or assignment
                                                      for the benefit of its
                                                      creditors generally; and

                                           in respect of Funding 2 or the
                                           issuer (each, for the purposes of
                                           this definition, a "relevant
                                           entity") means:


                                     282



                                           (a)  except for the purposes of an
                                                amalgamation or restructuring
                                                as described under the point
                                                immediately following, the
                                                relevant entity ceases or
                                                threatens to cease to carry on
                                                all or a substantial part of
                                                its business or the relevant
                                                entity is deemed unable to pay
                                                its debts within the meaning
                                                of section 123(1)(a), (b), (c)
                                                or (d) of the Insolvency Act
                                                1986 (as that section may be
                                                amended, modified or
                                                re-enacted) or becomes unable
                                                to pay its debts within the
                                                meaning of section 123(2) of
                                                the Insolvency Act 1986 (as
                                                that section may be amended,
                                                modified or re-enacted); or

                                           (b)  an order is made or an effective
                                                resolution is passed for the
                                                winding up of the relevant
                                                entity or the appointment of
                                                an administrator over the
                                                relevant entity (except for
                                                the purposes of or pursuant to
                                                an amalgamation, restructuring
                                                or merger previously approved
                                                by the note trustee or the
                                                security trustee, as the case
                                                may be, or as approved in
                                                writing by an extraordinary
                                                resolution (as defined in the
                                                trust deed) of the class A
                                                noteholders); or

                                           (c)  (i) proceedings are otherwise
                                                    initiated against the
                                                    relevant entity under any
                                                    applicable liquidation,
                                                    insolvency, composition,
                                                    reorganization or other
                                                    similar laws (including,
                                                    but not limited to,
                                                    application or pending
                                                    application for an
                                                    administration order or
                                                    presentation of a petition
                                                    for a winding up order)
                                                    and (except in the case of
                                                    presentation of
                                                    application or pending
                                                    application a petition for
                                                    an administration order)
                                                    such proceedings are not,
                                                    in the opinion of the note
                                                    trustee or the security
                                                    trustee (as the case may
                                                    be), being disputed in
                                                    good faith with a
                                                    reasonable prospect of
                                                    success; or

                                               (ii) an administration order
                                                    being granted or an
                                                    administrative receiver or
                                                    other receiver,
                                                    administrator, liquidator
                                                    or other similar official
                                                    being appointed in
                                                    relation to the relevant
                                                    entity or in relation to
                                                    the whole or any
                                                    substantial part of the
                                                    undertaking or assets of
                                                    the relevant entity; or

                                              (iii) an encumbrancer taking
                                                    possession of the whole or
                                                    any substantial part of
                                                    the undertaking or assets
                                                    of the relevant entity, or
                                                    a distress, execution,
                                                    diligence or other process
                                                    being levied or enforced
                                                    upon or sued out against
                                                    the


                                     283



                                                    whole or any substantial
                                                    part of the undertaking or
                                                    assets of the relevant
                                                    entity and such possession
                                                    or process (as the case
                                                    may be) not being
                                                    discharged or not
                                                    otherwise ceasing to apply
                                                    within 30 days; or

                                               (iv) the relevant entity
                                                    initiating or consenting
                                                    to judicial proceedings
                                                    relating to itself under
                                                    applicable liquidation,
                                                    administration,
                                                    insolvency, composition,
                                                    reorganization or other
                                                    similar laws or making a
                                                    conveyance or assignment
                                                    for the benefit of its
                                                    creditors generally

"interest commencement date"               In respect of any series and
                                           class of notes, the closing
                                           date of such notes or such
                                           other date as may be specified
                                           as such in the applicable
                                           prospectus supplement

"interest determination date"              [o]

"interest period"                          In relation to each note, (i)
                                           with respect to the first
                                           payment date, the period from
                                           and including the closing date
                                           to but excluding such first
                                           payment date, and (ii)
                                           thereafter, with respect to
                                           each payment date, the period
                                           from and including the
                                           preceding payment date to but
                                           excluding such current payment
                                           date

"interim calculation period"               The meaning given to it on page
                                           [o]

"investment plan"                          For an interest-only loan, a
                                           repayment mechanism selected by
                                           the borrower and intended to
                                           provide sufficient funds to
                                           redeem the full principal of a
                                           mortgage loan at maturity

"IRS"                                      The US Internal Revenue Service

"ISA"                                      An individual savings account
                                           within the Individual Savings
                                           Account Regulations 1998 (as
                                           amended) and which shelters
                                           investments in the account from
                                           income Tax or capital gains tax

"ISDA definitions"                         The 2000 ISDA Definitions, as
                                           published by the International
                                           Swaps and Derivatives
                                           Association, Inc. and as
                                           amended and updated as at the
                                           [closing] date of the first
                                           series of notes

"issuer"                                   Granite Master Issuer plc

"issuer account bank"                      Citibank, N.A., acting through
                                           its London branch at 5
                                           Carmelite Street, London EC4Y
                                           0PA or any other authorized
                                           entity as the issuer may choose
                                           with the prior written approval
                                           of the note trustee

["issuer arrears test"                     The meaning given to it on page
                                           [o]]


                                     284



"issuer available principal
receipts"                                  The meaning given to it on page
                                           [o]

"issuer bank account agreement"            The bank account agreement
                                           entered into on or about the
                                           Funding 2 program date, as
                                           amended from time to time,
                                           among the issuer, the issuer
                                           cash manager, the issuer
                                           account bank and the note
                                           trustee

"issuer cash management
agreement"                                 The issuer cash management
                                           agreement entered into on or
                                           about the Funding 2 program
                                           date, as amended from time to
                                           time, among the issuer cash
                                           manager, the issuer and the
                                           note trustee, as described
                                           further in "Cash management for
                                           the issuer"

"issuer cash manager"                      Northern Rock or such other
                                           person or persons for the time
                                           being acting, under the issuer
                                           cash management agreement, as
                                           agent for the issuer and
                                           (following enforcement of the
                                           issuer security) the note
                                           trustee for the purposes of,
                                           inter alia, managing all cash
                                           transactions and maintaining
                                           certain ledgers on behalf of
                                           the issuer and (following
                                           enforcement of the issuer
                                           security) the note trustee

"issuer deed of charge"                    The deed of charge entered into
                                           on the Funding 2 program date,
                                           as amended from time to time,
                                           between, the issuer, the note
                                           trustee and the issuer secured
                                           creditors as at the Funding 2
                                           program date including any
                                           deeds of accession or
                                           supplements thereto, under
                                           which the issuer charges the
                                           issuer security in favor of the
                                           issuer secured creditors, as
                                           described further under
                                           "Security for the issuer's
                                           obligations"

"issuer enforcement notice"                An enforcement notice served by
                                           the note trustee for the
                                           enforcement of the issuer
                                           security

"issuer post-enforcement priority
of payments"                               The provisions and the order of
                                           priority set out in a schedule
                                           to the issuer deed of charge in
                                           which all issuer available
                                           revenue receipts, issuer
                                           available principal receipts
                                           and all other monies, income,
                                           receipts and recoveries of the
                                           issuer or the note trustee or
                                           any receiver of the issuer
                                           security are to be applied
                                           following service of an issuer
                                           enforcement notice or otherwise
                                           following an enforcement of the
                                           issuer security which on the
                                           Funding 2 program date will be
                                           as described under "Cashflows -
                                           Distribution of issuer
                                           available principal receipts
                                           and issuer available revenue
                                           receipts following enforcement
                                           of the issuer security"

"issuer pre-enforcement
principal priority of payments"
                                           The provisions and the order of
                                           priority of payments set out in a
                                           schedule to the issuer cash
                                           management agreement in which the
                                           issuer available principal


                                     285



                                           receipts will be applied until
                                           enforcement of the issuer
                                           security, which on the Funding 2
                                           program date will be as described
                                           under "Cashflows - Distribution of
                                           issuer available principal
                                           receipts prior to enforcement of
                                           the issuer security and/or
                                           occurrence of a trigger event"

"issuer pre-enforcement revenue
priority of payments"                      The provisions and the order of
                                           priority of payments set out in
                                           a schedule to the issuer cash
                                           management agreement in which
                                           the issuer available revenue
                                           receipts will be applied until
                                           enforcement of the issuer
                                           security, which on the Funding
                                           2 program date will be as
                                           described under "Cashflows -
                                           Distribution of issuer
                                           available revenue receipts
                                           prior to enforcement of the
                                           issuer security"

"issuer priority of payments"              An issuer pre-enforcement
                                           revenue priority of payments,
                                           the issuer pre-enforcement
                                           principal priority of payments
                                           and the issuer post-enforcement
                                           priority of payments

"issuer secured creditors"                 The note trustee (and any
                                           receiver appointed under the
                                           issuer deed of charge), the
                                           swap providers, the corporate
                                           services provider in respect of
                                           the issuer, the issuer account
                                           bank, the issuer cash manager,
                                           the paying agents, the agent
                                           bank, the transfer agent, the
                                           registrar and the noteholders

"issuer security"                          The mortgages, charges,
                                           assignments, pledges and/or any
                                           other security created by the
                                           issuer under the issuer deed of
                                           charge in favor of the note
                                           trustee for the benefit of the
                                           issuer secured creditors

"issuer swap agreements"                   The ISDA master agreements,
                                           schedules thereto and
                                           confirmations thereunder
                                           relating to the issuer swaps to
                                           be entered into on or about
                                           each closing date, and any
                                           credit support annexes or other
                                           credit support documents
                                           entered into at any time, as
                                           amended from time to time,
                                           among the issuer, the
                                           applicable issuer swap provider
                                           and the note trustee and/or any
                                           credit support provider and
                                           includes any additional and/or
                                           replacement issuer swap
                                           agreement entered into by the
                                           issuer from time to time in
                                           connection with the notes

"issuer swap default"                      The occurrence of an event of
                                           default (as defined in the
                                           relevant swap agreement) where
                                           the issuer is the defaulting
                                           party (as defined in the
                                           relevant swap agreement)

"issuer swap excluded
termination amount"                        In relation to an issuer swap
                                           agreement an amount equal to:


                                     286



                                           (a)  the amount of any termination
                                                payment due and payable to the
                                                relevant swap provider as a
                                                result of a swap provider
                                                default

                                           less

                                           (b)  the amount, if any, received
                                                by the issuer from a
                                                replacement swap provider upon
                                                entry by the issuer into an
                                                agreement with such
                                                replacement swap provider to
                                                replace such swap agreement
                                                which has terminated as a
                                                result of such swap provider
                                                default

"issuer swap providers"                    The institutions identified in
                                           respect of each issuer swap in the
                                           prospectus supplement related to the
                                           relevant series and class of notes

"issuer swaps"                             The sterling-specified issuer
                                           swaps which enable the issuer
                                           to receive and pay amounts
                                           under the global intercompany
                                           loan in sterling and to receive
                                           and pay amounts under the notes
                                           not denominated in sterling in
                                           the applicable specified
                                           currency, as described further
                                           under "The swap agreements -
                                           The issuer swaps"

"issuer transaction account"               The day to day bank account of
                                           the issuer, held with the
                                           issuer account bank as at the
                                           Funding 2 program date or that
                                           may be opened, with the prior
                                           approval of the note trustee,
                                           after the Funding 2 program date

"lead underwriters"                        The institutions specified in
                                           the prospectus supplement
                                           relating to any series and
                                           class of notes

"lending criteria"                         The lending criteria of the
                                           seller, or that other criteria
                                           as would be acceptable to a
                                           reasonable, prudent mortgage
                                           lender

"LIBOR"                                    The London Interbank Offered Rate
                                           for deposits in the relevant
                                           currency, as determined by the
                                           agent bank on the following basis:

                                           (1)  on the applicable interest
                                                determination date the agent
                                                bank will determine the
                                                offered quotation to leading
                                                banks for deposits in the
                                                relevant currency for a period
                                                equal to the relevant period.

