PROSPECTUS SUPPLEMENT DATED May 18, 2007
(to Prospectus dated May 17, 2007)

                                $4,506,000,000
                           Granite Master Issuer plc
                                Issuing Entity

             $1,060,000,000 series 2007-2 callable class 1A1 notes
             $1,025,000,000 series 2007-2 callable class 2A1 notes
             $1,100,000,000 series 2007-2 callable class 3A1 notes
             $1,000,000,000 series 2007-2 callable class 4A1 notes
              $66,500,000 series 2007-2 callable class 1B1 notes
              $53,500,000 series 2007-2 callable class 2B1 notes
              $35,000,000 series 2007-2 callable class 3B1 notes
              $64,000,000 series 2007-2 callable class 1M1 notes
              $52,000,000 series 2007-2 callable class 2M1 notes
              $50,000,000 series 2007-2 callable class 2C1 notes

            The offering in respect of this series 2007-2 comprises
                        the following classes of notes:




                                                                                        Underwriters'
                                                                                         Management    Net Proceeds
               Initial                                        Price to    Underwriters'     and         to Issuing          Final
              Principal                                        Public        Selling    Underwriting    Entity per        Maturity
    Class      Amount              Interest Rate(1)           per Note      Commission      Fee       Class of Notes        Date
                                                                                                 
Class 1A1  $1,060,000,000    One-month USD LIBOR + 0.03% p.a.   100%        0.02000%      0.01000%    $1,059,682,000     April 2032
Class 2A1  $1,025,000,000  Three-month USD LIBOR + 0.04% p.a.   100%        0.02667%      0.01333%    $1,024,590,000   December 2054
Class 3A1  $1,100,000,000  Three-month USD LIBOR + 0.09% p.a.   100%        0.04000%      0.02000%    $1,099,340,000   December 2054
Class 4A1  $1,000,000,000    One-month USD LIBOR - 0.02% p.a.   100%        0.04667%      0.02333%      $99,300,000    December 2054
Class 1B1    $66,500,000   Three-month USD LIBOR + 0.08% p.a.   100%        0.06667%      0.03333%      $66,433,500    December 2054
Class 2B1    $53,500,000   Three-month USD LIBOR + 0.12% p.a.   100%        0.06667%      0.03333%      $53,466,500    December 2054
Class 3B1    $35,000,000   Three-month USD LIBOR + 0.16% p.a.   100%        0.08000%      0.04000%      $34,958,000    December 2054
Class 1M1    $64,000,000   Three-month USD LIBOR + 0.16% p.a.   100%        0.08000%      0.04000%      $63,923,200    December 2054
Class 2M1    $52,000,000   Three-month USD LIBOR + 0.24% p.a.   100%        0.09333%      0.04667%      $51,927,200    December 2054
Class 2C1    $50,000,000   Three-month USD LIBOR + 0.43% p.a.   100%        0.20000%      0.10000%      $49,850,200    December 2054
           --------------                                                 ------------ ------------- ----------------
Total:     $4,506,000,000                                                   0.03772%      0.01890%    $4,503,450,600
- ----------


(1)   One-month USD LIBOR and three-month USD LIBOR will be determined as
      described under "Summary - Interest" in this prospectus supplement and
      "Description of the US Notes - 4. Interest" in the accompanying
      prospectus.

         The series 2007-2 callable class 1A1 notes, series 2007-2 callable
class 2A1 notes, series 2007-2 callable class 3A1 notes, series 2007-2
callable class 4A1 notes, series 2007-2 callable class 1B1 notes, series
2007-2 callable class 2B1 notes, series 2007-2 callable class 3B1 notes,
series 2007-2 callable class 1M1 notes, series 2007-2 callable class 2M1 notes
and series 2007-2 callable class 2C1 notes (the "offered notes") are part of
the series 2007-2 issuance of notes by Granite Master Issuer plc.

         Interest on, and principal of, (i) the series 2007-2 class 1A1 notes
and the series 2007-2 class 4A1 notes will be paid monthly on the 17th day of
each calendar month, beginning in June 2007, and (ii) all other classes of
offered notes will be paid quarterly on the 17th day of each January, April,
July and October of each calendar year, beginning in July 2007.

         The series 2007-2 class 4A1 notes will have the benefit of certain
remarketing and conditional purchase arrangements as further described in this
prospectus supplement.

         You should review and consider the discussion under "Risk factors"
beginning on page S-17 in this prospectus supplement and on page 33 of the
accompanying prospectus before you purchase any notes.

         Application will be 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 offered notes during the period of
twelve months from the date of this prospectus supplement to be admitted to
the official list maintained by the UK Listing Authority. Application will
also be made to the London Stock Exchange plc for such notes to be admitted to
trading on the London Stock Exchange's Gilt Edged and Fixed Interest Market.

         The offered notes are not insured or guaranteed by any United States,
United Kingdom or any other governmental agency or instrumentality. The
offered notes are obligations of Granite Master Issuer plc only and are not
obligations of any other person or entity. The primary asset securing the
offered notes is a loan made by Granite Master Issuer plc to 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 Wales and Scotland.

         Northern Rock plc is the sponsor in relation to Granite Master Issuer
plc's note issuance program.

         Granite Finance Funding 2 Limited is the depositor in relation to
Granite Master Issuer plc's note issuance program.

         The offered notes will have the benefit of certain internal credit
support, such as the availability of reserve funds and subordination of
certain note classes to other note classes as described in the summary of this
prospectus supplement and under "Credit structure" and "Risk factors" in the
prospectus.

         The offered notes will also have the benefit of the following
derivative instruments: (i) the Funding 2 basis rate swaps entered into
between Northern Rock plc, as basis rate swap provider, and Funding 2, and
(ii) the issuer swaps to be entered into between the issuing entity and each
of Barclays Bank PLC, as the issuer swap provider in respect of the series
2007-2 class 4A1 notes, and Deutsche Bank AG, London Branch, as the issuer
swap provider in respect of all other classes of offered notes.


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

         The underwriters or affiliates of certain underwriters will pay and
subscribe for the offered notes at the price per note stated in the table
above. The proceeds (net of management and underwriting fees and selling
commissions) to the issuing entity from the sale of the offered notes is
expected to be approximately $4,503,450,600.

                                 Underwriters

Barclays Capital                Lehman Brothers             Merrill Lynch & Co.





                               TABLE OF CONTENTS

Prospectus Supplement                            Page
- ---------------------                            ----

Summary...........................................S-4
Risk factors.....................................S-17
US dollar presentation...........................S-19
Controlled redemption dates......................S-20
Maturity and repayment considerations............S-22
Remarketing agreement and conditional
  purchase agreement.............................S-24
The Funding 2 basis rate swap provider...........S-28
The issuer swap providers........................S-29
The conditional purchaser........................S-33
Underwriting.....................................S-34
Material United States tax consequences..........S-42
Legal matters....................................S-44
ANNEX A-1  The cut-off date mortgage
portfolio.......................................A-1-1
ANNEX A-2  Characteristics of the United
Kingdom residential mortgage market.............A-2-1
ANNEX B  Loan tranches............................B-1
ANNEX C  Start-up loan tranche....................C-1
ANNEX D  Static pool data.........................D-1
Overview of prospectus..............................7
Fees...............................................32
Risk Factors.......................................33
Defined Terms......................................67
The issuing entity.................................68
Use of proceeds....................................70
Northern Rock plc..................................71
Funding 2..........................................73
The mortgages trustee..............................74
Holdings...........................................75
GPCH Limited.......................................76
Funding issuing entities...........................78
The Funding 2 security trustee, note trustee,
and the issuer security trustee....................79
Affiliations and certain relationships and
  related transactions of transaction parties......80
Issuance of notes..................................81
The mortgage loans.................................86
Certain characteristics of the United Kingdom
residential mortgage market.......................111
The servicer and the administration agreement.....117
Assignment of the mortgage loans and related
security..........................................129
The mortgages trust...............................141
The global intercompany loan agreement............162
Cashflows.........................................168
Credit Structure..................................205
The swap agreements...............................217
Cash management for the mortgages trustee
and Funding 2.....................................222
Cash management for the issuing entity............226
Security for Funding 2's obligations..............229
Security for the issuing entity's obligations.....235
Description of the trust deed.....................240
The notes.........................................242
Description of the US notes.......................248
Material legal aspects of the mortgage loans
and the related security..........................277
Material United Kingdom tax consequences..........284
Material United States tax consequences...........287
Material Jersey (Channel Islands) tax
considerations....................................292
ERISA considerations..............................293
United States legal investment considerations.....297
Underwriting......................................299
Reports to noteholders............................301
Glossary..........................................305
Index of principal terms..........................338




                                     S-2



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

      We provide information to you about the offered notes in two separate
documents that progressively provide more detail: this prospectus supplement
and the accompanying prospectus. This prospectus supplement provides the
specific terms of the offered 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 offered notes is expected to be paid. Most of the information
provided in the prospectus does not appear in this prospectus supplement.

      This prospectus supplement contains information about the series and
classes of notes offered hereby that supplements the information contained in
the prospectus, and you should rely on that supplementary information in this
prospectus supplement for the particular terms of the offered notes.
Consequently, you should carefully read both the prospectus and the prospectus
supplement before you purchase any of the offered notes.

      In deciding whether to purchase any offered notes you should rely solely
on the information in this prospectus supplement and the accompanying
prospectus, including any information incorporated by reference. We have not
authorized anyone to give you different information about the offered notes.
The information in this prospectus supplement and the accompanying prospectus
is only accurate as of the dates on their respective covers.

      This prospectus supplement may be used to offer and sell the offered
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 material agreements and other
documents referred to in this prospectus supplement and the prospectus. You
may obtain copies of these documents for review. See "Incorporation by
Reference" and "Where You Can Find More Information" in the prospectus.

      We include cross-references in this prospectus supplement and in the
accompanying prospectus to captions in these documents 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.

      To facilitate your review of this prospectus supplement we have included
definitions of certain defined terms used in this prospectus supplement and
the accompanying prospectus under the caption "Glossary" in the accompanying
prospectus. We have also included an index of principal terms on page 305 in
the accompanying prospectus. The index of principal terms lists the pages
where terms used in this prospectus supplement or the accompanying prospectus
are first defined.

      References in this prospectus supplement to "we", "us" or the "issuing
entity" mean Granite Master Issuer plc and references to "you" mean potential
investors in the offered notes.




                                     S-3




                                    Summary

      This summary highlights selected information from this prospectus
supplement and does not contain all of the information you may need to make an
informed investment decision. To understand all of the terms of an offering of
the offered notes, you should read this entire prospectus supplement and the
accompanying prospectus before you purchase any offered notes.



Issuing entity                              Granite Master Issuer plc

                                         
Securities offered                          The issuing entity will issue $1,060,000,000 series 2007-2 callable
                                            class 1A1 notes, $1,025,000,000 series 2007-2 callable class 2A1
                                            notes, $1,100,000,000 series 2007-2 callable class 3A1 notes,
                                            $1,000,000,000 series 2007-2 callable class 4A1 notes, $66,500,000
                                            series 2007-2 callable class 1B1 notes, $53,500,000 series 2007-2
                                            callable class 2B1 notes, $35,000,000 series 2007-2 callable class
                                            3B1 notes, $64,000,000 series 2007-2 callable class 1M1 notes,
                                            $52,000,000 series 2007-2 callable class 2M1 notes and $50,000,000
                                            series 2007-2 callable class 2C1 notes (collectively, the "offered
                                            notes").

                                            The offered notes are part of our series 2007-2 issuance of notes.
                                            The offered notes are issued by us and are solely our obligations.
                                            The series 2007-2 notes also include other sub-classes of class A
                                            notes, class B notes, class M notes and class C notes which are not
                                            being offered hereby. The sub-classes of the series 2007-2 notes
                                            not offered hereby are described under "- Other issuing entity
                                            notes". Only the offered notes are being offered pursuant to the
                                            prospectus and this prospectus supplement.

                                            We expect to issue other series of notes in the future of various
                                            classes. These notes, including additional class A notes, class B
                                            notes, class M notes and class C notes, may have interest rates,
                                            note payment dates, repayment terms and other characteristics that
                                            differ from the offered notes. You will not receive prior notice of
                                            any future issuance of notes and will not be asked for your consent
                                            to any such issuance. However, any future issuance of notes, as
                                            well as material changes in the solicitation, credit-granting,
                                            underwriting, origination or pool selection criteria used to
                                            originate or select new mortgage loans to be assigned to the
                                            mortgages trust, will be reported in our periodic reports on Form
                                            10-D. You may access such reports as described under "Where you can
                                            find more information".

Sponsor                                     Northern Rock plc

Seller, originator, servicer,               Northern Rock plc
issuer cash manager and
Funding 2 basis rate swap
Provider

Depositor                                   Granite Finance Funding 2 Limited

Note trustee and issuer security trustee    The Bank of New York, acting through its London branch at 40th
                                            Floor, One Canada Square, London E14 5AL


                                                      S-4



Note payment dates                          Interest on, and principal of, the offered notes, will be paid (i) in
                                            respect of the series 2007-2 class 1A1 notes and the series 2007-2
                                            class 4A1 notes, monthly on the 17th day of each calendar month (each
                                            a "monthly note payment date") in each year up to and including the
                                            final maturity date, and (ii) in respect of all other classes of
                                            offered notes, quarterly on the 17th of each January, April, July and
                                            October (each a "quarterly note payment date") in each year up to and
                                            including the final maturity date or, following the earlier to occur
                                            of the step-up date (if applicable) and a pass-through trigger event
                                            (as defined below), monthly on each monthly payment date up to and
                                            including the final maturity date (or, in each case, if such day is
                                            not a business day, the next succeeding business day).

                                            A "pass-through trigger event" means the occurrence of any of the
                                            following: (a) a trigger event, (b) the service of an issuer
                                            enforcement notice by the note trustee on the issuing entity or (c)
                                            the service of a Funding 2 intercompany loan enforcement notice by
                                            the Funding 2 security trustee on the issuing entity. See "Risk
                                            factors - The occurrence of an asset trigger event or enforcement
                                            of the issuer security or the Funding 2 security may accelerate the
                                            repayment of certain notes and/or delay the repayment of other
                                            notes" and "Risk factors - The occurrence of a pass-through trigger
                                            event may accelerate the repayment of certain notes and/or delay
                                            the repayment of other notes" in the prospectus.

First note payment date                     For the series 2007-2 class 1A1 notes and the series 2007-2 class
                                            4A1 notes, the note payment date falling in June 2007.

                                            For all other classes of offered notes, the note payment date
                                            falling in July 2007.

Closing date                                May 23, 2007.

Interest                                    Interest on the offered notes will be paid on each monthly and
                                            quarterly note payment date (as applicable) up to and including the
                                            final maturity date.

                                            Each class of offered notes (other than the series 2007-2 class 4A1
                                            notes) will accrue interest at the annual rate specified on the
                                            cover of this prospectus supplement up to (but excluding) the note
                                            payment date falling in April 2012 (the "step-up date"). From (and
                                            including) the step-up date, offered notes will accrue interest at
                                            an annual rate as follows:



                                                      S-5



                                            Class             Interest Rate
                                            ---------------   -----------------------------------

                                            Class 1A1         One-month USD LIBOR + 0.06% p.a.
                                            Class 2A1         One-month USD LIBOR + 0.08% p.a.
                                            Class 3A1         One-month USD LIBOR + 0.18% p.a.
                                            Class 1B1         One-month USD LIBOR + 0.16% p.a.
                                            Class 2B1         One-month USD LIBOR + 0.24% p.a.
                                            Class 3B1         One-month USD LIBOR + 0.32% p.a.
                                            Class 1M1         One-month USD LIBOR + 0.32% p.a.
                                            Class 2M1         One-month USD LIBOR + 0.48% p.a.
                                            Class 2C1         One-month USD LIBOR + 0.86% p.a.

                                            During each interest period prior to the first transfer date, the
                                            series 2007-2 class 4A1 notes will accrue interest at an annual
                                            rate equal to one-month USD LIBOR minus the margin specified on the
                                            cover of this prospectus supplement. On the note payment date
                                            falling in April of each year, beginning in April 2008 and
                                            continuing to and including the note payment date falling in April
                                            2054 (each a "transfer date"), the margin on the series 2007-2
                                            class 4A1 notes will be reset (the "reset margin"), subject to a
                                            maximum reset margin of 0.09% per annum over one-month USD LIBOR
                                            (the "maximum reset margin"). During each interest period following
                                            the first transfer date, the series 2007-2 class 4A1 notes will
                                            accrue interest at an annual rate equal to one-month USD LIBOR plus
                                            the most recently determined reset margin (which may be a negative
                                            number). The reset margin will be a market rate determined by the
                                            remarketing bank. If some but not all of the series 2007-2 class
                                            4A1 notes will be unremarketed notes on a transfer date, then the
                                            margin on all of the series 2007-2 class 4A1 notes will reset to
                                            the maximum reset margin until the next transfer date. If all of
                                            the series 2007-2 class 4A1 notes will be unremarketed notes on a
                                            transfer date, then the margin on the series 2007-2 class 4A1 notes
                                            will reset to the maximum reset margin. See "Remarketing agreement
                                            and conditional purchase agreement" and "Risk factors - Risks
                                            related to remarketing and conditional purchase arrangements" in
                                            this prospectus supplement.

                                            Interest on the offered notes will accrue from the closing date and
                                            will be calculated on the basis of a day count fraction of
                                            actual/360.

                                            On each interest determination date, the rate of interest payable
                                            in respect of each class of offered notes will be determined by the
                                            agent bank on the following basis:

                                            (a)   in respect of the first interest period, (i) for the series
                                                  2007-2 class 1A1 notes and the series 2007-2 class 4A1 notes,
                                                  the linear interpolation of the arithmetic mean of the
                                                  offered quotations to leading banks for two-week dollar
                                                  deposits and the arithmetic mean of the offered quotations to
                                                  leading banks for one-month dollar deposits in the London
                                                  inter-bank market, and (ii) for all other classes of offered
                                                  notes, the linear interpolation of the arithmetic mean of the
                                                  offered quotations to leading banks for one-month dollar
                                                  deposits and the arithmetic mean of the offered quotations to
                                                  leading banks for two-


                                                      S-6



                                                  month dollar deposits (in each case, rounded upwards, if
                                                  necessary, to five decimal places); and

                                            (b)   in respect of subsequent interest periods, for each class of
                                                  offered notes, the offered quotations to leading banks for US
                                                  dollar deposits for a period equal to the relevant interest
                                                  period or, following the earlier to occur of the step-up date
                                                  (if applicable) and a pass-through trigger event, one-month
                                                  USD LIBOR,

                                            in each case by reference to the display as quoted on the Reuters
                                            Monitor Money Rates Service at the page designated as LIBOR01. If
                                            Reuters Page LIBOR01 stops providing these quotations, a
                                            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 us (with the approval
                                            of the note trustee, in its sole discretion) will be used. This is
                                            called the "screen rate" for the respective classes of offered
                                            notes. The "interest determination date" for the offered notes
                                            means the second London business day before the first day of an
                                            interest period.

Principal                                   We expect to repay the principal amount outstanding of each class of
                                            the offered notes (other than the series 2007-2 class 3B1 notes) on
                                            the controlled redemption dates for each such class in an amount up
                                            to the controlled amortization amount as set forth under "Controlled
                                            redemption dates" in this prospectus supplement.  We expect to repay
                                            the principal amount outstanding of the series 2007-2 class 3B1 notes
                                            on the final maturity date for such classes of offered notes.  We are
                                            obliged to make such payments if we have funds available for that
                                            purpose.  If the principal amount outstanding of any class of the
                                            offered notes (other than the series 2007-2 class 3B1 notes) is not
                                            repaid in full on the final controlled redemption date for such
                                            class, noteholders generally will not have any remedies against us
                                            until the final maturity date of such classes of the offered notes.
                                            In that case, any such class of notes, subject to the principal
                                            payment rules described under "Cashflows - Distribution of Funding 2
                                            principal receipts prior to the enforcement of the Funding 2
                                            security" in the prospectus, will receive payments of principal to the
                                            extent of the shortfall on each note payment date thereafter in the
                                            amounts, and to the extent available, until repaid in full.

                                            Principal of the offered notes may be repaid earlier than expected
                                            if a trigger event 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 mortgages trustee principal receipts on or after the occurrence
                                            of a trigger event" in the prospectus.

Redemption/payment basis                    All classes of offered notes (other than the series 2007-2
                                            class 3B1 notes) are controlled amortization notes.

Controlled redemption dates                 In respect of each class of offered notes (other than the series
                                            2007-2 class 3B1 notes), the note payment dates on which


                                                      S-7


                                            principal repayments are scheduled to be made are set out in
                                            "Controlled redemption dates" in this prospectus supplement.

Pass-through notes                          In respect of the series 2007-2 class 3B1 notes, principal will be
                                            repaid on the final maturity date specified for such classes of
                                            offered notes on the cover of this prospectus supplement.

Issuance of future series and               The offered notes (and any future series and issued by us are (and
class of notes)                             will class of notes be) subject to the satisfaction of the issuance
                                            tests, which are set out under "Issuance of notes - Issuance" in
                                            the prospectus. In particular, a note will be issued only if there
                                            is sufficient credit enhancement in the form of outstanding
                                            subordinated loan tranches and reserves or other forms of credit
                                            enhancement, equal to or greater than the required subordination
                                            amount for each outstanding class of notes. The required
                                            subordination percentage for each class of notes, which is used to
                                            calculate the required subordination amount for such class of
                                            notes, is set forth below.

                                            The issuing entity may at any time, subject to certain conditions,
                                            change the required subordinated percentage for any class of notes,
                                            or the method of calculating the amounts of subordination, without
                                            your consent or the consent of any other noteholders if the rating
                                            agencies confirm that such change will not negatively affect the
                                            ratings of any outstanding notes. See "Risk Factors - The required
                                            subordination for a class of notes may be changed" in the
                                            prospectus.

Remarketing Bank                            Barclays Capital Inc.

Conditional Purchaser                       Barclays Bank PLC

Remarketing and conditional                 The series 2007-2 class 4A1 notes have the benefit of certain
purchase arrangements                       remarketing and conditional purchase arrangements provided for in
                                            the remarketing agreement and the conditional purchase agreement.
                                            Subject to the satisfaction of certain conditions, the remarketing
                                            bank will be obliged to use reasonable efforts to identify third
                                            party purchasers to purchase tendered notes on each transfer date,
                                            from (and including) the transfer date occurring in April 2008 up
                                            to (and including) the transfer date occurring in April 2054, prior
                                            to the redemption in full of the series 2007-2 class 4A1 notes.

                                            If the remarketing bank is unable to identify third party
                                            purchasers for all tendered notes on a transfer date, then the
                                            remarketing bank will give notice to the conditional purchaser, who
                                            will, subject to certain conditions, be obliged to purchase all of
                                            the unremarketed series 2007-2 class 4A1 notes. The conditional
                                            purchaser will be obliged to purchase unremarketed notes on each
                                            transfer date up to (and including) the transfer date occurring in
                                            April 2054. See "Remarketing agreement and conditional purchase
                                            agreement" in this prospectus supplement.


                                                      S-8




Subordination and credit                    The class A required subordinated percentage is 11.60%, the class B
enhancement                                 required subordinated percentage is 8.30%, the class M required
                                            subordinated percentage is 5.11% and the class C required
                                            subordinated percentage is 1.85%. Payments of principal of, and
                                            interest on, the junior classes of the series 2007-2 notes are
                                            subordinated to payments of principal of, and interest on, the more
                                            senior classes of the series 2007-2 notes, including amounts of
                                            principal to be credited to the cash accumulation sub-ledgers of
                                            those more senior classes of notes. In addition, amounts of
                                            principal otherwise available to pay principal of the junior
                                            classes of the series 2007-2 notes may be used to pay interest on
                                            more senior classes of notes. See "Summary of prospectus - Payment
                                            priority and ranking of the notes" and "Credit Structure - Use of
                                            Funding 2 principal receipts to pay Funding 2 income deficiency" in
                                            the prospectus.

                                            Payments of principal of the offered notes will be deferred on the
                                            note payment dates on which such principal payment is scheduled to
                                            be made if at such time such principal payments are needed to
                                            provide the required subordination for more senior classes of
                                            notes. Any such deferral of principal repayments will continue
                                            until the required subordination for such senior classes is
                                            restored through repayment of the senior classes or the issuance of
                                            sufficient additional subordinate notes. See "Risk factors -
                                            Payments of class B, class M, class C and class D notes may be
                                            delayed or reduced in certain circumstances" in the prospectus.

Target reserve required amount              (GBP)583,598,000

Programme reserve required                  1.65%
percentage

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) the issuing entity fails to exercise its option to
                                            redeem any of its notes on the relevant step-up date pursuant to the
                                            terms and conditions of such notes.

                                            If an arrears or step-up trigger event has occurred under item (i)
                                            only of the arrears and step-up trigger event definition, then the
                                            Funding 2 reserve fund increased amount will be (GBP)37,500,000.

                                            If an arrears or step-up trigger event has occurred under item (ii)
                                            only of the arrears and step-up trigger event definition, then the
                                            Funding 2 reserve fund increased amount will be (GBP)37,500,000.

                                            If an arrears or step-up trigger event has occurred under items (i)
                                            and (ii) of the arrears and step-up trigger event definition, then
                                            the Funding 2 reserve fund increased amount will be
                                            (GBP)75,000,000.

Losses                                      Losses on the mortgage loans may reduce the amount of principal
                                            available to repay principal of the series 2007-2 notes.



                                                      S-9



                                            Losses on the mortgage loans will be allocated to the classes of
                                            notes in inverse order of seniority, beginning with the class C
                                            notes. No losses will be allocated to the series 2007-2 class A
                                            notes until the aggregate amount of losses exceeds the principal
                                            amount outstanding of each class of notes junior to the series
                                            2007-2 class A notes. See "The mortgages trust - Losses" and
                                            "Credit Structure - Principal deficiency ledger" in the prospectus.

Optional redemption by the                  We have the right to redeem the offered notes at their aggregate
issuing entity                              principal amount outstanding, together with any accrued and unpaid
                                            interest in respect thereof on the following dates:

                                            o     on any note payment date on which the aggregate principal
                                                  amount outstanding of the offered notes and all other classes
                                                  of the series 2007-2 notes is less than 10% of the initial
                                                  outstanding principal amount of the offered notes and all
                                                  other classes of the series 2007-2 notes; or

                                            o     on the note payment date falling in April 2013 and on any
                                                  note payment date thereafter, in the case of the series
                                                  2007-2 class 4A1 notes, and on the note payment date falling
                                                  in April 2012 and on any note payment date thereafter, in the
                                                  case of all other classes of offered notes.

                                            Further, we may redeem the offered notes for tax and other reasons
                                            and in certain other circumstances as more fully described under
                                            "Description of the US notes - 5. Redemption, purchase and
                                            cancellation" in the prospectus.

Security for the notes                      The offered notes are secured primarily by our rights under the
                                            global intercompany loan agreement. In addition, we have granted
                                            security for the benefit of noteholders over our bank accounts. See
                                            "Security for the issuing entity's obligations" in the prospectus.

The series 2007-2 loan tranches             We have entered into a global intercompany loan agreement with
                                            Funding 2.  The proceeds of the offered notes will fund the relevant
                                            series 2007-2 loan tranches.  The principal terms of such series
                                            2007-2 loan tranches are set out in Annex B to this prospectus
                                            supplement.  A description of the global intercompany loan is set
                                            forth in the prospectus under "The global intercompany loan
                                            agreement".

Events of default                           The offered notes are subject to certain events of default
                                            described under "Description of the US notes" in the prospectus.

Limited recourse                            The only sources of payment for principal of or interest on the
                                            offered notes are:

                                            o     repayments of principal of the relevant series 2007-2 loan
                                                  tranches of the global intercompany loan;



                                                     S-10



                                            o     funds in the issuer transaction account that are allocable to
                                                  the offered notes; and

                                            o     amounts available to be drawn under the issuer reserve fund,
                                                  subject to the limits and conditions on the purposes for
                                                  which the issuer reserve fund may be utilized.

The mortgages trust                         Each series 2007-2 loan tranche is a tranche of the global
                                            intercompany loan made by us to Funding 2. Funding 2 will secure 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
                                            the seller 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 the seller's lending criteria for inclusion in the
                                            mortgages trust. These criteria are discussed in the prospectus under
                                            "Assignment of the mortgage loans and related security" in the
                                            prospectus. The seller has given representations and warranties to
                                            the mortgages trustee in the mortgage sale agreement that, among
                                            other things, the mortgage loans have been originated in accordance
                                            with the seller's lending criteria in effect at the time of
                                            origination. If a mortgage loan (including any personal secured loan)
                                            or 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, the Funding beneficiaries
                                            or the Funding security trustees, then 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 mortgage portfolio.

                                            The seller may assign new mortgage loans and their related security
                                            to the mortgages trustee in order to increase or maintain the trust
                                            property. The seller may also increase the size of the trust
                                            property from time to time in connection with an issue of new notes
                                            by us, the proceeds of which are applied ultimately to fund the
                                            acquisition (by assignment) of the new mortgage loans and their
                                            related security by the mortgages trustee, or to comply with the
                                            seller's obligations under the mortgage sale agreement as described
                                            under "Assignment of the mortgage loans and related security -
                                            Assignment of new mortgage loans and their related security in the
                                            prospectus" in the prospectus.

                                            When new mortgage loans are assigned to the mortgages trustee, the
                                            trust property will increase accordingly. 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 share and Funding 2




                                                     S-11



                                            share of the trust property, see "The mortgages trust" in the
                                            prospectus.

                                            The aggregated outstanding current balance of mortgage loans in the
                                            mortgages trust as at the cut-off date was (GBP)54,555,028,733.40.
                                            See Annex A-1 to this prospectus supplement for detailed
                                            statistical and other information on the mortgage loans.

Issuer accounts                             The issuer transaction account and the issuer GIC account.

Other issuing entity notes                  The series 2007-2 notes are the tenth series of notes issued by us.
                                            Only the offered notes are being offered by this prospectus
                                            supplement and the accompanying prospectus. On or about the closing
                                            date, the issuing entity will also issue the series 2007-2 callable
                                            class 1A2 notes, the series 2007-2 callable class 1A3 notes, the
                                            series 2007-2 callable class 2A2 notes, the series 2007-2 callable
                                            class 3A2 notes, the series 2007-2 callable class 4A2 notes, the
                                            series 2007-2 callable class 3B2 notes, the series 2007-2 callable
                                            class 3B3 notes, the series 2007-2 callable class 3M2 notes, the
                                            series 2007-2 callable class 3M3 notes, the series 2007-2 callable
                                            class 2C2 notes, the series 2007-2 callable class 3C2 notes and the
                                            series 2007-2 callable class 3C3 notes, which are not being offered
                                            hereby.  As of the closing date, the aggregate principal amount
                                            outstanding of notes issued by us (converted, where applicable, into
                                            sterling at the applicable specified currency exchange rate),
                                            including the offered notes, will be:

                                            class A                        (GBP)31,638,198,018
                                            class B                        (GBP)1,183,758,585
                                            class M                        (GBP)1,170,790,399
                                            class C                        (GBP)1,366,844,764

                                            As used herein, "specified currency exchange rate" means, 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.

                                            As of the date of this prospectus supplement, the aggregate
                                            principal amount outstanding of notes issued by each Funding
                                            issuing entity identified below (converted, where applicable, into
                                            sterling at the applicable currency exchange rate) is:

                                            (1)   Granite Mortgages 01-1 plc, (GBP)486,622,476;
                                            (2)   Granite Mortgages 02-2 plc, (GBP)1,203,134,834;
                                            (3)   Granite Mortgages 03-1 plc, (GBP)1,649,376,496;
                                            (4)   Granite Mortgages 03-2 plc, (GBP)1,117,185,485;
                                            (5)   Granite Mortgages 03-3 plc, (GBP)1,003,536,690;
                                            (6)   Granite Mortgages 04-1 plc, (GBP)1,744,495,508;
                                            (7)   Granite Mortgages 04-2 plc, (GBP)1,941,896,404; and
                                            (8)   Granite Mortgages 04-3 plc, (GBP)2,292,579,544.


                                                     S-12



                                            All notes issued by Granite Mortgages 01-2 plc were redeemed in
                                            full on the note payment date falling in October 2006. All notes
                                            issued by Granite Mortgages 02-1 plc were redeemed in full on the
                                            note payment date falling in April 2007.

                                            We are not a Funding issuing entity. For a description of the
                                            Funding issuing entities, see "Funding issuing entities" in the
                                            prospectus.

Use of proceeds                             The gross proceeds from the issue of the series 2007-2 notes will
                                            equal approximately $9,156,595,911 and (after exchanging, where
                                            applicable, the proceeds of the notes for sterling, calculated at an
                                            exchange rate of (GBP)1.00 = $1.9857) will be used by the issuing entity
                                            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 make a further contribution to the
                                            mortgages trustee.

Stock exchange listing                      Application will be 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 offered notes issued
                                            during the period of twelve months from the date of this prospectus
                                            supplement to be admitted to the official list maintained by the UK
                                            Listing Authority. Application will also be made to the London Stock
                                            Exchange plc for such notes to be admitted to trading on the London
                                            Stock Exchange's Gilt Edged and Fixed Interest Market.

Ratings                                     It is a condition of the issuance of the offered notes that they be
                                            assigned on the closing date the following ratings by Standard &
                                            Poor's, Moody's and Fitch, respectively:

                                            Class                          Ratings
                                            -----------------------------  -----------------------------
                                            Class 1A1                      AAA/Aaa/AAA
                                            Class 2A1                      AAA/Aaa/AAA
                                            Class 3A1                      AAA/Aaa/AAA
                                            Class 4A1                      A-1+/P-1/F1+
                                                                           AAA/Aaa/AAA
                                            Class 1B1                      AA/Aa3/AA
                                            Class 2B1                      AA/Aa3/AA
                                            Class 3B1                      AA/Aa3/AA
                                            Class 1M1                      A/A2/A
                                            Class 2M1                      A/A2/A
                                            Class 2C1                      BBB/Baa2/BBB

                                            The short-term ratings on the series 2007-2 class 4A1 notes are in
                                            respect of the issuing entity's timely payment obligation of
                                            interest and the payment of the transfer price on the transfer date
                                            falling in April 2008. The short-term ratings on the series 2007-2
                                            class 4A1 notes will be dependent on the same ratings being
                                            assigned to the short-term unsecured obligations of the conditional
                                            purchaser by the rating agencies. We anticipate seeking a
                                            short-term rating affirmation for the series 2007-2 class 4A1 notes
                                            on an annual basis in respect of the period from but excluding a
                                            transfer date to and including the next following




                                                     S-13



                                            transfer date, provided that no remarketing termination notice has
                                            been served.

                                            See "Summary - Ratings on the notes" and "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"
                                            in the prospectus.

Funding 2 basis rate swaps                  The mortgage loans in the mortgage portfolio pay interest at a
                                            variety of rates, for example at rates linked either to the seller's
                                            standard variable rate or linked to an interest rate other than the
                                            seller's standard variable rate as specified in the prospectus. The
                                            amount of revenue receipts that Funding 2 receives on the mortgage
                                            portfolio 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 us under the loan tranches advanced pursuant
                                            to the global intercompany loan agreement, from which amount we will
                                            fund, among other things, our payment obligations under the issuer
                                            swaps and the notes, will generally be calculated by reference to an
                                            interest rate based upon three-month LIBOR, but will be payable in
                                            monthly instalments.

                                            To hedge its exposure against the possible variance between the
                                            foregoing interest rates, Funding 2 entered into the Funding 2
                                            basis rate swaps with the Funding 2 basis rate swap provider on the
                                            Funding 2 program date. See "The swap agreements - The Funding 2
                                            basis rate swaps" in the prospectus.

Issuer swaps                                In respect of each class of offered notes, we will enter into a
                                            currency swap transaction with an issuer swap provider in order to
                                            hedge against any variance between the interest received by us under
                                            the global intercompany loan agreement, which will be related to
                                            sterling LIBOR and paid in sterling, and the interest which is
                                            payable on the offered notes, and to hedge against fluctuations in
                                            the exchange rate in respect of principal received under the global
                                            intercompany loan agreement, which will be paid in sterling, and
                                            principal which we are obliged to repay in dollars on the offered
                                            notes. See "The swap agreements - The issuer swaps" in the prospectus
                                            and "The issuer swap providers" in this prospectus supplement.

Start-up loan tranche                       Pursuant to the NR start-up loan agreement, Northern Rock has agreed
                                            to make available to us start-up loan tranches. Each start-up loan
                                            tranche will be used to fund (in whole or in part) the issuer reserve
                                            fund and to meet cost and expenses incurred by Funding 2 and us as
                                            more fully described under "Credit structure - Start-up loans" in the
                                            accompanying prospectus. On the closing date, Northern Rock will make
                                            available to us a start-up loan tranche, the principal terms of which
                                            are set out in Annex C to this prospectus supplement.

Denominations                               The offered notes will be issued in minimum denominations of $100,000
                                            and integral multiples of $1,000 in excess thereof.


                                                     S-14



Material United States tax                  As more fully discussed in the accompanying prospectus, in the
consequences                                opinion of Sidley Austin LLP, US federal income tax counsel to
                                            Northern Rock, the class A, class B and class M offered notes will
                                            be treated as debt for US federal income tax purposes and the class
                                            C offered notes should be treated as debt for US federal income tax
                                            purposes. Further, in the opinion of US federal income tax counsel
                                            to Northern Rock, assuming compliance with the transaction
                                            documents, the mortgages trustee acting in its capacity as trustee
                                            of the mortgages trust, Funding 2 and the issuing entity will not
                                            be subject to US federal income tax. For a description of the
                                            principal US federal income tax consequences of the purchase,
                                            ownership and disposition of the offered notes, see "Material
                                            United States tax consequences" in this prospectus supplement and
                                            in the prospectus.

ERISA considerations for investors          The offered 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 the prospectus under
                                            "ERISA considerations".

Rule 2a-7 suitability of                    Neither we nor any of the underwriters, the remarketing bank or
series 2007-2 class 4A1 notes               conditional purchaser makes any representation as to the suitability
                                            of the series 2007-2 class 4A1 notes as "money market notes" for
                                            investment by money market funds subject to Rule 2a-7 under the
                                            United States Investment Company Act of 1940, as amended (the "1940
                                            Act"). Any determination as to such suitability or compliance with
                                            Rule 2a-7 under the 1940 Act is solely your responsibility.


United States legal investment              None of the offered notes is a "mortgage related security" under the
considerations                              United States Secondary Mortgage Market Enhancement Act of 1984, as
                                            amended. See "United States legal investment considerations" in the
                                            prospectus.

Payment and delivery                        No later than 10:00 a.m. (Eastern Standard Time) on the Closing Date,
                                            we will (a) cause the global note certificate for each of the offered
                                            notes to be registered in the name of Cede & Co. as nominee for DTC
                                            for credit on the closing date to the account of the underwriters
                                            with DTC or to such other account with DTC as the underwriters may
                                            direct, and (b) deliver the global note certificate for each of the
                                            offered notes duly executed on our behalf and authenticated in
                                            accordance with the issuer paying agent and agent bank agreement to
                                            Citibank N.A., as custodian for DTC.

                                            Against delivery of the offered notes, the underwriters will pay to
                                            us or to a third party, as directed by us, the gross underwriting
                                            proceeds for the offered notes.


                                                     S-15



Clearing and settlement                     It is expected that on the closing date the offered notes will be
                                            accepted for clearance through DTC, Clearstream Luxembourg and
                                            Euroclear under the following CUSIP numbers, common codes and
                                            ISINs:




Class of Notes                               CUSIP                   ISIN                          Common Code
- ------------------------------------------   ----------------------  -----------------------  ----------------
                                                                                            
series 2007-2 class 1A1 notes                38741Y DQ9              US38741YDQ98                    030004752
series 2007-2 class 2A1 notes                38741Y DR7              US38741YDR71                    030004779
series 2007-2 class 3A1 notes                38741Y DS5              US38741YDS54                    030004787
series 2007-2 class 4A1 notes                38741Y DT3              US38741YDT38                    030004809
series 2007-2 class 1B1 notes                38741Y DU0              US38741YDU01                    030004817
series 2007-2 class 2B1 notes                38741Y DV8              US38741YDV83                    030004825
series 2007-2 class 3B1 notes                38741Y DW6              US38741YDW66                    030004833
series 2007-2 class 1M1 notes                38741Y DX4              US38741YDX40                    030004841
series 2007-2 class 2M1 notes                38741Y DY2              US38741YDY23                    030004850
series 2007-2 class 2C1 notes                38741Y EA3              US38741YEA38                    030004876

Reports to noteholders                      The servicer will prepare annual and monthly reports that will
                                            contain information about the offered notes as more fully described
                                            under "Reports to noteholders" in the prospectus.

                                            The issuing entity will file with the SEC annual reports on Form
                                            10-K, periodic reports on Form 10-D and reports on Form 8-K about
                                            the mortgages trust. See "Where You Can Find More Information" in
                                            the prospectus.



                                                     S-16





                                 Risk factors

      The information under "Risk factors" in the accompanying prospectus
identifies the principal risks associated with an investment in the offered
notes. Before investing in the offered notes, you should read and carefully
consider the risks stated below in addition to the risk factors set forth in
the prospectus.

Risks related to remarketing and conditional purchase arrangements

      The remarketing arrangements for the series 2007-2 class 4A1 notes
provide that in respect of each transfer date, all of the outstanding series
2007-2 class 4A1 notes will be automatically tendered for remarketing unless a
noteholder affirmatively elects to retain, prior to such transfer date, its
series 2007-2 class 4A1 notes.

      The ability of the remarketing bank to procure payment of the transfer
price on a transfer date will depend upon the remarketing bank either (a)
procuring third party purchasers for any tendered notes prior to the relevant
transfer date and obtaining the transfer price from those third party
purchasers or (b) exercising its rights under the conditional purchase
agreement to require the conditional purchaser to acquire the unremarketed
notes.

      There can be no assurance that the remarketing bank will be able to
identify purchasers willing to acquire the tendered notes on a transfer date.
In such event, the transfer of any unremarketed notes would be dependent upon
the ability of the conditional purchaser to pay the transfer price and acquire
unremarketed notes. The conditional purchaser is not obliged to purchase
unremarketed notes in certain circumstances, including, among others, the
occurrence of a note event of default or a conditional purchase loss event (as
defined herein). These conditions to the conditional purchaser's obligation to
purchase are described under "Remarketing agreement and conditional purchase
agreement" in this prospectus supplement.

      You should consider carefully the risk posed if your tendered notes
cannot be remarketed on a transfer date and either (a) the conditions to the
conditional purchaser's obligation to purchase unremarketed notes are not
satisfied or (b) the conditional purchaser defaults in its obligation to
purchase unremarketed notes under the conditional purchase agreement. In those
situations you may be unable to sell your series 2007-2 class 4A1 notes on the
relevant transfer date or at any other time.

      In addition, you will have no recourse against us, the conditional
purchaser or the remarketing bank for any default or failure to purchase by
the conditional purchaser under the conditional purchase agreement or default
or failure to remarket by the remarketing bank under the remarketing
agreement. Although the parties to these agreements may be able to enforce
them, they have no obligation to do so.

      The terms of the remarketing agreement and the conditional purchase
agreement provide that remarketing or purchase of the series 2007-2 class 4A1
notes may occur on each transfer date following issuance of the series 2007-2
class 4A1 notes. Under certain circumstances, including a breach of
representation or covenant by the remarketing bank or an insolvency of the
remarketing bank, we may terminate the appointment of the remarketing bank. In
addition, if a remarketing termination event (as defined herein) occurs, the
remarketing bank has the right to terminate its own appointment. In any of
these circumstances, if no qualified replacement remarketing bank is found
then there will be no arrangement in place to remarket your series 2007-2
class 4A1 notes on subsequent transfer dates. If the conditional purchaser
does not renew its 364-day purchase commitment and no replacement conditional
purchaser is appointed, the conditional purchaser will be obliged to purchase
all of the unremarketed notes on the next following transfer date, and
thereafter no further remarketing will occur in respect of any of the series
2007-2 class 4A1 notes. You should consider the consequences if the
remarketing arrangements terminate prior to the final transfer date.

      The reset margin in respect of the series 2007-2 class 4A1 notes may
change even if you do not tender your series 2007-2 class 4A1 notes for
remarketing. If all tendered notes are successfully




                                     S-17



remarketed and there are no unremarketed notes to be purchased by the
conditional purchaser on the relevant transfer date, the interest rate on all
series 2007-2 class 4A1 notes (whether or not tendered) will be reset at a
rate as determined by the remarketing bank based on bids received for the
tendered notes. See "Remarketing agreement and conditional purchase agreement"
in this prospectus supplement.

      The remarketing arrangements relating to the series 2007-2 class 4A1
notes depend on the facilities of DTC. If individual note certificates
representing the series 2007-2 class 4A1 notes are issued in the circumstances
described in the prospectus under "The notes - Clearance and settlement -
Individual note certificates", or if DTC ceases to offer the relevant
mechanisms to enable the remarketing of the series 2007-2 class 4A1 notes as
contemplated by the remarketing agreement or if such mechanisms are disrupted,
then the remarketing arrangements established for the series 2007-2 class 4A1
notes may no longer be able to be implemented. Although the parties to the
remarketing agreement have agreed that in such circumstances they will make
reasonable efforts to enter into alternative remarketing arrangements, there
can be no assurance that they will be able to do so, in which case your series
2007-2 class 4A1 notes may not be able to be remarketed.

      The ratings of the series 2007-2 class 4A1 notes will be dependent upon,
among other things, the rating of the short-term unsecured and unsubordinated
debt obligations of the conditional purchaser. At the date of this prospectus
supplement, the conditional purchaser has a short-term debt rating of A-1+
from Standard & Poor's, P-1 from Moody's and F1+ from Fitch. If the short-term
unsecured and unsubordinated debt obligations of the conditional purchaser are
downgraded, then the ratings of the series 2007-2 class 4A1 notes may be
downgraded. See "The conditional purchaser" in this prospectus supplement.

      Neither we nor any of the underwriters, the remarketing bank or the
conditional purchaser makes any representation as to the suitability of the
series 2007-2 class 4A1 notes for investment by money market funds subject to
Rule 2a-7 under the 1940 Act. Any determination as to such suitability or
compliance with Rule 2a-7 under the 1940 Act is solely your responsibility.




                                     S-18



                            US dollar presentation

      Translations of pounds sterling into US dollars have been made at the
rates specified in this prospectus supplement. Use of each such specified 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)" or "pounds"
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.


                   Sterling/US dollar exchange rate history*

                   January 1,
                         2007
                      through
                      May 16,              Years ended December 31
                         2007 ------------------------------------------------
                                    2006        2005         2004         2003
- -------------- -------------- ---------- ----------- ------------ ------------
Last(1)                1.9769     1.9589      1.7230       1.9181       1.7858
Average(2)             1.9660     1.8436      1.8196       1.8334       1.6358
High                   2.0087     1.9815      1.9291       1.9467       1.7858
Low                    1.9205     1.7199      1.7142       1.7559       1.5541
- --------------
Notes
(1)  Last is the closing exchange rate on the last operating business day of
     each of the periods indicated, years commencing from January 1 or the
     next operating business day.
(2)  Average is the average daily exchange rate during the period.




                       May 1,
                         2007
                      through      April       March     February      January
                 May 16, 2007       2007        2007         2007         2007
- -------------- -------------- ---------- ----------- ------------ ------------
High                   1.9987     2.0087      1.9694       1.9711       1.9813
Low                    1.9769     1.9626      1.9205       1.9469       1.9292
- --------------
*    Source: Bloomberg (New York composite rates)




                                     S-19



                          Controlled redemption dates

         The "controlled amortization amount" for each class of offered notes
(other than the series 2007-2 class 3B1 notes) for any note payment date set
forth below (each such date, a "controlled redemption date") is an amount
equal to the amount which we would be required to repay in respect of such
class of offered notes so that on that controlled redemption date the
aggregate principal amount outstanding of such class of offered notes has been
reduced to (but is not less than) the stated amount or "target balance" set
out in the following table:



         Controlled                  Target balance for series                 Target balance for series
    redemption date                     2007-2 class 1A1 notes                    2007-2 class 2A1 notes
      occurring in: ------------------------------------------ -----------------------------------------
                               (GBP)                       ($)           (GBP)                       ($)
- ------------------- ---------------- ------------------------- --------------- -------------------------
                                                                             
July 2007                533,816,790             1,060,000,000     516,190,764             1,025,000,000
October 2007             425,690,030               845,292,693     516,190,764             1,025,000,000
January 2008             321,868,381               639,134,045     516,190,764             1,025,000,000
April 2008               222,180,434               441,183,688     516,190,764             1,025,000,000
July 2008                126,461,604               251,114,806     516,190,764             1,025,000,000
October 2008              34,553,858                68,613,595     516,190,764             1,025,000,000
January 2009                       0                         0     490,871,921               974,724,374
April 2009                         0                         0     347,204,711               689,444,395
July 2009                          0                         0     209,257,670               415,522,955
October 2009                       0                         0      76,803,047               152,507,810
January 2010                       0                         0               0                         0
April 2010                         0                         0               0                         0
July 2010                          0                         0               0                         0
October 2010                       0                         0               0                         0
January 2011                       0                         0               0                         0
April 2011                         0                         0               0                         0
July 2011                          0                         0               0                         0
October 2011                       0                         0               0                         0
January 2012                       0                         0               0                         0
April 2012                         0                         0               0                         0
July 2012                          0                         0               0                         0
October 2012                       0                         0               0                         0
January 2013                       0                         0               0                         0
April 2013                         0                         0               0                         0
July 2013                          0                         0               0                         0
- -------------------------------------



         Controlled                 Target balance for series                  Target balance for series
    redemption date                    2007-2 class 3A1 notes                     2007-2 class 4A1 notes
      occurring in:  ----------------------------------------   ----------------------------------------
                              (GBP)                       ($)           (GBP)                        ($)
- ------------------- --------------- -------------------------   -------------  -------------------------
                                                                             
July 2007               553,960,820             1,100,000,000     503,600,745              1,000,000,000
October 2007            553,960,820             1,100,000,000     503,600,745              1,000,000,000
January 2008            553,960,820             1,100,000,000     503,600,745              1,000,000,000
April 2008              553,960,820             1,100,000,000     503,600,745              1,000,000,000
July 2008               553,960,820             1,100,000,000     503,600,745              1,000,000,000
October 2008            553,960,820             1,100,000,000     503,600,745              1,000,000,000
January 2009            553,960,820             1,100,000,000     503,600,745              1,000,000,000
April 2009              553,960,820             1,100,000,000     503,600,745              1,000,000,000
July 2009               553,960,820             1,100,000,000     503,600,745              1,000,000,000
October 2009            553,960,820             1,100,000,000     503,600,745              1,000,000,000
January 2010            553,960,820             1,100,000,000     503,600,745              1,000,000,000
April 2010              553,960,820             1,100,000,000     503,600,745              1,000,000,000
July 2010               553,960,820             1,100,000,000     503,600,745              1,000,000,000
October 2010            527,420,986             1,047,299,852     503,600,745              1,000,000,000
January 2011            478,984,242               951,119,009     503,600,745              1,000,000,000
April 2011              432,476,027               858,767,646     503,600,745              1,000,000,000
July 2011               387,819,555               770,093,291     503,600,745              1,000,000,000
October 2011            344,941,099               684,949,541     503,600,745              1,000,000,000
January 2012            303,769,867               603,195,825     503,600,745              1,000,000,000
April 2012              267,512,721            531,200,010(1)     503,600,745              1,000,000,000
July 2012                         0                         0     466,546,429                926,421,245
October 2012                      0                         0     430,967,446                855,772,058
January 2013                      0                         0     396,805,055                787,935,798
April 2013                        0                         0     365,350,685             725,476,855(2)
July 2013                         0                         0               0                          0
- -------------------------------------


(1)  Notwithstanding the target balance indicated for the series 2007-2 class
     3A1 notes on the note payment date occurring in April 2012, it is
     expected that, subject to having sufficient funds and to other commercial
     considerations, the issuing entity will exercise its option to redeem
     such notes in full on such date (which is the step-up date for such
     notes) pursuant to the terms and conditions of the notes.
(2)  Notwithstanding the target balance indicated for the series 2007-2 class
     4A1 notes on the note payment date occurring in April 2013, it is
     expected that, subject to having sufficient funds and to other commercial
     considerations, the issuing entity will exercise its option to redeem
     such notes in full on such date (which is the step-up date for such
     notes) pursuant to the terms and conditions of the notes.

      The target balances for the offered notes which are stated in US dollars
in the above table have been calculated based upon the specified currency
exchange rate under the issuer swaps for the offered notes of (GBP)1 =
$1.9857.


                                     S-20




        Controlled                    Target balance for series              Target balance for series
   redemption date                       2007-2 class 1B1 notes                 2007-2 class 2B1 notes
     occurring in:  ------------------------------------------- -------------------------------------- ------------
                             (GBP)                          ($)         (GBP)                      ($)        (GBP)
- ------------------- ------------- ----------------------------- ------------- ------------------------ ------------
                                                                                          
July 2007               33,489,450                   66,500,000    26,942,640               53,500,000   32,230,448
October 2007            33,489,450                   66,500,000    26,942,640               53,500,000   32,230,448
January 2008            33,489,450                   66,500,000    26,942,640               53,500,000   32,230,448
April 2008              33,489,450                   66,500,000    26,942,640               53,500,000   32,230,448
July 2008               33,489,450                   66,500,000    26,942,640               53,500,000   32,230,448
October 2008            33,489,450                   66,500,000    26,942,640               53,500,000   32,230,448
January 2009                     0                            0    26,942,640               53,500,000            0
April 2009                       0                            0    26,942,640               53,500,000            0
July 2009                        0                            0    26,942,640               53,500,000            0
October 2009                     0                            0    26,942,640               53,500,000            0
January 2010                     0                            0    26,942,640               53,500,000            0
April 2010                       0                            0    26,942,640               53,500,000            0
July 2010                        0                            0    12,632,236               25,083,832            0
October 2010                     0                            0             0                        0            0
January 2011                     0                            0             0                        0            0
April 2011                       0                            0             0                        0            0
July 2011                        0                            0             0                        0            0
October 2011                     0                            0             0                        0            0
January 2012                     0                            0             0                        0            0
April 2012                       0                            0             0                        0            0



        Controlled  Target balance for series              Target balance for series               Target balance for series
   redemption date     2007-2 class 1M1 notes                 2007-2 class 2M1 notes                  2007-2 class 2C1 notes
     occurring in:  ------------------------- -------------------------------------- ---------------------------------------
                                          ($)        (GBP)                       ($)         (GBP)                       ($)
- ------------------- ------------------------- ------------ ------------------------- ------------- -------------------------
                                                                                                   
July 2007                          64,000,000   26,187,239                52,000,000    25,180,037                50,000,000
October 2007                       64,000,000   26,187,239                52,000,000    25,180,037                50,000,000
January 2008                       64,000,000   26,187,239                52,000,000    25,180,037                50,000,000
April 2008                         64,000,000   26,187,239                52,000,000    25,180,037                50,000,000
July 2008                          64,000,000   26,187,239                52,000,000    25,180,037                50,000,000
October 2008                       64,000,000   26,187,239                52,000,000    25,180,037                50,000,000
January 2009                                0   26,187,239                52,000,000    25,180,037                50,000,000
April 2009                                  0   26,187,239                52,000,000    25,180,037                50,000,000
July 2009                                   0   26,187,239                52,000,000    25,180,037                50,000,000
October 2009                                0   26,187,239                52,000,000    25,180,037                50,000,000
January 2010                                0   26,187,239                52,000,000    25,180,037                50,000,000
April 2010                                  0   26,187,239                52,000,000    25,180,037                50,000,000
July 2010                                   0   12,278,062                24,380,547    11,805,828                23,442,834
October 2010                                0            0                         0             0                         0
January 2011                                0            0                         0             0                         0
April 2011                                  0            0                         0             0                         0
July 2011                                   0            0                         0             0                         0
October 2011                                0            0                         0             0                         0
January 2012                                0            0                         0             0                         0
April 2012                                  0            0                         0             0                         0


      The target balances for the offered notes which are stated in US dollars
in the above table have been calculated based upon the specified currency
exchange rate under the issuer swaps for the offered notes of (GBP)1 =
$1.9857.



                                     S-21



                     Maturity and repayment considerations

      The average lives of each class of the offered 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 each class of the offered notes
can be made, however, based on certain assumptions. The assumptions used to
calculate the possible average lives of each class of the offered 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 issuing
            entity and the Funding issuing entities at any time after giving
            effect to principal distributions;

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

      (5)   no event occurs (including, but not limited to, the failure to
            comply with the repayment tests), that would cause payments on
            each class of the offered notes to be deferred;

      (6)   the issuing entity exercises its option to redeem each class of
            the offered notes on the step-up date, if applicable, relating to
            such notes;

      (7)   the offered notes are issued on May 23, 2007;

      (8)   each payment made by the issuing entity to the holders of the
            offered notes is paid on the 17th 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;

      (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; and

      (12)  all of the class 4A1 notes are either (i) successfully remarketed
            on the transfer date occurring in April 2008 pursuant to the terms
            of the remarketing agreement or (ii) purchased by the conditional
            purchaser on such transfer date pursuant to the terms of the
            conditional purchase agreement.

      Assumptions (1), (6), (7) and (12) reflect the issuing entity'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.



                                     S-22



CPR and average lives of the offered notes

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



Constant                          Possible average life             Possible average life
payment rate             of the series 2007-2 class 1A1    of the series 2007-2 class 2A1
(% per annum)                             notes (years)                     notes (years)
- ------------------- ----------------------------------- ---------------------------------
                                                                               
5%                                                 2.07                              4.35
10%                                                0.99                              2.47
15%                                                0.93                              2.20
20%                                                0.93                              2.20
25%                                                0.93                              2.20
30%                                                0.93                              2.20


Constant                       Possible average life             Possible average life
payment rate          of the series 2007-2 class 3A1    of the series 2007-2 class 4A1
(% per annum)                          notes (years)                     notes (years)
- ------------------- -------------------------------- ---------------------------------
                                                                            
5%                                              4.84                              5.81
10%                                             4.54                              5.80
15%                                             4.52                              5.80
20%                                             4.52                              5.80
25%                                             4.52                              5.80
30%                                             4.52                              5.80






                           Possible average       Possible average      Possible average
                                       life                   life                  life
Constant                      of the series   of the series 2007-2         of the series
payment rate               2007-2 class 1B1        class 2B1 notes      2007-2 class 3B1
(% per annum)                 notes (years)                (years)         notes (years)
- ----------------------- ------------------- ---------------------- ---------------------
                                                                           
5%                                     4.91                   4.91                  4.91
10%                                    4.15                   4.15                  4.91
15%                                    1.66                   3.27                  4.91
20%                                    1.66                   3.27                  4.91
25%                                    1.66                   3.27                  4.91
30%                                    1.66                   3.27                  4.91



                             Possible average       Possible average      Possible average
Constant                   life of the series     life of the series    life of the series
payment rate                 2007-2 class 1M1       2007-2 class 2M1      2007-2 class 2C1
(% per annum)                   notes (years)          notes (years)         notes (years)
- ----------------------- --------------------- ---------------------- ---------------------
                                                                             
5%                                       4.91                   4.91                  4.91
10%                                      4.15                   4.15                  4.15
15%                                      1.66                   3.27                  3.27
20%                                      1.66                   3.27                  3.27
25%                                      1.66                   3.27                  3.27
30%                                      1.66                   3.27                  3.27



      The average lives of each class of the offered notes are subject to
factors largely outside the control of the issuing entity and consequently no
assurance can be given that these assumptions and estimates are realistic.
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.

CPR and yields to maturity of the offered notes

      The offered notes are all floating rate notes. Consequently, variations
in constant payment rates for the mortgage loans should not have an effect on
the yield to maturity of the offered notes when purchased at par.



                                     S-23




           Remarketing agreement and conditional purchase agreement

The remarketing agreement

      Under the terms of a remarketing agreement to be entered into on the
closing date (the "remarketing agreement"), we will appoint Barclays Capital
Inc. to act as remarketing bank in respect of (i) remarketing, transfer and
settlement of the tendered notes on each transfer date prior to the service of
a remarketing termination notice and (ii) giving a conditional purchase
activation notice to the conditional purchaser in respect of any unremarketed
notes.

      The series 2007-2 class 4A1 notes are subject to the remarketing and
conditional purchase arrangements provided in the remarketing agreement and
the conditional purchase agreement. On each transfer date, the series 2007-2
class 4A1 notes will be automatically tendered for remarketing unless a
noteholder exercises its right to retain, prior to the 15th business day
preceding such transfer date, its series 2007-2 class 4A1 notes. Noteholders
may exercise their right to retain through the facilities of, and procedures
established by, DTC. Prior to the service of a remarketing termination notice,
the remarketing bank will use reasonable efforts to identify third-party
purchasers to buy the tendered notes on each transfer date. During each
remarketing period, which will last from the 15th to the 10th business day
preceding each transfer date, the remarketing bank will seek firm bids from
investors for the margin to apply to the tendered notes from the next
following transfer date. If one or more third parties are willing to purchase
all of the tendered notes, the margin on all of the series 2007-2 class 4A1
notes (whether or not tendered) will be reset to a margin (not greater than
the maximum reset margin) that will be the lowest margin (which may be a
negative number) in relation to one-month USD LIBOR, at which all of the
tendered notes will be purchased by third parties as determined by the
remarketing bank.

      If (i) any of the tendered notes cannot be placed with third parties on
a transfer date, (ii) the series 2007-2 class 4A1 notes will not be redeemed
in full on the last transfer date or (iii) a remarketing termination notice
has been given (based other than on the remarketing termination events listed
in (a) or (d) below), then the remarketing bank will require the conditional
purchaser to purchase all unremarketed notes on the relevant transfer date by
delivering a conditional purchase activation notice to the conditional
purchaser.

      If any of the series 2007-2 class 4A1 notes will be unremarketed notes
on a transfer date, then the margin on all of the series 2007-2 class 4A1
notes will reset to the maximum reset margin until the next transfer date.

      We may terminate the appointment of the remarketing bank broadly if (i)
the remarketing bank becomes subject to any bankruptcy, insolvency or similar
proceedings or is unable to pay its debts as and when they become due, (ii)
the remarketing bank fails in any material respect to perform any of its
obligations under the remarketing agreement or the conditional purchase
agreement and such failure is not remedied within five (5) business days or
(iii) there is a material breach of a representation or warranty by the
remarketing bank in the remarketing agreement.

      The remarketing bank will have the right to terminate its appointment
under the remarketing agreement upon the occurrence of any of the following:

      (a)   any of the conditions to the conditional purchaser's obligation to
            purchase the series 2007-2 class 4A1 notes are not satisfied at
            the relevant time;

      (b)   there shall have been in the remarketing bank's reasonable
            opinion, since the date of the remarketing agreement, any change,
            any circumstance, or any development involving a prospective
            change, in national or international monetary, financial,
            political or economic conditions or currency exchange rates or
            foreign exchange controls such as would in its view be likely to
            prejudice materially the success of the remarketing of the series
            2007-2 class 4A1 notes in the secondary market;


                                     S-24



      (c)   the requirements of Rule 2a-7 under the 1940 Act affecting
            purchase of the series 2007-2 class 4A1 notes by money market
            funds have changed since the closing date;

      (d)   all of the series 2007-2 class 4A1 notes have been purchased by
            the conditional purchaser;

      (e)   the remarketing bank's appointment has been terminated by us and a
            suitable replacement remarketing bank is not appointed on or
            before fifteen (15) business days prior to a transfer date; or

      (f)   (i) the conditional purchaser has declined to extend the
            conditional purchase commitment period under the terms of the
            conditional purchase agreement or (ii) the remarketing bank fails
            to request that the conditional purchaser renew the conditional
            purchase commitment period pursuant to the conditional purchase
            agreement and, in either case, a replacement conditional purchaser
            has not been appointed pursuant to the remarketing agreement.

      Upon the occurrence of any of the events set forth in (a) through (f)
above (each, a "remarketing termination event"), the remarketing bank shall
have the right to deliver a written notice to us terminating its appointment
under the remarketing agreement (a "remarketing termination notice").

      Following the service of a remarketing termination notice, provided the
conditional purchaser is not excused from its purchase obligation and no
replacement remarketing bank has been appointed, the remarketing bank will
have no further obligations except to issue a conditional purchase activation
notice to the conditional purchaser and to facilitate the transfer of all the
series 2007-2 class 4A1 notes to the conditional purchaser on the next
following transfer date. Pursuant to the remarketing agreement, the
remarketing bank will facilitate the transfer and settlement of series 2007-2
class 4A1 notes on each transfer date by giving instructions to each incoming
series 2007-2 class 4A1 noteholder for payment of the relevant transfer price,
for the relevant transfer price to be credited to each tendering holder of
series 2007-2 class 4A1 notes and for delivery of the remarketed and
unremarketed notes to incoming holders of series 2007-2 class 4A1 notes.

      As used in this prospectus supplement:

      "remarketing period" means, in respect of each transfer date, the period
from and including the 15th business day prior to such transfer date through
and including the 10th business day prior to such transfer date.

      "tendered notes" means, in respect of a transfer date, series 2007-2
class 4A1 notes that will then be outstanding after application of issuer
available principal receipts to the series 2007-2 class 4A1 notes on such
date, the holders of which have not exercised their right to retain such
series 2007-2 class 4A1 notes through the facilities of DTC before the start
of the remarketing period prior to such transfer date.

      "transfer price" means, in respect of each outstanding series 2007-2
class 4A1 note, the principal amount outstanding of such series 2007-2 class
4A1 note on the relevant transfer date, following the application of issuer
available principal receipts to the series 2007-2 class 4A1 notes on such
date.

      "unremarketed notes" means, (i) prior to the service of a remarketing
termination notice, and with respect to a transfer date, all of the tendered
notes that will be outstanding on such date for which the remarketing bank has
not identified purchasers; (ii) at any time after the service of a remarketing
termination notice, based other than on a remarketing termination event
specified in (a) or (d) of the definition thereof, all of the series 2007-2
class 4A1 notes (other than series 2007-2 class 4A1 notes then held by the
conditional purchaser) outstanding on the transfer date immediately following
the occurrence of the relevant remarketing termination event, after giving
effect to the application of issuer available principal receipts on that date;
and (iii) with respect to the April 2054 transfer date, all of the series
2007-2 class 4A1 notes (other than series 2007-2 class 4A1 notes then held by
the conditional purchaser)




                                     S-25



outstanding on that date, after giving effect to the application of issuer
available principal receipts on that date.

      The remarketing agreement will be governed by English law.

The conditional purchase agreement

      Under the terms of a conditional purchase agreement to be entered into
on the closing date (the "conditional purchase agreement"), the conditional
purchaser will agree to purchase on each transfer date falling in a
conditional purchase commitment period the principal amount of the series
2007-2 class 4A1 notes specified in a conditional purchase activation notice
delivered to the conditional purchaser by the remarketing bank at the transfer
price specified therein (the "conditional purchase commitment"). The
conditional purchase commitment may not, on any transfer date, exceed the
lesser of (a) $1,000,000,000 (less the principal amount outstanding of the
series 2007-2 class 4A1 notes previously purchased by the conditional
purchaser and then held by the conditional purchaser) and (b) the transfer
price payable in respect of the series 2007-2 class 4A1 notes referred to in
the conditional purchase activation notice issued in respect of that transfer
date.

      The conditional purchaser will make the conditional purchase commitment
to the remarketing bank for the conditional purchase commitment period. The
issuer cash manager or the remarketing bank may deliver before the end of each
conditional purchase commitment period to the conditional purchaser an
irrevocable request in writing to extend the conditional purchase commitment
period to a date that is not more than 364 days following the last day of the
current conditional purchase commitment period. The conditional purchaser is
not obliged to agree to extend the conditional purchase commitment period. If
the conditional purchaser decides not to renew its conditional purchase
commitment beyond the annual conditional purchase commitment period and a
substitute conditional purchaser cannot be found, the conditional purchaser
will be obligated to purchase the unremarketed notes.

      Under the conditional purchase commitment if (i) any of the tendered
notes cannot be placed with third parties on a transfer date, (ii) the series
2007-2 class 4A1 notes will not be redeemed in full on the last transfer date
or (iii) a remarketing termination notice has been given (based other than on
the remarketing termination events listed in (a) or (d) of the definition
thereof), then the remarketing bank will require the conditional purchaser to
purchase all unremarketed notes on the relevant transfer date by delivering a
conditional purchase activation notice.