                                                This will be determined by
                                                reference to the display as
                                                quoted on the Dow
                                                Jones/Telerate Page No. 3750.
                                                If the Dow Jones/Telerate Page
                                                No. 3750 stops providing these
                                                quotations, the replacement
                                                page for the purposes of
                                                displaying this information
                                                will be used. If the
                                                replacement page stops
                                                displaying the information,
                                                another service as determined
                                                by the issuer with the
                                                approval of the note trustee
                                                will be used.


                                     287



                                                In each of these cases, the
                                                determination will be made as
                                                at or about 11:00 a.m., London
                                                time, on that date. This is
                                                called the screen rate.

                                           (2)  if on any of these interest
                                                determination dates the screen
                                                rate is unavailable, the agent
                                                bank will:

                                                request the principal London
                                                office of each of the
                                                reference banks to provide the
                                                agent bank with its offered
                                                quotation to leading banks for
                                                deposits in the relevant
                                                currency of the equivalent
                                                amount, and for a time equal
                                                to the relevant period, in the
                                                London interbank market as at
                                                or about 11:00 a.m. (London
                                                time); and

                                                calculate the arithmetic mean,
                                                rounded upwards to five
                                                decimal places, of those
                                                quotations;

                                           (3)  if on any of these interest
                                                determination dates the screen
                                                rate is unavailable and only
                                                two or three of the reference
                                                banks provide offered
                                                quotations, the relevant rate
                                                for that period will be the
                                                arithmetic mean of the
                                                quotations as calculated in
                                                (2); and

                                           (4)  if fewer than two reference
                                                banks provide quotations, the
                                                agent bank will consult with
                                                the note trustee and the
                                                issuer for the purpose of
                                                agreeing a total of two banks
                                                to provide these quotations
                                                and the relevant rate for that
                                                period will be the arithmetic
                                                mean of the quotations as
                                                calculated in (2). If none of
                                                these banks agree, then the
                                                relevant rate for that period
                                                will be the rate in effect for
                                                the last preceding interest
                                                period for which (1) or (2)
                                                was applicable

"Lloyds TSB"                               Lloyds TSB Bank plc acting
                                           through its office at City
                                           Office, Bailey Drive,
                                           Gillingham Business Park, Kent
                                           ME8 0LS, England

"Lloyds TSB collection account"            The account of the
                                           administrator held at Lloyds
                                           TSB as may be utilized from
                                           time to time for the purpose of
                                           collecting amounts which are
                                           paid to the seller on the
                                           mortgage loans and/or the
                                           related security

"loan tranche rating"                      The designated rating assigned
                                           to a loan advance which
                                           corresponds to the rating of
                                           the series and class of notes
                                           when first issued to provide
                                           funds for that loan tranche so
                                           that, for example, any AAA loan
                                           tranche has a loan tranche
                                           rating of "AAA" to reflect the
                                           ratings of AAA/Aaa/AAA then
                                           assigned to the corresponding
                                           series and class of notes

"loan tranches"                            The AAA loan tranches, the AA
                                           loan tranches, the A loan
                                           tranches, the BBB loan tranches
                                           and the BB loan tranches, being
                                           the advances made by the issuer
                                           to Funding 2, pursuant to the
                                           global intercompany loan


                                     288



                                           agreement, each being funded
                                           from proceeds received by the
                                           issuer from the issue of a
                                           series and class of notes

"London business day"                      A day (other than a Saturday, Sunday
                                           or public holiday) on which banks
                                           are generally open for business in
                                           London

"London Stock Exchange"                    London Stock Exchange plc

"losses"                                   The realized losses experienced
                                           on the mortgage loans in the
                                           mortgage portfolio

"losses ledger"                            The ledger created and
                                           maintained by the cash manager
                                           under the cash management
                                           agreement to record the losses
                                           on the mortgage portfolio

"LTV ratio" or "loan to value ratio"       In respect of any mortgage loan
                                           assigned to the mortgages
                                           trust, the ratio of the
                                           outstanding balance of such
                                           mortgage loan to the value of
                                           the mortgaged property securing
                                           such mortgage loan; and in
                                           respect of the seller's
                                           decision as to whether to make
                                           a mortgage loan to a
                                           prospective borrower and for
                                           purposes of determining whether
                                           a MIG policy is necessary in
                                           connection with a mortgage
                                           loan, the ratio of the
                                           outstanding balance of such
                                           mortgage loan to the lower of
                                           the purchase price or valuation
                                           of the mortgaged property
                                           securing such mortgage loan as
                                           determined by the relevant
                                           valuation by the seller

"LTV tests"                                Two tests which assign a credit
                                           enhancement value (I) to each
                                           mortgage loan in the mortgage
                                           portfolio based on its current
                                           LTV ratio and the amount of
                                           mortgage indemnity cover on
                                           that mortgage loan, and (ii)
                                           calculated to include any
                                           related unsecured portion of a
                                           mortgage loan in respect of the
                                           Together product based on its
                                           current LTV ratio and the
                                           amount of mortgage indemnity
                                           cover on that mortgage loan.
                                           The weighted average credit
                                           enhancement value for the
                                           mortgage portfolio is then
                                           determined

"managers"

"mandate holders"                          The meaning given to it on page
                                           [o]

"margin"                                   In respect of any series and
                                           class of notes, the amount
                                           specified as such in the
                                           applicable prospectus
                                           supplement

"master definitions schedule"              Together, the master
                                           definitions schedule dated
                                           January [  ], 2005, as amended
                                           from time to time, and the
                                           issuer master definitions
                                           schedule to be dated the
                                           Funding 2 program date, as
                                           amended from time to time,
                                           which are schedules of
                                           definitions used in the
                                           transaction documents


                                     289



"maximum rate of interest"                 In respect of any series and
                                           class of notes, the rate of
                                           interest specified as such in
                                           the applicable prospectus
                                           supplement

"MCoB"                                     has the meaning given to it on
                                           page [o]

"MIG policies"                             The mortgage indemnity
                                           guarantee policies on certain
                                           of the mortgage loans which are
                                           intended to cover losses which
                                           may be incurred following
                                           repossession and sale of a
                                           mortgaged property from a
                                           borrower, and which were issued
                                           by NORMIC

"minimum rate of interest"                 In respect of any series and
                                           class of notes, the rate of
                                           interest specified as such in
                                           the applicable prospectus
                                           supplement

"minimum seller share"                     An amount included in the
                                           seller share which is
                                           calculated in accordance with
                                           the mortgages trust deed as
                                           further described under "The
                                           mortgages trust"

"money market notes"                       Any series and/or class of
                                           notes issued by the issuer that
                                           are designated as "money market
                                           notes"

"monthly CPR"                              The meaning given to it on page
                                           [o]

"monthly payment"                          For any mortgage loan, the
                                           amount a borrower is required
                                           to pay on a monthly payment date

"monthly payment date"                     For any mortgage loan, the date
                                           in each month on which the
                                           relevant borrower is required
                                           to make a payment of interest
                                           and, if applicable, principal,
                                           for that mortgage loan, as
                                           required by the applicable
                                           mortgage conditions

"Moody's"                                  Moody's Investors Services
                                           Limited, including any
                                           successor to its rating
                                           business

"mortgage"                                 For any mortgage loan in the
                                           mortgage portfolio (other than
                                           personal secured loans), the
                                           first priority charge by way of
                                           legal mortgage (in relation to
                                           English mortgage loans) or
                                           first priority standard
                                           security (in relation to
                                           Scottish mortgage loans), in
                                           each case which secures the
                                           repayment of that mortgage loan
                                           including the mortgage
                                           conditions applicable to it

"mortgage account"                         As the context requires, either
                                           (1) all mortgage loans secured
                                           on the same mortgaged property
                                           and thereby forming a single
                                           mortgage account or (2) an
                                           account maintained by the
                                           administrator in respect of a
                                           particular mortgage loan to
                                           record all amounts due in
                                           respect of that mortgage loan
                                           (whether by way of principal,
                                           interest or otherwise) and all
                                           amounts received in respect
                                           thereof


                                     290



"mortgage conditions"                      (1)  For any mortgage loan, the
                                                terms and conditions
                                                applicable to that
                                                mortgage loan and its
                                                related security as set
                                                out in the seller's
                                                relevant "mortgage
                                                conditions" booklet and
                                                the seller's relevant
                                                general conditions, and in
                                                relation to each as from
                                                time to time varied by the
                                                relevant mortgage loan
                                                agreement and the relevant
                                                mortgage deed; and

                                           (2)  For any personal secured loan
                                                in the mortgage portfolio, the
                                                second or lower ranking charge
                                                by way of legal mortgage (in
                                                relation to English mortgage
                                                loans) or standard security
                                                (in relation to Scottish
                                                mortgage loans) over the same
                                                property that secures the
                                                relevant borrower's existing
                                                mortgage loan, in each case in
                                                which secures the repayment of
                                                that personal secured loan
                                                including the mortgage
                                                conditions applicable to it

"mortgage deed"                            In respect of any mortgage, the
                                           deed creating that mortgage
                                           including, unless the context
                                           otherwise requires, the
                                           mortgage conditions applicable
                                           to that mortgage