      The obligation of the conditional purchaser to purchase the unremarketed
notes on any transfer date will be subject to the conditions that on the date
that the conditional purchase activation notice is delivered to the
conditional purchaser (except in the case of (c) below) and on the relevant
transfer date:

      (a)   no note event of default, as that term is then defined or was
            defined on the closing date, in respect of the series 2007-2 class
            4A1 notes has occurred and is continuing;

      (b)   no conditional purchase loss event has occurred and is continuing;
            and

      (c)   the conditional purchaser shall have received notice from the
            issuer cash manager that there will be sufficient issuer available
            revenue receipts to pay all amounts of interest on the series
            2007-2 class 4A1 notes scheduled to be paid on such transfer date.

      If the conditional purchaser does not extend the conditional purchase
commitment, the remarketing bank or the issuer cash manager may appoint a
successor conditional purchaser, which must satisfy the conditions set forth
in the remarketing agreement. Any replacement conditional purchaser must,
among other things, be acceptable to the issuer cash manager and the
remarketing bank, be an entity which has short-term ratings of "A-1+" by
Standard & Poor's, "P-1" by Moody's and "F-1+" by Fitch and be acceptable to
each of Standard & Poor's, Moody's and Fitch such that each such rating agency
does not downgrade or withdraw its then current ratings of the series 2007-2
class 4A1 notes. The series 2007-2 class 4A1



                                     S-26



notes will only be remarketed if a conditional purchase commitment by the
conditional purchaser or a replacement is in effect in respect of the relevant
transfer date.

      If the conditional purchaser does not renew its conditional purchase
commitment, the issuing entity will cause notice of this fact to be given to
noteholders. In this circumstance, the conditional purchaser will still be
obliged to purchase unremarketed notes on a transfer date occurring during the
then current conditional purchase commitment period but not on any transfer
date occurring after such period expires.

      The conditional purchaser may at any time after the date of the
conditional purchase agreement transfer to any person having short-term debt
ratings of "A-1+" by Standard & Poor's, "P-1" by Moody's and "F-1+" by Fitch
as at the date of transfer all of its rights and obligations under the
conditional purchase agreement (including, without limitation, all of its
conditional purchase commitment). The conditional purchaser will not transfer
any of its rights or obligations thereunder without:

      (a)   the prior written consent of Northern Rock and the remarketing
            bank; and

      (b)   a confirmation from each rating agency that the then current
            ratings of the series 2007-2 class 4A1 notes will not be
            downgraded or withdrawn as a result of such transfer.

      A "conditional purchase commitment period" means, subject to extension
pursuant to the terms of the conditional purchase agreement, the period from
and including the closing date to May 22, 2008 (provided that if such day is
not a business day then the immediately preceding business day) and,
thereafter, if the conditional purchase commitment is renewed pursuant to the
terms of the conditional purchase agreement, each 364-day period extending
from but not including the last day of the preceding conditional purchase
commitment period to and including the date that is specified in the notice of
extension most recently served.

      A "conditional purchase loss event" means the debiting of an amount to
the principal deficiency ledger in relation to any class A notes of any series
issued by us.

      A "conditional purchase activation notice" is a notice by the
remarketing bank (or the issuer cash manager in certain circumstances) to the
conditional purchaser which identifies the series 2007-2 class 4A1 notes
required to be purchased by the conditional purchaser on a transfer date.

      A "notice of extension" means an irrevocable notice delivered by the
conditional purchaser to the remarketing bank and the issuer cash manager to
the effect that the conditional purchaser has consented to the extension of
the conditional purchase commitment period and specifying the last day of the
extended conditional purchase commitment period agreed to thereby.

      The conditional purchaser will be paid a fee by the issuing entity in
accordance with the issuer priority of payments for its services under the
conditional purchase agreement.

      The conditional purchase agreement will be governed by English law.

      Failure by the remarketing bank or the conditional purchaser to perform
its obligations under the remarketing agreement or the conditional purchase
agreement would not by itself constitute a note event of default in respect of
the series 2007-2 class 4A1 notes.


                                     S-27



                    The Funding 2 basis rate swap provider

      Information in respect of the Funding 2 basis rate swap provider and the
Funding 2 basis rate swaps is provided in the accompanying prospectus (see
"The swap agreements - The Funding 2 basis rate swaps").

      The sponsor has determined that the significance percentage for the
Funding 2 basis rate swaps is less than 10%.

      The significance percentage of the Funding 2 basis rate swaps is the
percentage equivalent of (i) the amount of a reasonable good-faith estimate of
maximum probable exposure (made in substantially the same manner as that used
in the sponsor's internal risk management process in respect of similar
derivative instruments) divided by (ii) the aggregate principal balance of the
mortgage loans in the mortgage portfolio.


                                     S-28



                           The issuer swap providers

      The sponsor has determined that the significance percentage for the
issuer swaps in respect of the offered notes is 20% or more.

      The significance percentage of the issuer swaps in respect of the
offered notes is the percentage equivalent of (i) the amount of a reasonable
good-faith estimate of maximum probable exposure (made in substantially the
same manner as that used in the sponsor's internal risk management process in
respect of similar derivative instruments) divided by (ii) the aggregate
principal amount of such classes of offered notes.

      Barclays Bank PLC is the issuer swap provider in respect of the series
2007-2 class 4A1 notes. Deutsche Bank AG, London Branch is the issuer swap
provider in respect of all other classes of offered notes.

The issuer swap providers in respect of the offered notes

Barclays Bank PLC

      Barclays Bank PLC is a public limited company registered in England and
Wales under number 1026167. The liability of the members of Barclays Bank PLC
is limited. It has its registered head office at 1 Churchill Place, London,
E14 5HP (telephone number +44(0) 20 7116 1000). Barclays Bank PLC was
incorporated on August 7, 1925 under the Colonial Bank Act 1925 and on October
4, 1971 was registered as a company limited by shares under the Companies Act
1948 to 1967. Pursuant to The Barclays Bank Act 1984, on January 1, 1985,
Barclays Bank was re-registered as a public limited company and its name was
changed from "Barclays Bank International Limited" to "Barclays Bank PLC".

      Barclays Bank PLC and its subsidiary undertakings (taken together, the
"Barclays Group") is a major global financial services provider engaged in
retail and commercial banking, credit cards, investment banking, wealth
management and investment management services. The whole of the issued
ordinary share capital of Barclays Bank PLC is beneficially owned by Barclays
PLC, which is the ultimate holding company of the Barclays Group and one of
the largest financial services companies in the world by market
capitalization.

      The short term unsecured obligations of Barclays Bank PLC are rated A-1+
by Standard & Poor's, P-1 by Moody's and F1+ by Fitch and the long-term
obligations of Barclays Bank PLC are rated AA by Standard & Poor's, Aa1 by
Moody's and AA+ by Fitch.

      Based on the Barclays Group audited financial information for the year
ended December 31, 2006, the Barclays Group had total assets of (GBP)996,503
million (2005: (GBP)924,170 million), total net loans and advances of
(GBP)313,226 million (2005: (GBP)300,001 million), total deposits of
(GBP)336,316 million (2005: (GBP)313,811 million), and total shareholders'
equity of (GBP)27,106 million (2005: (GBP)24,243 million) (including minority
interests of (GBP)1,685 million (2005: (GBP)1,578 million)). The profit before
tax of the Barclays Group for the year ended December 31, 2006 was (GBP)7,197
million (2005: (GBP)5,311 million) after impairment charges on loans and
advances and other credit provisions of (GBP)2,154 million (2005: (GBP)1,571
million). The financial information in this paragraph is extracted from the
audited financial statements included in the Annual Report of the Barclays
Group for the year ended December 31, 2006.

      Available Information

      Barclays Bank PLC is subject to the informational requirements of the
United States Securities Exchange Act of 1934 (the "Exchange Act"), and in
accordance therewith, files and submits reports and other information with the
SEC. Barclays Bank PLC's filings are available to the public over the Internet
at the SEC's website at http://www.sec.gov under File Numbers 333-126811,
333-85646 and 333-12384. You may also read and copy any document filed with
the SEC 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 the public reference rooms.


                                     S-29



      We hereby incorporate the following document, which Barclays Bank PLC
has previously filed with or submitted to the SEC, into this prospectus
supplement and encourage you to read it:

            o     the audited financial statements of Barclays Bank PLC for
                  the year ended December 31, 2006 contained in the joint
                  Annual Report on Form 20-F of Barclays PLC and Barclays Bank
                  PLC, which was filed with the SEC on March 26, 2007.

      The following documents, which Barclays Bank PLC files with or submits
to the SEC pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act
after the date of this prospectus supplement and before the later of (1) the
completion of the offering of the offered notes described in this prospectus
supplement and (2) the termination of the issuing entity's reporting
obligations with respect to the offered notes under the Exchange Act, shall be
incorporated by reference in this prospectus supplement from the date of
filing of such documents:

            o     the audited financial statements contained in Barclays Bank
                  PLC's most recent Annual Report on Form 20-F;

            o     the unaudited interim financial statements contained in any
                  Interim Report submitted by Barclays Bank PLC to the SEC on
                  Form 6-K after its most recent Annual Report on Form 20-F;
                  and

            o     the unaudited preliminary consolidated statement of income
                  of Barclays Bank PLC for the period ended on the prior
                  year-end contained in any Report on Form 6-K submitted by
                  Barclays Bank PLC to the SEC after its most recent Annual
                  Report on Form 20-F.

      Because we are incorporating by reference future filings with the SEC,
this prospectus supplement is continually updated and those future filings may
modify or supersede some of the information included or incorporated in this
prospectus supplement.

      Independent Registered Public Accounting Firm

      The consolidated financial statements of Barclays Bank PLC and its
subsidiaries incorporated in this prospectus supplement by reference to the
combined Annual Report on Form 20-F of Barclays PLC and Barclays Bank PLC for
the year ended December 31, 2006 have been so incorporated in reliance upon an
audit report of PricewaterhouseCoopers LLP, London, England, independent
registered public accounting firm, given upon the authority of said firm as
experts in auditing and accounting.

      Except for the information provided in the preceding nine paragraphs and
under the heading "The conditional purchaser" in this prospectus supplement,
Barclays Bank PLC, the Barclays Group and Barclays PLC have not been involved
in the preparation of, and do not accept responsibility for, this prospectus
supplement or the accompanying prospectus.

Deutsche Bank AG, London Branch

      Deutsche Bank Aktiengesellschaft ("Deutsche Bank" or the "Bank")
originated from the reunification of Norddeutsche Bank Aktiengesellschaft,
Hamburg, Rheinisch-Westfalische Bank Aktiengesellschaft, Duesseldorf and
Suddeutsche Bank Aktiengesellschaft, Munich; pursuant to the Law on the
Regional Scope of Credit Institutions, these had been disincorporated in 1952
from Deutsche Bank which was founded in 1870. The merger and the name were
entered in the Commercial Register of the District Court Frankfurt am Main on
May 2, 1957. Deutsche Bank is a banking institution and a stock corporation
incorporated under the laws of Germany under registration number HRB 30 000.
The Bank has its registered office in Frankfurt am Main, Germany. It maintains
its head office at Taunusanlage 12, 60325 Frankfurt am Main and branch offices
in Germany and abroad including in London, New York, Sydney, Tokyo and an
Asia-Pacific Head Office in Singapore which serve as hubs for its operations
in the respective regions.


                                     S-30



      The Bank is the parent company of a group consisting of banks, capital
market companies, fund management companies, a real estate finance company,
installment financing companies, research and consultancy companies and other
domestic and foreign companies (the "Deutsche Bank Group").

      Deutsche Bank AG, London Branch is the London branch of Deutsche Bank.
On January 12, 1973, Deutsche Bank filed in the United Kingdom the documents
required pursuant to section 407 of the Companies Act 1948 to establish a
place of business within Great Britain. On January 14, 1993, Deutsche Bank
registered under Schedule 21A to the Companies Act 1985 as having established
a branch (Registration No. BR000005) in England and Wales. Deutsche Bank AG,
London Branch is an authorized person for the purposes of section 19 of the
Financial Services and Markets Act 2000. In the United Kingdom, it conducts
wholesale banking business and through its Private Wealth Management division,
it provides holistic wealth management advice and integrated financial
solutions for wealthy individuals, their families and selected institutions.

      As of December 31, 2006, Deutsche Bank's issued share capital amounted
to EUR 1,343,406,103.04 consisting of 524,768,009 ordinary shares of no par
value. The shares are fully paid up and in registered form. The shares are
listed for trading and official quotation on all the German Stock Exchanges.
They are also listed on the New York Stock Exchange. The Management Board has
decided to pursue delisting on certain stock exchanges other than Germany and
New York in order to benefit from the integration of financial markets. In
respect of the stock exchanges Amsterdam, Brussels, London, Luxembourg, Paris,
Vienna, Zurich and Tokyo, this decision has completely been implemented.

      As of December 31, 2006, Deutsche Bank Group had total assets of EUR
1,126,230 million, total liabilities of EUR 1,093,422 million and total
shareholders' equity of EUR 32,808 million on the basis of United States
Generally Accepted Accounting Principles ("U.S. GAAP"). The consolidated
financial statements for fiscal years starting January 1, 2007 will be
prepared in compliance with the International Financial Reporting Standards
(IFRS).

      Deutsche Bank's long-term senior debt has been assigned a rating of AA-
(outlook positive) by Standard & Poor's, Aa1 (outlook stable) by Moody's and
AA- (outlook stable) by Fitch.

      Available Information

      Deutsche Bank is subject to the informational requirements of the
Exchange Act, and in accordance therewith, files and submits reports and other
information with the SEC. Deutsche Bank's SEC filings and submissions are
available to the public over the Internet at the SEC's web site at
http://www.sec.gov under File Number 0001-15242. You may also read and copy
any document filed with the SEC 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 the public reference rooms.

      We hereby incorporate the following documents, which Deutsche Bank has
previously filed with or furnished to the SEC, into this prospectus supplement
and encourage you to review them:

            o     Deutsche Bank's Annual Report on Form 20-F for the Year
                  Ended December 31, 2006, which was filed with the SEC on
                  March 27, 2007; and

            o     Deutsche Bank's Reports on Form 6-K furnished to the SEC on
                  April 20, 2007 and May 8, 2007.

      The following documents Deutsche Bank files with or furnishes to the SEC
pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act after the
date of this prospectus supplement and before the later of (1) the completion
of the offering of the offered notes described in this prospectus supplement
and (2) the termination of the issuing entity's reporting obligations with
respect to the offered notes under the Exchange Act shall be incorporated by
reference in this prospectus supplement from the date of filing of such
documents:


                                     S-31



            o     Deutsche Bank AG's most recent Annual Report on Form 20-F;
                  and

            o     Any Report on Form 6-K furnished by Deutsche Bank to the SEC
                  after its most recent Annual Report on Form 20-F containing
                  (i) any Interim Report of Deutsche Bank or (ii) the
                  unaudited preliminary consolidated statement of income of
                  Deutsche Bank for the period ended on the prior year-end.

      Because we are incorporating by reference future filings with the SEC,
this prospectus supplement is continually updated and those future filings may
modify or supersede some of the information included or incorporated in this
prospectus supplement.

      Independent Public Registered Accounting Firm

      The consolidated financial statements of Deutsche Bank and its
subsidiaries as of December 31, 2006 and 2005, and for each of the years in
the three-year period ended December 31, 2006, which were prepared in
accordance with U.S. GAAP, are incorporated by reference herein in reliance
upon the audit report of KPMG Deutsche Treuhand-Gesellschaft
Aktiengesellschaft Wirtschaftsprufungsgesellschaft ("KPMG"),
Marie-Curie-Strasse 30, D-60439 Frankfurt am Main, Germany, independent
registered public accounting firm, given upon the authority of said firm as
experts in auditing and accounting.

      The audit report of KPMG refers to the fact that Deutsche Bank
Aktiengesellschaft adopted Statement of Financial Accounting Standards No. 123
(revised 2004) "Share-Based Payment" and Statement of Financial Accounting
Standards No. 158 "Employers' Accounting for Defined Benefit Pension and Other
Postretirement Plans" during 2006.

      With respect to the unaudited interim financial information of Deutsche
Bank and its subsidiaries as of and for the periods ended March 31, 2007 and
2006, incorporated by reference herein, the independent registered public
accounting firm has reported that they applied limited procedures in
accordance with professional standards for a review of such information.
However, their separate report included in the quarterly report of Deutsche
Bank on Form 6-K for the quarter ended March 31, 2007, and incorporated by
reference herein, states that they did not audit and they do not express an
opinion on that interim financial information. Accordingly, the degree of
reliance on their report on such information should be restricted in light of
the limited nature of the review procedures applied. The accountants are not
subject to the liability provisions of Section 11 of the Securities Act of
1933 (the "1933 Act") for their report on the unaudited interim financial
information because that report is not a "report" or a "part" of the
registration statement prepared or certified by the accountants within the
meaning of Sections 7 and 11 of the 1933 Act.

      Except for the information provided in the preceding thirteen
paragraphs, Deutsche Bank has not been involved in the preparation of, and
does not accept responsibility for, this prospectus supplement or the
accompanying prospectus.



                                     S-32


                           The conditional purchaser

      Barclays Bank PLC is the conditional purchaser in respect of the series
2007-2 class 4A1 notes under the conditional purchase agreement. For
information with respect to Barclays Bank PLC, please see "The issuer swap
providers - Barclays Bank PLC" in this prospectus supplement.





                                     S-33


                                 Underwriting

United States

      We have agreed to sell, and Barclays Capital Inc., Lehman Brothers Inc.
and Merrill Lynch, Pierce, Fenner & Smith Incorporated (the "underwriters")
have agreed to purchase, the principal amount of those offered notes listed in
the following tables. The terms of these purchases are governed by an
underwriting agreement among us and the underwriters.



                                                                                          Principal
                                                                                      amount of the
                                                                                      series 2007-2
Underwriters of the series 2007-2 class 1A1 notes                                   class 1A1 notes
- ---------------------------------------------------------------------- ----------------------------
                                                                                 
Barclays Capital Inc.                                                                  $353,400,000
Lehman Brothers Inc.                                                                   $353,300,000
Merrill Lynch, Pierce, Fenner & Smith Incorporated                                     $353,300,000
                                                                       ----------------------------
Total:                                                                               $1,060,000,000
                                                                       ============================



                                                                                          Principal
                                                                                      amount of the
                                                                                      series 2007-2
Underwriters of the series 2007-2 class 2A1 notes                                   class 2A1 notes
- ---------------------------------------------------------------------- ----------------------------
Barclays Capital Inc.                                                                  $341,700,000
Lehman Brothers Inc.                                                                   $341,600,000
Merrill Lynch, Pierce, Fenner & Smith Incorporated                                     $341,700,000
                                                                       ----------------------------
Total:                                                                               $1,025,000,000
                                                                       ============================



                                                                                          Principal
                                                                                      amount of the
                                                                                      series 2007-2
Underwriters of the series 2007-2 class 3A1 notes                                   class 3A1 notes
- ---------------------------------------------------------------------- ----------------------------
Barclays Capital Inc.                                                                  $366,700,000
Lehman Brothers Inc.                                                                   $366,600,000
Merrill Lynch, Pierce, Fenner & Smith Incorporated                                     $366,700,000
                                                                       ----------------------------
Total:                                                                               $1,100,000,000
                                                                       ============================



                                                                                          Principal
                                                                                      amount of the
                                                                                      series 2007-2
Underwriters of the series 2007-2 class 4A1 notes                                   class 4A1 notes
- ---------------------------------------------------------------------- ----------------------------
Barclays Capital Inc.                                                                  $333,300,000
Lehman Brothers Inc.                                                                   $333,400,000
Merrill Lynch, Pierce, Fenner & Smith Incorporated                                     $333,300,000
                                                                       ----------------------------
Total:                                                                               $1,000,000,000
                                                                       ============================



                                     S-34




                                                                                          Principal
                                                                                      amount of the
                                                                                      series 2007-2
                                                                                    class 1B1 notes
- ---------------------------------------------------------------------- ----------------------------
                                                                                 
Barclays Capital Inc.                                                                   $22,100,000
Lehman Brothers Inc.                                                                    $22,200,000
Merrill Lynch, Pierce, Fenner & Smith Incorporated                                      $22,200,000
                                                                       ----------------------------
Total:                                                                                  $66,500,000
                                                                       ============================



                                                                                          Principal
                                                                                      amount of the
                                                                                      series 2007-2
                                                                                    class 2B1 notes
- ---------------------------------------------------------------------- ----------------------------
Barclays Capital Inc.                                                                   $17,800,000
Lehman Brothers Inc.                                                                    $17,800,000
Merrill Lynch, Pierce, Fenner & Smith Incorporated                                      $17,900,000
                                                                       ----------------------------
Total:                                                                                  $53,500,000
                                                                       ============================



                                                                                          Principal
                                                                                      amount of the
                                                                                      series 2007-2
Underwriters of the series 2007-2 class 3B1 notes                                   class 3B1 notes
- ---------------------------------------------------------------------- ----------------------------
Barclays Capital Inc.                                                                   $11,700,000
Lehman Brothers Inc.                                                                    $11,700,000
Merrill Lynch, Pierce, Fenner & Smith Incorporated                                      $11,600,000
                                                                       ----------------------------
Total:                                                                                  $35,000,000
                                                                       ============================



                                                                                          Principal
                                                                                      amount of the
                                                                                      series 2007-2
Underwriters of the series 2007-2 class 1M1 notes                                   class 1M1 notes
- ---------------------------------------------------------------------- ----------------------------
Barclays Capital Inc.                                                                   $21,300,000
Lehman Brothers Inc.                                                                    $21,400,000
Merrill Lynch, Pierce, Fenner & Smith Incorporated                                      $21,300,000
                                                                       ----------------------------
Total:                                                                                  $64,000,000
                                                                       ============================


                                     S-35



                                                                                          Principal
                                                                                      amount of the
                                                                                      series 2007-2
Underwriters of the series 2007-2 class 2M1 notes                                   class 2M1 notes
- ---------------------------------------------------------------------- ----------------------------
Barclays Capital Inc.                                                                   $17,400,000
Lehman Brothers Inc.                                                                    $17,300,000
Merrill Lynch, Pierce, Fenner & Smith Incorporated                                      $17,300,000
                                                                       ----------------------------
Total:                                                                                  $52,000,000
                                                                       ============================



                                                                                          Principal
                                                                                      amount of the
                                                                                      series 2007-2
Underwriters of the series 2007-2 class 2C1 notes                                   class 2C1 notes
- ---------------------------------------------------------------------- ----------------------------
Barclays Capital Inc.                                                                   $16,600,000
Lehman Brothers Inc.                                                                    $16,700,000
Merrill Lynch, Pierce, Fenner & Smith Incorporated                                      $16,700,000
                                                                       ----------------------------
Total:                                                                                  $50,000,000
                                                                       ============================


         The price to the public as a percentage of the principal balance of
the offered notes will be 100%.

         We have agreed to pay to the underwriters in respect of each class of
offered notes a selling commission and a management and underwriting fee (in
each case based on the aggregate principal amount of such class of offered
notes) as set forth in the table below:


                                            Selling          Management and
Class of Offered Notes                   Commission        Underwriting Fee
- -------------------------------   -----------------       -----------------
Class 1A1                                  0.01000%                0.02000%
Class 2A1                                  0.01333%                0.02667%
Class 3A1                                  0.02000%                0.04000%
Class 4A1                                  0.02333%                0.04667%
Class 1B1                                  0.03333%                0.06667%
Class 2B1                                  0.03333%                0.06667%
Class 3B1                                  0.04000%                0.08000%
Class 1M1                                  0.04000%                0.08000%
Class 2M1                                  0.04667%                0.09333%
Class 2C1                                  0.10000%                0.20000%
                                  -----------------       -----------------
Total:                                     0.01890%                0.03772%
                                  ================        =================


      The underwriters of the offered notes have advised us that they propose
initially to offer the offered notes to the public at the offering price
stated on the cover page of this prospectus supplement, and to some dealers at
that price, less a concession not in excess of 0.02000% per series 2007-2
class 1A1 note, 0.02667% per series 2007-2 class 2A1 note, 0.04000% per series
2007-2 class 3A1 note, 0.04667% per series 2007-2 class 4A1 note, 0.06667% per
series 2007-2 class 1B1 note, 0.06667% per series 2007-2 class 2B1 note,
0.08000% per series 2007-2 class 3B1 note, 0.08000% per series 2007-2 class
1M1 note, 0.09333% per series 2007-2 class 2M1 note and 0.20000% per series
2007-2 class 2C1 note. The underwriters may allow, and those dealers may
reallow, a concession not in excess of 0.01000% per series 2007-2 class 1A1
note, 0.01333% per series 2007-2 class 2A1 note, 0.02000% per series 2007-2
class 3A1 note, 0.02333% per series 2007-2 class 4A1 note, 0.03333% per series
2007-2

                                     S-36


class 1B1 note, 0.03333% per series 2007-2 class 2B1 note, 0.04000% per series
2007-2 class 3B1 note, 0.04000% per series 2007-2 class 1M1 note, 0.04667% per
series 2007-2 class 2M1 note and 0.10000% per series 2007-2 class 2C1 note to
certain other brokers and dealers.


      Additional out-of-pocket expenses (other than underwriting fees and
commissions stated above) solely in relation to the offered notes are
estimated to be approximately $3,717,453.

France

      Each underwriter will represent and agree that it has not offered or
sold and will not offer or sell, directly or indirectly, offered notes to the
public in France, and has not distributed or caused to be distributed and will
not distribute or cause to be distributed to the public in France, the
prospectus or any other offering material relating to the offered notes, and
that such offers, sales and distributions have been and will be made in France
only to (a) providers of investment services relating to portfolio management
for the account of third parties, and/or (b) qualified investors
(investisseurs qualifies), all as defined in, and in accordance with, articles
L.411-1, L.411-2 and D.411-1 of the French Code monetaire et financier.

Ireland

      Each of the underwriters has represented and agreed that:

      (a)   it will not underwrite the issue of, or place, the offered notes,
            otherwise than in conformity with the provisions of the Irish
            Investment Intermediaries Act 1995 (as amended), including,
            without limitation, Sections 9 and 23 thereof and any codes of
            conduct rules made under Section 37 thereof and the provisions of
            the Investor Compensation Act 1998;

      (b)   it will not underwrite the issue of, or place, the offered notes,
            otherwise than in conformity with the provisions of the Irish
            Central Bank Acts 1942 - 1999 (as amended) and any codes of
            conduct rules made under Section 117(1) thereof;

      (c)   it will not underwrite the issue of, or place, or do anything in
            Ireland in respect of the offered notes otherwise than in
            conformity with the provisions of the Irish Prospectus (Directive
            2003/71/EC) Regulations 2005 and any rules issued under Section 51
            of the Irish Investment Funds, Companies and Miscellaneous
            Provisions Act 2005, by the Irish Central Bank and Financial
            Services Regulatory Authority ("IFSRA"); and

      (d)   it will not underwrite the issue of, place or otherwise act in
            Ireland in respect of the offered notes, otherwise than in
            conformity with the provisions of the Irish Market Abuse
            (Directive 2003/6/EC) Regulations 2005 and any rules issued under
            Section 34 of the Irish Investment Funds, Companies and
            Miscellaneous Provisions Act 2005 by IFSRA.

Italy

      Each underwriter has represented and agreed, and each further
underwriter appointed under the program will be required to represent, and
agree that the offering of the offered notes has not been registered pursuant
to Italian securities legislation and, accordingly, no offered notes may be
offered, sold or delivered by it, nor may copies of this prospectus supplement
or of any other document relating to the offered 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 (the Italian Securities
            Exchange Commission) Regulation No. 11522 of 1 July 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 24 February 1998 (the "Financial




                                     S-37



            Services Act") and Article 33, first paragraph, of CONSOB
            Regulation No. 11971 of 14 May 1999, as amended.

      Any offer, sale or delivery of the offered notes or distribution of
copies of this prospectus supplement or any other document relating to the
offered notes 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 1 September 1993, as amended from time to time (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 Bank of Italy may request
            information on the issue or offer of securities 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
            imposed by CONSOB.

Germany

      Each underwriter will represent and agree that the offered notes have
not been and will not be offered or sold or publicly promoted or advertised by
it in the Federal Republic of Germany other than in compliance with the
provisions of the German Securities Prospectus Act (Wertpapierprospektgesetz)
June 22, 2005, or of any other laws applicable in the Federal Republic of
Germany governing the offer and sale of securities. Each underwriter will also
represent and agree that it shall not offer or sell offered notes in the
Federal Republic of Germany in a manner which could result in the issuing
entity being subject to any license requirement under the German Banking Act
(Kreditwesengesetz).

Sweden

      Each underwriter will represent and agree that it will not, directly or
indirectly, offer for subscription or purchase or issue invitations to
subscribe for or buy offered notes or distribute any draft or definite
document in relation to any such offer, invitation or sale except in
circumstances that will not result in a requirement to prepare a prospectus
pursuant to the provisions of the Swedish Financial Instruments Trading Act
(lag (1991:980) om handel med finansiella instrument).

Norway

      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 the Kingdom of Norway any offered notes other than to persons who are
registered with the Oslo Stock Exchange as professional investors.

Belgium

      The prospectus and related documents are not intended to constitute a
public offer in Belgium and may not be distributed to the Belgian public. The
Belgian Commission for Banking, Finance and Insurance has not reviewed nor
approved this (these) document(s) or commented as to its (their) accuracy or
adequacy or recommended or endorsed the purchase of offered notes.

      Each underwriter will represent and agree that it will not:

      (a)   offer for sale, sell or market in Belgium such offered notes by
            means of a public offer within the meaning of the law of June 16,
            2006 on the public offer of investment instruments and the
            admission to trading of investment instruments on a regulated
            market; or


                                     S-38



      (b)   sell offered notes to any person qualifying as a consumer within
            the meaning of Article 1.7 of the Belgian law of July 14, 1991 on
            consumer protection and trade practices unless such sale is made
            in compliance with this law and its implementing regulation.

Spain

      Each underwriter will represent and agree that offered notes may not be
offered or sold in Spain by means of a public offer as defined and construed
in Chapter I of Title III of Law 24/1988, of 28 July, on the Securities Act
(as amended by Royal Decree Law 5/2005 of 11 March and related legislation).
This prospectus has not been registered with the Comision Nacional del Mercado
de Valores ("CNMV") and therefore it is not intended for any public offer of
Notes in Spain.

Japan

      The offered notes have not been and will not be registered under the
Securities and Exchange Law of Japan (the "Securities and Exchange Law").

      Each underwriter will agree that, except pursuant to an exemption
from the registration requirements of, or otherwise in compliance with, the
Securities and Exchange Law and any other applicable laws, regulations and
ministerial guidelines of Japan, it will not, directly or indirectly, offer or
sell any offered notes in Japan or to, or for the benefit of, any resident of
Japan (which term as used herein means any person resident in Japan, including
any corporation or other entity organized under the laws of Japan) or to any
person or entity for re-offering or resale, directly or indirectly, in Japan
or to or for the benefit of a resident of Japan.

Republic of Korea

      Each underwriter will represent and agree that offered notes have not
been and will not be offered, delivered or sold directly or indirectly in
Korea or to any resident of Korea or to others for re-offering or resale
directly or indirectly in Korea or to any resident of Korea except as
otherwise permitted under applicable Korean laws and regulations. Each
underwriter will undertake to ensure that any securities dealer to which it
sells offered notes confirms that it is purchasing such offered notes as
principal and agrees with such underwriter that it will comply with the
restrictions described above.

Hong Kong

      Each underwriter will represent and agree that:

      (1)   it has not offered or sold, and will not offer or sell, in Hong
            Kong, by means of any document, any offered notes other than (i)
            to persons whose ordinary business is to buy or sell shares or
            debentures (whether as principal or agent), or (ii) to
            "professional investors" within the meaning of the Securities and
            Futures Ordinance (Cap.571, Laws of Hong Kong) and any rules made
            thereunder, or (iii) in other circumstances which do not result in
            the document being a "prospectus" within the meaning of the
            Companies Ordinance (Cap.32, Laws of Hong Kong) or which do not
            constitute an offer to the public thereunder; and

      (2)   it has not issued, or had in its possession for the purpose of
            issue and will not issue or have in its possession for the purpose
            of issue (in each case whether in Hong Kong or elsewhere), any
            advertisement, invitation, or document relating to the offered
            notes which is directed at, or the contents of which are likely to
            be accessed or read by, the public in Hong Kong (except if
            permitted to do so under the securities laws of Hong Kong) other
            than with respect to the offered notes which are or are intended
            to be disposed of only to persons outside Hong Kong or only to
            "professional investors" within the meaning of the Securities and
            Futures Ordinance (Cap. 571, Laws of Hong Kong) and any rules made
            thereunder.


                                     S-39



Singapore

      This prospectus supplement has not been registered with the Monetary
Authority of Singapore under the Securities and Futures Act, Chapter 289 of
Singapore (the "Securities and Futures Act"). Accordingly, each underwriter
will represent and agree that the offered notes may not be offered or sold or
made the subject of an invitation for subscription or purchase nor may this
prospectus supplement or any other document or material in connection with the
offer or sale or invitation for subscription or purchase of any offered notes
be circulated or distributed, whether directly or indirectly, to any person in
Singapore other than (a) to an institutional investor pursuant to Section 274
of the Securities and Futures Act, (b) to a relevant person, or any person
pursuant to Section 275(1A) of the Securities and Futures Act, and in
accordance with the conditions specified in Section 275 of the Securities and
Futures Act, or (c) pursuant to, and in accordance with the conditions of, any
other applicable provision of the Securities and Futures Act.

      Each of the following relevant persons specified in Section 275 of the
Securities and Futures Act which has subscribed or purchased offered notes,
namely a person who is:

      (a)   a corporation (which is not an accredited investor) the sole
            business of which is to hold investments and the entire share
            capital of which is owned by one or more individuals, each of whom
            is an accredited investor; or

      (b)   a trust (where the trustee is not an accredited investor) whose
            sole purpose is to hold investments and each beneficiary is an
            accredited investor,

      should note that shares, debentures and units of shares and debentures
      of that corporation or the beneficiaries' rights and interest in that
      trust shall not be transferable for 6 months after that corporation or
      that trust has acquired the offered notes under Section 275 of the
      Securities and Futures Act except:

      (i)   to an institutional investor under Section 274 of the Securities
            and Futures Act or to a relevant person, or any person pursuant to
            Section 275(1A) of the Securities and Futures Act, and in
            accordance with the conditions, specified in Section 275 of the
            Securities and Futures Act;

      (ii)  where no consideration is given for the transfer; or

      (iii) by operation of law.