"mortgage loan"                            Any mortgage loan (including,
                                           for the avoidance of doubt, any
                                           personal secured loan) and any
                                           permitted replacement mortgage
                                           loan which is assigned by the
                                           seller to the mortgages trustee
                                           from time to time under the
                                           terms of the mortgage sale
                                           agreement and referenced by its
                                           mortgage loan identifier number
                                           and comprising the aggregate of
                                           all principal sums, interest,
                                           costs, charges, expenses and
                                           other monies (including all
                                           further advances) due or owing
                                           with respect to that mortgage
                                           loan (or permitted replacement
                                           mortgage loan, as applicable)
                                           under the relevant mortgage
                                           conditions by a borrower on the
                                           security of a mortgage from
                                           time to time outstanding or, as
                                           the context may require, the
                                           borrower's obligations in
                                           respect of the same

"mortgage loan files"                      For each mortgage loan, the
                                           file or files (including files
                                           kept in microfiche format or
                                           similar electronic data
                                           retrieval system) containing
                                           correspondence between the
                                           borrower and the seller and
                                           including the mortgage
                                           documentation applicable to
                                           that mortgage loan, each letter
                                           of offer for that mortgage loan
                                           and other relevant documents

"mortgage portfolio"                       The initial mortgage portfolio
                                           and, the further mortgage
                                           portfolios as of any date of
                                           determination taking account
                                           of, among other things,
                                           amortization of mortgage loans
                                           in that portfolio and the
                                           addition and/or removal of any
                                           mortgage loans to or from that
                                           portfolio as of such date of
                                           the most recent assignment


                                     291



"mortgage related security"                As defined in the United States
                                           Secondary Mortgage Markets
                                           Enhancement Act 1984, as amended

"mortgage sale agreement"                  The mortgage sale agreement
                                           entered into on March 26, 2001,
                                           as amended from time to time,
                                           among the seller, the mortgages
                                           trustee, Funding, Funding 2 and
                                           the security trustee regarding
                                           the assignment of the mortgage
                                           portfolio to the mortgages
                                           trustee including any documents
                                           ancillary thereto, and as
                                           further described under
                                           "Assignment of the mortgage
                                           loans and their related
                                           security"

"mortgaged property"                       For any mortgage loan, the
                                           freehold or leasehold property
                                           in England and Wales or (as
                                           applicable) the heritable or
                                           long leasehold property in
                                           Scotland and (in each case) all
                                           rights and security attached or
                                           appurtenant or related thereto
                                           and all buildings and fixtures
                                           on the property which are
                                           subject to the mortgage
                                           securing repayment of that
                                           mortgage loan

"mortgagee"                                For any mortgage loan, the
                                           person for the time being who
                                           is entitled to exercise the
                                           rights of the mortgagee or (in
                                           Scotland) heritable creditor
                                           under the relevant mortgage
                                           securing repayment of that
                                           mortgage loan

"mortgages"                                The mortgages contained in the
                                           mortgage portfolio

"mortgages trust"                          The bare trust of the trust
                                           property as to both capital and
                                           income, held by the mortgages
                                           trustee on trust absolutely for
                                           Funding 2 (as to the Funding 2
                                           share) and the seller (as to
                                           the seller share) under the
                                           mortgages trust deed so that
                                           each beneficiary has an
                                           undivided beneficial interest
                                           in it

"mortgages trust allocation of
revenue receipts"                          The order of priority for
                                           applying mortgages trustee
                                           available revenue receipts as
                                           set forth on page [o]

"mortgages trust deed"                     The mortgages trust deed
                                           entered into on March 26, 2001,
                                           as amended from time to time,
                                           among the mortgages trustee,
                                           Funding, Funding 2, the seller
                                           and the corporate services
                                           provider

"mortgages trustee"                        Granite Finance Trustees Limited

"mortgages trustee available
revenue receipts"                          The meaning given to it on page
                                           [o]


"mortgages trustee bank
accounts"                                  The mortgages trustee GIC
                                           account and the mortgages
                                           trustee transaction account

"mortgages trustee GIC account"            The account in the name of the
                                           mortgages trustee held at
                                           Northern Rock and maintained
                                           subject to the terms


                                     292



                                           of the mortgages trustee guaranteed
                                           investment contract and the
                                           bank account agreement or any
                                           additional or replacement
                                           account as may for the time
                                           being be in place with the
                                           prior consent of the Funding 2,
                                           the seller and the security
                                           trustee

"mortgages trustee GIC provider"           Northern Rock or any other
                                           person or persons as are for
                                           the time being the mortgages
                                           trustee GIC provider under the
                                           applicable mortgages trustee
                                           guaranteed investment contract

"mortgages trustee guaranteed
investment contract"                       The guaranteed investment
                                           contract entered into on May
                                           26, 2004, as amended, restated,
                                           supplemented or otherwise
                                           modified from time to time,
                                           among Funding, Funding 2, the
                                           Funding 2 GIC provider and
                                           others, in each case under
                                           which the previous mortgages
                                           trustee GIC provider or the
                                           mortgages trustee GIC provider,
                                           as applicable, has agreed to
                                           pay the mortgages trustee a
                                           guaranteed rate of interest on
                                           the balance of the mortgages
                                           trustee GIC account
"mortgages trustee principal
priority of payments"                      The order in which the cash
                                           manager applies principal
                                           receipts on the mortgage loans
                                           on each distribution date to
                                           each of Funding 2 and the
                                           seller, as set out in

"The mortgages trust"
"mortgages trustee principal
receipts"                                  On any distribution date, any
                                           mortgages trustee retained
                                           principal receipt plus the
                                           principal receipts received by
                                           the mortgages trustee in the
                                           immediately preceding trust
                                           calculation period which may be
                                           distributed by the mortgages
                                           trustee


"mortgages trustee retained
principal receipts"                        The meaning given to it on page
                                           [o]


"mortgages trustee revenue
priority of payments"                      The order in which the cash
                                           manager applies the mortgages
                                           trustee available revenue
                                           receipts on each distribution
                                           date, as set out in "The
                                           mortgages trust" "mortgages
                                           trustee transaction account"
                                           The account in the name of the
                                           mortgages trustee held at the
                                           account bank and maintained
                                           subject to the terms of the
                                           bank account agreement or any
                                           additional or replacement bank
                                           account of the mortgages
                                           trustee as may for the time
                                           being be in place with the
                                           prior consent of the security
                                           trustee

"N(m)"                                     The meaning given to it on page
                                           [o]

"New Basel Capital Accord"                 The meaning given to it on page
                                           [o]


                                     293



"new mortgage loans"                       Mortgage loans, other than the
                                           mortgage loans assigned on or
                                           before the Funding 2 program
                                           date, which the seller may
                                           assign, from time to time, to
                                           the mortgages trustee under the
                                           terms of the mortgage sale
                                           agreement

"new mortgage portfolio"                   Any portfolio of new mortgage
                                           loans, the mortgages and new
                                           related security, any accrued
                                           interest and any other amounts,
                                           proceeds, powers, rights,
                                           benefits and interests derived
                                           from the new mortgage loans
                                           and/or the new related
                                           security, in each case which
                                           are to be assigned by the
                                           seller to the mortgages trustee
                                           after the Funding 2 program
                                           date under the mortgage sale
                                           agreement but excluding any
                                           mortgage loan and its related
                                           security which has been
                                           redeemed in full on or before
                                           the relevant assignment date

"new related security"                     The security for the new
                                           mortgage loans (including the
                                           mortgages) which the seller may
                                           assign to the mortgages trustee
                                           under the mortgage sale
                                           agreement

"new trust property"                       As at any assignment date after
                                           the Funding 2 program date, any
                                           and all new mortgage portfolios
                                           assigned by the seller to the
                                           mortgages trustee on an
                                           assignment date, or as at any
                                           distribution date, any and all
                                           new mortgage portfolios
                                           assigned by the seller to the
                                           mortgages trustee during the
                                           immediately preceding trust
                                           calculation period

"New York business day"                    A day (other than a Saturday, Sunday
                                           or public holiday) on which banks are
                                           generally open for business in the
                                           city of New York

"non-asset trigger event"                  The meaning given to it on page
                                           [o]

"non-cash re-draw"                         An authorized underpayment or a
                                           payment holiday under a
                                           flexible mortgage loan included
                                           in the mortgages trust, which
                                           will result in the seller being
                                           required to pay to the
                                           mortgages trustee an amount
                                           equal to the unpaid interest
                                           associated with that authorized
                                           underpayment or payment holiday

"non-performing mortgage loan"             A mortgage loan that is in
                                           arrears and for which the
                                           related borrower has not made
                                           any payment within any of the
                                           three consecutive calendar
                                           months prior to the date of
                                           determination

"NORMIC"                                   Northern Rock Mortgage
                                           Indemnity Company Limited

"Northern Rock"                            Northern Rock plc

"note certificates"                        The global note certificates
                                           and the individual note
                                           certificates

"note event of default"                    An event of default under the
                                           provisions of the notes


                                     294



"note principal payment"                   The amount of each principal
                                           payment payable on each note

"note trustee"                             The Bank of New York, acting
                                           through its office at 48th
                                           Floor, One Canada Square,
                                           London E14 5AL, or such other
                                           person for the time being
                                           acting as note trustee under
                                           the trust deed

"noteholders"                              The holders of the class A notes,
                                           the class B notes, the class M
                                           notes, the class C notes and the
                                           class D notes of any series

"notes"                                    Includes all of the class A notes,
                                           the class B notes, the class M
                                           notes, the class C notes and the
                                           class D notes of the issuer

"notice"                                   In case of notice being given
                                           to the noteholders, a notice
                                           duly given in accordance with
                                           the relevant conditions set
                                           forth in the notes

"notional amount of the
Funding 2 basis rate swap"                 The meaning given to it on page
                                           [o]

"NRG"                                      Northern Rock (Guernsey) Limited

"[NR start-up loan agreement]"             The agreement entered into on
                                           or about the Funding 2 program
                                           date, as amended from time to
                                           time, between Funding 2,
                                           Northern Rock plc and the
                                           Funding 2 security trustee
                                           relating to the provision of
                                           the start-up loan tranches to
                                           Funding 2

"OID"                                      Original issue discount

"OID regulations"                          The US Treasury regulations
                                           relating to original issue
                                           discount

"offer conditions"                         The terms and conditions
                                           applicable to a specific
                                           mortgage loan as set out in the
                                           relevant offer letter to the
                                           borrower

"official list"                            The official list maintained by
                                           the UK Listing Authority

"OFT"                                      Office of Fair Trading

"Ombudsman"                                The UK Financial Ombudsman
                                           Service

"pass-through loan tranche"                Means a loan tranche which has
                                           no schedule repayment date
                                           other than the final repayment
                                           date.  If a trigger event
                                           occurs or the Funding 2
                                           security or issuer security is
                                           enforced, then the bullet
                                           repayment [(other than the AAA
                                           loan tranche)] and the
                                           scheduled repayment loan
                                           tranches will be deemed to be
                                           pass-through loan tranche

"pass-through requirement"                 The meaning given on page [o]


                                     295



"paying agent and agent bank
agreement"                                 The paying agent and agent bank
                                           agreement entered into on or
                                           about the Funding 2 program
                                           date, as amended from time to
                                           time, among the issuer, the
                                           principal paying agent, the
                                           paying agents, the transfer
                                           agent, the registrar and the
                                           agent bank

"paying agents"                            The principal paying agent and
                                           the US paying agent

"payment business day"                     A day which is:

                                          (i)    a day on which a day on
                                                 which commercial banks
                                                 and foreign exchange
                                                 markets settle payments
                                                 and are open for general
                                                 business (including
                                                 dealing in foreign
                                                 exchange and foreign
                                                 currency deposits) in:

                                                 (a)  the relevant place of
                                                      presentation;

                                                 (b)  London

                                                 (c)  any additional financial
                                                      centre specified in the
                                                      applicable Note
                                                      Supplement; and

                                          (ii)   either (1) in relation to
                                                 any sum payable in a
                                                 specified currency other
                                                 than euro, a day on which
                                                 commercial banks and
                                                 foreign exchange markets
                                                 settle payments and are
                                                 open for general business
                                                 (including dealing in
                                                 foreign exchange and
                                                 foreign currency
                                                 deposits) in the
                                                 principal financial
                                                 centre of the country of
                                                 the relevant specified
                                                 currency (if other than
                                                 London and any additional
                                                 business centre) and
                                                 which if the specified
                                                 currency is Australian
                                                 dollars or New Zealand
                                                 dollars shall be Sydney
                                                 and Auckland,
                                                 respectively or (2) in
                                                 relation to any Notes
                                                 denominated or payable in
                                                 euro, a day on which the
                                                 Trans-European Automated
                                                 RealTime Gross Settlement
                                                 Express Transfer (TARGET)
                                                 System is open; and

                                          (iii)  in the case of any payment in
                                                 respect of a global note
                                                 denominated in a specified
                                                 currency other than US
                                                 dollars and registered in the
                                                 name of DTC or its nominee
                                                 and in respect of which an
                                                 accountholder of DTC (with an
                                                 interest in such global note)
                                                 has elected to receive any
                                                 part of such payment in US
                                                 dollars, a day on which
                                                 commercial banks are not
                                                 authorised or required by law
                                                 or regulation to be closed in
                                                 New York

"payment date"                             In respect of each series and
                                           class of notes the dates
                                           specified in the related
                                           prospectus supplement


                                     296



"payment holiday"                          The meaning given to it on page
                                           [o]

"permitted product switch"                 The exchange by a borrower of
                                           its then current mortgage loan
                                           product for a different
                                           mortgage loan product offered
                                           by the seller, which may be
                                           made only if the new mortgage
                                           loan for which the prior
                                           mortgage loan is to be
                                           exchanged is a permitted
                                           replacement mortgage loan

"permitted redemption date"                As applicable, a bullet
                                           redemption date, a scheduled
                                           redemption date, a controlled
                                           amortization date or the date
                                           on which a pass-through note
                                           will become due and payable

"permitted replacement mortgage
loan"                                      The meaning given to it on page
                                           [o]

"pension plan"                             A financial plan arranged by a
                                           borrower to provide for that
                                           borrower's expenses during
                                           retirement

"personal secured loans"                   A mortgage loan for
                                           unrestricted purposes offered
                                           to borrowers with existing
                                           mortgage loans (other than a
                                           personal secured loan) from the
                                           seller which is secured on the
                                           same property which secures the
                                           borrowers' existing mortgage
                                           loan.  Some personal secured
                                           loans permit the borrower to
                                           make further draws up to the
                                           fixed amount of credit extended
                                           under the mortgage conditions
                                           at the inception of the
                                           personal secured loan.

"PFIC"                                     A passive foreign investment
                                           company as more fully described
                                           under "Material United States
                                           tax consequences"

"Plans"                                    The meaning given to it on page
                                           [o]

"post-enforcement call option
agreement"                                 The agreement entered into on
                                           or about the Funding 2 program
                                           date, as amended from time to
                                           time, under which the note
                                           trustee agrees on behalf of the
                                           noteholders, that in specified
                                           circumstances, GPCH Limited may
                                           call for the notes to be
                                           transferred to it

"post-enforcement call option
holder"                                    GPCH Limited

"previous mortgages trustee GIC
Provider"                                  Lloyds TSB Bank plc acting
                                           through its office at Financial
                                           Markets Division, 25 Monument
                                           Street, London EC3R 8BQ as the
                                           mortgages trustee GIC provider
                                           under the applicable mortgages
                                           trustee guaranteed investment
                                           contract
"principal amount outstanding"             For each series and class of
                                           notes and as of any date of
                                           determination, the initial
                                           principal amount of such series
                                           and class of notes less (in
                                           each case) the


                                     297



                                           aggregate amount of all principal
                                           payments in respect of such series
                                           and notes that have been paid since
                                           the closing date for such
                                           series and class notes and on
                                           or prior to that determination
                                           date

"principal ledger"                         The ledger maintained by the
                                           cash manager on behalf of the
                                           mortgages trustee under the
                                           cash management agreement to
                                           record any mortgages trustee
                                           retained principal receipts
                                           plus principal receipts on the
                                           mortgage loans and payments of
                                           principal from the mortgages
                                           trustee GIC account to Funding,
                                           Funding 2 and the seller on
                                           each distribution date.
                                           Together the principal ledger
                                           and the revenue ledger reflect
                                           the aggregate of all amounts of
                                           cash standing to the credit of
                                           the mortgages trustee in the
                                           mortgages trustee bank accounts

"principal paying agent"                   Citibank, N.A., acting through
                                           its London branch at 5
                                           Carmelite Street, London EC4Y
                                           0PA, or such other person for
                                           the time being acting as
                                           principal paying agent under
                                           the paying agent and agent bank
                                           agreement

"principal receipts"                       Any payment in respect of
                                           principal received in respect
                                           of any mortgage loan, whether
                                           as all or part of a monthly
                                           payment, on redemption
                                           (including partial redemption),
                                           on enforcement or on the
                                           disposal of that mortgage loan
                                           or otherwise (including
                                           payments pursuant to any
                                           insurance policy) and which may
                                           include the amount of any
                                           overpayment in respect of any
                                           non-flexible mortgage loan, but
                                           only to the extent permitted by
                                           the mortgages trust deed, and
                                           which may also include the
                                           amount of any further
                                           contribution made by Funding,
                                           Funding 2 from time to time

"product switch"                           Any variation in the mortgage
                                           conditions (other than a
                                           permitted product switch)
                                           applicable to any mortgage loan
                                           which may be offered by the
                                           seller or (in limited
                                           circumstances) the
                                           administrator from time to time

"program"                                  Means the asset-backed note
                                           program established by or
                                           otherwise contemplated in the
                                           [Program Agreement] and the
                                           Issuer Trust Deed

"properties in possession policy"          The insurance policy issued by
                                           AXA General Insurance Limited
                                           which provides the seller with
                                           rebuilding insurance when the
                                           seller takes possession of a
                                           property from a default borrower

"programme agreement"                      The agreement entered into on
                                           or around the Funding 2 program
                                           date, as amended from time to
                                           time, between the issuer,
                                           [Funding 2] and the dealers
                                           named therein (or deemed named
                                           therein)


                                     298



"prospectus"                               This prospectus dated January [o],
                                           2005 relating to the issue of US
                                           notes as supplemented by the
                                           prospectus supplement relating to
                                           each series and class of notes

"prospectus supplement"                    Each prospectus supplement
                                           relating to one or more series
                                           of classes of notes issued on a
                                           single closing date

"rate of interest" and "rates of
interest"                                  In respect of any series and
                                           class of notes, the rate or
                                           rates (expressed as a
                                           percentage per annum) on
                                           interest payable in respect of
                                           such notes specified in the
                                           applicable prospectus
                                           supplement or calculated and
                                           determined in accordance with
                                           the applicable prospectus
                                           supplement

"rating"                                   Any rating assigned by the
                                           rating agencies to the notes or
                                           new notes

"rating agencies"                          Moody's, Standard & Poor's and
                                           Fitch

"real property"                            Freehold or leasehold property
                                           in England and Wales and
                                           heritable or long leasehold
                                           property in Scotland, and any
                                           estate or interest therein, and
                                           any reference to "real
                                           property" includes a reference
                                           to all rights and security from
                                           time to time attached,
                                           appurtenant or related thereto
                                           and all buildings and fixtures
                                           from time to time thereon

"reasonable, prudent mortgage
lender"                                    A reasonably prudent prime
                                           residential mortgage lender
                                           lending to borrowers in
                                           England, Wales and Scotland who
                                           generally satisfy the lending
                                           criteria of traditional sources
                                           of residential mortgage capital
"receiver"                                 A receiver appointed by the note
                                           trustee under the issuer deed of
                                           charge and/or the security trustee
                                           under the Funding 2 deed of charge

"recognised stock exchange"                The meaning given to it on page
                                           [o]

"record date"                              The fifteenth day before the
                                           due date for any payment on the
                                           notes

"re-draw"                                  Either a cash re-draw or a
                                           non-cash re-draw

"re-draws ledger"                          The ledger maintained by the
                                           cash manager in the name of the
                                           mortgages trustee under the
                                           cash management agreement to
                                           record re-draws on flexible
                                           mortgage loans from time to
                                           time and will be sub-divided
                                           into two subledgers to record
                                           cash redraws and non-cash
                                           re-draws

"reference banks"                          On the closing date, the London
                                           office of each of the following
                                           banks: ABN Amro Bank NV,
                                           Barclays Bank plc, Citibank,
                                           N.A.  and The Royal Bank of
                                           Scotland plc


                                     299



["reference price"                         In respect of any Series and
                                           Class of Notes, the price
                                           specified as such in the
                                           applicable prospectus
                                           supplement]

"reference rate"                           In respect of any series of
                                           notes, the rate specified as
                                           such in the applicable
                                           prospectus supplement