Taiwan

      Each underwriter will represent and agree that the offered notes have
not been and will not be registered with the Financial Supervisory Commission
of Taiwan, the Republic of China pursuant to relevant securities laws and
regulations and may not be offered or sold in Taiwan, the Republic of China
through a public offering or in circumstances which constitute an offer within
the meaning of the Securities and Exchange Law of Taiwan, the Republic of
China that requires a registration or approval of the Financial Supervisory
Commission of Taiwan, the Republic of China. No person or entity in Taiwan,
the Republic of China has been authorized to offer or sell the offered notes
in Taiwan, the Republic of China.

People's Republic of China

      Each underwriter will represent and agree that neither it nor any of its
affiliates has offered or sold or will offer or sell any of the offered notes
in the People's Republic of China (excluding Hong Kong, Macau and Taiwan, the
"PRC") as part of the initial distribution of the offered notes.

      This prospectus does not constitute an offer to sell or the solicitation
of an offer to buy any securities in the PRC to any person to whom it is
unlawful to make the offer or solicitation in the PRC.



                                     S-40



      The Issuer does not represent that this prospectus may be lawfully
distributed, or that any offered notes may be lawfully offered, in compliance
with any applicable registration or other requirements in the PRC, or pursuant
to an exemption available thereunder, or assume any responsibility for
facilitating any such distribution or offering. In particular, no action has
been taken by the Issuer which would permit a public offering of any offered
notes or distribution of this document in the PRC. Accordingly, the offered
notes are not being offered or sold within the PRC by means of this prospectus
or any other document. Neither this prospectus nor any advertisement or other
offering material may be distributed or published in the PRC, except under
circumstances that will result in compliance with any applicable laws and
regulations.



                                     S-41



                    Material United States tax consequences

      The following discussion supplements and, to the extent that it is
inconsistent with, replaces the discussion contained in the accompanying
prospectus in the section entitled "Material United States tax consequences".
Prospective investors should also consult the discussion describing the
principal US federal income tax consequences of the purchase, ownership and
disposition of the offered notes contained in the section entitled "Material
United States tax consequences" in the accompanying prospectus.

Accrual of interest on the series 2007-2 class 4A1 Notes

      On June 11, 1996, the Treasury Department issued final regulations (the
"CPDI Regulations") concerning the proper US federal income tax treatment of
contingent payment debt obligations, which apply to debt instruments issued on
or after August 13, 1996. In general, the CPDI Regulations cause the timing
and character of income, gain or loss reported on a contingent payment debt
instrument to substantially differ from the timing and character of income,
gain or loss reported on a conventional non-contingent payment debt instrument
under general principles of current US federal income tax law. However, debt
instruments that are subject to the rules set forth in section 1272(a)(6) of
the Internal Revenue Code of 1986, as amended (the "Code") (regarding the
accrual of original issue discount with respect to a debt instrument that may
be accelerated by reason of prepayment of other obligations securing such debt
instrument) are generally exempt from the timing and character rules provided
by the CPDI Regulations. Since, under certain circumstances, the series 2007-2
class 4A1 notes may be accelerated by reason of the prepayment of the mortgage
loans, the series 2007-2 class 4A1 notes should be subject to the rules set
forth in section 1272(a)(6) of the Code and, therefore, should not be subject
to the CPDI Regulations. See "Maturity and repayment considerations" in this
prospectus supplement and "Material United States tax consequences - Taxation
of US holders of the US notes - Qualified Stated Interest and Original Issue
Discount ("OID")" in the accompanying prospectus. However, the rules
applicable to debt instruments described in section 1272(a)(6) of the Code do
not set forth specific rules for determining the appropriate character, timing
and amount of income, gain or loss that must be recognized by a taxpayer from
holding prepayable securities bearing an adjustable rate of interest that
results in one or more contingent payments, similar to the series 2007-2 class
4A1 notes. In the absence of any specific provision in the CPDI Regulations
that would currently apply to the series 2007-2 class 4A1 notes, and taking
into account that there currently does not exist any authority directly
addressing the treatment of instruments that are substantially similar to the
series 2007-2 class 4A1 notes, the US federal income tax consequences of the
purchase, ownership and disposition of the series 2007-2 class 4A1 notes
should be governed by general principles of current US federal income tax law.

      Under general principles of current US federal income tax law, payments
of interest on a debt instrument generally will be taxable to a US holder as
ordinary interest income at the time such payments are accrued or are received
(in accordance with the US holder's regular method of tax accounting).
Consequently, under these principles, the amounts payable as stated interest
on the series 2007-2 class 4A1 notes should be treated as ordinary interest
income at the time such payments are accrued or are received by a US holder
(in accordance with the US holder's regular method of tax accounting).

      Because of the uncertainties concerning the application of section
1272(a)(6) of the Code to the series 2007-2 class 4A1 notes and because the
rules relating to debt instruments having an adjustable rate of interest are
limited in their application in ways that could preclude their application to
the series 2007-2 class 4A1 notes even in the absence of section 1272(a)(6) of
the Code, the IRS could assert that the series 2007-2 class 4A1 notes should
be governed by some other method not yet set forth in regulations or should be
treated as having been issued with original issue discount. For an additional
discussion regarding the accrual of original issue discount on the series
2007-2 class 4A1 notes pursuant to the rules contained in section 1272(a)(6)
of the Code, see "Material United States tax consequences - Taxation of US
holders of the US Notes - Qualified Stated Interest and Original Issue
Discount ("OID")" in the accompanying prospectus.


                                     S-42



Sale, exchange or redemption of the series 2007-2 class 4A1 notes

      In general, a US holder of a series 2007-2 class 4A1 note will have an
adjusted tax basis in such note equal to the cost of the note to such holder,
and reduced by any payments received thereon by the US holder other than
payments of stated interest. Upon a sale, exchange or redemption of a series
2007-2 class 4A1 note, a US holder will generally recognize gain or loss in an
amount equal to the difference between the amount realized (less any accrued
interest, which would be taxable as such) and the holder's adjusted tax basis
in such note. Such gain or loss will be long-term capital gain or loss if the
US holder has held the series 2007-2 class 4A1 note for more than one year at
the time of the sale, exchange or redemption. In certain circumstances, US
holders that are individuals may be entitled to preferential treatment for net
capital gains. The ability of US holders to offset capital losses against
ordinary income is limited.

Alternative characterization of the series 2007-2 class 4A1 notes and the
accrual of interest on the series 2007-2 class 4A1 notes

      As previously discussed, the proper characterization of the series
2007-2 class 4A1 notes for US federal income tax purposes is not entirely
clear because there are no authorities directly addressing securities
comparable to the series 2007-2 class 4A1 notes. Therefore, prospective
investors should consult their own tax advisors with respect to the potential
impact of alternative characterizations of the series 2007-2 class 4A1 notes,
including the possible characterization of the series 2007-2 class 4A1 notes
as equity in the issuing entity for US federal income tax purposes. See
"Material United States tax consequences - Alternative characterization of the
US notes" in the accompanying prospectus.

      In addition, assuming that the series 2007-2 class 4A1 notes are
properly treated as debt of the issuing entity for US federal income tax
purposes, another possible alternative characterization of the series 2007-2
class 4A1 notes is that the IRS could assert that the series 2007-2 class 4A1
notes are not debt instruments to which section 1272(a)(6) of the Code
applies, but rather are sequential "short-term obligations", which are
exchanged and reissued for US federal income tax purposes on each one-year
transfer date in connection with the remarketing of the tendered notes. See
"Material United States tax consequences - Taxation of US holders of the US
notes - Qualified Stated Interest and Original Issue Discount ("OID")" and
"Material United States tax consequences - Taxation of US holders of the US
notes - Sales and Retirement" in the accompanying prospectus. Alternatively,
the IRS could assert that the series 2007-2 class 4A1 notes are either
contingent payment debt obligations or, in any event, should be treated
similar to contingent payment debt instruments governed by the CPDI
Regulations. The CPDI Regulations generally require a US holder of such an
instrument to include future contingent and noncontingent interest payments in
income as such interest accrues based upon a projected payment schedule.
Moreover, in general, under the CPDI regulations, any gain recognized by a US
holder on the sale, exchange or retirement of a contingent payment debt
instrument will be treated as ordinary income and all or a portion of any loss
realized could be treated as ordinary loss as opposed to capital loss
(depending on the circumstances).

      Prospective investors should consult their own tax advisers regarding
the personal US tax consequences with respect to the potential impact of an
alternative characterization of the series 2007-2 class 4A1 notes for the US
federal income tax purposes.



                                     S-43



                                 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 Northern Rock by Sidley Austin (UK) LLP.
Certain matters of United States law regarding matters of United States
federal income tax law with respect to the offered notes will be passed upon
for Northern Rock by Sidley Austin LLP, New York. Certain matters of English
law and United States law will be passed upon for the underwriters by Allen &
Overy LLP, London.



                                     S-44



                                   ANNEX A-1

                      The cut-off date mortgage portfolio

      The information provided in this Annex A-1 constitutes an integral part
of this prospectus supplement and is incorporated by reference into this
prospectus supplement.

      The statistical and other information contained herein has been compiled
by reference to the mortgage loans in the mortgage portfolio securing the
notes as of March 31, 2007 (the "cut-off date"). The U.S. dollar figures set
forth in the tables below have been calculated based on the currency exchange
rate of (GBP)1 = $1.9581 and 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
any additional mortgage portfolio (which comprises a portion of the cut-off
date portfolio) if, in the period up to (and including) the assignment date
related to such additional mortgage portfolio, 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 applicable 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 to
be assigned on the applicable assignment date once the determination has 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. The mortgage loans in the mortgages trust are
selected on the basis of the seller's lending criteria set forth in the
mortgage sale agreement. The material aspects of such lending criteria are
described under "The mortgage loans - Origination of the mortgage loans" in
the accompanying prospectus. Standardized credit scoring is not used in the UK
mortgage market. For an indication of the credit quality of borrowers in
respect of the mortgage loans investors may refer to such lending criteria and
to the historical performance of the mortgage loans in the mortgages trust in
this Annex A-1 and in Annex D. One significant indicator of obligor credit
quality is arrears and losses. The information presented under "Arrears and
loss experience" on page A-1-11 in this Annex A-1 reflects the arrears and
losses experience of the mortgage portfolio as at the dates indicated. Any
material change to the seller's lending criteria, which could lead to arrears
and losses deviating from the historical experience presented in the table
under "Arrears and loss experience", will be reported by the seller on
periodic reports filed with the SEC on Form 10-D. 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 cut-off date mortgage portfolio was drawn up as at the cut-off date
and comprised 479,902 mortgage loans having an aggregate current balance of
(GBP)54,555,028,733.40 as at that date. The seller originated the mortgage
loans in the cut-off date mortgage portfolio between July 1, 1995 and January
31, 2007 (save for the Scottish mortgage loans in the cut-off date mortgage
portfolio, which were originated by the seller between July 1, 2001 and
January 31, 2007).

      The borrowers in respect of 427,240 of the mortgage loans in the cut-off
date mortgage portfolio (or 89.13% 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.

      254,592 mortgage loans in the cut-off date mortgage portfolio (or 59.58%
of the aggregate current balance of the mortgage loans as of the cut-off date)
were fixed rate mortgage loans. The remaining 225,310 mortgage loans in the
cut-off date mortgage portfolio (or 40.42% 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.

      456,799 of the mortgage loans in the cut-off date mortgage portfolio (or
97.30% of the aggregate current balance of the mortgage loans as of the
cut-off date) were flexible mortgage loans, 156,791 of which (or 28.44% of the
aggregate current balance of the mortgage loans as of the cut-of-date) were
Together mortgage loans.

      As of the cut-off date, the seller's standard variable rate for existing
and new borrowers was 7.34% per annum.


                                    A-1-1




Types of property

                                 Aggregate current   Aggregate current                     Number of mortgage
Type of property                     balance (US$)       balance (US$)        % of total                loans          % of total
- -----------------------  ------------------------- ------------------- ----------------- -------------------- -------------------
                                                                                                          
Detached Bungalow                 1,690,068,806.75    3,309,323,730.50             3.10%               13,030               2.72%
Detached House                   12,220,142,870.25   23,928,261,754.24            22.40%               76,829              16.01%
Flat                              6,424,828,652.40   12,580,456,984.26            11.78%               62,236              12.97%
Maisonette                          854,209,614.94    1,672,627,847.01             1.57%                7,016               1.46%
New Property                         22,223,589.88       43,516,011.34             0.04%                  152               0.03%
Other                             2,173,887,769.95    4,256,689,642.34             3.98%               19,930               4.15%
Semi Detached Bungalow              696,990,588.77    1,364,777,271.87             1.28%                7,284               1.52%
Purpose Built Flat                   30,622,634.40       59,962,180.42             0.06%                  589               0.12%
Semi Detached House              14,152,929,269.38   27,712,850,802.37            25.94%              129,219              26.93%
Terraced House                   16,289,124,936.68   31,895,735,538.51            29.86%              163,617              34.09%
                         ------------------------- ------------------- ----------------- -------------------- -------------------
Total                            54,555,028,733.40  106,824,201,762.87           100.00%              479,902             100.00%
                         ========================= =================== ================= ==================== ===================



Expected seasoning of mortgage loans at closing

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




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

                                                                                                
0 to 6                5,456,411,310.98       10,684,198,988.03           10.00%             37,481              7.81%
6 to 12              11,523,295,665.12       22,563,765,241.87           21.12%             91,579             19.08%
12 to 18              8,442,266,139.58       16,530,801,327.91           15.47%             70,027             14.59%
18 to 24              8,783,785,181.91       17,199,529,764.70           16.10%             74,584             15.54%
24 to 30              4,927,095,701.22        9,647,746,092.56            9.03%             42,484              8.85%
30 to 36              4,293,234,370.63        8,406,582,221.13            7.87%             38,272              7.97%
36 to 42              2,195,464,732.21        4,298,939,492.14            4.02%             19,452              4.05%
42 to 48              2,390,768,649.50        4,681,364,092.59            4.38%             21,849              4.55%
48 to 54              1,998,012,758.83        3,912,308,783.07            3.66%             20,234              4.22%
54 to 60              1,296,726,153.03        2,539,119,480.25            2.38%             15,348              3.20%
60 to 66                804,922,343.39        1,576,118,440.59            1.48%             10,305              2.15%
66 to 72                613,915,726.19        1,202,108,383.45            1.13%              8,413              1.75%
72 to 78                355,947,362.10          696,980,529.73            0.65%              5,032              1.05%
78 to 84                253,095,466.52          495,586,232.99            0.46%              3,851              0.80%
84 to 90                197,723,973.09          387,163,311.71            0.36%              3,133              0.65%
90 to 96                179,636,334.35          351,745,906.29            0.33%              2,675              0.56%
96 to 102               135,333,489.08          264,996,504.97            0.25%              2,185              0.46%
102 to 108              162,733,245.50          318,647,968.01            0.30%              2,504              0.52%
108 to 114              178,688,519.52          349,889,990.07            0.33%              2,866              0.60%
114 to 120              105,058,394.82          205,714,842.90            0.19%              1,984              0.41%
120 to 126               75,684,061.48          148,196,960.78            0.14%              1,660              0.35%
126 to 132               74,081,846.36          145,059,663.36            0.14%              1,561              0.33%
132 to 138               65,524,702.92          128,303,920.79            0.12%              1,419              0.30%
138 to 144               45,622,605.07           89,333,622.99            0.08%              1,004              0.21%
                 --------------------- ----------------------- ---------------- ------------------ ------------------
Total                54,555,028,733.40      106,824,201,762.87          100.00%            479,902            100.00%
                 ===================== ======================= ================ ================== ==================



      The weighted average seasoning of mortgage loans as of the closing date
is expected to be 24.80 months. The maximum seasoning of mortgage loans as of
the closing date is expected to be 142.75 months and the minimum seasoning of
the mortgage loans as of the closing date is expected to be 3.71 months.



                                    A-1-2





Years to maturity at closing

                     Aggregate current       Aggregate current                           Number of
Years to maturity        balance (GBP)           balance (US$)       % of total     mortgage loans         % of total
- ----------------- -------------------- ----------------------- ---------------- ------------------ ------------------
                                                                                                
0 to 5                  339,240,234.18          664,266,302.55            0.62%              7,424              1.55%
5 to 10               2,700,784,099.61        5,288,405,345.45            4.95%             32,370              6.75%
10 to 15              4,785,319,106.22        9,370,133,341.89            8.77%             48,312             10.07%
15 to 20              9,847,283,363.58       19,281,965,554.23           18.05%             86,481             18.02%
20 to 25             25,440,067,384.98       49,814,195,946.53           46.63%            202,247             42.14%
25 to 30              7,095,653,905.38       13,893,999,912.12           13.01%             63,520             13.24%
30 to 35              4,346,413,897.08        8,510,713,051.87            7.97%             39,545              8.24%
35 to 40                    266,742.37              522,308.23            0.00%                  3              0.00%
                  -------------------- ----------------------- ---------------- ------------------ ------------------
Total                54,555,028,733.40      106,824,201,762.87          100.00%            479,902            100.00%
                  ==================== ======================= ================ ================== ==================



      The weighted average remaining term of the mortgage loans as of the
closing date is expected to be 21.80 years and the maximum remaining term as
of the closing date is expected to be 35.17 years.


Geographical distribution of mortgaged properties

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




                               Aggregate current      Aggregate current                              Number of
Region                             balance (GBP)          balance (US$)        % of total       mortgage loans          % of total
- --------------------------- -------------------- ---------------------- ----------------- -------------------- -------------------
                                                                                                             
East Anglia                     1,233,253,631.03       2,414,833,934.92             2.26%               10,742               2.24%
East Midlands                   3,612,933,638.96       7,074,485,358.45             6.62%               35,037               7.30%
Greater London                  9,893,624,283.35      19,372,705,709.23            18.14%               55,873              11.64%
North                           3,219,708,609.96       6,304,511,429.16             5.90%               41,268               8.60%
North West                      5,696,187,565.46      11,153,704,871.93            10.44%               60,192              12.54%
Scotland                        5,415,126,023.48      10,603,358,266.58             9.93%               66,463              13.85%
South East                     11,258,263,129.68      22,044,805,034.23            20.64%               75,968              15.83%
South West                      4,480,046,280.14       8,772,378,621.14             8.21%               35,057               7.31%
Wales                           1,862,860,641.41       3,647,667,421.94             3.41%               19,351               4.03%
West Midlands                   3,582,772,954.23       7,015,427,721.68             6.57%               33,130               6.90%
Yorkshire & Humberside          4,300,251,975.70       8,420,323,393.62             7.88%               46,821               9.76%
                            -------------------- ---------------------- ----------------- -------------------- -------------------
Total                          54,555,028,733.40     106,824,201,762.87           100.00%              479,902             100.00%
                            ==================== ====================== ================= ==================== ===================


                                                                A-1-3





      Employment rates differ across regions. The South West has the lowest
level of unemployment whilst London has the highest (Source: Office for
National Statistics). House prices and incomes also vary throughout England,
Scotland and Wales. The table below summarizes the average house price and the
average income of mortgage loan borrowers for each region in order to produce
a house price to earnings ratio for each region for the fourth quarter of
2006. This ratio is highest in the South East (4.42) and lowest in Scotland
(3.52).




                                                               Average
                                        Average     Recorded Income of
                                       Dwelling              Borrowers     Price/ Earnings
Region(1)                           Price (GBP)       (GBP) per annum)               Ratio
- ----------------------------- ----------------- ---------------------- -------------------
                                                                            
North East                              148,733                 40,518                3.67
North West                              164,554                 42,834                3.84
Yorkshire & Humber                      166,878                 42,891                3.89
East Midlands                           171,895                 43,335                3.97
West Midlands                           186,406                 45,657                4.08
East                                    228,227                 53,598                4.26
Scotland                                145,538                 41,304                3.52
London                                  311,001                 75,676                4.11
South East                              264,660                 59,840                4.42
South West                              222,289                 51,219                4.34
Wales                                   163,974                 43,592                3.76
- -----------
(1)   The geographic regions shown above are U.K. economic planning regions.
      (Source: The Department for Communities and Local Government)



Current loan-to-value ratios

      The following table shows the range of current loan-to-value, or LTV,
ratios, which express the current 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
remortgaged its property or to which the seller has made a further advance, as
described in the prospectus under "The mortgage loans - Characteristics of the
mortgage loans - Maximum LTV ratio".




                               Aggregate current      Aggregate current                              Number of
Current LTV                        balance (GBP)          balance (US$)        % of total       mortgage loans          % of total
- --------------------------- -------------------- ---------------------- ----------------- -------------------- -------------------
                                                                                                             
0% to 25%                         766,494,382.17       1,500,872,649.73             1.40%               20,368               4.24%
25% to 50%                      4,735,990,421.76       9,273,542,844.85             8.68%               57,736              12.03%
50% to 55%                      1,776,847,697.79       3,479,245,477.04             3.26%               17,030               3.55%
55% to 60%                      2,065,380,134.38       4,044,220,841.13             3.79%               18,575               3.87%
60% to 65%                      2,469,893,819.46       4,836,299,087.88             4.53%               20,877               4.35%
65% to 70%                      2,943,677,550.12       5,764,015,010.89             5.40%               24,464               5.10%
70% to 75%                      3,684,359,568.14       7,214,344,470.37             6.75%               28,461               5.93%
75% to 80%                      4,369,392,368.88       8,555,707,197.50             8.01%               32,031               6.67%
80% to 85%                      6,720,239,156.74      13,158,900,292.81            12.32%               48,793              10.17%
85% to 90%                      7,907,262,163.96      15,483,210,043.25            14.49%               60,954              12.70%
90% to 95%                     11,201,260,908.69      21,933,188,985.31            20.53%              100,130              20.86%
95% to 100%                     5,694,878,159.94      11,151,140,924.98            10.44%               48,319              10.07%
> 100%                            219,352,401.37         429,513,937.12             0.40%                2,164               0.45%
                            -------------------- ---------------------- ----------------- -------------------- -------------------
Total                          54,555,028,733.40     106,824,201,762.87           100.00%              479,902             100.00%
                            ==================== ====================== ================= ==================== ===================



      The weighted average current loan-to-value ratio of the mortgage loans
as of the cut-off date was 77.51%.



                                    A-1-4



Current indexed loan-to-value ratios

      The following table shows the range of current indexed loan-to-value, or
LTV, ratios, which express the current 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 current      Aggregate current                              Number of
Current indexed LTV                balance (GBP)          balance (US$)        % of total       mortgage loans          % of total
- --------------------------- -------------------- ---------------------- ----------------- -------------------- -------------------
                                                                                                             
0% to 25%                       1,505,510,423.18       2,947,939,959.63             2.76%               35,570               7.41%
25% to 50%                      7,074,418,777.18      13,852,419,407.60            12.97%               82,773              17.25%
50% to 55%                      2,361,261,956.63       4,623,587,037.28             4.33%               21,048               4.39%
55% to 60%                      2,741,447,346.26       5,368,028,048.71             5.03%               22,990               4.79%
60% to 65%                      3,256,339,486.67       6,376,238,348.85             5.97%               25,492               5.31%
65% to 70%                      3,892,496,257.59       7,621,896,921.99             7.13%               28,858               6.01%
70% to 75%                      5,088,850,446.81       9,964,478,059.90             9.33%               36,949               7.70%
75% to 80%                      6,157,341,799.50      12,056,690,977.60            11.29%               44,816               9.34%
80% to 85%                      7,362,266,874.95      14,416,054,767.84            13.50%               56,249              11.72%
85% to 90%                      7,862,825,347.11      15,396,198,312.18            14.41%               64,932              13.53%
90% to 95%                      5,209,905,788.95      10,201,516,525.34             9.55%               43,911               9.15%
95% to 100%                     2,014,400,369.14       3,944,397,362.81             3.69%               16,064               3.35%
> 100%                             27,963,859.43          54,756,033.15             0.05%                  250               0.05%
                            -------------------- ---------------------- ----------------- -------------------- -------------------
Total                          54,555,028,733.40     106,824,201,762.87           100.00%              479,902             100.00%
                            ==================== ====================== ================= ==================== ===================


      The weighted average current indexed loan-to-value ratio of the mortgage
loans as of the cut-off date was 70.98%.

Outstanding balances

      The following table shows the outstanding balances of a mortgage loan
(including capitalized fees and/or charges, if applicable) as of the cut-off
date:



Range of current               Aggregate current      Aggregate current                              Number of
principal balance (GBP)            balance (GBP)          balance (US$)        % of total       mortgage loans          % of total
- --------------------------- -------------------- ---------------------- ----------------- -------------------- -------------------
                                                                                                             
0 to 25,000                       245,228,037.34         480,181,019.92             0.45%               15,624               3.26%
25,000 to 50,000                2,015,745,900.09       3,947,032,046.97             3.69%               51,989              10.83%
50,000 to 75,000                5,416,302,467.45      10,605,661,861.51             9.93%               85,605              17.84%
75,000 to 100,000               8,120,304,915.47      15,900,369,054.98            14.88%               93,388              19.46%
100,000 to 125,000              8,523,646,885.47      16,690,152,966.44            15.62%               76,088              15.85%
125,000 to 150,000              7,140,139,633.27      13,981,107,415.91            13.09%               52,238              10.89%
150,000 to 175,000              5,630,659,906.31      11,025,395,162.55            10.32%               34,887               7.27%
175,000 to 200,000              4,004,362,485.37       7,840,942,182.60             7.34%               21,463               4.47%
200,000 to 225,000              3,021,569,687.09       5,916,535,604.29             5.54%               14,307               2.98%
225,000 to 250,000              2,264,367,036.03       4,433,857,093.25             4.15%                9,579               2.00%
250,000 to 275,000              1,793,524,056.51       3,511,899,455.05             3.29%                6,862               1.43%
275,000 to 300,000              1,360,825,274.79       2,664,631,970.57             2.49%                4,750               0.99%
300,000 to 325,000              1,011,308,133.18       1,980,242,455.58             1.85%                3,249               0.68%
325,000 to 350,000                792,832,629.07       1,552,445,570.98             1.45%                2,353               0.49%
350,000 to 375,000                682,958,549.75       1,337,301,136.27             1.25%                1,891               0.39%
375,000 to 400,000                560,494,618.76       1,097,504,512.99             1.03%                1,451               0.30%
400,000 to 425,000                519,244,537.72       1,016,732,729.31             0.95%                1,265               0.26%
425,000 to 450,000                379,532,071.32         743,161,748.85             0.70%                  870               0.18%
450,000 to 475,000                356,783,618.27         698,618,002.93             0.65%                  774               0.16%
475,000 to 500,000                295,262,692.09         578,153,877.38             0.54%                  606               0.13%
500,000 to 525,000                 65,981,990.43         129,199,335.46             0.12%                  130               0.03%
525,000 to 550,000                 38,265,408.05          74,927,495.50             0.07%                   71               0.01%
550,000 to 575,000                 38,092,491.33          74,588,907.27             0.07%                   68               0.01%

                                                                A-1-5


575,000 to 600,000                 37,626,231.17          73,675,923.25             0.07%                   64               0.01%
600,000 to 625,000                 35,300,349.56          69,121,614.47             0.06%                   58               0.01%
625,000 to 650,000                 24,816,248.15          48,592,695.50             0.05%                   39               0.01%
650,000 to 675,000                 20,414,337.55          39,973,314.36             0.04%                   31               0.01%
675,000 to 700,000                 21,260,453.56          41,630,094.12             0.04%                   31               0.01%
700,000 to 725,000                 20,559,935.13          40,258,408.98             0.04%                   29               0.01%
725,000 to 750,000                 14,020,766.80          27,454,063.47             0.03%                   19               0.00%
750,000 to 775,000                 18,212,361.17          35,661,624.41             0.03%                   24               0.01%
775,000 to 800,000                 15,751,383.35          30,842,783.74             0.03%                   20               0.00%
800,000 to 825,000                 13,715,077.25          26,855,492.76             0.03%                   17               0.00%
825,000 to 850,000                  7,490,720.68          14,667,580.16             0.01%                    9               0.00%
850,000 to 875,000                 10,268,786.40          20,107,310.65             0.02%                   12               0.00%
875,000 to 900,000                  7,988,890.52          15,643,046.53             0.01%                    9               0.00%
900,000 to 925,000                  9,096,264.85          17,811,396.20             0.02%                   10               0.00%
925,000 to 950,000                  7,522,424.63          14,729,659.67             0.01%                    8               0.00%
950,000 to 975,000                  8,606,127.03          16,851,657.34             0.02%                    9               0.00%
975,000 to 1,000,000                4,945,350.44           9,683,490.70             0.01%                    5               0.00%
                            -------------------- ---------------------- ----------------- -------------------- -------------------
Total                          54,555,028,733.40     106,824,201,762.87           100.00%              479,902             100.00%
                            ==================== ====================== ================= ==================== ===================



      The largest mortgage loan had a current balance as of the cut-off date
of (GBP)999,001.88 or $1,956,145.81. The average current balance as of the
cut-off date was approximately (GBP)113,679.52 or $222,595.87.



Mortgage loan products

Mortgage loan                  Aggregate current      Aggregate current                              Number of
products                           balance (GBP)          balance (US$)        % of total       mortgage loans          % of total
- --------------------------- -------------------- ---------------------- ----------------- -------------------- -------------------
                                                                                                             
Tracker                         2,654,626,013.59       5,198,023,197.21             4.87%               20,204               4.21%
Variable                        3,470,715,818.83       6,796,008,644.85             6.36%               43,480               9.06%
Capped                             45,282,688.71          88,668,032.76             0.08%                  784               0.16%
Discount                          363,724,416.34         712,208,779.64             0.67%                4,051               0.84%
Fixed                          32,503,652,419.06      63,645,401,801.76            59.58%              254,592              53.05%
Together Connections               66,458,285.58         130,131,968.99             0.12%                1,178               0.25%
Together                       15,450,569,091.29      30,253,759,337.65            28.32%              155,613              32.43%
                            -------------------- ---------------------- ----------------- -------------------- -------------------
Total                          54,555,028,733.40     106,824,201,762.87           100.00%              479,902             100.00%
                            ==================== ====================== ================= ==================== ===================


                                                                A-1-6







Employment status

                               Aggregate current      Aggregate current                              Number of
Employment status                  balance (GBP)          balance (US$)        % of total       mortgage loans          % of total
- --------------------------- -------------------- ---------------------- ----------------- -------------------- -------------------
                                                                                                             
Full Time                      43,917,535,643.11      85,994,926,542.77            80.50%              407,560              84.93%
Part Time                         491,414,299.49         962,238,339.83             0.90%                6,165               1.28%
Retired                           192,381,942.85         376,703,082.29             0.35%                3,146               0.66%
Self Employed                   9,531,711,091.64      18,664,043,488.54            17.47%               57,634              12.01%
Other(1)                          421,985,756.31         826,290,309.43             0.77%                5,397               1.12%
                            -------------------- ---------------------- ----------------- -------------------- -------------------
Total                          54,555,028,733.40     106,824,201,762.87           100.00%              479,902             100.00%
                            ==================== ====================== ================= ==================== ===================
- ----------------------
(1)   This category includes borrowers with a private income (e.g. family trust) and borrowers who are students with mortgage loans
      guaranteed by a parent.


      Approximately 43.68% 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 in the prospectus under "The mortgage loans -
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 current      Aggregate current                              Number of
Fixed rate %                       balance (GBP)          balance (US$)        % of total       mortgage loans          % of total
- --------------------------- -------------------- ---------------------- ----------------- -------------------- -------------------
                                                                                                             
0.00-2.99%                         96,350,601.80         188,664,113.38             0.30%                  715               0.28%
3.00-3.99%                        431,212,641.41         844,357,473.14             1.33%                2,742               1.08%
4.00-4.99%                     19,473,553,228.21      38,131,164,576.16            59.91%              136,119              53.47%
5.00-5.99%                     12,192,209,627.62      23,873,565,671.84            37.51%              111,464              43.78%
6.00-6.99%                        287,847,016.42         563,633,242.85             0.89%                3,274               1.29%
7.00-7.99%                         22,479,303.60          44,016,724.38             0.07%                  278               0.11%
                            -------------------- ---------------------- ----------------- -------------------- -------------------
Total                          32,503,652,419.06      63,645,401,801.75           100.00%              254,592             100.00%
                            ==================== ====================== ================= ==================== ===================





Month/year in which fixed rate period ends

Month/year in which            Aggregate current      Aggregate current                              Number of
fixed rate period ends             balance (GBP)          balance (US$)        % of total       mortgage loans          % of total
- --------------------------- -------------------- ---------------------- ----------------- -------------------- -------------------
                                                                                                             
April 2007                          1,112,192.64           2,177,784.41             0.00%                   36               0.01%
May 2007                          177,932,158.61         348,408,959.77             0.55%                1,412               0.55%
June 2007                         399,993,363.79         783,227,005.64             1.23%                3,346               1.31%
July 2007                         151,873,503.74         297,383,507.67             0.47%                1,058               0.42%
August 2007                       398,627,262.42         780,552,042.54             1.23%                3,424               1.34%
September 2007                  1,054,221,490.10       2,064,271,099.76             3.24%                7,449               2.93%
October 2007                    1,238,201,469.60       2,424,522,297.62             3.81%                8,507               3.34%
November 2007                     135,467,539.74         265,258,989.56             0.42%                1,519               0.60%
December 2007                     167,218,002.62         327,429,570.93             0.51%                1,626               0.64%
January 2008                    1,338,854,578.12       2,621,611,149.42             4.12%                9,650               3.79%
February 2008                   1,366,456,833.92       2,675,659,126.50             4.20%               10,095               3.97%
March 2008                      1,636,441,626.52       3,204,316,348.89             5.03%               10,704               4.20%
April 2008                        212,381,049.20         415,863,332.44             0.65%                1,628               0.64%
May 2008                        1,748,718,971.84       3,424,166,618.76             5.38%               12,064               4.74%
June 2008                       1,534,620,936.40       3,004,941,255.56             4.72%               10,177               4.00%

                                                                A-1-7



Month/year in which            Aggregate current      Aggregate current                              Number of
fixed rate period ends             balance (GBP)          balance (US$)        % of total       mortgage loans          % of total
- --------------------------- -------------------- ---------------------- ----------------- -------------------- -------------------
                                                                                                             
July 2008                       1,675,431,282.03       3,280,661,993.34             5.15%               11,104               4.36%
August 2008                     1,308,099,998.01       2,561,390,606.10             4.02%                9,693               3.81%
September 2008                  1,307,837,719.86       2,560,877,039.26             4.02%                9,973               3.92%
October 2008                      919,687,260.89       1,800,839,625.55             2.83%                7,602               2.99%
November 2008                   1,277,319,238.68       2,501,118,801.26             3.93%                9,036               3.55%
December 2008                   1,422,903,569.69       2,786,187,479.81             4.38%                8,798               3.46%
January 2009                    1,038,657,265.05       2,033,794,790.69             3.20%                7,720               3.03%
February 2009                     416,729,181.71         815,997,410.71             1.28%                3,294               1.29%
March 2009                        212,429,505.36         415,958,214.45             0.65%                1,738               0.68%
April 2009                         81,787,449.48         160,148,004.83             0.25%                  991               0.39%
May 2009                          244,335,248.82         478,432,850.71             0.75%                2,078               0.82%
June 2009                         215,396,074.87         421,767,054.20             0.66%                2,092               0.82%
July 2009                         153,214,339.66         300,008,998.49             0.47%                1,430               0.56%
August 2009                       251,176,723.61         491,829,142.50             0.77%                2,442               0.96%
September 2009                    191,808,155.32         375,579,548.93             0.59%                1,870               0.73%
October 2009                       96,035,432.41         188,046,980.20             0.30%                1,017               0.40%
November 2009                     183,112,540.50         358,552,665.55             0.56%                1,709               0.67%
December 2009                     266,188,874.71         521,224,435.57             0.82%                2,743               1.08%
January 2010                      193,627,774.59         379,142,545.42             0.60%                2,077               0.82%
February 2010                     454,074,569.95         889,123,415.42             1.40%                4,055               1.59%
March 2010                         21,611,496.33          42,317,470.96             0.07%                  258               0.10%
April 2010                        164,473,865.67         322,056,276.37             0.51%                1,405               0.55%
May 2010                          262,154,855.76         513,325,423.06             0.81%                2,650               1.04%
June 2010                         588,709,282.74       1,152,751,646.53             1.81%                5,136               2.02%
July 2010                         142,405,573.38         278,844,353.24             0.44%                1,244               0.49%
August 2010                       190,636,819.76         373,285,956.77             0.59%                1,713               0.67%
September 2010                    697,406,114.06       1,365,590,911.94             2.15%                6,033               2.37%
October 2010                      748,617,000.97       1,465,866,949.60             2.30%                6,603               2.59%
November 2010                      15,250,418.31          29,861,844.09             0.05%                  157               0.06%
January 2011                      669,266,903.96       1,310,491,524.64             2.06%                5,828               2.29%
February 2011                     241,976,134.83         473,813,469.61             0.74%                2,076               0.82%
March 2011                        253,341,462.85         496,067,918.41             0.78%                2,215               0.87%
April 2011                          4,136,437.68           8,099,558.62             0.01%                   57               0.02%
May 2011                          602,666,671.50       1,180,081,609.46             1.85%                5,094               2.00%
June 2011                         448,659,559.11         878,520,282.69             1.38%                3,816               1.50%
July 2011                         617,393,511.29       1,208,918,234.46             1.90%                5,324               2.09%
August 2011                       480,162,276.15         940,205,752.93             1.48%                3,987               1.57%
September 2011                    269,063,142.71         526,852,539.74             0.83%                2,255               0.89%
October 2011                      156,164,595.47         305,785,894.39             0.48%                1,404               0.55%
November 2011                     433,116,514.02         848,085,446.10             1.33%                3,717               1.46%
December 2011                     257,359,874.84         503,936,370.92             0.79%                2,057               0.81%
January 2012                       83,795,355.89         164,079,686.37             0.26%                  776               0.30%
February 2012                      88,866,251.83         174,009,007.71             0.27%                  882               0.35%
March 2012                         10,670,688.85          20,894,275.84             0.03%                  119               0.05%
April 2012                          8,907,883.14          17,442,525.98             0.03%                  104               0.04%
May 2012                           10,559,381.46          20,676,324.84             0.03%                  119               0.05%
June 2012                          23,483,685.23          45,983,404.05             0.07%                  218               0.09%
July 2012                           6,894,727.69          13,500,566.29             0.02%                   72               0.03%
August 2012                        10,133,744.65          19,842,885.40             0.03%                   97               0.04%
September 2012                     31,995,579.70          62,650,544.61             0.10%                  333               0.13%
October 2012                       40,505,365.36          79,313,555.91             0.12%                  428               0.17%
November 2012                         112,323.86             219,941.35             0.00%                    2               0.00%
December 2012                         312,575.56             612,054.20             0.00%                    7               0.00%
January 2013                       34,067,413.17          66,707,401.73             0.10%                  398               0.16%
February 2013                       5,638,026.09          11,039,818.89             0.02%                   59               0.02%
March 2013                          5,401,175.59          10,576,041.92             0.02%                   77               0.03%
May 2013                            8,142,317.70          15,943,472.29             0.03%                   74               0.03%
June 2013                           9,974,382.35          19,530,838.08             0.03%                  100               0.04%
July 2013                           8,631,394.89          16,901,134.33             0.03%                   81               0.03%


                                                               A-1-8



Month/year in which            Aggregate current      Aggregate current                              Number of
fixed rate period ends             balance (GBP)          balance (US$)        % of total       mortgage loans          % of total
- --------------------------- -------------------- ---------------------- ----------------- -------------------- -------------------
                                                                                                             
August 2013                        20,057,781.74          39,275,142.43             0.06%                  215               0.08%
September 2013                      8,159,852.35          15,977,806.89             0.03%                   86               0.03%
October 2013                        4,796,634.34           9,392,289.70             0.01%                   63               0.02%
November 2013                      17,610,077.95          34,482,293.63             0.05%                  168               0.07%
December 2013                      19,864,733.47          38,897,134.61             0.06%                  160               0.06%
January 2014                       11,856,786.28          23,216,773.21             0.04%                  114               0.04%
February 2014                       3,972,060.25           7,777,691.18             0.01%                   49               0.02%
March 2014                            622,471.43           1,218,861.31             0.00%                   10               0.00%
April 2014                          3,901,841.41           7,640,195.66             0.01%                   48               0.02%
May 2014                            1,798,491.64           3,521,626.48             0.01%                   24               0.01%
June 2014                           7,838,656.86          15,348,874.00             0.02%                  104               0.04%
August 2014                         5,964,101.52          11,678,307.19             0.02%                   75               0.03%
September 2014                     14,751,506.50          28,884,924.88             0.05%                  168               0.07%
October 2014                        7,375,708.67          14,442,375.15             0.02%                   90               0.04%
November 2014                       9,957,278.18          19,497,346.40             0.03%                  131               0.05%
January 2015                       11,369,432.32          22,262,485.43             0.03%                  154               0.06%
February 2015                      69,124,260.40         135,352,214.29             0.21%                  670               0.26%
April 2015                         21,749,377.54          42,587,456.16             0.07%                  225               0.09%
May 2015                           13,390,011.54          26,218,981.60             0.04%                  151               0.06%
June 2015                          36,237,872.20          70,957,377.55             0.11%                  365               0.14%
July 2015                          10,799,044.77          21,145,609.56             0.03%                  115               0.05%
August 2015                        12,435,169.44          24,349,305.28             0.04%                  124               0.05%
September 2015                     63,825,696.96         124,977,097.22             0.20%                  594               0.23%
October 2015                       75,144,212.05         147,139,881.62             0.23%                  762               0.30%
January 2016                       58,668,771.11         114,879,320.71             0.18%                  607               0.24%
February 2016                       1,473,835.49           2,885,917.27             0.00%                    9               0.00%
March 2016                          3,176,665.44           6,220,228.60             0.01%                   26               0.01%
May 2016                            6,696,677.41          13,112,764.04             0.02%                   49               0.02%
June 2016                          16,366,282.78          32,046,818.31             0.05%                  130               0.05%
July 2016                          42,828,834.85          83,863,141.52             0.13%                  389               0.15%
August 2016                        65,221,761.86         127,710,731.90             0.20%                  562               0.22%
September 2016                      7,252,229.11          14,200,589.82             0.02%                   66               0.03%
October 2016                        4,646,175.42           9,097,676.09             0.01%                   39               0.02%
November 2016                      32,360,087.26          63,364,286.86             0.10%                  296               0.12%
December 2016                      39,584,448.39          77,510,308.39             0.12%                  315               0.12%
January 2017                       17,845,822.26          34,943,904.57             0.05%                  174               0.07%
February 2017                      10,348,339.49          20,263,083.56             0.03%                  111               0.04%
March 2017                          1,199,434.34           2,348,612.38             0.00%                   15               0.01%
November 2017                         256,839.38             502,917.19             0.00%                    3               0.00%
December 2017                         250,703.07             490,901.68             0.00%                    3               0.00%
January 2018                        4,264,037.53           8,349,411.89             0.01%                   69               0.03%
February 2018                         125,080.66             244,920.44             0.00%                    4               0.00%
March 2018                          1,947,486.06           3,813,372.45             0.01%                   38               0.01%
May 2018                            3,800,983.89           7,442,706.56             0.01%                   68               0.03%
June 2018                           2,244,896.94           4,395,732.70             0.01%                   33               0.01%
August 2018                           571,080.83           1,118,233.37             0.00%                    7               0.00%
September 2018                      1,493,881.23           2,925,168.84             0.00%                   20               0.01%
October 2018                        1,526,744.69           2,989,518.78             0.00%                   20               0.01%
April 2019                          4,350,761.98           8,519,227.03             0.01%                   43               0.02%
May 2019                            4,276,956.06           8,374,707.66             0.01%                   43               0.02%
June 2019                          11,065,217.54          21,666,802.47             0.03%                  102               0.04%
August 2019                        10,233,135.70          20,037,503.01             0.03%                  107               0.04%
September 2019                     12,688,462.22          24,845,277.87             0.04%                  138               0.05%
October 2019                        7,385,920.39          14,462,370.72             0.02%                   87               0.03%
November 2019                      10,249,134.16          20,068,829.60             0.03%                  120               0.05%
January 2020                       13,929,625.14          27,275,598.99             0.04%                  154               0.06%
February 2020                      73,278,005.96         143,485,663.47             0.23%                  670               0.26%
April 2020                         20,039,796.80          39,239,926.11             0.06%                  197               0.08%
May 2020                           15,004,017.18          29,379,366.04             0.05%                  152               0.06%


                                                               A-1-9



Month/year in which            Aggregate current      Aggregate current                              Number of
fixed rate period ends             balance (GBP)          balance (US$)        % of total       mortgage loans          % of total
- --------------------------- -------------------- ---------------------- ----------------- -------------------- -------------------
                                                                                                             
June 2020                          39,785,773.21          77,904,522.52             0.12%                  375               0.15%
July 2020                          10,330,037.31          20,227,246.06             0.03%                  108               0.04%
August 2020                        15,425,806.33          30,205,271.37             0.05%                  130               0.05%
September 2020                     62,123,707.82         121,644,432.28             0.19%                  591               0.23%
October 2020                       75,742,829.04         148,312,033.54             0.23%                  721               0.28%
January 2021                       69,830,204.24         136,734,522.92             0.21%                  650               0.26%
February 2021                      10,221,949.68          20,015,599.67             0.03%                  104               0.04%
March 2021                          2,510,834.80           4,916,465.62             0.01%                   21               0.01%
May 2021                            8,203,994.93          16,064,242.47             0.03%                   61               0.02%
June 2021                          12,619,915.35          24,711,056.25             0.04%                  102               0.04%
July 2021                          28,857,226.93          56,505,336.05             0.09%                  257               0.10%
August 2021                        18,975,550.27          37,156,024.98             0.06%                  186               0.07%
September 2021                      5,317,034.17          10,411,284.61             0.02%                   55               0.02%
October 2021                        4,273,622.57           8,368,180.35             0.01%                   41               0.02%
November 2021                      18,613,684.95          36,447,456.50             0.06%                  172               0.07%
December 2021                      21,092,935.08          41,302,076.18             0.06%                  202               0.08%
January 2022                        9,258,316.59          18,128,709.71             0.03%                   83               0.03%
February 2022                       5,305,548.64          10,388,794.79             0.02%                   54               0.02%
March 2022                          1,270,285.86           2,487,346.74             0.00%                   16               0.01%
                            -------------------- ---------------------- ----------------- -------------------- -------------------
Total                          32,503,652,419.06      63,645,401,801.75           100.00%              254,592             100.00%
                            ==================== ====================== ================= ==================== ===================





Repayment terms

Type of repayment              Aggregate current      Aggregate current                              Number of
Plan                               balance (GBP)          balance (US$)        % of total       mortgage loans          % of total
- --------------------------- -------------------- ---------------------- ----------------- -------------------- -------------------
                                                                                                             
Endowment                       3,069,914,482.58       6,011,199,548.34             5.63%               26,623               5.55%
Interest Only                  17,518,954,200.65      34,303,864,220.29            32.11%              111,730              23.28%
Pension Policy                     35,774,221.46          70,049,503.04             0.07%                  368               0.08%
Personal Equity Plan               46,762,406.24          91,565,467.66             0.09%                  667               0.14%
Repayment                      33,883,623,422.47      66,347,523,023.54            62.11%              340,514              70.95%
                            -------------------- ---------------------- ----------------- -------------------- -------------------
Total                          54,555,028,733.40     106,824,201,762.87           100.00%              479,902             100.00%
                            ==================== ====================== ================= ==================== ===================



Arrears and loss experience

      The following tables show the arrears and repossession experience in
respect of the mortgage portfolio as at the dates indicated.

      The mortgage loans used in the tables below are administered in
accordance with Northern Rock's administration policies. The method by which
Northern Rock classifies mortgage loans as being in arrears is described in
the prospectus under "The servicer and the administration agreement - Arrears
and default procedures" and is important in helping to understand the arrears
and repossession information in respect of the mortgage portfolio, as at the
dates indicated, set forth in the following tables.



                                    A-1-10




                                           As at or for the year ended
                    -------------------------------------------------------------------------
                           December 31, 2003(1)                 December 31, 2004(1)
                    ------------------------------------ ------------------------------------
                       (GBP)(m)        $(m)           %    (GBP)(m)         $(m)           %
                                                                    
Current Balance          13,035      25,524         n/a      20,864       40,854         n/a
                      ---------   ---------    --------   ---------    ---------     -------
Number of
Mortgage Loans
Outstanding             177,469     177,469         n/a     245,813      245,813         n/a
                      ---------   ---------    --------   ---------    ---------     -------

Current Balance of Loans in Arrears

1 - 2 Months             103.63      202.92       0.80%      192.27       376.48       0.92%
2 - 3 Months              33.15       64.91       0.25%       61.40       120.23       0.29%
3 - 4 Months              10.62       20.80       0.08%       25.28        49.50       0.12%
4 - 5 Months               8.56       16.76       0.07%       14.67        28.73       0.07%
5 - 6 Months               4.54        8.89       0.03%        7.68        15.04       0.04%
6 - 7 Months               3.05        5.97       0.02%        5.26        10.30       0.03%
7 - 8 Months               1.80        3.52       0.01%        2.06         4.03       0.01%
8 - 9 Months               1.45        2.84       0.01%        1.77         3.47       0.01%
9 - 10 Months              0.56        1.10       0.00%        0.06         0.12       0.00%
10 - 11 Months             0.71        1.39       0.01%        0.52         1.02       0.00%
11 - 12 Months             0.12        0.23       0.00%        0.39         0.76       0.00%
12 - 13 Months             0.19        0.37       0.00%        0.00         0.00       0.00%
13 - 14 Months             0.17        0.33       0.00%        0.00         0.00       0.00%
14 - 15 Months             0.33        0.65       0.00%        0.00         0.00       0.00%
15 - 16 Months             0.00        0.00       0.00%        0.00         0.00       0.00%
16 - 17 Months             0.00        0.00       0.00%        0.00         0.00       0.00%

Total current
Balance of Mortgage
Loans in Arrears         168.88      330.68       1.30%      311.36       609.67       1.49%
                      ---------   ---------    --------   ---------    ---------     -------

Number of Mortgage Loans Outstanding in Arrears

1 - 2 Months              1,485       1,485       0.84%       2,204        2,204       0.90%
2 - 3 Months                523         523       0.29%         735          735       0.30%
3 - 4 Months                172         172       0.10%         340          340       0.14%
4 - 5 Months                134         134       0.08%         180          180       0.07%
5 - 6 Months                 76          76       0.04%         102          102       0.04%
6 - 7 Months                 50          50       0.03%          67           67       0.03%
7 - 8 Months                 25          25       0.01%          31           31       0.01%
8 - 9 Months                 22          22       0.01%          25           25       0.01%
9 - 10 Months                13          13       0.01%           2            2       0.00%
10 - 11 Months               10          10       0.01%           6            6       0.00%
11 - 12 Months                3           3       0.00%           3            3       0.00%
12 - 13 Months                3           3       0.00%           0            0       0.00%
13 - 14 Months                2           2       0.00%           0            0       0.00%
14 - 15 Months                5           5       0.00%           0            0       0.00%
15 - 16 Months                0           0       0.00%           0            0       0.00%
16 - 17 Months                0           0       0.00%           0            0       0.00%

Total Number of
Mortgage Loans
Outstanding in
Arrears                   2,523       2,523       1.42%       3,695        3,695       1.50%
                      ---------   ---------    --------   ---------    ---------     -------
Repossessions                80          80       0.05%         208          208       0.08%
                      ---------   ---------    --------   ---------    ---------     -------
Amount of Mortgage
Loan Losses                0.01        0.02         n/a        0.00         0.01         n/a
                      ---------   ---------    --------   ---------    ---------     -------
Mortgage Loan
Losses as % of
Total Current
Balance                   0.00%       0.00%         n/a       0.00%        0.00%         n/a
                      ---------   ---------    --------   ---------    ---------     -------



                                           As at or for the year ended
                    ------------------------------------------------------------------------
                          December 31, 2005(1)                 December 31, 2006(1)
                    ----------------------------------- ------------------------------------
                     (GBP)(m)         $(m)           %    (GBP)(m)         $(m)           %
                                                                  
Current Balance        37,545       73,517         n/a      48,552       95,070         n/a
                    ---------     --------    --------   ---------    ---------    --------
Number of
Mortgage Loans
Outstanding           369,522      369,522         n/a     441,078      441,078         n/a
                    ---------     --------    --------   ---------    ---------    --------

Current Balance of Loans in Arrears

1 - 2 Months           433.16       848.17       1.15%      573.58     1,123.13        1.18
2 - 3 Months           145.89       285.67       0.39%      187.65       367.44        0.39
3 - 4 Months            57.66       112.90       0.15%       79.15       154.98        0.16
4 - 5 Months            26.78        52.44       0.07%       36.75        71.96        0.08
5 - 6 Months            22.82        44.68       0.06%       29.16        57.10        0.06
6 - 7 Months            15.69        30.72       0.04%       15.85        31.04        0.03
7 - 8 Months             5.88        11.51       0.02%        6.71        13.14        0.01
8 - 9 Months             4.36         8.54       0.01%        6.22        12.18        0.01
9 - 10 Months            1.04         2.04       0.00%        4.42         8.65        0.01
10 - 11 Months           0.44         0.86       0.00%        1.93         3.78        0.00
11 - 12 Months           0.36         0.70       0.00%        1.91         3.74        0.00
12 - 13 Months           0.16         0.32       0.00%        0.20         0.39        0.00
13 - 14 Months           0.03         0.06       0.00%        1.35         2.64        0.00
14 - 15 Months           0.00         0.00       0.00%        0.10         0.20        0.00
15 - 16 Months           0.06         0.12       0.00%        0.00         0.00        0.00
16 - 17 Months           0.00         0.00       0.00%        0.34         0.67        0.00

Total current
Balance of Mortgage
Loans in Arrears       714.34     1,398.56       1.90%      945.32     1,847.53       1.95%
                    ---------     --------    --------   ---------    ---------    --------

Number of Mortgage Loans Outstanding in Arrears

1 - 2 Months            4,190        4,190       1.13%       4,985        4,985       1.13%
2 - 3 Months            1,434        1,434       0.39%       1,700        1,700       0.39%
3 - 4 Months              590          590       0.16%         737          737       0.17%
4 - 5 Months              291          291       0.08%         344          344       0.08%
5 - 6 Months              238          238       0.06%         269          269       0.06%
6 - 7 Months              163          163       0.04%         144          144       0.03%
7 - 8 Months               60           60       0.02%          57           57       0.01%
8 - 9 Months               42           42       0.01%          57           57       0.01%
9 - 10 Months              12           12       0.00%          37           37       0.01%
10 - 11 Months              5            5       0.00%          17           17       0.00%
11 - 12 Months              2            2       0.00%          17           17       0.00%
12 - 13 Months              1            1       0.00%           2            2       0.00%
13 - 14 Months              1            1       0.00%           8            8       0.00%
14 - 15 Months              0            0       0.00%           2            2       0.00%
15 - 16 Months              1            1       0.00%           0            0       0.00%
16 - 17 Months              0            0       0.00%           2            2       0.00%

Total Number of
Mortgage Loans
Outstanding in
Arrears                 7,030        7,030       1.90%       8,378        8,378       1.90%
                    ---------     --------    --------   ---------    ---------    --------
Repossessions             687          687       0.19%       1,037        1,037       0.24%
                    ---------     --------    --------   ---------    ---------    --------
Amount of Mortgage
Loan Losses              0.88         1.72         n/a        3.84         7.52         n/a
                    ---------     --------    --------   ---------    ---------    --------
Mortgage Loan
Losses as % of
Total Current
Balance                 0.00%        0.00%         n/a       0.01%        0.01%         n/a
                    ---------     --------    --------   ---------    ---------    --------

- ---------------------
(1)   Provided by Northern Rock. Data in respect of arrears and repossession about the mortgage loans in the mortgages trust for
      periods prior to 2003 (i.e. the years ended December 31, 2002 and December 31, 2001) is not provided, as such information is
      not available for such years.



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



                                    A-1-11


                                   ANNEX A-2

       Characteristics of the United Kingdom residential mortgage market

      The information provided in this Annex A-2 constitutes an integral part
of this prospectus supplement and is incorporated by reference into this
prospectus supplement.

CPR rates

The following table shows the actual annualized constant payment rate ("CPR")
experience of the mortgage loans that have been assigned to the mortgages
trustee between March 26, 2001 and January 2007. It should be noted 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. Since the seller may assign new mortgage loans and their related
security to the mortgages trustee after the Funding 2 program date, it should
be noted 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 prospectus.

Month                    Annualized CPR               Month    Annualized CPR
- ----------------------- --------------- ------------------- -----------------
April 2001                       25.94%          March 2004            54.19%
May 2001                         27.72%          April 2004            46.85%
June 2001                        28.23%            May 2004            44.67%
July 2001                        32.05%           June 2004            49.41%
August 2001                      31.87%           July 2004            44.04%
September 2001                   28.84%         August 2004            46.16%
October 2001                     29.28%      September 2004            44.04%
November 2001                    28.40%        October 2004            42.82%
December 2001                    27.76%       November 2004            57.89%
January 2002                     31.34%       December 2004            50.35%
February 2002                    33.33%        January 2005            34.48%
March 2002                       27.52%       February 2005            48.38%
April 2002                       41.78%          March 2005            41.72%
May 2002                         41.90%          April 2005            45.31%
June 2002                        33.57%            May 2005            44.95%
July 2002                        44.13%           June 2005            55.33%
August 2002                      44.89%           July 2005            43.37%
September 2002                   38.65%         August 2005            44.57%
October 2002                     42.50%      September 2005            47.65%
November 2002                    44.26%        October 2005            54.40%
December 2002                    43.42%       November 2005            47.54%
January 2003                     37.28%       December 2005            39.55%
February 2003                    48.30%        January 2006            35.90%
March 2003                       44.60%       February 2006            37.72%
April 2003                       44.77%          March 2006            42.95%
May 2003                         49.23%          April 2006            50.49%
June 2003                        48.24%            May 2006            55.65%
July 2003                        44.96%           June 2006            54.02%
August 2003                      42.03%           July 2006            55.68%
September 2003                   38.12%         August 2006            52.81%
October 2003                     44.14%      September 2006            44.18%
November 2003                    42.70%        October 2006            49.26%
December 2003                    45.04%       November 2006            33.70%
January 2004                     35.49%       December 2006            46.70%
February 2004                    37.16%        January 2007            41.45%

- ------------------
Source: Northern Rock

                                    A-2-1


         The quarterly 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 mortgage lenders in
the UK. These quarterly scheduled and unscheduled repayment rates were then
annualized using standard methodology. The CPR data presented below and in the
prospectus is based on a percentage of the total UK residential mortgage
market, but because the seller's CPR data (which calculates the amount of
scheduled and unscheduled repayments on a monthly basis) for all mortgage
loans originated by the seller (and thus gives an indication of anticipated
CPR for the mortgage trust) includes the effect of product switches, which
results in a higher CPR, the data presented below is on a basis which
undercounts CPR relative to the seller's method of calculating CPR.

         For the four quarter rolling average CPR between March 1999 and
December 2006, see "Certain characteristics of the United Kingdom residential
mortgage market" in the prospectus.

         The following table, which is based on data from the Bank of England,
presents historical CPR information for the past 40 years.



             Aggregate                  Aggregate                  Aggregate                  Aggregate                   Aggregate
              quarters                   quarters                   quarters                   quarters                    quarters
Maximum           over    Maximum            over    Maximum            over     Maximum           over     Maximum            over
CPR (%)       40 years    CPR (%)        40 years    CPR (%)        40 years     CPR (%)       40 years     CPR (%)        40 years
- ---------  -----------    ----------  -----------    ----------  -----------     ----------  ----------     ----------  -----------
                                                                                                     
7.5%                 0    11.5%                12    15.0%                 2     18.5%                0     22.0%                 1
8.0%                 2    12.0%                19    15.5%                 2     19.0%                3     22.5%                 2
8.5%                 3    12.5%                11    16.0%                 5     19.5%                3     23.0%                 0
9.0%                 3    13.0%                9     16.5%                 2     20.0%                4     23.5%                 0
9.5%                11    13.5%                3     17.0%                 0     20.5%                3     24.0%                 0
10.0%                8    14.0%                6     17.5%                 2     21.0%                0     24.5%                 0
10.5%               17    14.5%                3     18.0%                 3     21.5%                5     25.0%                 0
11.0%               16

- -------------
Source of repayment and outstanding mortgage information: Bank of England


      The prior CPR table presents the historical CPR experience only of
building societies in the UK. During the late 1990s, 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. For further information regarding the CPR
experience of building societies in the UK, see "Certain characteristics of
the United Kingdom residential mortgage market" in the prospectus.


Repossession rate

      The repossession rate of residential mortgaged properties in the UK has
generally declined since 1991.



Year                  Repossessions (%)      Year                 Repossessions (%)          Year                Repossessions (%)
- --------------  -----------------------  --------   -------------------------------  ------------  -------------------------------
                                                                                                              
1982                               0.11      1991                              0.77          2000                             0.20
1983                               0.12      1992                              0.69          2001                             0.14
1984                               0.17      1993                              0.58          2002                             0.11
1985                               0.25      1994                              0.47          2003                             0.07
1986                               0.30      1995                              0.47          2004                             0.05
1987                               0.32      1996                              0.40          2005                             0.09
1988                               0.22      1997                              0.31          2006                             0.15
1989                               0.17      1998                              0.31
1990                               0.47      1999                              0.27

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



      In August 2006, the Council of Mortgage Lenders published arrears
figures for the first half of 2006, which showed that the repossession rate in
the United Kingdom was 0.07%. No assurance can be given as to whether, or for
how long, these low levels will continue.




                                    A-2-2



Arrears information

      The percentage of mortgage loans in arrears in the UK has generally
declined since 1993.




                        Arrears of          Arrears of                                 Arrears of            Arrears of
                       6-12 months         12 months +                                6-12 months           12 months +
Year                           (%)                 (%)                Year                    (%)                   (%)
- ------------------- --------------  ------------------  ------------------  ---------------------  --------------------
                                                                                                    
1985                          0.74                0.17                1996                   0.95                  0.63
1986                          0.64                0.16                1997                   0.69                  0.42
1987                          0.67                0.18                1998                   0.68                  0.32
1988                          0.50                0.12                1999                   0.52                  0.27
1989                          0.73                0.15                2000                   0.43                  0.19
1990                          1.31                0.38                2001                   0.38                  0.18
1991                          1.87                0.93                2002                   0.30                  0.15
1992                          2.07                1.48                2003                   0.25                  0.11
1993                          1.62                1.50                2004                   0.23                  0.10
1994                          1.28                1.12                2005                   0.30                  0.12
1995                          1.20                0.81                2006                   0.27                  0.12


- --------------
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.




House price to earnings ratio

      The following table shows the ratios of simple average house prices and
incomes of borrowers. 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.



                                                     House price                                         House price
                                                     to Earnings                                         to Earnings
Year                                                       ratio                     Year                      ratio
- ------------------------------------------------  --------------  -----------------------  -------------------------
                                                                                                       
1994                                                        3.45                     2001                       4.54
1995                                                        3.39                     2002                       5.12
1996                                                        3.42                     2003                       5.67
1997                                                        3.64                     2004                       6.04
1998                                                        3.88                     2005                       6.18
1999                                                        4.11                     2006                       6.21
2000                                                        4.46

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




                                    A-2-3



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 quarterly Housing Indices experienced
in respect of residential mortgage loans by building societies between the
fourth quarter of 1973 and the fourth quarter of 2005 are presented in the
section "Certain characteristics of the United Kingdom residential mortgage
market" in the prospectus. The following table sets out the quarterly Housing
Indices beginning with the first quarter of 2006.



                            UK Retail Price Index       Nationwide House Price Index          Halifax House Price Index
                        ----------------------------  -------------------------------  -------------------------------------
                                            % annual                         % annual                               % annual
Time in quarters               Index       change(1)          Index         change(1)            Index             change(1)
- ----------------------- ------------  --------------  -------------  ----------------  ---------------  --------------------
                                                                                                     
2006 Q1                        194.2           2.39%          322.4             4.81%            560.4                 6.36%
2006 Q2                        197.6           2.95%          326.8             4.81%            576.4                 9.42%
2006 Q3                        199.3           3.44%          334.2             6.94%            580.9                 8.03%
2006 Q4                        201.4           3.99%          345.1             9.35%            605.5                10.03%
2007 Q1                        203.0           4.55%          352.7             9.40%            622.4                11.06%

- ------------
(1)   The percentage annual change is calculated in accordance with the following formula: (x/y) where "x" is equal to the current
      quarter's index value and "y" is equal to the index of the previous year's corresponding quarter.

Source: Office for National Statistics, Nationwide, Halifax.


                                                               A-2-4





                                    ANNEX B

                                 Loan tranches

      The information provided in this Annex B constitutes an integral part of
this prospectus supplement and is incorporated by reference into this
prospectus supplement.


                  Series 2007-2 AAA (Class 1A1) Loan Tranche

      The series 2007-2 callable class 1A1 notes will fund the series 2007-2
AAA (class 1A1) loan tranche, which shall have the following terms as set out
in the supplement to the global intercompany loan agreement:

Tier of loan tranche:  AAA (Class 1A1)
Series number:  Series 2007-2
Initial outstanding principal balance:  (GBP)533,816,790
Closing date:  May 23, 2007
Interest commencement date:  May 23, 2007
Final repayment date:  The loan payment date falling in April 2032
Loan payment dates:  Each monthly payment date


                  Series 2007-2 AAA (Class 2A1) Loan Tranche

      The series 2007-2 callable class 2A1 notes will fund the series 2007-2
AAA (class 2A1) loan tranche, which shall have the following terms as set out
in the supplement to the global intercompany loan agreement:

Tier of loan tranche:  AAA (Class 2A1)
Series number:  Series 2007-2
Initial outstanding principal balance:  (GBP)516,190,764
Closing date:  May 23, 2007
Interest commencement date:  May 23, 2007
Final repayment date:  The loan payment date falling in December 2054
Loan payment dates:  Each monthly payment date


                  Series 2007-2 AAA (Class 3A1) Loan Tranche

      The series 2007-2 callable class 3A1 notes will fund the series 2007-2
AAA (class 3A1) loan tranche, which shall have the following terms as set out
in the supplement to the global intercompany loan agreement:

Tier of loan tranche:  AAA (Class 3A1)
Series number:  Series 2007-2
Initial outstanding principal balance:  (GBP)553,960,820
Closing date:  May 23, 2007
Interest commencement date:  May 23, 2007
Final repayment date:  The loan payment date falling in December 2054
Loan payment dates:  Each monthly payment date



                                     B-1



                  Series 2007-2 AAA (Class 4A1) Loan Tranche

      The series 2007-2 callable class 4A1 notes will fund the series 2007-2
AAA (class 4A1) loan tranche, which shall have the following terms as set out
in the supplement to the global intercompany loan agreement:

Tier of loan tranche:  AAA (Class 4A1)
Series number:  Series 2007-2
Initial outstanding principal balance:  (GBP)503,600,745
Closing date:  May 23, 2007
Interest commencement date:  May 23, 2007
Final repayment date:  The loan payment date falling in December 2054
Loan payment dates:  Each monthly payment date


                   Series 2007-2 AA (Class 1B1) Loan Tranche

      The series 2007-2 callable class 1B1 notes will fund the series 2007-2
AA (class 1B1) loan tranche, which shall have the following terms as set out
in the supplement to the global intercompany loan agreement:

Tier of loan tranche:  AA (Class 1B1)
Series number:  Series 2007-2
Initial outstanding principal balance:  (GBP)33,489,450
Closing date:  May 23, 2007
Interest commencement date:  May 23, 2007
Final repayment date:  The loan payment date falling in December 2054
Loan payment dates:  Each monthly payment date


                   Series 2007-2 AA (Class 2B1) Loan Tranche

      The series 2007-2 callable class 2B1 notes will fund the series 2007-2
AA (class 2B1) loan tranche, which shall have the following terms as set out
in the supplement to the global intercompany loan agreement:

Tier of loan tranche:  AA (Class 2B1)
Series number:  Series 2007-2
Initial outstanding principal balance:  (GBP)26,942,640
Closing date:  May 23, 2007
Interest commencement date:  May 23, 2007
Final repayment date:  The loan payment date falling in December 2054
Loan payment dates:  Each monthly payment date


                   Series 2007-2 AA (Class 3B1) Loan Tranche

      The series 2007-2 callable class 3B1 notes will fund the series 2007-2
AA (class 3B1) loan tranche, which shall have the following terms as set out
in the supplement to the global intercompany loan agreement:

Tier of loan tranche:  AA (Class 3B1)
Series number:  Series 2007-2
Initial outstanding principal balance:  (GBP)17,626,026
Closing date:  May 23, 2007
Interest commencement date:  May 23, 2007
Final repayment date:  The loan payment date falling in December 2054
Loan payment dates:  Each monthly payment date




                                     B-2


                   Series 2007-2 A (Class 1M1) Loan Tranche

      The series 2007-2 callable class 1M1 notes will fund the series 2007-2 A
(class 1M1) loan tranche, which shall have the following terms as set out in
the supplement to the global intercompany loan agreement:

Tier of loan tranche:  A (Class 1M1)
Series number:  Series 2007-2
Initial outstanding principal balance:  (GBP)32,230,448
Closing date:  May 23, 2007
Interest commencement date:  May 23, 2007
Final repayment date:  The loan payment date falling in December 2054
Loan payment dates:  Each monthly payment date


                   Series 2007-2 A (Class 2M1) Loan Tranche

      The series 2007-2 callable class 2M1 notes will fund the series 2007-2 A
(class 2M1) loan tranche, which shall have the following terms as set out in
the supplement to the global intercompany loan agreement:

Tier of loan tranche:  A (Class 2M1)
Series number:  Series 2007-2
Initial outstanding principal balance:  (GBP)26,187,239
Closing date:  May 23, 2007
Interest commencement date:  May 23, 2007
Final repayment date:  The loan payment date falling in December 2054
Loan payment dates:  Each monthly payment date


                  Series 2007-2 BBB (Class 2C1) Loan Tranche

      The series 2007-2 callable class 2C1 notes will fund the series 2007-2
BBB (class 2C1) loan tranche, which shall have the following terms as set out
in the supplement to the global intercompany loan agreement:

Tier of loan tranche:  BBB (Class 2C1)
Series number:  Series 2007-2
Initial outstanding principal balance:  (GBP)25,180,037
Closing date:  May 23, 2007
Interest commencement date:  May 23, 2007
Final repayment date:  The loan payment date falling in December 2054
Loan payment dates:  Each monthly payment date




                                     B-3




                                    ANNEX C

                             Start-up loan tranche

      The information provided in this Annex C constitutes an integral part of
this prospectus supplement and is incorporated by reference into this
prospectus supplement.