"re-fixed mortgage loan"                   As at any given date, a
                                           mortgage loan which on or
                                           before that date had been a
                                           fixed rate mortgage loan but
                                           the fixed period had come to an
                                           end, but as at or before that
                                           given date, the interest
                                           charged under that mortgage
                                           loan was again fixed for
                                           another fixed period by the
                                           seller or the administrator, as
                                           the case may be (following an
                                           election by the borrower) in
                                           accordance with the original
                                           terms of the fixed rate
                                           mortgage loan

"Reg S notes"                              The notes admitted to the official
                                           list maintained by the UK Listing
                                           Authority and admitted to trading
                                           on the London Stock Exchange's
                                           market for listed securities (but
                                           not including the US notes)

"register"                                 The register of noteholders kept by
                                           the registrar and which records the
                                           identity of each noteholder and the
                                           number of notes which each
                                           noteholder owns

"registered land"                          Land in England and Wales,
                                           title to which is registered at
                                           H.M. Land Registry

"registrar"                                Citibank, N.A., acting through
                                           its London branch at 5
                                           Carmelite Street, London EC4Y
                                           0PA

"regulated mortgage contract"              The meaning given to it on page
                                           [o]

"reinstatement"                            For a mortgaged property that has
                                           been damaged, repairing or
                                           rebuilding that mortgaged property
                                           to the condition that it was in
                                           before the occurrence of the damage

"related security"                         The security for the repayment
                                           of a mortgage loan including
                                           the relevant mortgage and all
                                           other matters applicable to the
                                           mortgage loan, acquired as part
                                           of the mortgage portfolio
                                           assigned to the mortgages
                                           trustee

[?"relevant deposit amount"                The sum of the following:

                                           (a) either:

                                                (i)   prior to the step-up
                                                      date in respect of
                                                      any notes (pursuant
                                                      to the terms and
                                                      conditions thereof)
                                                      or if the step-up
                                                      date has occurred in
                                                      respect of any notes
                                                      (pursuant to the
                                                      terms and conditions
                                                      thereof) and the
                                                      option to redeem any
                                                      notes has been
                                                      exercised by the
                                                      issuer, an amount
                                                      equal to:


                                     300



                                                      [the Funding 2 share of
                                                      the trust property (as
                                                      most recently
                                                      calculated)/the Funding
                                                      2 share of the trust
                                                      property on the relevant
                                                      closing date] x [the
                                                      outstanding balance in
                                                      the Funding 2 reserve
                                                      fund (as most recently
                                                      calculated)]; or

                                                (ii)  if the issuer does not
                                                      exercise its option to
                                                      redeem its notes on the
                                                      relevant step-up date
                                                      pursuant to the terms
                                                      and conditions thereof,
                                                      an amount equal to:

                                                      [the Funding 2 share of
                                                      the trust property (as
                                                      most recently
                                                      calculated)/the Funding
                                                      2 share of the trust
                                                      property on the relevant
                                                      closing date] x [the
                                                      outstanding balance in
                                                      the Funding 2 reserve
                                                      fund (as most recently
                                                      calculated)] x 2;

                                          (b)   any amounts standing to
                                                the credit of the Funding
                                                2 GIC account which will
                                                be applied on the next
                                                following payment date to
                                                pay amounts due under the
                                                global intercompany loan
                                                which in turn will result
                                                in any notes having
                                                ratings of "AAA", "AA" or
                                                "A-1+" from Standard &
                                                Poor's to be redeemed in
                                                whole or in part;

                                          (c)   any amounts standing to
                                                the credit of the
                                                mortgages trustee GIC
                                                account which will be
                                                distributed to Funding 2
                                                on the next following
                                                distribution date and
                                                which will be applied by
                                                Funding 2 on the next
                                                following payment date to
                                                pay amounts due under the
                                                global intercompany loan
                                                which in turn will result
                                                in any notes having
                                                ratings of "AAA", "AA" or
                                                "A-1+" from Standard &
                                                Poor's to be redeemed in
                                                whole or in part; and

                                          (d)   any other amounts standing
                                                to the credit of accounts
                                                maintained by the
                                                mortgages trustee, Funding
                                                2 or the issuer with a
                                                bank and which would
                                                otherwise be required by
                                                Standard & Poor's to be
                                                rated "A-1+";

                                                less any amounts invested in
                                                authorized investments or
                                                maintained in accounts at a bank
                                                rated at least "A-1+" by
                                                Standard & Poor's]

"relevant distribution date"               Each distribution date or the
                                           date on which the mortgage
                                           trust terminates

"relevant screen page"                     In respect of any series and
                                           class of notes, the screen page
                                           specified as such in the
                                           applicable prospectus supplement

"repayment requirement"                    The meaning given to it on page
                                           [o].


                                     301



"repayment tests"                          The meaning given to it on page
                                           [o].

"required subordinated
percentage"                                In respect of any series and
                                           class, the percentage specified
                                           in the related prospectus
                                           supplement

"repayment mortgage loan"                  A mortgage loan for which the
                                           borrower is under an obligation
                                           to the mortgagee to make
                                           monthly payments of principal
                                           so that the whole principal (in
                                           addition to interest) is repaid
                                           by the stated maturity date for
                                           that mortgage loan

"[?reserve fund threshold"                 The lesser of:

                                          (a)   the general Funding 2 reserve
                                                required amount, and

                                          (b)   the highest amount which
                                                the adjusted Funding 2
                                                reserve fund level has
                                                been since the first
                                                Funding 2 reserve fund
                                                level has been since the
                                                first payment date upon
                                                which interest is due and
                                                payable in respect to loan
                                                tranches made upon the
                                                closing date relating to
                                                the then most recent issue
                                                of notes]

"revenue ledger"                           The ledger created and
                                           maintained by the cash manager
                                           on behalf of the mortgages
                                           trustee under the cash
                                           management agreement to record
                                           revenue receipts on the
                                           mortgage loans and interest
                                           from the mortgages trustee bank
                                           accounts and payments of
                                           revenue receipts from the
                                           mortgages trustee GIC account
                                           to Funding, Funding 2 and the
                                           seller on each distribution
                                           date.  Together the revenue
                                           ledger and the principal ledger
                                           reflect the aggregate of all
                                           amounts of cash standing to the
                                           credit of the mortgages trustee
                                           bank accounts

"revenue receipts"                         Any payment received in respect
                                           of any mortgage loan, whether
                                           as all or part of a monthly
                                           payment, on redemption
                                           (including partial redemption),
                                           on enforcement or on the
                                           disposal of that mortgage loan
                                           or otherwise (including
                                           payments pursuant to any
                                           insurance policy) which in any
                                           such case is not a principal
                                           receipt

"revenue shortfall"                        The deficiency of Funding 2
                                           available revenue receipts on a
                                           payment date over the amounts
                                           due by Funding 2 under the
                                           Funding 2 pre-enforcement
                                           revenue priority of payments,
                                           and the deficiency of issuer
                                           available revenue receipts on a
                                           payment date over the amounts
                                           due by the issuer under the
                                           issuer pre-enforcement revenue
                                           priority of payments, as the
                                           context requires

"scheduled redemption dates"               The scheduled redemption dates
                                           for any series and class of
                                           scheduled redemption notes will
                                           be set out in


                                     302



                                           the prospectus supplement related
                                           to such series and class of notes.

"scheduled redemption notes"               Any series and class of notes
                                           scheduled to be repaid in full
                                           in [two or more] installments
                                           on scheduled redemption dates.
                                           Scheduled redemption notes will
                                           be deemed to be pass-through
                                           notes if:

                                           (a) a trigger event occurs; or

                                           (b) the issuer security is enforced

"scheduled amortization
installment"                               [o]

"scheduled repayment dates"                The scheduled repayment dates
                                           for any scheduled repayment
                                           loan tranche will be set out in
                                           the loan tranche supplement for
                                           the scheduled repayment loan
                                           tranche

"scheduled repayment loan
installment"                               That part of a scheduled
                                           repayment loan tranche which is
                                           payable on each of the
                                           scheduled repayment dates of
                                           that loan tranche

"scheduled repayment loan
tranche"                                   The scheduled repayment loan
                                           tranches related to a series
                                           and class of scheduled
                                           redemption notes will be
                                           identified in the prospectus
                                           supplement related to such
                                           series and class of notes.
                                           Scheduled repayment loan
                                           tranches will be deemed to be
                                           pass-through loan tranches if:

                                           (a) a trigger event occurs;

                                           (b) the Funding 2 security is
                                               enforced; or

                                           (c) the issuer security is enforced


"scheduled repayment
requirement                                The meaning given to it on page
                                           [o]

"Scottish mortgage"                        For any mortgage loan in the
                                           mortgage portfolio, a standard
                                           security over a residential
                                           property in Scotland

"Scottish mortgage loan"                   Each mortgage loan secured over
                                           a property located in Scotland

"S&P" and "Standard & Poor's"              Standard & Poor's Ratings
                                           Services, a division of The
                                           McGraw-Hill Companies, Inc.,
                                           including any successor to its
                                           ratings business

"SEC"                                      The United States Securities
                                           and Exchange Commission


                                     303



"Securities Act"                           The United States Securities
                                           Act of 1933, as amended

"security trustee"                         The Bank of New York, acting
                                           through its office at 48th
                                           floor, One Canada Square,
                                           London E14 5AL or such other
                                           person for the time being
                                           acting as security trustee
                                           under the Funding security

"seller share"                             The current seller share of the
                                           trust property calculated in
                                           accordance with the formula set
                                           out on page [o]

"seller share event"                       The meaning given to it on page
                                           [o]


"seller share event distribution
date"                                      A distribution date on which a
                                           seller share event occurs

"seller share percentage"                  The current seller share
                                           percentage of the trust
                                           property calculated in
                                           accordance with the formula set
                                           out on page [o]

"seller's policy"                          The originating, lending and
                                           underwriting, administration,
                                           arrears and enforcement
                                           policies and procedures which
                                           are applied from time to time
                                           by the seller to mortgage loans
                                           and the security for their
                                           repayment which are
                                           beneficially owned solely by
                                           the seller and which may be
                                           amended by the seller from time
                                           to time

"seller's standard variable rate"          The rate of interest set by the
                                           seller for variable rate
                                           mortgage loans as more fully
                                           described on page [o]

"senior expenses"                          Amounts ranking in priority to
                                           interest due on the loan
                                           tranches

"significant"                              When we discuss ERISA
                                           considerations, a benefit plan
                                           investors' equity participation
                                           in the issuer would not be
                                           significant if, immediately
                                           after the most recent
                                           acquisition of any equity
                                           interest in the issuer, less
                                           than 25% of the value of each
                                           class of equity interests in
                                           the issuer - excluding
                                           interests held by Funding 2 -
                                           is held by benefit plan
                                           investors