      The start-up loan tranche to be made available to the issuing entity on
the closing date will have the following terms:



                                                     
     1.     Start-up loan provider                          Northern Rock plc
     2.     Initial outstanding principal balance           (GBP)54,288,000
     3.     Interest rate                                   One-month sterling LIBOR + 0.90% per annum





                                     C-1


                                    ANNEX D

                               Static pool data

      The information provided in this Annex D constitutes an integral part of
this prospectus supplement and is incorporated by reference into this
prospectus supplement.

      Static pool information regarding the performance of the mortgage loans
in the mortgages trust is contained in this Annex D. Static pool information
contained in this Annex D that relates to the performance of the mortgage
loans for periods commencing prior to January 1, 2006 does not form a part of
this prospectus supplement, the accompanying prospectus or the registration
statement relating to the notes. Static pool information about the mortgage
loans in the mortgages trust for periods prior to 2003 (i.e. the years ended
December 31, 2002 and December 31, 2001) is not provided, as such information
is not available for such years and cannot be obtained without unreasonable
effort and expense.

The following vintage tables present static pool information about the
mortgage loans in the mortgages trust in respect of arrears and cumulative
losses as at the dates specified in respect of mortgage loans originated in
specific years. "Vintage 2001", for example, indicates all mortgage loans in
the mortgages trust originated in the calendar year 2001. All of the mortgage
loans originated by the seller are prime quality mortgage loans, secured by a
mortgage with first ranking priority on residential property in the United
Kingdom. All such mortgage loans are originated in accordance with the
seller's lending criteria at the time of offer of the mortgage loan.
Notwithstanding any change to the lending criteria or other terms applicable
to new mortgage loans, new mortgage loans 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
mortgages trustee mortgage loans that are in breach of these representations
and warranties. See "The mortgage loans - Origination of the mortgage loans"
and "Assignment of the mortgage loans and related security" in the
accompanying prospectus. Further, for comparative arrears performance, see
"Characteristics of the United Kingdom residential mortgage market" in Annex
A-2, which presents data regarding (a) the actual annualized CPR experience of
the mortgage loans that have been assigned to the mortgages trustee between
March 26, 2001 and January 2007 and (b) the Council of Mortgage Lenders'
arrears information in respect of mortgage loans in the UK market since 1985.

      Static pool information on prepayments, including repurchases of
mortgage loans by the seller, is not being provided because prepayment and
repayment rates have had, as of the date of this prospectus supplement, no
effect on note maturities. In addition, the master trust structure of the
Granite program reduces the likelihood of any such effect. As a general
matter, if prepayments on the mortgage loans occur less frequently than
anticipated, then the amortization of the notes may take much longer than
anticipated and the actual yields on your notes may be lower than you
anticipate. Historically, variations in the rates of prepayments and scheduled
repayments of mortgage loans in the mortgages trust have not delayed repayment
of the issuing entity's notes and have had no impact on the yield to maturity
of the notes to date. On the other hand, higher rates of prepayments and
scheduled repayments of mortgage loans in the mortgages trust have not, since
the mortgages trust was established in 2001, reduced the average lives of the
notes. It is unlikely that the maturities of the notes would be accelerated
unless CPRs rose to levels much higher than the historical CPR levels in
respect of the mortgages trust (or the United Kingdom mortgage market in
general) as described in this prospectus supplement and, in addition, the
sponsor ceased to maintain the minimum seller share in the mortgages trust.
See "Risk factors - The yield to maturity of the notes may be affected by
prepayments or redemptions on the mortgage loans or repurchases of mortgage
loans by the seller" in the accompanying prospectus.

      The effect of rates of prepayment and scheduled repayments of the
mortgage loans on the issuing entity's notes is reduced because of the master
trust structure. The single pool of mortgage loans in the mortgages trust
supports an ongoing issuance of notes by the issuing entity. As mortgage loans
repay or prepay, reducing the size of the pool, the seller is required to add
mortgage loans to maintain the




                                     D-1



mortgages trust at a minimum size in relation to the aggregate balance of
outstanding notes. Any new mortgage loans may only be assigned to the
mortgages trust if those new mortgage loans comply with the seller's lending
criteria, the material aspects of which are described under "The mortgage
loans - Origination of the mortgage loans" in the accompanying prospectus. In
addition, most series and classes of notes pay in specified amounts according
to specified amortization schedules. The large mortgages trust, the size of
which is intended to be maintained at specified minimum levels, combined with
controlled repayment on most series and classes of notes, make it unlikely
that fluctuations in prepayment and repayment rates or amount of prepayments
or repayments in respect of the mortgage loans would accelerate or extend the
maturities of the notes. Therefore differences, if any, among prepayment and
repayment rates of different vintage years are unlikely to correlate to
material risk of early or late repayment of the notes and a consequential
effect on the yield to maturity of the notes.






                                     D-2


                                    ARREARS

                          Vintage 2001 mortgage loans



                                                As at December 31, 2003
                    ------------------------------------------------------------------------
                           Number of                Balance of
                            mortgage                  mortgage
                            loans in                  loans in    % of total      % of total
                             arrears                   arrears      (Number)       (Balance)
                    ----------------  ------------------------  ------------  --------------
                                                                     
         < 1 month            30,611     (GBP)1,997,629,257.69        98.27%          98.48%
    1 - < 2 months               297        (GBP)16,502,604.01         0.95%           0.81%
    2 - < 3 months               115         (GBP)6,745,062.89         0.37%           0.33%
    3 - < 4 months                37         (GBP)2,160,988.63         0.12%           0.11%
    4 - < 5 months                31         (GBP)1,890,988.63         0.10%           0.09%
    5 - < 6 months                18         (GBP)1,113,472.59         0.06%           0.05%
    6 - < 7 months                15           (GBP)756,819.73         0.05%           0.04%
    7 - < 8 months                 5           (GBP)279,470.69         0.02%           0.01%
    8 - < 9 months                 8           (GBP)579,241.56         0.03%           0.03%
   9 - < 10 months                 3           (GBP)104,262.43         0.01%           0.01%
  10 - < 11 months                 3           (GBP)238,624.93         0.01%           0.01%
  11 - < 12 months                 1            (GBP)54,893.57         0.00%           0.00%
  12 - < 13 months                 2           (GBP)149,790.76         0.01%           0.01%
  13 - < 14 months                 1           (GBP)132,285.24         0.00%           0.01%
  14 - < 15 months                 2           (GBP)173,210.61         0.01%           0.01%
  15 - < 16 months                 0                 (GBP)0.00         0.00%           0.00%
  16 - < 17 months                 0                 (GBP)0.00         0.00%           0.00%
                    ----------------  ------------------------  ------------  --------------
             Total            31,149     (GBP)2,028,510,973.96       100.00%         100.00%
                    ================  ========================  ============  ==============




                                               As at December 31, 2004
                    -----------------------------------------------------------------------------
                         Number of                    Balance of
                          mortgage                      mortgage
                          loans in                      loans in      % of total       % of total
                           arrears                       arrears        (Number)        (Balance)
                     -------------  ----------------------------  --------------  ---------------
                                                                         
         < 1 month          24,406         (GBP)1,691,794,164.96          98.56%           98.61%
    1 - < 2 months             185            (GBP)13,026,201.97           0.75%            0.76%
    2 - < 3 months              80             (GBP)5,104,331.05           0.32%            0.30%
    3 - < 4 months              46             (GBP)2,999,812.07           0.19%            0.17%
    4 - < 5 months              18               (GBP)970,402.17           0.07%            0.06%
    5 - < 6 months              12               (GBP)799,333.55           0.05%            0.05%
    6 - < 7 months               7               (GBP)452,048.01           0.03%            0.03%
    7 - < 8 months               4               (GBP)168,790.73           0.02%            0.01%
    8 - < 9 months               4               (GBP)208,380.33           0.02%            0.01%
   9 - < 10 months               0                     (GBP)0.00           0.00%            0.00%
  10 - < 11 months               1                (GBP)48,148.95           0.00%            0.00%
  11 - < 12 months               0                     (GBP)0.00           0.00%            0.00%
  12 - < 13 months               0                     (GBP)0.00           0.00%            0.00%
  13 - < 14 months               0                     (GBP)0.00           0.00%            0.00%
  14 - < 15 months               0                     (GBP)0.00           0.00%            0.00%
  15 - < 16 months               0                     (GBP)0.00           0.00%            0.00%
  16 - < 17 months               0                     (GBP)0.00           0.00%            0.00%
                     -------------  ----------------------------  --------------  ---------------
             Total          24,763         (GBP)1,715,571,613.79         100.00%          100.00%
                     =============  ============================  ==============  ===============




                                                    As at December 31, 2005
                    ------------------------------------------------------------------------
                           Number of                Balance of
                            mortgage                  mortgage
                            loans in                  loans in    % of total      % of total
                             arrears                   arrears      (Number)       (Balance)
                    ----------------  ------------------------  ------------  --------------
                                                                     
         < 1 month            19,514     (GBP)1,399,828,379.99        98.70%          98.51%
    1 - < 2 months               148        (GBP)11,581,051.54         0.75%           0.82%
    2 - < 3 months                53         (GBP)4,818,310.57         0.27%           0.34%
    3 - < 4 months                32         (GBP)2,571,442.62         0.16%           0.18%
    4 - < 5 months                 8           (GBP)657,870.15         0.04%           0.05%
    5 - < 6 months                 6           (GBP)496,491.88         0.03%           0.03%
    6 - < 7 months                 6           (GBP)555,995.46         0.03%           0.04%
    7 - < 8 months                 1            (GBP)27,460.30         0.01%           0.00%
    8 - < 9 months                 1           (GBP)248,338.29         0.01%           0.02%
   9 - < 10 months                 2           (GBP)145,373.33         0.01%           0.01%
  10 - < 11 months                 0                 (GBP)0.00         0.00%           0.00%
  11 - < 12 months                 0                 (GBP)0.00         0.00%           0.00%
  12 - < 13 months                 0                 (GBP)0.00         0.00%           0.00%
  13 - < 14 months                 0                 (GBP)0.00         0.00%           0.00%
  14 - < 15 months                 0                 (GBP)0.00         0.00%           0.00%
  15 - < 16 months                 0                 (GBP)0.00         0.00%           0.00%
  16 - < 17 months                 0                 (GBP)0.00         0.00%           0.00%
                    ----------------  ------------------------  ------------  --------------
             Total            19,771     (GBP)1,420,930,714.13       100.00%         100.00%
                    ================  ========================  ============  ==============


                                                 As at December 31, 2006
                    ----------------------------------------------------------------------------
                        Number of                    Balance of
                         mortgage                      mortgage
                         loans in                      loans in      % of total       % of total
                          arrears                       arrears        (Number)        (Balance)
                    -------------  ----------------------------  --------------  ---------------
                                                                        
         < 1 month         14,201         (GBP)1,012,915,554.96          98.65%           98.44%
    1 - < 2 months            111             (GBP)9,092,444.99           0.77%            0.88%
    2 - < 3 months             45             (GBP)3,618,001.35           0.31%            0.35%
    3 - < 4 months             21             (GBP)1,707,059.19           0.15%            0.17%
    4 - < 5 months              6               (GBP)583,628.41           0.04%            0.06%
    5 - < 6 months              5               (GBP)529,156.26           0.03%            0.05%
    6 - < 7 months              4               (GBP)293,931.51           0.03%            0.03%
    7 - < 8 months              1                (GBP)79,209.78           0.01%            0.01%
    8 - < 9 months              0                     (GBP)0.00           0.00%            0.00%
   9 - < 10 months              0                     (GBP)0.00           0.00%            0.00%
  10 - < 11 months              0                     (GBP)0.00           0.00%            0.00%
  11 - < 12 months              0                     (GBP)0.00           0.00%            0.00%
  12 - < 13 months              0                     (GBP)0.00           0.00%            0.00%
  13 - < 14 months              0                     (GBP)0.00           0.00%            0.00%
  14 - < 15 months              1                (GBP)29,426.79           0.01%            0.00%
  15 - < 16 months              0                     (GBP)0.00           0.00%            0.00%
  16 - < 17 months              1               (GBP)168,000.48           0.01%            0.02%
                    -------------  ----------------------------  --------------  ---------------
             Total         14,396         (GBP)1,029,016,413.72         100.00%          100.00%
                    =============  ============================  ==============  ===============




                                      D-3



                          Vintage 2002 mortgage loans



                                                 As at December 31, 2003
                    ------------------------------------------------------------------------
                           Number of                Balance of
                            mortgage                  mortgage
                            loans in                  loans in    % of total      % of total
                             arrears                   arrears      (Number)       (Balance)
                    ----------------  ------------------------  ------------  --------------
                                                                     
         < 1 month            61,732     (GBP)4,851,279,647.27        98.41%          98.64%
    1 - < 2 months               558        (GBP)39,720,946.82         0.89%           0.81%
    2 - < 3 months               217        (GBP)13,255,098.51         0.35%           0.27%
    3 - < 4 months                74         (GBP)4,748,777.03         0.12%           0.10%
    4 - < 5 months                58         (GBP)3,688,874.24         0.09%           0.08%
    5 - < 6 months                31         (GBP)1,954,779.06         0.05%           0.04%
    6 - < 7 months                23         (GBP)1,617,760.29         0.04%           0.03%
    7 - < 8 months                12           (GBP)832,581.99         0.02%           0.02%
    8 - < 9 months                11           (GBP)615,238.97         0.02%           0.01%
   9 - < 10 months                 5           (GBP)209,609.60         0.01%           0.00%
  10 - < 11 months                 4           (GBP)274,534.66         0.01%           0.01%
  11 - < 12 months                 1            (GBP)33,765.77         0.00%           0.00%
  12 - < 13 months                 0                 (GBP)0.00         0.00%           0.00%
  13 - < 14 months                 0                 (GBP)0.00         0.00%           0.00%
  14 - < 15 months                 2           (GBP)118,958.20         0.00%           0.00%
  15 - < 16 months                 0                 (GBP)0.00         0.00%           0.00%
  16 - < 17 months                 0                 (GBP)0.00         0.00%           0.00%
                    ----------------  ------------------------  ------------  --------------
             Total            62,728     (GBP)4,918,350,572.41       100.00%         100.00%
                    ================  ========================  ============  ==============



                                               As at December 31, 2004
                    ----------------------------------------------------------------------------
                        Number of                    Balance of
                         mortgage                      mortgage
                         loans in                      loans in      % of total       % of total
                          arrears                       arrears        (Number)        (Balance)
                    -------------  ----------------------------  --------------  ---------------
                                                                        
         < 1 month         48,254         (GBP)3,811,378,309.74          98.31%           98.41%
    1 - < 2 months            498            (GBP)36,985,804.04           1.01%            0.95%
    2 - < 3 months            169            (GBP)12,797,531.42           0.34%            0.33%
    3 - < 4 months             72             (GBP)5,225,377.28           0.15%            0.13%
    4 - < 5 months             38             (GBP)2,960,942.31           0.08%            0.08%
    5 - < 6 months             22             (GBP)1,141,887.19           0.04%            0.03%
    6 - < 7 months             17             (GBP)1,106,695.39           0.03%            0.03%
    7 - < 8 months              8               (GBP)590,951.54           0.02%            0.02%
    8 - < 9 months              6               (GBP)486,829.92           0.01%            0.01%
   9 - < 10 months              1                (GBP)29,357.81           0.00%            0.00%
  10 - < 11 months              0                     (GBP)0.00           0.00%            0.00%
  11 - < 12 months              1               (GBP)249,623.47           0.00%            0.01%
  12 - < 13 months              0                     (GBP)0.00           0.00%            0.00%
  13 - < 14 months              0                     (GBP)0.00           0.00%            0.00%
  14 - < 15 months              0                     (GBP)0.00           0.00%            0.00%
  15 - < 16 months              0                     (GBP)0.00           0.00%            0.00%
  16 - < 17 months              0                     (GBP)0.00           0.00%            0.00%
                    -------------  ----------------------------  --------------  ---------------
             Total         49,086         (GBP)3,872,953,310.11         100.00%          100.00%
                    =============  ============================  ==============  ===============





                                            As at December 31, 2005
                    ------------------------------------------------------------------------
                           Number of                Balance of
                            mortgage                  mortgage
                            loans in                  loans in    % of total      % of total
                             arrears                   arrears      (Number)       (Balance)
                    ----------------  ------------------------  ------------  --------------
                                                                     
         < 1 month            40,117     (GBP)3,403,509,620.63        98.41%          98.43%
    1 - < 2 months               363        (GBP)31,431,991.46         0.89%           0.91%
    2 - < 3 months               148        (GBP)12,708,731.10         0.36%           0.37%
    3 - < 4 months                70         (GBP)6,025,682.13         0.17%           0.17%
    4 - < 5 months                29         (GBP)1,947,139.98         0.07%           0.06%
    5 - < 6 months                17         (GBP)1,325,375.49         0.04%           0.04%
    6 - < 7 months                13           (GBP)100,797.06         0.03%           0.00%
    7 - < 8 months                 5           (GBP)354,365.54         0.01%           0.01%
    8 - < 9 months                 4           (GBP)165,240.13         0.01%           0.00%
   9 - < 10 months                 0                 (GBP)0.00         0.00%           0.00%
  10 - < 11 months                 1            (GBP)66,204.39         0.00%           0.00%
  11 - < 12 months                 0                 (GBP)0.00         0.00%           0.00%
  12 - < 13 months                 0                 (GBP)0.00         0.00%           0.00%
  13 - < 14 months                 0                 (GBP)0.00         0.00%           0.00%
  14 - < 15 months                 0                 (GBP)0.00         0.00%           0.00%
  15 - < 16 months                 0                 (GBP)0.00         0.00%           0.00%
  16 - < 17 months                 0                 (GBP)0.00         0.00%           0.00%
                    ----------------  ------------------------  ------------  --------------
             Total            40,767     (GBP)3,457,635,147.91       100.00%         100.00%
                    ================  ========================  ============  ==============



                                               As at December 31, 2006
                    ----------------------------------------------------------------------------
                        Number of                    Balance of
                         mortgage                      mortgage
                         loans in                      loans in      % of total       % of total
                          arrears                       arrears        (Number)        (Balance)
                    -------------  ----------------------------  --------------  ---------------
                                                                        
         < 1 month         29,342         (GBP)2,443,303,521.97          98.57%           98.40%
    1 - < 2 months            253            (GBP)24,523,770.77           0.85%            0.99%
    2 - < 3 months             97             (GBP)8,665,495.63           0.33%            0.35%
    3 - < 4 months             30             (GBP)2,493,844.13           0.10%            0.10%
    4 - < 5 months             10               (GBP)792,480.79           0.03%            0.03%
    5 - < 6 months             16             (GBP)1,636,809.19           0.05%            0.07%
    6 - < 7 months             11             (GBP)1,027,463.58           0.04%            0.04%
    7 - < 8 months              1                (GBP)40,909.59           0.00%            0.00%
    8 - < 9 months              3               (GBP)315,461.50           0.01%            0.01%
   9 - < 10 months              3               (GBP)210,567.48           0.01%            0.01%
  10 - < 11 months              0                     (GBP)0.00           0.00%            0.00%
  11 - < 12 months              1                (GBP)14,437.81           0.00%            0.00%
  12 - < 13 months              0                     (GBP)0.00           0.00%            0.00%
  13 - < 14 months              0                     (GBP)0.00           0.00%            0.00%
  14 - < 15 months              0                     (GBP)0.00           0.00%            0.00%
  15 - < 16 months              0                     (GBP)0.00           0.00%            0.00%
  16 - < 17 months              0                     (GBP)0.00           0.00%            0.00%
                    -------------  ----------------------------  --------------  ---------------
             Total         29,767         (GBP)2,483,024,762.44         100.00%          100.00%
                    =============  ============================  ==============  ===============



                                     D-4




                          Vintage 2003 mortgage loans




                                               As at December 31, 2003
                    ------------------------------------------------------------------------
                           Number of                Balance of
                            mortgage                  mortgage
                            loans in                  loans in    % of total      % of total
                             arrears                   arrears      (Number)       (Balance)
                    ----------------  ------------------------  ------------  --------------
                                                                     
         < 1 month            36,140     (GBP)3,237,486,743.50        98.45%          98.56%
    1 - < 2 months               390        (GBP)32,972,190.39         1.06%           1.00%
    2 - < 3 months               101         (GBP)8,461,422.17         0.28%           0.26%
    3 - < 4 months                26         (GBP)2,019,251.86         0.07%           0.06%
    4 - < 5 months                22         (GBP)1,827,039.81         0.06%           0.06%
    5 - < 6 months                15           (GBP)960,879.24         0.04%           0.03%
    6 - < 7 months                 5           (GBP)377,288.39         0.01%           0.01%
    7 - < 8 months                 4           (GBP)304,599.37         0.01%           0.01%
    8 - < 9 months                 3           (GBP)252,558.25         0.01%           0.01%
   9 - < 10 months                 1            (GBP)38,315.91         0.00%           0.00%
  10 - < 11 months                 2           (GBP)154,900.42         0.01%           0.00%
  11 - < 12 months                 0                 (GBP)0.00         0.00%           0.00%
  12 - < 13 months                 0                 (GBP)0.00         0.00%           0.00%
  13 - < 14 months                 0                 (GBP)0.00         0.00%           0.00%
  14 - < 15 months                 0                 (GBP)0.00         0.00%           0.00%
  15 - < 16 months                 0                 (GBP)0.00         0.00%           0.00%
  16 - < 17 months                 0                 (GBP)0.00         0.00%           0.00%
                    ----------------  ------------------------  ------------  --------------
             Total            36,709     (GBP)3,284,855,189.31       100.00%         100.00%
                    ================  ========================  ============  ==============


                                              As at December 31, 2004
                    ----------------------------------------------------------------------------
                        Number of                    Balance of
                         mortgage                      mortgage
                         loans in                      loans in      % of total       % of total
                          arrears                       arrears        (Number)        (Balance)
                    -------------  ----------------------------  --------------  ---------------
                                                                        
         < 1 month         86,836         (GBP)8,324,697,769.72          98.23%           98.31%
    1 - < 2 months            938            (GBP)88,802,961.10           1.06%            1.05%
    2 - < 3 months            306            (GBP)27,762,138.23           0.35%            0.33%
    3 - < 4 months            126            (GBP)10,129,019.44           0.14%            0.12%
    4 - < 5 months             81             (GBP)7,202,393.29           0.09%            0.09%
    5 - < 6 months             48             (GBP)3,984,664.31           0.05%            0.05%
    6 - < 7 months             31             (GBP)2,844,714.20           0.04%            0.03%
    7 - < 8 months             15             (GBP)1,067,591.83           0.02%            0.01%
    8 - < 9 months             13               (GBP)978,523.70           0.01%            0.01%
   9 - < 10 months              1                (GBP)31,311.43           0.00%            0.00%
  10 - < 11 months              4               (GBP)292,819.64           0.00%            0.00%
  11 - < 12 months              2               (GBP)140,508.75           0.00%            0.00%
  12 - < 13 months              0                     (GBP)0.00           0.00%            0.00%
  13 - < 14 months              0                     (GBP)0.00           0.00%            0.00%
  14 - < 15 months              0                     (GBP)0.00           0.00%            0.00%
  15 - < 16 months              0                     (GBP)0.00           0.00%            0.00%
  16 - < 17 months              0                     (GBP)0.00           0.00%            0.00%
                    -------------  ----------------------------  --------------  ---------------
             Total         88,401         (GBP)8,467,934,415.64         100.00%          100.00%
                    =============  ============================  ==============  ===============




                                               As at December 31, 2005
                    ------------------------------------------------------------------------
                           Number of                Balance of
                            mortgage                  mortgage
                            loans in                  loans in    % of total      % of total
                             arrears                   arrears      (Number)       (Balance)
                    ----------------  ------------------------  ------------  --------------
                                                                     
         < 1 month            64,463     (GBP)6,314,614,980.37        97.37%          97.24%
    1 - < 2 months               921        (GBP)95,293,423.15         1.39%           1.47%
    2 - < 3 months               387        (GBP)39,404,803.73         0.58%           0.61%
    3 - < 4 months               174        (GBP)18,901,936.82         0.26%           0.29%
    4 - < 5 months                83         (GBP)7,806,782.28         0.13%           0.12%
    5 - < 6 months                71         (GBP)7,209,066.50         0.11%           0.11%
    6 - < 7 months                60         (GBP)6,086,536.52         0.09%           0.09%
    7 - < 8 months                18         (GBP)1,842,411.39         0.03%           0.03%
    8 - < 9 months                17         (GBP)1,735,753.93         0.03%           0.03%
   9 - < 10 months                 5           (GBP)379,136.12         0.01%           0.01%
  10 - < 11 months                 2           (GBP)235,725.53         0.00%           0.00%
  11 - < 12 months                 2           (GBP)356,093.77         0.00%           0.01%
  12 - < 13 months                 1           (GBP)164,166.30         0.00%           0.00%
  13 - < 14 months                 1            (GBP)31,446.58         0.00%           0.00%
  14 - < 15 months                 0                 (GBP)0.00         0.00%           0.00%
  15 - < 16 months                 1            (GBP)60,571.63         0.00%           0.00%
  16 - < 17 months                 0                 (GBP)0.00         0.00%           0.00%
                    ----------------  ------------------------  ------------  --------------
             Total            66,206     (GBP)6,494,122,834.62       100.00%         100.00%
                    ================  ========================  ============  ==============



                                                As at December 31, 2006
                    -----------------------------------------------------------------------------
                         Number of                    Balance of
                          mortgage                      mortgage
                          loans in                      loans in      % of total       % of total
                           arrears                       arrears        (Number)        (Balance)
                     -------------  ----------------------------  --------------  ---------------
                                                                         
         < 1 month          42,582         (GBP)4,457,278,338.91          97.48%           97.25%
    1 - < 2 months             605            (GBP)70,715,159.15           1.38%            1.54%
    2 - < 3 months             258            (GBP)30,021,886.29           0.59%            0.66%
    3 - < 4 months              92             (GBP)9,669,889.84           0.21%            0.21%
    4 - < 5 months              55             (GBP)5,963,088.62           0.13%            0.13%
    5 - < 6 months              35             (GBP)3,863,565.01           0.08%            0.08%
    6 - < 7 months              31             (GBP)3,263,863.48           0.07%            0.07%
    7 - < 8 months               9               (GBP)830,599.76           0.02%            0.02%
    8 - < 9 months               8               (GBP)833,319.47           0.02%            0.02%
   9 - < 10 months               6               (GBP)835,637.32           0.01%            0.02%
  10 - < 11 months               2               (GBP)204,560.66           0.00%            0.00%
  11 - < 12 months               0                     (GBP)0.00           0.00%            0.00%
  12 - < 13 months               0                     (GBP)0.00           0.00%            0.00%
  13 - < 14 months               0                     (GBP)0.00           0.00%            0.00%
  14 - < 15 months               0                     (GBP)0.00           0.00%            0.00%
  15 - < 16 months               0                     (GBP)0.00           0.00%            0.00%
  16 - < 17 months               0                     (GBP)0.00           0.00%            0.00%
                     -------------  ----------------------------  --------------  ---------------
             Total          43,683         (GBP)4,583,479,908.51         100.00%          100.00%
                     =============  ============================  ==============  ===============




                                     D-5



                         Vintage 2004 mortgage loans



                                                    As at December 31, 2004
                      ---------------------------------------------------------------------------
                          Number of                       Balance of
                           mortgage                         mortgage
                           loans in                         loans in    % of total     % of total
                            arrears                          arrears      (Number)      (Balance)
                      -------------  -------------------------------  ------------  -------------
                                                                           
       < 1 month             40,592            (GBP)4,076,062,212.54        98.48%         98.48%
  1 - < 2 months                413               (GBP)42,538,937.64         1.00%          1.03%
  2 - < 3 months                110               (GBP)11,450,442.89         0.27%          0.28%
  3 - < 4 months                 61                (GBP)4,562,552.23         0.15%          0.11%
  4 - < 5 months                 26                (GBP)2,633,692.26         0.06%          0.06%
  5 - < 6 months                 13                (GBP)1,397,422.92         0.03%          0.03%
  6 - < 7 months                  3                  (GBP)184,717.92         0.01%          0.00%
  7 - < 8 months                  0                        (GBP)0.00         0.00%          0.00%
  8 - < 9 months                  0                        (GBP)0.00         0.00%          0.00%
 9 - < 10 months                  0                        (GBP)0.00         0.00%          0.00%
10 - < 11 months                  1                  (GBP)179,044.05         0.00%          0.00%
11 - < 12 months                  0                        (GBP)0.00         0.00%          0.00%
12 - < 13 months                  0                        (GBP)0.00         0.00%          0.00%
13 - < 14 months                  0                        (GBP)0.00         0.00%          0.00%
14 - < 15 months                  0                        (GBP)0.00         0.00%          0.00%
15 - < 16 months                  0                        (GBP)0.00         0.00%          0.00%
16 - < 17 months                  0                        (GBP)0.00         0.00%          0.00%
                      -------------  -------------------------------  ------------  -------------
           Total             41,219            (GBP)4,139,009,022.45       100.00%        100.00%
                      =============  ===============================  ============  =============



                                                  As at December 31, 2005
                     -----------------------------------------------------------------------------
                               Number of                  Balance of
                                mortgage                    mortgage
                                loans in                    loans in     % of total     % of total
                                 arrears                     arrears       (Number)      (Balance)
                     -------------------  --------------------------  ----------------------------
                                                                          
       < 1 month                 105,482      (GBP)11,802,352,508.67         97.69%         97.81%
  1 - < 2 months                   1,469         (GBP)157,876,825.48          1.36%          1.31%
  2 - < 3 months                     488          (GBP)51,890,742.66          0.45%          0.43%
  3 - < 4 months                     212          (GBP)20,986,057.13          0.20%          0.17%
  4 - < 5 months                     114          (GBP)11,136,005.13          0.11%          0.09%
  5 - < 6 months                     100           (GBP)9,968,284.10          0.09%          0.08%
  6 - < 7 months                      61           (GBP)6,396,985.87          0.06%          0.05%
  7 - < 8 months                      31           (GBP)3,137,747.70          0.03%          0.03%
  8 - < 9 months                      17           (GBP)1,995,734.33          0.02%          0.02%
 9 - < 10 months                       5             (GBP)511,776.21          0.00%          0.00%
10 - < 11 months                       2             (GBP)135,605.30          0.00%          0.00%
11 - < 12 months                       0                   (GBP)0.00          0.00%          0.00%
12 - < 13 months                       0                   (GBP)0.00          0.00%          0.00%
13 - < 14 months                       0                   (GBP)0.00          0.00%          0.00%
14 - < 15 months                       0                   (GBP)0.00          0.00%          0.00%
15 - < 16 months                       0                   (GBP)0.00          0.00%          0.00%
16 - < 17 months                       0                   (GBP)0.00          0.00%          0.00%
                     -------------------  --------------------------  ----------------------------
           Total                 107,981      (GBP)12,066,388,272.58        100.00%        100.00%
                     ===================  ==========================  ============================



                                                 As at December 31, 2006
                     ------------------------------------------------------------------------
                           Number of                  Balance of
                            mortgage                    mortgage
                            loans in                    loans in     % of total    % of total
                             arrears                     arrears       (Number)     (Balance)
                     ------------------------------------------------------------------------
                                                                    
       < 1 month              63,657       (GBP)7,073,130,876.39         96.99%        96.83%
  1 - < 2 months               1,102         (GBP)129,269,432.60          1.68%         1.77%
  2 - < 3 months                 385          (GBP)45,159,610.55          0.59%         0.62%
  3 - < 4 months                 188          (GBP)21,385,881.46          0.29%         0.29%
  4 - < 5 months                  91          (GBP)10,737,934.80          0.14%         0.15%
  5 - < 6 months                  86          (GBP)10,532,409.22          0.13%         0.14%
  6 - < 7 months                  45           (GBP)5,154,268.22          0.07%         0.07%
  7 - < 8 months                  15           (GBP)1,846,111.63          0.02%         0.03%
  8 - < 9 months                  23           (GBP)2,782,560.05          0.04%         0.04%
 9 - < 10 months                  13           (GBP)1,502,034.39          0.02%         0.02%
10 - < 11 months                   8           (GBP)1,056,689.69          0.01%         0.01%
11 - < 12 months                   9             (GBP)959,090.10          0.01%         0.01%
12 - < 13 months                   2             (GBP)197,407.08          0.00%         0.00%
13 - < 14 months                   6             (GBP)826,005.46          0.01%         0.01%
14 - < 15 months                   0                   (GBP)0.00          0.00%         0.00%
15 - < 16 months                   0                   (GBP)0.00          0.00%         0.00%
16 - < 17 months                   1             (GBP)169,966.44          0.00%         0.00%
                     ------------------------------------------------------------------------
           Total              65,631       (GBP)7,304,710,278.08        100.00%       100.00%
                     ========================================================================



                         Vintage 2005 mortgage loans




                                                    As at December 31, 2005
                        -----------------------------------------------------------------------------
                             Number of                       Balance of
                              mortgage                         mortgage
                              loans in                         loans in     % of total     % of total
                               arrears                          arrears       (Number)      (Balance)
                        --------------  -------------------------------  -------------  -------------
                                                                                
        < 1 month              101,008           (GBP)11,924,845,535.61         98.45%         98.55%
   1 - < 2 months                1,117              (GBP)125,115,631.11          1.09%          1.03%
   2 - < 3 months                  296               (GBP)33,058,551.14          0.29%          0.27%
   3 - < 4 months                   74                (GBP)7,296,942.41          0.07%          0.06%
   4 - < 5 months                   45                (GBP)4,593,720.06          0.04%          0.04%
   5 - < 6 months                   36                (GBP)3,452,162.36          0.04%          0.03%
   6 - < 7 months                   15                (GBP)1,566,222.44          0.01%          0.01%
   7 - < 8 months                    5                  (GBP)516,111.51          0.00%          0.00%
   8 - < 9 months                    3                  (GBP)212,257.13          0.00%          0.00%
  9 - < 10 months                    0                        (GBP)0.00          0.00%          0.00%
 10 - < 11 months                    0                        (GBP)0.00          0.00%          0.00%
 11 - < 12 months                    0                        (GBP)0.00          0.00%          0.00%
 12 - < 13 months                    0                        (GBP)0.00          0.00%          0.00%
 13 - < 14 months                    0                        (GBP)0.00          0.00%          0.00%
 14 - < 15 months                    0                        (GBP)0.00          0.00%          0.00%
 15 - < 16 months                    0                        (GBP)0.00          0.00%          0.00%
 16 - < 17 months                    0                        (GBP)0.00          0.00%          0.00%
                        --------------  -------------------------------  -------------  -------------
            Total              102,599           (GBP)12,100,657,133.77        100.00%        100.00%
                        ==============  ===============================  =============  =============




                                                           As at December 31, 2006
                        ---------------------------------------------------------------------------------------
                                       Number of                      Balance of
                                        mortgage                        mortgage
                                        loans in                        loans in      % of total     % of total
                                         arrears                         arrears        (Number)      (Balance)
                        ------------------------  ------------------------------  --------------  -------------
                                                                                          
        < 1 month                        124,738          (GBP)14,479,999,725.30          97.68%         97.69%
   1 - < 2 months                          1,712             (GBP)205,101,528.10           1.34%          1.38%
   2 - < 3 months                            601              (GBP)67,349,840.04           0.47%          0.45%
   3 - < 4 months                            288              (GBP)31,775,477.37           0.23%          0.21%
   4 - < 5 months                            138              (GBP)13,675,562.58           0.11%          0.09%
   5 - < 6 months                             97              (GBP)10,032,223.44           0.08%          0.07%
   6 - < 7 months                             45               (GBP)5,451,699.02           0.04%          0.04%
   7 - < 8 months                             28               (GBP)3,600,301.39           0.02%          0.02%
   8 - < 9 months                             20               (GBP)2,054,084.45           0.02%          0.01%
  9 - < 10 months                             15               (GBP)1,871,986.27           0.01%          0.01%
 10 - < 11 months                              6                 (GBP)511,518.50           0.00%          0.00%
 11 - < 12 months                              7                 (GBP)805,858.13           0.01%          0.01%
 12 - < 13 months                              0                       (GBP)0.00           0.00%          0.00%
 13 - < 14 months                              2                 (GBP)522,127.67           0.00%          0.00%
 14 - < 15 months                              1                  (GBP)70,687.98           0.00%          0.00%
 15 - < 16 months                              0                       (GBP)0.00           0.00%          0.00%
 16 - < 17 months                              0                       (GBP)0.00           0.00%          0.00%
                        ------------------------  ------------------------------  --------------  -------------
            Total                        127,698          (GBP)14,822,822,620.24         100.00%        100.00%
                        ========================  ==============================  ==============  =============


                                     D-6





                         Vintage 2006 mortgage loans



                                                  As at December 31, 2006
                                 Number of                               Balance of
                                  mortgage                                 mortgage
                                  loans in                                 loans in      % of total      % of total
                                   arrears                                  arrears        (Number)       (Balance)
                        ------------------  --------------------------------------- --------------- ---------------
                                                                                              
          < 1 month                120,053                   (GBP)14,712,733,234.60          98.75%          98.84%
     1 - < 2 months                  1,062                      (GBP)123,837,910.30           0.87%           0.83%
     2 - < 3 months                    277                       (GBP)30,296,567.38           0.23%           0.20%
     3 - < 4 months                    102                       (GBP)10,710,832.86           0.08%           0.07%
     4 - < 5 months                     42                        (GBP)4,813,024.54           0.03%           0.03%
     5 - < 6 months                     24                        (GBP)2,244,753.25           0.02%           0.02%
     6 - < 7 months                      5                          (GBP)538,317.86           0.00%           0.00%
     7 - < 8 months                      2                          (GBP)167,595.74           0.00%           0.00%
     8 - < 9 months                      3                          (GBP)236,731.08           0.00%           0.00%
    9 - < 10 months                      0                                (GBP)0.00           0.00%           0.00%
   10 - < 11 months                      0                                (GBP)0.00           0.00%           0.00%
   11 - < 12 months                      0                                (GBP)0.00           0.00%           0.00%
   12 - < 13 months                      0                                (GBP)0.00           0.00%           0.00%
   13 - < 14 months                      0                                (GBP)0.00           0.00%           0.00%
   14 - < 15 months                      0                                (GBP)0.00           0.00%           0.00%
   15 - < 16 months                      0                                (GBP)0.00           0.00%           0.00%
                        ------------------  --------------------------------------- --------------- ---------------
              Total                121,570                   (GBP)14,885,578,967.61         100.00%         100.00%
                        ==================  ======================================= =============== ===============



                                     D-7





                                CUMULATIVE LOSS

                          Vintage 2001 mortgage loans




                                                                            For the year ended
                                                ------------------------------------------------------------------------------------
                                                                             December 31, 2003
                                                ------------------------------------------------------------------------------------
                                                         Number
                                                             of
                                                       mortgage                                      % of total           % of total
                                                          loans             Balance (GBP)              (Number)            (Balance)
                                                ---------------  ------------------------  --------------------  -------------------
                                                                                                                 
Loans taken into possession                                  20         (GBP)1,073,749.62                 0.06%                0.05%
Loans experiencing a loss (and gross
losses)                                                       2             (GBP)1,439.48                 0.01%                0.00%
Cumulative number of loans experiencing
a loss (and aggregate of gross losses)                        2             (GBP)1,439.48                 0.01%                0.00%
                                                ---------------  ------------------------  --------------------  -------------------
Total Vintage 2001 mortgage loans                        31,149     (GBP)2,028,510,973.96               100.00%              100.00%
                                                ===============  ========================  ====================  ===================



                                                                                For the year ended
                                                ----------------------------------------------------------------------------------
                                                                                December 31, 2004
                                                ----------------------------------------------------------------------------------
                                                             Number
                                                                 of
                                                           mortgage                                  % of total         % of total
                                                              loans              Balance (GBP)         (Number)          (Balance)
                                                -------------------  -------------------------  ---------------  -----------------
                                                                                                               
Loans taken into possession                                      38          (GBP)1,964,557.83            0.15%              0.11%
Loans experiencing a loss (and gross
losses)                                                           0                  (GBP)0.00            0.00%              0.00%
Cumulative number of loans experiencing
a loss (and aggregate of gross losses)                            2              (GBP)1,439.48            0.01%              0.00%
                                                -------------------  -------------------------  ---------------  -----------------
Total Vintage 2001 mortgage loans                            24,763      (GBP)1,715,571,613.79          100.00%            100.00%
                                                ===================  =========================  ===============  =================





                                                                             For the year ended
                                                ------------------------------------------------------------------------------------
                                                                             December 31, 2005
                                                ------------------------------------------------------------------------------------
                                                         Number
                                                             of
                                                       mortgage                                      % of total           % of total
                                                          loans             Balance (GBP)              (Number)            (Balance)
                                                ---------------  ------------------------  --------------------  -------------------
                                                                                                                 
Loans taken into possession                                  42         (GBP)2,577,836.98                 0.21%                0.18%
Loans experiencing a loss (and gross
losses)                                                       1                (GBP)73.80                 0.01%                0.00%
Cumulative number of loans experiencing
a loss (and aggregate of gross losses)                        3             (GBP)1,513.00                 0.02%                0.00%
                                                ---------------  ------------------------  --------------------  -------------------
Total Vintage 2001 mortgage loans                        19,771     (GBP)1,420,930,714.13               100.00%              100.00%
                                                ===============  ========================  ====================  ===================




                                                                            For the year ended
                                                ----------------------------------------------------------------------------------
                                                                              December 31, 2006
                                                ----------------------------------------------------------------------------------
                                                            Number
                                                                of
                                                           mortgage                                   % of total        % of total
                                                              loans              Balance (GBP)          (Number)         (Balance)
                                                -------------------  -------------------------  ----------------  ----------------
                                                                                                               
Loans taken into possession                                      28          (GBP)2,407,657.00                0%             0.23%
Loans experiencing a loss (and gross
losses)                                                           2             (GBP)35,282.00             0.01%             0.00%
Cumulative number of loans experiencing
a loss (and aggregate of gross losses)                            5                (GBP)36,795             0.03%             0.00%
                                                -------------------  -------------------------  ----------------  ----------------
Total Vintage 2001 mortgage loans                            14,396      (GBP)1,029,016,413.72           100.00%           100.00%
                                                ===================  =========================  ================  ================




                                     D-8



                         Vintage 2002 mortgage loans





                                                                            For the year ended
                                                ------------------------------------------------------------------------------------
                                                                             December 31, 2003
                                                ------------------------------------------------------------------------------------
                                                         Number
                                                             of
                                                       mortgage                                      % of total           % of total
                                                          loans             Balance (GBP)              (Number)            (Balance)
                                                ---------------  ------------------------  --------------------  -------------------
                                                                                                                 
Loans taken into possession                                  28         (GBP)1,407,607.43                 0.04%                0.03%
Loans experiencing a loss (and gross
losses)                                                       1                (GBP)28.07                 0.00%                0.00%
Cumulative number of loans experiencing
a loss (and aggregate of gross losses)                        1                (GBP)28.07                 0.00%                0.00%
                                                ---------------  ------------------------  --------------------  -------------------
Total Vintage 2001 mortgage loans                        62,728     (GBP)4,918,350,572.41               100.00%              100.00%
                                                ===============  ========================  ====================  ===================



                                                                             For the year ended
                                               ---------------------------------------------------------------------------------
                                                                             December 31, 2004
                                               ---------------------------------------------------------------------------------
                                                            Number
                                                                of
                                                          mortgage                                   % of total       % of total
                                                             loans              Balance (GBP)          (Number)        (Balance)
                                               -------------------  -------------------------  ----------------  ---------------
                                                                                                             
Loans taken into possession                                     87          (GBP)2,380,469.51             0.18%            0.06%
Loans experiencing a loss (and gross
losses)                                                          1                (GBP)100.53             0.00%            0.00%
Cumulative number of loans experiencing
a loss (and aggregate of gross losses)                           2                (GBP)128.60             0.00%            0.00%
                                               -------------------  -------------------------  ----------------  ---------------
Total Vintage 2001 mortgage loans                           49,086      (GBP)3,872,953,310.11           100.00%          100.00%
                                               ===================  =========================  ================  ===============






                                                                            For the year ended
                                                ------------------------------------------------------------------------------------
                                                                             December 31, 2005
                                                ------------------------------------------------------------------------------------
                                                         Number
                                                             of
                                                       mortgage                                      % of total           % of total
                                                          loans             Balance (GBP)              (Number)            (Balance)
                                                ---------------  ------------------------  --------------------  -------------------
                                                                                                                 
Loans taken into possession                                 148        (GBP)10,703,949.93                 0.36%                0.31%
Loans experiencing a loss (and gross
losses)                                                       7           (GBP)139,731.75                 0.02%                0.00%
Cumulative number of loans experiencing
a loss (and aggregate of gross losses)                        9           (GBP)139,860.35                 0.02%                0.00%
                                                ---------------  ------------------------  --------------------  -------------------
Total Vintage 2001 mortgage loans                        40,767     (GBP)3,457,635,147.91               100.00%              100.00%
                                                ===============  ========================  ====================  ===================



                                                                             For the year ended
                                                -------------------------------------------------------------------------------
                                                                              December 31, 2006
                                                -------------------------------------------------------------------------------
                                                            Number
                                                                of
                                                           mortgage                                 % of total       % of total
                                                              loans              Balance (GBP)        (Number)        (Balance)
                                                -------------------  -------------------------  --------------  ---------------
                                                                                                            
Loans taken into possession                                      95          (GBP)7,430,550.00           0.32%            0.30%
Loans experiencing a loss (and gross
losses)                                                          18            (GBP)288,405.00           0.06%            0.01%
Cumulative number of loans experiencing
a loss (and aggregate of gross losses)                           27               (GBP)428,265           0.09%            0.02%
                                                -------------------  -------------------------  --------------  ---------------
Total Vintage 2001 mortgage loans                            29,767      (GBP)2,483,024,762.44         100.00%          100.00%
                                                ===================  =========================  ==============  ===============




                                     D-9





                         Vintage 2003 mortgage loans





                                                                            For the year ended
                                                ------------------------------------------------------------------------------------
                                                                             December 31, 2003
                                                ------------------------------------------------------------------------------------
                                                         Number
                                                             of
                                                       mortgage                                      % of total           % of total
                                                          loans             Balance (GBP)              (Number)            (Balance)
                                                ---------------  ------------------------  --------------------  -------------------
                                                                                                                 
Loans taken into possession                                   5           (GBP)620,813.59                 0.01%                0.02%
Loans experiencing a loss (and gross
losses)                                                       0                 (GBP)0.00                 0.00%                0.00%
Cumulative number of loans experiencing
a loss (and aggregate of gross losses)                        0                 (GBP)0.00                 0.00%                0.00%
                                                ---------------  ------------------------  --------------------  -------------------
Total Vintage 2001 mortgage loans                        36,709     (GBP)3,284,855,189.31               100.00%              100.00%
                                                ===============  ========================  ====================  ===================



                                                                            For the year ended
                                                --------------------------------------------------------------------------------
                                                                              December 31, 2004
                                                --------------------------------------------------------------------------------
                                                            Number
                                                                of
                                                           mortgage                                  % of total       % of total
                                                              loans              Balance (GBP)         (Number)        (Balance)
                                                -------------------  -------------------------  ---------------  ---------------
                                                                                                             
Loans taken into possession                                      64            (GBP)557,550.66            0.07%            0.01%
Loans experiencing a loss (and gross
losses)                                                           1              (GBP)3,502.26            0.00%            0.00%
Cumulative number of loans experiencing
a loss (and aggregate of gross losses)                            1              (GBP)3,502.26            0.00%            0.00%
                                                -------------------  -------------------------  ---------------  ---------------
Total Vintage 2001 mortgage loans                            88,401      (GBP)8,467,934,415.64          100.00%          100.00%
                                                ===================  =========================  ===============  ===============







                                                                            For the year ended
                                                ------------------------------------------------------------------------------------
                                                                             December 31, 2005
                                                ------------------------------------------------------------------------------------
                                                         Number
                                                             of
                                                       mortgage                                      % of total           % of total
                                                          loans             Balance (GBP)              (Number)            (Balance)
                                                ---------------  ------------------------  --------------------  -------------------
                                                                                                                 
Loans taken into possession                                 313        (GBP)26,507,733.24                 0.47%                0.41%
Loans experiencing a loss (and gross
losses)                                                      44           (GBP)645,484.84                 0.07%                0.01%
Cumulative number of loans experiencing
a loss (and aggregate of gross losses)                       45           (GBP)648,987.10                 0.07%                0.01%
                                                ---------------  ------------------------  --------------------  -------------------
Total Vintage 2001 mortgage loans                        66,206     (GBP)6,494,122,834.62               100.00%              100.00%
                                                ===============  ========================  ====================  ===================


                                                                             For the year ended
                                                ----------------------------------------------------------------------------------
                                                                              December 31, 2006
                                                ----------------------------------------------------------------------------------
                                                             Number
                                                                 of
                                                           mortgage                                   % of total        % of total
                                                              loans              Balance (GBP)          (Number)         (Balance)
                                                -------------------  -------------------------  ----------------  ----------------
                                                                                                               
Loans taken into possession                                     274         (GBP)26,112,889.00             0.63%             0.57%
Loans experiencing a loss (and gross
losses)                                                          80          (GBP)1,047,053.00             0.18%             0.02%
Cumulative number of loans experiencing
a loss (and aggregate of gross losses)                          125             (GBP)1,696,040             0.29%             0.04%
                                                -------------------  -------------------------  ----------------  ----------------
Total Vintage 2001 mortgage loans                            43,683      (GBP)4,583,479,908.51           100.00%           100.00%
                                                ===================  =========================  ================  ================




                                     D-10




                         Vintage 2004 mortgage loans




                                                                            For the year ended
                                                ------------------------------------------------------------------------------------
                                                                            December 31, 2003
                                                ------------------------------------------------------------------------------------
                                                        Number
                                                            of
                                                      mortgage                                      % of total           % of total
                                                         loans              Balance (GBP)             (Number)            (Balance)
                                                --------------   ------------------------  -------------------   -------------------
                                                                                                                
Loans taken into possession                                  2            (GBP)232,462.39                0.00%                0.00%
Loans experiencing a loss (and gross
losses)                                                      0                      -                    0.00%                0.00%
Cumulative number of loans experiencing
a loss (and aggregate of gross losses)                       -                      -                    0.00%                0.00%
                                                ---------------  ------------------------  --------------------  -------------------
Total Vintage 2001 mortgage loans                       41,219      (GBP)4,139,009,022.45              100.00%              100.00%
                                                ===============  ========================  ====================  ===================


                                                                            For the year ended
                                                -------------------------------------------------------------------------------
                                                                             December 31, 2004
                                                -------------------------------------------------------------------------------
                                                             Number
                                                                 of
                                                           mortgage                                   % of total     % of total
                                                              loans              Balance (GBP)          (Number)      (Balance)
                                                -------------------  -------------------------  ---------------  --------------
                                                                                                           
Loans taken into possession                                     166         (GBP)14,683,506.18             0.15%          0.12%
Loans experiencing a loss (and gross
losses)                                                          16             (GBP)96,096.61             0.01%          0.00%
Cumulative number of loans experiencing
a loss (and aggregate of gross losses)                           16             (GBP)96,096.61             0.01%          0.00%
                                                -------------------  -------------------------  ---------------  --------------
Total Vintage 2001 mortgage loans                           107,981     (GBP)12,066,388,272.58           100.00%        100.00%
                                                ===================  =========================  ===============  ==============





                                                                                December 31, 2006
                                               ------------------------------------------------------------------------------------
                                                           Number
                                                               of
                                                         mortgage                                      % of total        % of total
                                                            loans                 Balance (GBP)          (Number)         (Balance)
                                               ------------------  ----------------------------  ----------------  ----------------
                                                                                                        
Loans taken into possession                                   420            (GBP)42,342,747.00             0.64%             0.58%
Loans experiencing a loss (and gross losses)                  133             (GBP)1,863,385.00             0.20%             0.03%
Cumulative number of loans experiencing a loss
(and aggregate of gross losses)                               149                (GBP)1,959,482             0.23%             0.03%
                                               ------------------  ----------------------------  ----------------  ----------------
Total Vintage 2001 mortgage loans                          65,631         (GBP)7,304,710,278.08           100.00%           100.00%
                                               ==================  ============================  ================  ================





                                     D-11




Vintage 2005 mortgage loans




                                                                            For the year ended
                                                ------------------------------------------------------------------------------------
                                                                             December 31, 2005
                                                ------------------------------------------------------------------------------------
                                                       Number
                                                           of
                                                     mortgage                                       % of total           % of total
                                                        loans               Balance (GBP)             (Number)            (Balance)
                                                -------------    ------------------------  -------------------   -------------------
                                                                                                              
Loans taken into possession                                 5             (GBP)491,310.05                0.00%                0.00%
Loans experiencing a loss (and gross
losses)                                                     0                       -                    0.00%                0.00%
Cumulative number of loans experiencing
a loss (and aggregate of gross losses)                      -                       -                    0.00%                0.00%
                                                -------------    ------------------------  -------------------   -------------------
Total Vintage 2001 mortgage loans                     102,599      (GBP)12,100,657,133.77              100.00%              100.00%
                                                =============    ========================  ===================   ===================



                                                                             For the year ended
                                                --------------------------------------------------------------------------------
                                                                              December 31, 2006
                                                --------------------------------------------------------------------------------
                                                            Number
                                                                of
                                                          mortgage                                  % of total        % of total
                                                             loans               Balance (GBP)        (Number)         (Balance)
                                                ------------------   -------------------------  --------------  ----------------
                                                                                                           
Loans taken into possession                                    163          (GBP)17,203,551.00              0%             0.12%
Loans experiencing a loss (and gross
losses)                                                         40             (GBP)493,329.00           0.03%             0.00%
Cumulative number of loans experiencing
a loss (and aggregate of gross losses)                          40                (GBP)493,329           0.03%             0.00%
                                                ------------------   -------------------------  --------------  ----------------
Total Vintage 2001 mortgage loans                          127,698      (GBP)14,822,822,620.24         100.00%           100.00%
                                                ===================  =========================  ==============  ================



                         Vintage 2006 mortgage loans





                                                                                       December 31, 2006
                                                               Number
                                                                   of
                                                             mortgage                                 % of total       % of total
                                                                loans             Balance (GBP)         (Number)        (Balance)
                                                      ---------------  ------------------------  ---------------  ----------------
                                                                                                          
Loans taken into possession                                         5           (GBP)639,888.00            0.00%            0.00%
Loans experiencing a loss (and gross losses)                        1               (GBP)778.00            0.00%            0.00%
Cumulative number of loans experiencing a loss (
and aggregate of gross losses)                                      1                  (GBP)778            0.00%            0.00%
                                                      ---------------  ------------------------  ---------------  ----------------
Total Vintage 2001 mortgage loans                             121,570    (GBP)14,885,578,967.61          100.00%          100.00%
                                                      ===============  ========================  ===============  ================





                                     D-12



Granite Master Issuer plc
Issuing entity

      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.

      o     The principal asset from which we will make payments of interest
            on, and principal of, the One or more series and classes of notes
            may be issued at one time. notes is a global intercompany loan to
            an affiliated company called Granite Finance Funding 2 Limited.
            Granite Finance Funding 2 Limited is the depositor in relation to
            our note issuance program.

      o     The principal asset from which Granite Finance Funding 2 Limited
            will make payments of interest on, and principal of, 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 the related prospectus supplement.

      o     Northern Rock plc is the sponsor in relation to our note issuance
            program. Northern Rock plc is also the Funding 2 basis rate swap
            provider under the Funding 2 basis rate swaps entered into between
            the Funding 2 basis rate swap provider and Funding 2.

      o     The notes will have the benefit of certain internal credit
            support, such as the availability of reserve funds and
            subordination of certain note classes to other note classes as
            described under "Credit Structure" and "Risk Factors". In
            addition, the notes may have the benefit of certain derivative
            instruments if specified in the related prospectus supplement.

      The notes offered by this prospectus will be solely our obligation. The
notes will not be obligations of the sponsor, Funding 2, any of their
respective affiliates or any other person or entity named in this prospectus
other than us.

      You should consider the discussion under the "Risk Factors" beginning on
page 32 of this prospectus before you purchase any notes.

      Application will be 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 will also be made to the
London Stock Exchange plc for such notes to be admitted to trading on the
London Stock Exchange's Gilt Edged and Fixed Interest Market.

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

      Prospectus dated May 17, 2007





      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 issuing entities which have issued notes and used the proceeds
thereof to make intercompany loans to Granite Finance Funding Limited. Granite
Finance Funding Limited may also establish from time to time new issuing
entities which will issue notes and make new intercompany loans to Granite
Finance Funding Limited. Subject to certain conditions, Granite Finance
Funding 2 Limited may establish, from time to time, new issuing entities which
will issue notes and make new intercompany loans to Granite Finance Funding 2
Limited. The notes issued by these existing issuing entities ultimately are,
and any new notes issued by such new issuing entities ultimately will be,
secured by the same trust property as the notes issued by us under this
prospectus and the related prospectus supplement. References in this document
to "Funding" mean Granite Finance Funding Limited and references to "Funding
2" mean 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.

                          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 servicer 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.

             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;


                                      2



      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. The information in this prospectus or the accompanying prospectus
supplement is only accurate as of the dates on their respective covers.

      We include cross-references in this prospectus and in the accompanying
prospectus supplement to captions in these documents 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 United States Securities and Exchange Commission (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 modify and supersede this
information. Only the modified form of such information will constitute a part
of this prospectus.

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

                               Northern Rock plc
                              Northern Rock House
                                   Gosforth
                              Newcastle upon Tyne
                                    NE3 4PL
                           Tel: +44 (0)191 285 7191

                      Where you can find more information

      We have filed a registration statement with the SEC for the US notes.
This prospectus, which forms a part of the registration statement, and the
prospectus supplement relating to each series and class of US notes contain
summaries of the material terms of the documents referred to in this
prospectus and in the prospectus supplement, but do not contain all of the
information in the registration statement pursuant to the rules and
regulations of the SEC. For further information, reference is made to the
registration statement and its exhibits.

      Granite Master Issuer plc, Granite Finance Funding 2 Limited and Granite
Finance Trustees Limited (the "registrants") will file annual reports on Form
10-K, periodic reports on Form 10-D and other information with the SEC about
the mortgages trust, the property of which ultimately secures your notes. The
reports will be filed under SEC file numbers 333-119671, 333-119671-


                                      3



02 and 333-119671-03, respectively. You may also read and copy any document we
file at the public reference facilities maintained by the SEC at its Public
Reference Room, 100 F Street, NE, Washington, DC 20549. You may obtain
information on the operation of the Public Reference Room by calling the SEC
at 1-800SEC-0330. The SEC maintains an internet website that contains reports,
information statements and other information regarding the registrants that
file electronically with the SEC, including Funding 2, the mortgages trustee
and us. The address of that internet website is http://www.sec.gov.


                                      4






                                               Table of Contents

                                                                                                        
Overview of prospectus.......................................................................................7

Fees........................................................................................................32

Risk factors................................................................................................33

Defined terms...............................................................................................67

The issuing entity..........................................................................................68

Use of proceeds.............................................................................................70

Northern Rock plc...........................................................................................71

Funding 2...................................................................................................73

The mortgages trustee.......................................................................................74

Holdings....................................................................................................75

GPCH Limited................................................................................................76

Funding issuing entities....................................................................................78

The Funding 2 security trustee, note trustee, and the issuer security trustee...............................79

Affiliations and certain relationships and related transactions of transaction parties......................80

Issuance of notes...........................................................................................81

The mortgage loans..........................................................................................86

Certain characteristics of the United Kingdom residential mortgage market..................................111

The servicer and the administration agreement..............................................................117

Assignment of the mortgage loans and related security......................................................129

The mortgages trust........................................................................................141

The global intercompany loan agreement.....................................................................162

Cashflows..................................................................................................168

Credit structure...........................................................................................205

The swap agreements........................................................................................217

Cash management for the mortgages trustee and Funding 2....................................................222

Cash management for the issuing entity.....................................................................226

Security for Funding 2's obligations.......................................................................229

Security for the issuing entity's obligations..............................................................235

Description of the trust deed..............................................................................240

The notes..................................................................................................242

Description of the US notes................................................................................248

Material legal aspects of the mortgage loans and the related security......................................277

Material United Kingdom tax consequences...................................................................284

Material United States tax consequences....................................................................287

Material Jersey (Channel Islands) tax considerations.......................................................292

ERISA considerations.......................................................................................293

United States legal investment considerations..............................................................297


                                                       5



Underwriting...............................................................................................299

Reports to noteholders.....................................................................................301

Glossary...................................................................................................305

Index of principal terms...................................................................................338




                                                       6



                            Overview of prospectus

      The information in this section is an overview 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 overview 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 "initial closing date"), the seller
            assigned the initial mortgage portfolio and the other initial
            trust property to the mortgages trustee pursuant to the mortgage
            sale agreement. Since the initial closing date 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. For a
            further description of the assignment of the initial mortgage
            portfolio and the further mortgage portfolios, see "- Assignment
            of the mortgage loans and related security". 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 dated the initial closing date, as amended
            from time to time, among the mortgages trustee, the seller,
            Funding, Funding 2 and the corporate services provider (the
            "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 "- 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 AAA loan tranches, the AA
            loan tranches, the A loan tranches, the BBB loan tranches and the
            BB loan tranches (collectively, 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
                  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:


                                      7



                  (a)   to the seller, as an initial purchase price 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 (which will
                        have the effect of reducing the seller share); or

                  (c)   to Funding as a special distribution (which will have
                        the effect of reducing the Funding share)

            o     to fund or replenish 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 refinance 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 and security
            therefor. 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 note payment date for such notes if we have received
            principal repayments in respect of the loan tranche that was
            funded by the issue of such notes. We will only receive a
            principal repayment in respect of a loan tranche if, amongst other
            things, following such repayment (and repayment of the applicable
            notes), there would be 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.
            Following the occurrence of a trigger event, Funding 2 will apply
            principal receipts received by it from the mortgages trustee to
            repay all classes of outstanding notes of any series. The trigger
            events are described under "- Trigger events" in this "Overview of
            prospectus" and later in this prospectus and the related
            prospectus supplement.

            As used in this prospectus, the term "enforcement of the issuer
            security" denotes realization on assets that secure the issuing
            entity's obligations by exercise of the power of sale and other
            powers conferred by Section 101 of the Law of Property Act 1925,
            as varied or amended by the issuer deed of charge.

      (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 classes of notes and may be offered
            pursuant to this prospectus and a prospectus supplement setting
            out


                                      8



            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 on existing loan tranches.

      (8)   The accounts, reserve funds and swaps transactions, 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.

Funds produced from the mortgage loans will be applied, as described above, to
service payments under the notes. The assets backing the issue (as set out
above) will have characteristics that demonstrate capacity to produce funds to
service any payments due and payable on the notes.


                                      9



             Structural diagram of the securitization transaction




 -------------------                                -------------------------------
                      Assignment of mortgage
                      portfolio (1)
                      (mortgage sale agreement)
      SPONSOR        ------------------------------>
 ORIGINATOR, SELLER   Contributions in respect of             MORTGAGES
    and SERVICER      beneficial interest in the               TRUSTEE
 Northern Rock plc    seller share of the trust            Granite Finance
  (administration     property (2)                         Trustees Limited
     agreement)      ------------------------------>       (mortgage trust
 (cash management     Distributions and loss                     deed)
     agreement)       allocation under the seller's
                      beneficial interest in the
                      trust property (2), (3) & (4)
                     <------------------------------
                                                                                         

- -------------------                                -------------------------------
                                                     / \ |                  / \  | Distributions and
                                                      |  |   Contributions   |   | loss allocation 2
                                     Contribution     |  |   in respect of   |   | under Funding 2
                                     in respect of    |  |   beneficial      |   | beneficial           ......................
                                     beneficial       |  |   interest in     |   | interest in
                                     interest in      |  |   the Funding 2   |   | the trust property          FUNDING 2
                                     the Funding      |  |   share of the    |   | (2), (3) & (4)             BASIS RATE
                                     share of the     |  |   trust property  |   | (mortgage                     SWAP
                                     trust property   |  |   (4)             |   | trust deed)                 PROVIDER
                                     (4)              |  |                   |   |                            Funding 2
                                                      |  |                   |   |                            basis rate
    -----------------                                 |  |                   |  \ /                            swaps (8)
         FUNDING                                      |  |           -------------------- ..............
     Granite Finance  --------------------------------   |                                              ......................
     Funding Limited  <----------------------------------|
    ------------------                                                    DEPOSITOR                     ......................
          / \  |                                                       Granite Finance                         Funding 2
           |   |        Distributions and                                 Funding 2       ..............    GIC account (8)
           |   |        loss allocations                                   Limited                      ......................
           |   |        under Funding                                    (Funding 2)
           |   |        beneficial                                                                      ......................
           |   |        interest in the                                                   ..............       Funding 2
           |   |        Funding share of                             --------------------                   reserve fund (8)
           |   |        the trust properly                                  / \  |                      .......................
           |   |        (2), (3) & (4)                                       |   |
           |   |        (mortgages trust                                     |   |
           |   |        deed)                                 Global         |   |   Principal of,
           |  \ /                                             intercompany   |   |   and interest on,
    -----------------                                         loan (7)       |   |   the global
         FUNDING                                              (global        |   |   intercompany
         ISSUING                                              intercompany   |   |   loan (5) (6)
         ENTITIES                                             loan           |   |
    -----------------                                         agreement)     |   |
                                                                             |   |
                                                                             |   |
                                                                             |  \ /
   ..................   ..................                  -------------------------                  ...................
     Issuer reserve         Issuer GIC                           ISSUING ENTITY                            ISSUER SWAP
        fund (8)            account (8)   ..................     Granite Master      ..................     PROVIDERS
   ..................   ..................                         Issuer plc                              Issuer swaps
                                                            -------------------------                          (8)
                                                                 / \  |                                ...................
                                                                  |   |
                                                                  |   | Principal of, and interest
=                                            Note proceeds  (7)   |   | on, the notes (6)
                      -------------------------------------------------------------------------------------
                      |                    |                    |                    |                    |
                      |                    |                    |                    |                    |
               --------------       --------------       --------------       --------------       --------------
                   Class A              Class B              Class M              Class C              Class D
                    Notes                Notes                Notes                Notes                Notes
               --------------       --------------       --------------       --------------       --------------




                                      10






      Diagram of ownership structure of principal parties to the securitization transaction



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




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

      o     Each of the mortgages trustee, Funding and Funding 2 is a
            wholly-owned subsidiary of Granite Finance Holdings Limited
            ("Holdings").