"specified currency"                       Has the meaning given in the
                                           relevant prospectus supplement

"specified currency
exchange rate"                             In relation to a series and
                                           class of notes, the exchange
                                           rate specified in the issuer
                                           swap agreement relating to such
                                           series and class of notes or,
                                           if the issuer swap agreement
                                           has been terminated, the
                                           applicable spot rate;
"special distributions"                    [o]


                                     304



"specified denomination"                   In respect of any series and
                                           class of notes, the
                                           denomination specified as such
                                           in the applicable prospectus
                                           supplement

"standard variable rate"                   The Northern Rock standard
                                           variable rate and/or the
                                           standard variable rate
                                           applicable to mortgage loans
                                           within the mortgages trust, as
                                           applicable

"stand-by account bank"                    In respect of the Funding 2 GIC
                                           account, and the mortgages
                                           trustee GIC account, Lloyds TSB
                                           Bank plc acting through the
                                           office at Financial Markets
                                           Division, 25 Monument Street,
                                           London EC3R 8BQ

"stand-by bank account
agreement"                                 The agreement dated May 26,
                                           2004, as amended from time to
                                           time, among the stand-by
                                           account bank, the cash manager,
                                           the mortgages trustee, Funding,
                                           Funding 2 and the security
                                           trustee which governs the
                                           operation of the stand-by bank
                                           accounts

"stand-by GIC provider"                    In respect of the Funding 2 GIC
                                           account and the mortgages
                                           trustee GIC account, Lloyds TSB
                                           Bank plc acting through its
                                           office at Financial Markets
                                           Division, 25 Monument Street,
                                           London EC2R 8BQ
"standard variable rate
mortgage loan"                             A mortgage loan which is
                                           subject to the standard
                                           variable rate

"start up loan agreement"                  The NR start-up loan agreement
                                           or any agreement entered into
                                           after the Funding 2 program
                                           date, as amended from time to
                                           time, between Funding 2,
                                           start-up loan provider and the
                                           Funding 2 security trustee
                                           relating to the provision of
                                           start-up loan tranches to
                                           Funding 2

"start-up loan tranche" or
"start-up                                  loan tranches" Each loan made by a
                                           start-up loan provider to Funding 2
                                           under a start-up loan agreement,
                                           and collectively, the "start-up
                                           loans"

"start-up loan provider"                   Northern Rock, in its capacity
                                           as provider of the start-up
                                           loans, or such other person who
                                           provides a start-up loan
                                           tranche to Funding 2 pursuant
                                           to a start-up loan agreement

"step-up date"                             In respect of any loan tranche
                                           and the related series and
                                           class of notes, the payment
                                           date in respect of a series and
                                           class of notes on which the
                                           interest rate on those notes
                                           increases by a predetermined
                                           amount following the payment
                                           made by the issuer on such
                                           payment date, which date for
                                           any loan tranche or series and
                                           class of notes will be
                                           specified in the prospectus
                                           supplement for the relevant
                                           notes


                                     305



"sterling equivalent"                      In relation to a note which is
                                           denominated in (a) currency
                                           other than sterling, the
                                           sterling equivalent of such
                                           amount ascertained using the
                                           specified currency swap rates
                                           and (b) sterling, the
                                           applicable amount in sterling

"sub-class"                                Any sub-class of a series and
                                           class of notes.

"subscription agreement"                   An agreement supplemental to
                                           the programme agreement (by
                                           whatever name called) in or
                                           substantially in the form set
                                           out in the programme agreement
                                           or in such other form as may be
                                           agreed between the issuer and
                                           the dealers

"subsidiary"                               A subsidiary within the meaning
                                           of Section 736 of the United
                                           Kingdom Companies Act 1985, and
                                           unless the context otherwise
                                           requires, a subsidiary
                                           undertaking within the meaning
                                           of section 258 of the United
                                           Kingdom Companies Act 1985

"swap agreements"                          The Funding 2 basis rate swap
                                           agreement and each [issuer swap
                                           agreement]

"swap collateral"                          At any time, any asset
                                           (including, without limitation,
                                           cash and/or securities) which
                                           is paid or transferred by a
                                           swap provider to the issuer or
                                           to Funding 2, as applicable, as
                                           collateral to secure the
                                           performance by such swap
                                           provider of its obligations
                                           under the relevant swap
                                           agreement together with any
                                           income or distributions
                                           received in respect of such
                                           asset and any equivalent of or
                                           replacement of such asset into
                                           which such asset is transformed

"swap collateral account"                  An account opened in the name
                                           of the issuer and/or Funding 2,
                                           as applicable for the purpose
                                           of holding swap collateral and
                                           maintained in accordance with
                                           the issuer cash management
                                           agreement or the cash
                                           management agreement, as
                                           applicable


                                     306



"swap collateral ancillary
document"                                  In relation to the issuer, any
                                           document (including, without
                                           limitation, any custodial
                                           agreement or bank account
                                           agreement but excluding the
                                           swap agreements, the issuer
                                           cash management agreement and
                                           the issuer deed of charge) as
                                           may be entered into by the
                                           issuer from time to time in
                                           connection with the swap
                                           collateral.  In relation to
                                           Funding 2, any document
                                           (including, without limitation,
                                           any custodial agreement or bank
                                           account agreement but excluding
                                           the swap agreements, the cash
                                           management agreement and the
                                           Funding 2 deed of charge) as
                                           may be entered into by Funding
                                           2 from time to time in
                                           connection with the swap
                                           collateral

"swap collateral available
principal amount"                          At any time, the amount of swap
                                           collateral which under the
                                           terms of the relevant swap
                                           agreement may be applied at
                                           that time in satisfaction of
                                           the relevant swap provider's
                                           obligations to:

                                           (i) the issuer to the extent that
                                           such obligations relate to payments
                                           to be made in connection with the
                                           issuer pre-enforcement principal
                                           priority of payments or the issuer
                                           post-enforcement priority of
                                           payments, as the case may be; or

                                           (ii) Funding 2 to the extent that
                                           such obligations relate to payments
                                           to be made in connection with the
                                           Funding 2 pre-enforcement principal
                                           priority of payments or the Funding
                                           2 post-enforcement priority of
                                           payments, as the case may be

"swap collateral available
revenue amount"                            At any time, the amount of swap
                                           collateral which under the
                                           terms of the relevant swap
                                           agreement may be applied at
                                           that time in satisfaction of
                                           the relevant swap provider's
                                           obligations to:

                                           (i) the issuer to the extent that
                                           such obligations relate to payments
                                           to be made in connection with the
                                           issuer pre-enforcement revenue
                                           priority of payments or the issuer
                                           post-enforcement priority of
                                           payments, as the case may be; or

                                           (ii) Funding 2 to the extent that
                                           such obligations relate to payments
                                           to be made in connection with the
                                           Funding 2 pre-enforcement revenue
                                           priority of payments or the Funding
                                           2 post-enforcement priority of
                                           payments, as the case may be
"swap collateral excluded
amount"                                    At any time, the amount of swap
                                           collateral which may not be
                                           applied at that time in
                                           satisfaction of the relevant
                                           swap provider's obligations to
                                           the issuer or Funding 2,


                                     307



                                           as applicable under the terms of
                                           the relevant swap agreement

"swap early termination event"             A circumstance in which a swap
                                           agreement can be terminated
                                           before its scheduled
                                           termination date

"swap provider default"                    The occurrence of an event of
                                           default or swap provider
                                           termination event (each as
                                           defined in the relevant swap
                                           agreement) where the relevant
                                           swap provider is the defaulting
                                           party or the affected party
                                           (each as defined in the
                                           relevant swap agreement)

"swap providers"                           Each of the Funding 2 basis
                                           rate swap provider and the
                                           [issuer swap providers], or any
                                           one of them as the context
                                           requires

"swap replacement payment"                 An amount received by the
                                           issuer from a replacement swap
                                           provider upon entry by the
                                           issuer into an agreement with
                                           such replacement swap provider
                                           replacing a swap agreement
                                           which has terminated following
                                           the occurrence of a downgrade
                                           termination event

"TARGET business day"                      A day on which the Trans-European
                                           Automated Real-time Gross settlement
                                           Express Transfer (TARGET) System is
                                           open

"Telerate Page No. 3750"                   The display designated as Page 3750
                                           on the Dow Jones/Telerate Service
                                           (or any other page that may replace
                                           the relevant Telerate Screen number
                                           on that service, or any other
                                           service that may be nominated by
                                           the British Bankers' Association
                                           (including the Reuters Screen) as
                                           the information vendor for the
                                           purposes of displaying British
                                           Bankers' Association Interest
                                           Settlement Rates for deposits in
                                           the currency concerned)

"third party amounts"                      The meaning given to it on page [o]

"tier"                                     All the loan tranches having the same
                                           designated credit rating

"title deeds"                              For each mortgage loan and its
                                           related security and the
                                           mortgaged property relating to
                                           it, all conveyancing deeds and
                                           documents which make up the
                                           title to the mortgaged property
                                           and the security for the
                                           mortgage loan and all searches
                                           and inquiries undertaken in
                                           connection with the grant by
                                           the borrower of the related
                                           mortgage

"Together Connections Benefit"             The meaning given to it on page
                                           [o]

"Together Connections Interest"            The meaning given to it on page
                                           [o]

"Together Connections mortgage


                                     308



loan"                                      A type of flexible mortgage
                                           loan, the primary
                                           characteristics of which are
                                           described on page [o]

"Together discount tracker
mortgage loan"                             A type of Together mortgage
                                           loan as more fully described on
                                           page [o]

"Together mortgage loan"                   A type of flexible mortgage
                                           loan which allows the borrower
                                           to obtain an additional
                                           unsecured loan and, in some
                                           cases, a credit card, neither
                                           of which is secured by the
                                           mortgage relating to the
                                           mortgage loan

"Together stepped tracker
mortgage loan"                             A type of Together mortgage
                                           loan as more fully described on
                                           page [o]

"Together variable mortgage loan"          A type of Together mortgage
                                           loan as more fully described on
                                           page [o]

"tracker rate mortgage loan"               A loan where interest is linked
                                           to a variable interest rate
                                           other than the standard
                                           variable rate; for example, the
                                           rate on a tracker rate mortgage
                                           loan may be set at a margin above
                                           sterling LIBOR or above rates set
                                           by the Bank of England

"transaction documents"                    The documents listed in
                                           "Listing and general
                                           information" and any swap
                                           collateral ancillary document

"transfer agent"                           Citibank, N.A., acting through
                                           its London branch at 5
                                           Carmelite Street, London EC4Y
                                           0PA and/or any other person for
                                           the time being acting as
                                           transfer agent under the paying
                                           agent and agent bank agreement

"transfer of equity"                       A transfer of the equitable or
                                           beneficial and legal title by
                                           co-owners to one of the
                                           proprietors of a mortgaged
                                           property where the transferee
                                           remains a party to the original
                                           mortgage or enters into a new
                                           mortgage over the relevant
                                           mortgaged property in favor of
                                           the seller

"trigger event"                            An asset trigger event and/or a
                                           non-asset trigger event

"trust calculation period"                 The period from (and including) the
                                           first day of each calendar month to
                                           (and including) the last day of the
                                           same calendar month

"trust deed"                               The trust deed entered into on
                                           or about the Funding 2 program
                                           date, as amended from time to
                                           time, between the issuer and
                                           the note trustee constituting
                                           the notes, as further described
                                           under "Description of the trust
                                           deed"

"trust determination date"                 The first day (or, if not a London
                                           business day, the next succeeding
                                           London business day) of each
                                           calendar month


                                     309



"trust property"                           The meaning given to it on page
                                           [o]

"UK Listing Authority"                     The Financial Services Authority
                                           in its capacity as competent
                                           authority under Part VI of the
                                           Financial Services and Markets Act
                                           2000

"UK tax counsel"                           Sidley Austin Brown & Wood

"unauthorized underpayment"                In relation to any flexible
                                           mortgage loan has the meaning
                                           given to it on page [o]

"underpayment"                             A situation where a borrower makes
                                           a monthly payment on its mortgage
                                           loan which is less than the
                                           required monthly payment for that
                                           month

"underwriters"                             The institutions specified in
                                           the prospectus supplement
                                           relating to any series and
                                           class of notes

"underwriting agreement"                   The underwriting agreement relating
                                           to the sale of a series or class
                                           of US notes among the issuer and
                                           the other underwriters designated
                                           therein

"United Kingdom"                           The United Kingdom of Great
                                           Britain and Northern Ireland

"United States person"                     The meaning given to it on page
                                           [o]

"unpaid interest"                          For any non-cash re-draw of any
                                           flexible mortgage loan, the
                                           interest which would, but for
                                           that non-cash re-draw, have
                                           been payable in respect of that
                                           mortgage loan on the relevant
                                           monthly payment date for that
                                           mortgage loan

"unregistered land"                        Land in England or Wales, title
                                           to which is not registered at
                                           H.M. Land Registry

"US holder"                                A beneficial owner of [US
                                           notes] who is a "United States
                                           person" or that otherwise is
                                           subject to US federal income
                                           taxation on a net income basis
                                           in respect of note [denominated
                                           in a currency other than US
                                           dollars]

"US global note certificates"              The global note certificates
                                           relating to a series and class
                                           of US notes

"US notes"                                 Any series of the class A, class B,
                                           class M and class C notes which
                                           are registered in the United
                                           States under the Securities Act

"US paying agent"                          Citibank, N.A., acting through its
                                           office at 14th Floor Zone 3, 111
                                           Wall Street, New York, New York
                                           10043 "US tax counsel" Sidley
                                           Austin Brown & Wood LLP

"UTCCR"                                    The Unfair Terms in Consumer
                                           Contracts Regulations 1999


                                     310



"variable mortgage rate"                   The rate of interest which determines
                                           the amount of interest payable
                                           each month on a variable rate
                                           mortgage loan

"variable rate mortgage loan"              A mortgage loan where the
                                           interest rate payable by the
                                           borrower varies in accordance
                                           with a specified variable rate
                                           which at any time may be varied
                                           in accordance with the relevant
                                           mortgage conditions (and shall,
                                           for the avoidance of doubt,
                                           exclude fixed rate mortgage
                                           loans and flexible mortgage
                                           loans)

"VAT"                                      Value added tax

"W-8BEN"                                   An IRS Form W-8BEN

"WAFF"                                     On any date, the weighted
                                           average foreclosure frequency
                                           for the mortgage portfolio as
                                           calculated by the administrator
                                           on that date in accordance with
                                           the calculations for the
                                           initial mortgage portfolio or
                                           as agreed by the administrator
                                           and the rating agencies from
                                           time to time

"WALS"                                     On any date, the weighted
                                           average loss severity for the
                                           mortgage portfolio as
                                           calculated by the administrator
                                           on that date in accordance with
                                           the calculations for the
                                           initial mortgage portfolio or
                                           as agreed by the administrator
                                           and the rating agencies from
                                           time to time

"we" and "us"                              The issuer

"weighted average Funding 2
share percentage"                          The meanings given to it under
                                           "The mortgages trust - Weighted
                                           average Funding 2 share
                                           percentage"

"weighted average seller
share percentage"                          The meanings given to it under
                                           "The mortgages trust - Weighted
                                           average seller share percentage"

"withholding tax"                          A tax levied under English or
                                           Scots law, as further described
                                           under "Material United Kingdom
                                           tax consequences"

"zero coupon note"                         A note, the interest basis of
                                           which is specified in the
                                           applicable prospectus
                                           supplement as being zero coupon



                                     311


                                    PART II
                  INFORMATION NOT REQUIRED IN THE PROSPECTUS

Item 14. Other Expenses of Issuance and Distribution

      Following are the estimated expenses* (expressed in US dollars based on
an exchange rate of US$1.00=GB(pound)[.56]), other than underwriting discounts
and commissions, to be incurred in connection with the issuance and
distribution of the securities being registered under this registration
statement:

Securities and Exchange Commission registration fee.......          $1,520,400
Printing and engraving expenses...........................           $[580,000]
Legal fees and expenses...................................         $[5,400,000]
Accounting fees and expenses..............................           $[460,000]
Trustee's fees and expenses...............................            $[30,000]
Rating agency fees........................................         $[2,060,000]
Miscellaneous.............................................           $[400,000]
Total.....................................................        $[10,450,400]
      *     All amounts are estimates except for the SEC registration fee

Item 15.  Indemnification of Directors and Officers

Granite Master Issuer plc (the "issuer")

      Subject to the provisions of the Companies Act 1985, the laws which
govern the organization of the issuer provide for every director or other
officer or auditor of the issuer to be indemnified out of the assets of the
issuer against any liability incurred by him in defending any proceedings,
whether civil or criminal, in which judgment is given in his favor or in which
he is acquitted or in connection with any application in which relief is
granted to him by the court from liability for negligence, default, breach of
duty or breach of trust in relation to the affairs of the issuer.

Granite Finance Funding 2 Limited ("Funding 2")

      Subject to the provisions of the Companies Act 1985, the laws which
govern the organization of Funding 2 provide for every director or other
officer or auditor of Funding 2 to be indemnified out of the assets of Funding
2 against any liability incurred by him in defending any proceedings, whether
civil or criminal, in which judgment is given in his favor or in which he is
acquitted or in connection with any application in which relief is granted to
him by the court from liability for negligence, default, breach of duty or
breach of trust in relation to the affairs of Funding 2.

Granite Finance Trustees Limited (the "mortgages trustee")

      Subject to the provisions of the Companies (Jersey) Law 1991, the laws
which govern the organization of the mortgages trustee permit every director
or other officer or auditor of the mortgages trustee to be indemnified out of
the assets of the mortgages trust against any liability incurred by him in
defending any proceedings, whether civil or criminal, in which judgment is
given in his favor or in which he is acquitted or in connection with any
application in which relief is granted to him by the court from liability for
negligence, default, breach of trust in relation to the affairs of the
mortgages trustee.

Item 16. Exhibits

Exhibit No.   Description of Exhibit                             Sequential
                                                                 Page Number
1.1           Form of Underwriting Agreement*
3.1.1         Memorandum and Articles of Association of Granite
              Master


                                     II-1



              Issuer plc*
3.1.2         Memorandum and Articles of Association of Granite
              Finance Funding 2 Limited*
3.1.3         Memorandum and Articles of Association of Granite
              Finance Trustees Limited*
4.1.1         Form of Global Intercompany Loan Terms and
              Conditions*
4.1.2         Form of Issuer Global Intercompany Loan
              Confirmation*
4.2           Form of Mortgages Trust Deed*
4.3           Form of Mortgage Sale Agreement*
4.4           Form of Issuer Deed of Charge*
4.5.1         Form of Funding 2 Deed of Charge*
4.5.2         Form of Deed of Accession to Funding 2 Deed of
              Charge*
4.5.3         Form of Second Priority Funding 2 Deed of Charge*
4.6.1         Form of Issuer Trust Deed*
4.6.2         Form of Terms and Conditions of the Notes*
4.7           Form of Issuer Paying Agent and Agent Bank
              Agreement*
4.8           Form of Cash Management Agreement*
4.9           Form of Issuer Cash Management Agreement*
4.10          Form of Administration Agreement*
4.11          Form of Issuer Post-Enforcement Call Option
              Agreement*
5.1           Opinion of Sidley Austin Brown & Wood as to
              legality*
8.1           Opinion of Sidley Austin Brown & Wood as to U.S.
              tax matters*
8.2           Opinion of Sidley Austin Brown & Wood as to U.K.
              tax matters*
8.3           Opinion of Mourant du Feu & Jeune as to Jersey
              tax matters*
10.1          Form of Issuer Basis Rate Swap Agreement*
10.2          Form of Issuer Dollar Currency Swap Agreement*
10.3          Form of Issuer Euro Currency Swap Agreement*
10.4          Form of Issuer Start-up Loan Agreement*
10.5.1        Form of Master Definitions Schedule*
10.5.2        Form of Issuer Master Definitions Schedule*
10.6.1        Form of Issuer Corporate Services Agreement*
10.6.2        Form of Corporate Services Agreement (Mortgages
              Trustee)*
10.6.3        Form of Corporate Services Agreement (Funding 2)*
23.1          Consent of Sidley Austin Brown & Wood (included
              in Exhibits 5.1, 8.1 and 8.2)*
23.2          Consent of Mourant du Feu & Jeune (included in
              Exhibit 8.3)*
23.3          Consent of auditors*
25.1          Statement of Eligibility of Trustee (Form T-1)*

              *  To be filed by amendment

Item 17.  Undertakings

(a) As to Rule 415: Each of the undersigned registrants hereby undertakes:

      (1) To file, during any period in which offers or sales are being made
      of the securities registered hereby, a post-effective amendment to this
      registration statement:

            (i) to include any prospectus required by Section 10(a)(3) of the
            Securities Act of 1933, as amended;

            (ii) to reflect in the prospectus any facts or events arising
            after the effective date of this registration statement (or the
            most recent post-effective amendment hereof) which, individually
            or in the aggregate, represent a fundamental change in the
            information set forth in this registration statement; and


                                     II-2


            (iii) to include any material information with respect to the plan
            of distribution not previously disclosed in this registration
            statement or any material change to such information in this
            registration statement;

            provided, however, that the undertakings set forth in clauses (i)
            and (ii) above do not apply if the information required to be
            included in a post-effective amendment by those clauses is
            contained in periodic reports filed by the registrants pursuant to
            Section 13 or Section 15(d) of the Securities Exchange Act of
            1934, as amended, that are incorporated by reference in this
            amendment to the registration statement.

      (2) That, for the purpose of determining any liability under the
      Securities Act of 1933, each such post-effective amendment shall be
      deemed to be a new registration statement relating to the securities
      offered therein, and the offering of such securities at that time shall
      be deemed to be the initial bona fide offering thereof.

      (3) To remove from registration by means of a post-effective amendment
      any of the securities being registered which remain unsold at the
      termination of the offering.

      (4) To file a post-effective amendment to the registration statement to
      include any financial statements required by Item 8.A. of Form 20-F at
      the start of any delayed offering or continuous offering. Financial
      statements and information otherwise required by Section 10(a)(3) of the
      Securities Act of 1933, as amended need not be furnished, provided, that
      each of the registrants includes in the prospectus, by means of a
      post-effective amendment, financial statements required pursuant to this
      paragraph (4) and other information necessary to ensure that all other
      information in the prospectus is at least as current as the date of
      those financial statements.

(b)   As to indemnification: Insofar as indemnification for liabilities
      arising under the Securities Act of 1933 may be permitted to directors,
      officers and controlling persons of each of the registrants pursuant to
      the foregoing provisions, or otherwise, each registrant has been advised
      that in the opinion of the Securities and Exchange Commission such
      indemnification is against public policy as expressed in the Securities
      Act of 1933 and is, therefore, unenforceable. In the event that a claim
      for indemnification against such liabilities (other than the payment by
      any of the registrants of expenses incurred or paid by a director,
      officer or controlling person of such registrant in the successful
      defense of any action, suit or proceeding) is asserted against any of
      the registrants by such director, officer or controlling person in
      connection with the securities being registered, the relevant registrant
      will, unless in the opinion of its counsel the matter has been settled
      by controlling precedent, submit to a court of appropriate jurisdiction
      the question whether such indemnification by it is against public policy
      as expressed in the Securities Act of 1933 and will be governed by the
      final adjudication of such issue.

(c)   As to documents subsequently filed that are incorporated by reference:
      Each of the undersigned registrants hereby undertakes that, for purposes
      of determining any liability under the Securities Act of 1933, each
      filing, if any, of each registrant's annual report pursuant to Section
      13(a) or Section 15(d) of the Securities Exchange Act of 1934 that is
      incorporated by reference in this registration statement shall be deemed
      to be a new registration statement relating to the securities offered
      herein, and the offering of such securities at that time shall be deemed
      to be the initial bona fide offering thereof.

(d)   As to information omitted in reliance on Rule 430A: Each of the
      undersigned registrants hereby undertakes that:

      (1)   For purposes of determining any liability under the Securities Act
      of 1933, the information omitted from the form of prospectus filed as
      part of this registration statement in


                                     II-3



      reliance upon Rule 430A and contained in a form of prospectus filed by
      the registrants pursuant to Rule 424(b)(1) or (4) or 497(h) under the
      Securities Act of 1933 shall be deemed to be part of this registration
      statement as of the time it was declared effective.

      (2)   For the purpose of determining any liability under the Securities
      Act of 1933, each post-effective amendment that contains a form of
      prospectus shall be deemed to be a new registration statement to the
      securities offered therein, and the offering of such securities at that
      time shall be deemed to be the initial bona fide offering thereof.


                                     II-4



                                  SIGNATURES

      Pursuant  to the  requirements  of the  Securities  Act  of  1933,  each
registrant  certifies that it has reasonable  grounds to believe that it meets
all of the  requirements  for  filing  on Form  S-3 and has duly  caused  this
registration  statement or amendment thereto to be signed on its behalf by the
undersigned, thereunto duly authorized on October 12,2004.

                                    GRANITE MASTER ISSUER PLC

                                    By: L.D.C. Securitisation Director No.1
                                    Limited

                                    By: /s/ Sharon Tyson
                                        Sharon Tyson
                                        Director





                                    GRANITE FINANCE FUNDING 2 LIMITED

                                    By: L.D.C. Securitisation Director No. 1
                                    Limited

                                    By: /s/ Sharon Tyson
                                        Sharon Tyson
                                        Director





                                    GRANITE FINANCE TRUSTEES LIMITED



                                    By: /s/ Daniel Le Blancq
                                    ------------------------------------------
                                         Daniel Le Blancq
                                         Director



                                     II-5


      Pursuant to the requirements of the Securities Act of 1933, this
registration statement or amendment thereto has been signed by the following
persons in the capacities and on the dates indicated.

Granite Master Issuer plc

Signature                                          Title        Date

L.D.C. SECURITISATION DIRECTOR NO. 1 LIMITED       Director     October 12, 2004

By:   /s/ Sharon Tyson

Name:  Sharon Tyson



L.D.C. SECURITISATION DIRECTOR NO. 2 LIMITED       Director     October 12, 2004

By:  /s/ Clive Rakestrow

Name:  Clive Rakestrow








                      [Additional Signature Pages Follow]



                                     II-6


Granite Finance Funding 2 Limited

Signature                                          Title        Date

L.D.C. SECURITISATION DIRECTOR NO. 1 LIMITED       Director     October 12, 2004

By:   /s/ Sharon Tyson

Name:  Sharon Tyson


L.D.C. SECURITISATION DIRECTOR NO. 2 LIMITED       Director     October 12, 2004

By:  /s/ Clive Rakestrow

Name:  Clive Rakestrow








                     [Additional Signature Pages Follow]



                                     II-7


Granite Finance Trustees Limited

Signature                                          Title        Date

By: /s/ Daniel Le Blancq                           Director     October 12, 2004

Name: Daniel Le Blancq


By: /s/ Julia Chapman                              Director     October 12, 2004

Name: Julia Chapman



By: /s/ Richard Gough                              Director     October 12, 2004

Name: Richard Gough



                                     II-8


                  SIGNATURE OF AUTHORIZED REPRESENTATIVE OF

                           GRANITE MASTER ISSUER plc

      Pursuant to the requirements of the Securities Act of 1933, the
undersigned, the duly authorized representative in the United States of
Granite Master Issuer plc, has signed this registration statement or amendment
thereto in New York, New York on October 12, 2004.

                                          By: /s/ Donald J. Puglisi
                                          Name:  Donald J. Puglisi
                                          Office:  Managing Director



                  SIGNATURE OF AUTHORIZED REPRESENTATIVE OF

                       GRANITE FINANCE FUNDING 2 LIMITED

      Pursuant to the requirements of the Securities Act of 1933, the
undersigned, the duly authorized representative in the United States of
Granite Finance Funding 2 Limited, has signed this registration statement or
amendment thereto in New York, New York on October 12, 2004.

                                          By: /s/ Donald J. Puglisi
                                          Name:  Donald J. Puglisi
                                          Office:  Managing Director



                  SIGNATURE OF AUTHORIZED REPRESENTATIVE OF

                       GRANITE FINANCE TRUSTEES LIMITED

      Pursuant to the requirements of the Securities Act of 1933, the
undersigned, the duly authorized representative in the United States of
Granite Finance Trustees Limited, has signed the registration statement or
amendment thereto in New York, New York on October 12, 2004.

                                          By:  /s/ Donald J. Puglisi
                                          Name:  Donald J. Puglisi
                                          Office: Managing Director






                                     II-9



                                 EXHIBIT INDEX

Exhibit No.    Description of Exhibit                             Sequential
                                                                  Page Number
1.1            Form of Underwriting Agreement*
3.1.1          Memorandum and Articles of Association of
               Granite Master Issuer plc*
3.1.2          Memorandum and Articles of Association of
               Granite Finance Funding 2 Limited*
3.1.3          Memorandum and Articles of Association of
               Granite Finance Trustees Limited*
4.1.1          Form of Global Intercompany Loan Terms and
               Conditions*
4.1.2          Form of Issuer Global Intercompany Loan
               Confirmation*
4.2            Form of Mortgages Trust Deed*
4.3            Form of Mortgage Sale Agreement*
4.4            Form of Issuer Deed of Charge*
4.5.1          Form of Funding 2 Deed of Charge*
4.5.2          Form of Deed of Accession to Funding 2 Deed of
               Charge*
4.5.3          Form of Second Priority Funding 2 Deed of
               Charge*
4.6.1          Form of Issuer Trust Deed*
4.6.2          Form of Terms and Conditions of the Notes*
4.7            Form of Issuer Paying Agent and Agent Bank
               Agreement*
4.8            Form of Cash Management Agreement*
4.9            Form of Issuer Cash Management Agreement*
4.10           Form of Administration Agreement*
4.11           Form of Issuer Post-Enforcement Call Option
               Agreement*
5.1            Opinion of Sidley Austin Brown & Wood as to
               legality*
8.1            Opinion of Sidley Austin Brown & Wood as to
               U.S. tax matters*
8.2            Opinion of Sidley Austin Brown & Wood as to
               U.K. tax matters*
8.3            Opinion of Mourant du Feu & Jeune as to Jersey
               tax matters*
10.1           Form of Issuer Basis Rate Swap Agreement*
10.2           Form of Issuer Dollar Currency Swap Agreement*
10.3           Form of Issuer Euro Currency Swap Agreement*
10.4           Form of Issuer Start-up Loan Agreement*
10.5.1         Form of Master Definitions Schedule*
10.5.2         Form of Issuer Master Definitions Schedule*
10.6.1         Form of Issuer Corporate Services Agreement*
10.6.2         Form of Corporate Services Agreement (Mortgages
               Trustee)*
10.6.3         Form of Corporate Services Agreement (Funding
               2)*
23.1           Consent of Sidley Austin Brown & Wood (included
               in Exhibits 5.1, 8.1 and 8.2)*
23.2           Consent of Mourant du Feu & Jeune (included in
               Exhibit 8.3)*
23.3           Consent of auditors*
25.1           Statement of Eligibility of Trustee (Form T-1)*

               *  To be filed by amendment




                                     II-10