      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 income
            received by Holdings from investments of the trust fund held by
            it, after payment of the costs and expenses of Holdings in
            connection with administrative services provided by Northern Rock
            and corporate services provided by The Law Debenture Intermediary
            Corporation p.l.c., 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 the professional trust
            company (see "Holdings"). The payments on your notes will not be
            affected by this arrangement.

      o     The post enforcement call option holder was a wholly owned
            subsidiary of Holdings (who holds two shares in the post
            enforcement call option holder) until 6 July 2005


                                      11



            when 15,000 further ordinary shares of (GBP)1.00 were allotted and
            issued to The Law Debenture Trust Corporation plc. who holds those
            shares under the terms of a discretionary trust for the benefit of
            certain charities. The payments under your notes will not be
            affected by this arrangement.

      o     Funding 2 may establish an additional issuing entity or issuing
            entities 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 this diagram. As a result, the financial condition of
            the seller should not directly affect the mortgages trustee,
            Funding, Funding 2, the Funding issuing entities, us or,
            ultimately, investors in the notes, although the seller still has
            a connection with the transaction for other reasons (such as
            acting as servicer 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 issuing entities 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 proceeds of the
            trust property, including receipts of principal and interest on
            the mortgage loans, will be made pari passu and pro rata as
            between Funding and Funding 2.


                                      12



           Diagram of note priority of payments and subordination(1)




                                   Interest                                                          Principal


                                                                                      
                       --------------------------------                                  ------------------------------
                                Issuing Entity
                          Granite Master Issuer plc                                               ISSUING ENTITY
                       --------------------------------                                     Granite Master Issuer plc
                                       |
                                       v                                                 ------------------------------
- ------------------------------------------------------------------------------                          |
 Senior expenses of note trustee, issuer security trustee, agent bank, paying                           |
 agents, transfer agent and registrar, issuer cash manager, corporate service                           |
        provider, issuer account banks and liquidity provider (if any)                                  |
- ------------------------------------------------------------------------------                          v
                                       |                                                      ---------------------
                                       v
           --------------------------------------------------------                              Replensih issuer
                       Class A issuer swap provider(s)                                            reserve fund
            (other than issuer swap excluded termination payments)
           --------------------------------------------------------                           ---------------------
                                       |                                                                |
                                       v                                                                |
                       --------------------------------                                                 |
                           Interest on Class A Notes                                                    |
                       --------------------------------                                                 v
                                       |                                                      ---------------------
                                       v
           --------------------------------------------------------                               Class A notes
                        Class B issuer swap provider(s)
            (other than Issuer swap excluded termination payments)                            ---------------------
           --------------------------------------------------------                                      |
                                       |                                                                 |
                                       v                                                                 |
                       --------------------------------                                                  |
                           Interst on Class B notes                                                      v
                       --------------------------------                                       ---------------------
                                       |
                                       v                                                          Class B notes
           --------------------------------------------------------
                       Class M issuer swap provider(s)                                        ---------------------
            (other than issuer swap excluded termination payments)                                       |
           --------------------------------------------------------                                      |
                                       |                                                                 |
                                       v                                                                 |
                       --------------------------------                                                  v
                           Interest on Class M notes                                          ---------------------
                       --------------------------------
                                       |                                                          Class M notes
                                       v
           --------------------------------------------------------                           ---------------------
                        Class C issuer swap provider(s)                                                  |
            (other than Issuer swap excluded termination payments)                                       |
           --------------------------------------------------------                                      |
                                       |                                                                 |
                                       v                                                                 v
                       --------------------------------                                       ---------------------
                           Interst on Class C notes
                       --------------------------------                                           Class C notes
                                       |
                                       v                                                      ---------------------
           --------------------------------------------------------                                      |
                        Class D issuer swap provider(s)                                                  |
            (other than Issuer swap excluded termination payments)                                       |
           --------------------------------------------------------                                      |
                                       |                                                                 v
                                       v                                                      ---------------------
                       --------------------------------
                           Interst on Class D notes                                               Class D notes
                       --------------------------------
                                       |                                                      ---------------------
                                       v
              --------------------------------------------------
                 Start-up loan providers - interest payments
              --------------------------------------------------
                                       |
                                       v
              --------------------------------------------------
                     Replenishment of issuer reserve fund
              --------------------------------------------------
                                       |
                                       v
           --------------------------------------------------------
              Issuer swap providers - only issuer swap excluded
                             termination payments
           --------------------------------------------------------
                                       |
                                       v
           --------------------------------------------------------
                 Start-up loan providers - principal amounts
           --------------------------------------------------------
                                       |
                                       v
           --------------------------------------------------------
              Remainder to issuing entity - up to 0.01% p.a. of
                     interest on global intercompany loan
           --------------------------------------------------------
                                       |
                                       v
                       --------------------------------
                             Issuer GIC provider
                       --------------------------------




(1)   The chart above is intended to show a summary of the priority of
      payments of interest and principal by the issuing entity. It also
      illustrates the subordination among the classes of notes. This chart is
      not a complete representation of the cashflows of the issuing entity.
      You should refer to "Cashflows" in this prospectus for a detailed
      discussion of payment priorities of the notes and to "Credit Structure"
      for a discussion of subordination among the classes of notes.


                                      13



The issuing entity

      Granite Master Issuer plc (the "issuing entity") 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 issuing entity and references to "you" mean potential
investors in the notes.

      We are a 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.

The depositor

      Granite Finance Funding 2 Limited ("Funding 2") is a 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, to fund and/or replenish the Funding reserve fund, to
make a deposit into the Funding GIC account 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 (the "mortgages trustee") 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.

The sponsor, the originator, the seller, the servicer, the cash manager, the
issuer cash manager, the Funding 2 basis rate swap provider and the account
bank

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

      Northern Rock is the sponsor in relation to the Granite Program (the
"sponsor").

      Northern Rock, in its capacity as seller (the "seller"), originated each
of the mortgage loans which it assigned to the mortgages trustee according to
its lending criteria applicable at the time such mortgage loan was offered
(the "lending criteria"), which lending criteria were the same as or
substantially similar to the criteria described later in this prospectus.
Northern Rock, as seller, has a continuing interest in the mortgage loans as
one of the beneficiaries of the mortgages trust.

      Northern Rock acts as servicer of the mortgage portfolio under the terms
of the administration agreement (the "servicer"), pursuant to which it has
agreed to continue to perform administrative functions in respect of the
mortgage loans on behalf of the mortgages


                                      14



trustee and Funding, Funding 2 and the seller (collectively, the
"beneficiaries" of the mortgages trust), including collecting payments under
the mortgage loans and taking steps to recover arrears. Northern Rock may not
resign as servicer unless a successor servicer has been appointed. In
addition, the servicer may be replaced by a new servicer if it defaults in its
obligations under the administration agreement.

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

      Northern Rock has also been appointed as an account bank (an "account
bank") to provide banking services to Funding 2. It has also been appointed as
account bank in respect of the issuer GIC account and the mortgages trustee
GIC account.

      Northern Rock has also been 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 (the "issuer cash manager").
Northern Rock also acts as the Funding 2 basis rate swap provider.

      Each of Citibank, N.A., acting through its London branch at Citigroup
Centre, Canada Square, Canary Wharf, London E14 5LB and Northern Rock (each,
an "issuer account bank") has been appointed as account bank to provide
banking services to us.

      Lloyds TSB Bank plc, Jersey International Branch, a branch of Lloyds TSB
Bank plc, has been appointed as Jersey account bank (an "account bank") to
provide banking services to the mortgages trustee. The activities of Lloyds
TSB Bank plc, Jersey International Branch 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 Funding 2 security trustee

      The Bank of New York, acting through its London branch at 40th Floor,
One Canada Square, London E14 5AL is the "Funding 2 security trustee". The
Funding 2 security trustee will act as trustee for the Funding 2 secured
creditors (including us) under the Funding 2 deed of charge.

The note trustee

      The Bank of New York, acting through its London branch at 40th Floor,
One Canada Square, London E14 5AL, is the "note trustee". The note trustee
will act as trustee for you under the trust deed.

The issuer security trustee

      The Bank of New York, acting through its London branch at 40th Floor,
One Canada Square, London E14 5AL, is the "issuer security trustee". The
issuer security trustee will act as trustee for the issuer secured creditors
(including you) under the issuer deed of charge.

The paying agents and agent bank

      Citibank, N.A., is the "principal paying agent". Its address is
Citigroup Centre, Canada Square, Canary Wharf, London E14 5LB. Citibank, N.A.
is the "US paying agent" and its address is 14th Floor, 388 Greenwich Street,
New York, New York 10013. The principal paying agent and the US paying agent
are together referred to as the "paying agents". The paying agents will make
payments on the notes to you.


                                      15



      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
floating rate 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.

The swap providers

      Northern Rock is the "Funding 2 basis rate swap provider". 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
Funding 2 basis rate swap agreement with Funding 2 (see "The swap agreements -
The Funding 2 basis rate swaps").

      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 or have a combination of these characteristics (as specified in the
relevant prospectus supplement). To hedge certain interest rate and/or
currency 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 specified in the prospectus supplement for such notes (the applicable
"closing date") 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 cashflows. The notes of a particular class in different series (and the
notes of differing sub-classes of the same class and series) will not
necessarily have all the same terms. Differences may include principal amount,
interest rates, interest rate calculations, currency, permitted redemption
dates, final maturity dates, and/or ratings. Each series and class of notes
will be secured over the same property as the notes offered by this
prospectus. Noteholders holding certain notes may have the benefit of
remarketing and conditional purchase arrangements or similar arrangements. 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 notes and class D notes may be
paid before some series of class A notes, as described in "-Payment priority
and ranking of the 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 the date of issuance of that note (and after
giving effect to such issuance), 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.


                                      16



      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 United States Securities Act of 1933, as amended (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 the class A, class B, class M or class C notes which are
registered in the United States under the Securities Act and offered under
this prospectus and a related prospectus supplement are referred to as the "US
notes". Class D notes will not be registered in the United States under the
Securities Act and will not be offered under this prospectus.

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

      It is a condition of the issuance of each series and class of US notes
and Reg S notes that they be assigned the following ratings by at least one of
Standard & Poor's Ratings Services, a division of The McGraw-Hill Companies,
Inc. ("Standard & Poor's"), Moody's Investors Services Limited ("Moody's") or
Fitch Ratings Limited ("Fitch").




                               Class A          Class B          Class M         Class C         Class D
                          ------------     ------------    -------------   -------------    ------------
                                                                                  
Standard & Poor's                  AAA               AA                A             BBB              BB
Moody's                            Aaa              Aa3               A2            Baa2             Ba2
Fitch                              AAA               AA                A             BBB              BB



      It is a condition of the issuance of any series and class of notes which
are designated as money market notes that they be assigned a rating of A-1+,
P-1 or F1+ by at least one of Standard & Poor's, Moody's or Fitch,
respectively.

      The ratings assigned to each series and class of US notes and Reg S
notes will be specified in the applicable prospectus supplement.

Listing

      Application will be 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 (the "official list"). Application will
also be made to the London Stock Exchange plc (the "London Stock Exchange")
for each series and class of the notes to be admitted to trading on the London
Stock Exchange's Gilt Edged and Fixed Interest Market (the "Market") for
listed securities.

Denominations

      Notes (other than US notes) will be issued in minimum denominations of
euro 50,000 (or its equivalent in any other currency as at the date of issue
of such notes) but subject thereto in such denominations as may be agreed
between 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 issuing entity
or the relevant specified


                                      17



currency. The US notes will be issued in minimum denominations specified in
the applicable prospectus supplement.

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 the relevant underwriters
and/or dealers (as applicable) and us and specified 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 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 agreement". 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, dates for payment of principal and the type of amortization or
redemption) will reflect the terms of the related 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.

Note payment dates and monthly payment dates

      The "note payment dates" for a series and class of notes will, subject
to the applicable business day convention for such notes, be the monthly
payment dates specified as such for such notes in the applicable prospectus
supplement. The "monthly payment dates" for a series and class of notes will,
subject to such applicable business day convention, be the day of each
calendar month specified as such for such notes in the applicable prospectus
supplement, which day shall be either the 17th day of each calendar month (the
"17th monthly payment date") or the 20th day of each calendar month (the "20th
monthly payment date").

      Subject to any applicable business day convention, the period of each
calendar month beginning on, and including, the 17th monthly payment date of
such calendar month and ending on, and including, the20th monthly payment date
of such calendar month is referred to in this base prospectus as the "monthly
payment period".

Payment priority and ranking of the notes

      Payments of interest and principal on the class A notes of any series
due and payable on a note payment date falling in a particular monthly payment
period will rank ahead of payments of interest and principal on the 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 (in each case, due and payable


                                      18



on any note payment date falling in such monthly payment period). Payments of
interest and principal on the class B notes of any series due and payable on a
note payment date falling in a monthly payment period 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 (in each case,
due and payable on any note payment date falling in such monthly payment
period). Payments of interest and principal on the class M notes of any series
due and payable on a note payment date falling in a monthly payment period
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 (in each case, due and payable
on any note payment date falling in such monthly payment period). Payments of
interest and principal on the class C notes of any series due and payable on a
note payment date falling in a monthly payment period will rank ahead of
payments of interest and principal on the class D notes of any series due and
payable on any note payment date falling in such monthly payment period. 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 a certain
series with note payment dates falling in particular monthly payment periods
will rank equally with the class A notes of each other series with note
payment dates falling in the same monthly payment periods. Payments of
interest and principal on the class B notes of a certain series with note
payment dates falling in particular monthly payment periods will rank equally
with the class B notes of each other series with note payment dates falling in
the same monthly payment periods. Payments of interest and principal on the
class M notes of a certain series with note payment dates falling in
particular monthly payment periods will rank equally with the class M notes of
each other series with note payment dates falling in the same monthly payment
periods. Payments of interest and principal on the class C notes of a certain
series with note payment dates falling in particular monthly payment periods
will rank equally with the class C notes of each other series with note
payment dates falling in the same monthly payment periods. Payments of
interest and principal on the class D notes of a certain series with note
payment dates falling in particular monthly payment periods will rank equally
with the class D notes of each other series with note payment dates falling in
the same monthly payment periods.

      Investors should note that:

      o     notes of different series and classes (and with note payment dates
            falling in different monthly payment periods) are intended to
            receive payment of interest and principal at different times,
            therefore lower ranking classes of notes of one series of notes
            (with note payment dates falling in particular monthly payment
            periods) may be paid interest and principal before higher ranking
            classes of notes of a different series of notes (with note payment
            dates which do not fall in the same monthly payment periods);

      o     no loan tranche of any tier (other than the AAA loan tranches)
            and, consequently, no notes of any class (other than the class A
            notes) may be repaid principal (in whole or in part) if, following
            such repayment, 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
            loan tranche (or any part thereof) and, consequently, any series
            and class of notes may be repaid principal (or any part thereof)
            are set out in "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 failure to repay principal in respect of such loan
            tranche and the related notes on the applicable redemption dates
            for such reason will


                                      19



            not constitute an event of default in respect of such loan tranche
            or in respect of the related notes;

      o     to the extent any class A note and/or AAA loan tranche will remain
            outstanding at the end of a particular monthly payment period and
            either the issuer arrears test or the issuer reserve requirement
            would not be satisfied on any permitted redemption date in such
            monthly payment period (after giving effect to the payments to be
            made on such date), no amount of principal will be repayable in
            respect of any subordinate loan tranche and (consequently) the
            related series and class of notes in such monthly payment period.
            The failure to repay principal in respect of such subordinate loan
            tranche and the related notes on the applicable redemption dates
            for such reason will not constitute an event of default in respect
            of such loan tranche or in respect of the related notes;

      o     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 (save in certain circumstances, where
            amounts standing to the credit of the issuer reserve fund may be
            so applied);

      o     to the extent required, but subject to certain limits and
            conditions, the issuing entity may apply amounts standing to the
            credit of the issuer reserve fund in payment of interest and
            principal on the notes;

      o     if not redeemed earlier, each series and class of notes will be
            redeemed by us on the final maturity date specified in the
            applicable prospectus supplement. The failure to redeem a series
            and class of notes on its final maturity date will constitute an
            event of default in respect of such notes; and

      o     following the enforcement of the issuer security, the priority of
            payments will change and we will make payments of interest and
            principal in accordance with and subject to the relevant priority
            of payments as described under "Cashflows".

      Investors should also note that Funding 2 may establish from time to
time other Funding 2 issuing entities which will issue notes and from the
proceeds thereof make intercompany loans to Funding 2. The notes issued by
such other Funding 2 issuing entities ultimately will be secured by the same
trust property (primarily consisting of the mortgage portfolio) as the notes
issued by us under this prospectus and the related prospectus supplements (see
"Risk factors - If Funding 2 enters into other Funding 2 intercompany loans,
such other Funding 2 intercompany loans and accompanying notes may be repaid
prior to the global intercompany loan and the notes" and "Risk factors - Other
Funding 2 issuing entities may share in the same security granted by Funding 2
to us, and this may ultimately cause a reduction in the payments you receive
on the notes").

Interest

      Interest will accrue on each series and class of notes from its date of
issuance at the applicable interest rate specified for that series and class
of notes, which may be a fixed or floating rate or have a combination of these
characteristics and will be specified in the applicable prospectus supplement.
See "Description of the US note - 4. Interest". Interest on each series and
class of notes will be due and payable on each note payment date as specified
for such notes in the applicable prospectus supplement. Following the earlier
to occur of a pass-through trigger event and the step-up date (if any) in
relation to a series and class of notes, interest in respect of such notes
will become due and payable on the monthly payment dates as specified for such
notes in the applicable prospectus supplement and interest will accrue on a
monthly basis.


                                      20



      Any revenue shortfall in payments of interest due on any series of the
class B notes, the class M notes, the class C notes or the class D notes on
any note payment date in respect of such notes will be deferred until the
immediately succeeding note payment date in respect of such notes. On that
immediately succeeding note 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 note payment date there is still a revenue shortfall,
that revenue shortfall will be deferred again. This deferral process will
continue until the final maturity 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 on interest due on any note payment
date in respect of the most senior class of notes then outstanding. The
failure to pay interest on such notes will be a note event of default.

Fixed rate notes

      For a series and class of fixed rate notes, interest will be payable at
a fixed rate on such note payment dates and on redemption as specified in the
applicable prospectus supplement and will be calculated on the basis of such
day count fraction as specified in the applicable prospectus supplement.

Floating rate notes

      A series and class of floating rate notes will bear interest at a rate
determined:

      (i)   on the same basis as the floating rate under an interest rate swap
            transaction in the relevant specified currency governed by an
            agreement incorporating the ISDA definitions and based upon
            certain elections made pursuant to the ISDA definitions; or

      (ii)  on the basis of a reference rate appearing on the agreed screen
            page of a commercial quotation service (as specified in the
            applicable prospectus supplement),

      in each case as specified in the applicable prospectus supplement.

      See "Description of the US notes - 4. Interest - (B) Interest on
floating rate notes".

      The margin (if any) relating to such series and class of notes will be
specified in the applicable prospectus supplement.

Other provisions in relation to floating rate notes

      A series and class of floating rate notes may also have a maximum
interest rate, a minimum interest rate or both (as specified in the applicable
prospectus supplement). Interest on floating rate notes in respect of each
interest period, will be payable on such note payment dates, and will be
calculated on the basis of such day count fraction, as specified in the
applicable prospectus supplement.

Zero coupon notes

      A series and class of zero coupon notes may be offered and sold at a
discount to their nominal amount as specified in the applicable prospectus
supplement ("zero coupon notes").

Pass-through notes

      A series and class of pass-through notes will be redeemable in full on
the final maturity date specified for such series and class of notes in the
applicable prospectus supplement. On each applicable loan payment date,
Funding 2 may be permitted to make payments of amounts equal


                                      21



to the pass-through requirement in respect of pass-through loan tranches to us
so that we may, on the applicable note payment date, repay all or part of the
pass-through notes prior to their respective final maturity dates. Following
the earlier to occur of a pass-through trigger event and the step-up date (if
any) in relation to a series and class of notes, we will repay such notes, to
the extent that funds are available and subject to the conditions for
repayment, on the monthly payment dates specified for such notes in the
applicable prospectus supplement.

Controlled amortization notes

      A series and class of controlled amortization notes will be redeemable,
on controlled redemption dates in controlled amortization installments, the
amounts of which will be determined as specified in the applicable prospectus
supplement. On each controlled repayment date for a controlled repayment loan
tranche, Funding 2 will seek to make payments equal to the controlled
repayment requirement to us so that we may repay each controlled amortization
installment on its controlled redemption date. If there are insufficient funds
on a controlled redemption date to repay the relevant controlled amortization
installment(s) in respect of a series and class of controlled amortization
notes, then we shall be required to pay the shortfall, to the extent we
receive funds therefor, on subsequent note payment dates in respect of such
notes.

      Following the earlier to occur of a pass-through trigger event and the
step-up date (if any) in relation to a series and class of controlled
amortization notes, such notes will be deemed to be pass-through notes and we
will repay such notes, to the extent that funds are available and subject to
the conditions regarding repayment, on the monthly payment dates specified for
such notes in the applicable prospectus supplement.

Scheduled redemption notes

      A series and class of scheduled redemption notes will be redeemable on
scheduled redemption dates, in two or more scheduled amortization
installments, the amounts of which will be determined as specified in the
applicable prospectus supplement. On each scheduled repayment date for a
scheduled repayment loan tranche, 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 scheduled redemption date to repay the relevant
scheduled amortization installment(s) in respect of a series and class of
scheduled redemption notes, then we shall be required to pay the shortfall, to
the extent we receive funds therefor, on subsequent note payment dates in
respect of such notes.

      Following the earlier to occur of a pass-through trigger event and the
step-up date (if any) in relation to a series and class of scheduled
redemption notes, such notes will be deemed to be pass-through notes and we
will repay such notes, to the extent that funds are available and subject to
the conditions regarding repayment, on the monthly payment dates specified for
such notes in the applicable prospectus supplement.

Bullet redemption notes

      A series and class of bullet redemption notes will be redeemable in full
on the bullet redemption date specified in the applicable prospectus
supplement. 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 bullet redemption notes in full on the relevant 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 principal receipts 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


                                      22



relevant bullet redemption date. The cash accumulation period will be
determined according to a formula described under "Cashflows - Distribution of
Funding 2 available principal receipts prior to the enforcement of the Funding
2 security". To the extent that there are insufficient funds available to
redeem a series and class 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 note payment dates in respect of such
notes. 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 we are able to
repay principal of the related series of bullet redemption notes in full on
their bullet redemption date. If this happens, holders of affected notes will
not receive repayment of principal when expected. Failure of a noteholder to
receive full repayment of principal when expected could have a negative effect
on the yield to that holder on such notes. 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".

      Following the earlier to occur of a pass-through trigger event and the
step-up date (if any) in relation to a series and class of bullet redemption
notes, such notes will be deemed to be pass-through notes and we will repay
such notes to the extent that funds are available and subject to the
conditions regarding repayment, on the monthly payment dates specified for
such notes in the applicable prospectus supplement.

Money market notes

      From time to time, we may issue a series and class of notes designated
as money market notes in the applicable prospectus supplement. "Money market
notes" will be bullet redemption notes or scheduled redemption notes, the
final maturity date of which will be less than 397 days from the closing date
on which such notes were issued.

      We may repay certain series and classes of money market notes on their
final maturity dates using amounts received from a third party that has agreed
to purchase those notes pursuant to the terms of a money market note purchase
agreement. In addition, we may provide for remarketing arrangements whereby
money market notes may be remarketed to other investors prior to the end of
each of a specified number of periods of less than 397 days following
issuance. If such arrangements apply to any money market notes, the applicable
prospectus supplement will, in addition to providing information regarding a
series and class of money market notes, identify any money market note
purchaser or remarketing agent in respect of such money market notes and the
terms of the applicable money market note purchase agreement or remarketing
agreement.

      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 purchaser may not be sufficient to repay money market
notes".

Redemption and Repayment

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

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


                                      23



Trigger Events

      Following the occurrence of a trigger event, the principal payments in
respect of the notes may be altered as described under "Cashflows". 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 principal deficiency sub-ledger in relation to the class A
notes of any Funding issuing entity or to the AAA principal deficiency
sub-ledger of Funding 2.

      A "non-asset trigger event" means (a) the occurrence of an insolvency
event in relation to the seller; or (b) the seller's role as servicer is
terminated and a new servicer is not appointed within 60 days; or (c) on the
distribution date immediately succeeding a seller share event distribution
date, the then current seller share is equal to or less than the minimum
seller share as set forth under "The mortgages trust - Cash management of the
trust property - principal receipts".

      For more information on trigger events, see the "The mortgages trust -
Cash management of the trust property - principal receipts", "Cashflows" and
"- Payment priority and ranking of the notes".

Enforcement

      All notes will become immediately due and payable on the service on us
by the note trustee of an issuer enforcement notice. The note trustee becomes
entitled to serve an issuer enforcement notice at any time after the
occurrence of a note event of default in respect of a series and class of
notes (and it may do so using its own discretion or on the instructions of the
noteholders of the applicable class of notes across all series (holding, in
aggregate at least one quarter in principal amount outstanding of such class
of notes)) provided that, at such time, all notes ranking in priority to such
class of notes have been repaid in full.

      For more information on 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 and class of notes at their principal amount
outstanding, together with any accrued and unpaid interest in respect thereof,
in the event of particular tax changes affecting such series and class 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 and class of notes on the relevant note payment date.

      In addition, we may redeem in principally the same manner as stated in
the previous paragraph, 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 note
            payment date for such notes (as specified in the applicable
            prospectus supplement) thereafter; or

      o     if Northern Rock informs the issuing entity that the
            implementation of Directive 2006/48/EC (the "Recast Banking
            Consolidation Directive") (which implements in the EU the new
            capital adequacy framework known as "Basel II") in the United


                                      24



            Kingdom has, in Northern Rock's sole opinion, had an adverse
            effect on Northern Rock's regulatory capital position, on the
            first note payment date in respect of such notes falling after
            such implementation and any note payment date for such notes
            thereafter (prior to December 31, 2010) provided that an issuer
            enforcement notice has not been served; or

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

      o     on any note payment date in respect of such notes after it has
            become unlawful for us to make, fund or allow to remain
            outstanding the related loan tranche and we have required Funding
            2 to prepay such loan tranche.

      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 under 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 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
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 and class
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 19, 2005 (the "Funding 2 program date") the issuing
entity and other principal transaction parties entered into the main operative
transaction documents in relation to the Granite Master Issuer plc
securitization program (the "Granite Program").

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 issuer
security trustee, 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 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 mortgaged property situated in Scotland are
governed by Scots law.


                                      25



The global intercompany loan

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

      As described under "- Relationship between the notes and the global
intercompany loan", the global intercompany loan will consist of separate loan
tranches, each corresponding to a particular series and class of notes. The
loan tranches will comprise AAA loan tranches, AA loan tranches, A loan
tranches, BBB loan tranches and BB loan tranches reflecting the designated
credit rating assigned to each loan tranche. The loan tranche related to a
series and class of notes will be specified for such series and class of notes
in the applicable prospectus supplement. 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 or replenish the Funding 2 reserve fund and/or to make a
            deposit into the Funding 2 GIC account; and/or

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

      Subject to the provisions of the relevant Funding 2 priority of payments
(see "Cashflows"), Funding 2 will repay the global intercompany loan from
payments received from the mortgages trustee, as described under "- The
mortgages trust". To the extent required, but subject to certain limits and
conditions, Funding 2 may also apply amounts standing to the credit of the
Funding 2 reserve fund and the Funding 2 liquidity reserve fund (if any) in
payments of interest and principal due under the global intercompany loan. 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.

      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 scheduled to be paid, 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 subordinate
classes of notes (and other forms of credit enhancement) and reserves (as
applicable) is at least equal to the required credit enhancement for each of
the class A notes, the class B notes, the class M notes and the class C notes
then outstanding. In certain circumstances, payment on the controlled
repayment loan tranches, scheduled repayment loan tranches and pass-through
loan tranches will be deferred (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").

      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 loan tranches. Prior to the occurrence of a pass-through trigger
event, there are a


                                      26



number of exceptions to this priority of payments. For further information on
such exceptions you should read the "Cashflows" section of this prospectus.

      For a detailed description of Funding 2's payments of interest and
principal under the global intercompany loan agreement, see "The global
intercompany loan agreement - Payment of interest" and "The global
intercompany loan agreement - Repayment of the global intercompany loan".

Repayment of loan tranches

      Whenever Funding 2 is to repay a loan tranche (in whole or in part), it
will do so only to the extent that its share of the proceeds of principal
receipts it has received from the mortgages trustee and allocated to that loan
tranche are sufficient to repay that loan tranche in accordance with its
terms, and only to the extent that certain tests relating to repayment of loan
tranches are satisfied, including that following such repayment and the
consequential redemption of the related series and class of notes, the amount
of subordination available from all subordinate outstanding classes of notes
(and other forms of credit enhancement) and reserves (as applicable) is
greater than or equal to the required credit enhancement for each of the class
A notes, the class B notes, the class M notes and the class C 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, prior to the latest occurring final repayment date of
any loan tranche advanced under the global intercompany loan agreement it will
not be an event of default under the global intercompany loan agreement if
Funding 2 does not pay some or all amounts due under the global intercompany
loan agreement 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. However, the
occurrence of an event of default under any other Funding 2 intercompany loan
agreement (if any) may trigger an acceleration of the loan tranches
outstanding under the global intercompany loan agreement. For more information
on events of default under the global intercompany loan agreement 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 advance a new loan tranche to Funding 2.

      Neither Funding 2 nor we are required to provide prior notice to you, 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.

      If we issue notes constituting part of a series and class of notes on a
date after the first date on which such series and class of notes were issued,
the proceeds of the issuance of such new notes will, without notice to, or the
consent of, any noteholders, increase the outstanding principal amount of the
applicable loan tranche.

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 regulated personal secured loan) is secured by a first legal charge over a
residential property located in England or Wales or a first ranking standard
security over a residential property located in Scotland. Each mortgage over a
residential property located in England or Wales will be governed by English


                                      27



law. Each mortgage over a residential property located in Scotland will be
governed by Scots law. The associated mortgage loans will be governed by
English or Scots law. Each regulated personal secured loan is secured by a
legal charge over freehold or leasehold property located in England or Wales
or by a standard security over heritable or long leasehold property located in
Scotland which ranks in priority below the first legal charge or first ranking
standard security securing the related borrower's existing mortgage loan. 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 see 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 at the time of offer of the mortgage loan. The seller may,
from time to time, change its lending criteria and any other terms applicable
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
mortgages trustee mortgage loans that are in breach of these representations
and warranties. See "Assignment of the mortgage loans and related security".

Assignment of the mortgage loans

      The seller assigned the initial mortgage portfolio to the mortgages
trustee on the initial closing date, and since the initial closing date 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 trust property. The seller may also increase the size of the
trust property from time to time in connection with an issue of new notes by
us, the proceeds of which are applied ultimately to fund the acquisition (by
assignment) of the new mortgage loans and their related security to the
mortgages trustee, or to maintain adequate over-collateralization in the
mortgages trust, in each case 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 were and will be
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 were and will be transferred by the seller to the
mortgages trustee by way of a declaration of trust in favor 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".


                                      28



      When new mortgage loans are assigned to the mortgages trustee, the trust
property will increase accordingly. 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 the initial closing date among
the mortgages trustee, the seller, Funding and Law Debenture Corporate
Services Limited (the "mortgages trust"). 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, the proceeds of
interest and principal payments arising from the mortgage loans in the trust
property 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, cash redraws and non-cash
re-draws ("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 future further draws that are made under personal secured loans, in each
case that are assigned to the mortgages trustee, will also form part of the
trust property. A cash re-draw is an option available to a borrower under a
flexible mortgage loan that allows the borrower to request that the seller
refund some or all of overpayments that the borrower has made subject to
certain conditions as described under "The mortgage loans - Characteristics of
the mortgage loans - Flexible mortgage loans". A non-cash re-draw is 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 as
described under "The mortgage loans - Characteristics of the mortgage loans -
Mortgage loan products offered by the seller". 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 GIC account (together, the
"mortgages trustee bank accounts"). The "mortgages trustee GIC account" is the
bank account in the name of the mortgages trustee held at Northern Rock in
which the mortgages trustee holds any cash that is part of the trust property
until it is distributed to the beneficiaries pursuant to the terms of the
mortgages trustee guaranteed investment contract and the bank account
agreement.

      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 subsequently 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


                                      29



assignment of new mortgage loans and their related security to the mortgages
trustee 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 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 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.

      The realized losses experienced on the mortgage loans ("losses")
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 distribution date
immediately preceding the determination of such losses (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. Set-off rights (including analogous rights in Scotland) may
arise if the seller fails to advance a cash re-draw or a further draw to a
borrower under the relevant mortgage loan. In such situation, the borrower may
argue that he is entitled to set-off any damages claim (or to exercise the
analogous rights in Scotland) arising from the seller's breach of contract
against the seller's claim for payment of principal and/or interest under the
relevant mortgage loan as and when it becomes due. 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 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 loan tranches, see "The
mortgages trust - Losses" and "Credit structure - Principal deficiency
ledger".

      Under the terms of the controlling beneficiary deed, Funding, Funding 2,
the security trustee, the Funding 2 security trustee and the seller 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

      A discussion of the material UK tax consequences of the purchase,
ownership and disposition of the notes is set out in "Material United Kingdom
tax consequences".


                                      30



United States federal income tax

      A discussion of the material US federal income tax consequences of the
purchase, ownership and disposition of US notes is set out in "Material United
States tax consequences". As set forth in the applicable prospectus
supplement, it is anticipated that Sidley Austin LLP, US federal income tax
counsel to Northern Rock, will deliver their opinion that the class A, class B
and class M US notes will be treated as debt for US federal income tax
purposes and the class C US notes offered in the United States should be
treated as debt for US federal income tax purposes. See "Material United
States tax consequences - Alternative characterization of the US notes".

      Further, it is anticipated that US federal income tax counsel to
Northern Rock will also provide their opinion that, assuming compliance with
the transaction documents, neither we nor the mortgages trustee acting in its
capacity as trustee of the mortgages trust nor Funding 2 will be subject to US
federal income tax. See "Material United States tax consequences".

Jersey (Channel Islands) tax

      A discussion of certain aspects of Jersey taxation of the mortgages
trustee is set out in "Material Jersey (Channel Islands) tax considerations".

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.


                                      31



                                     Fees

      The table below sets out the on-going fees to be paid by the issuing
entity, Funding 2 and the mortgages trustee to transaction parties. Each of
the fees set out below is payable out of revenue receipts in accordance with
the relevant priority of payments set out in "The mortgages trust - Mortgages
trust allocation of revenue receipts" and "Cashflows", as applicable.




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

Funding 2 cash management fee  (GBP)200,000 each year      Ahead of all revenue        Each 20th monthly payment
                                                           amounts payable by          date
                                                           Funding 2 and allocable
                                                           to the issuing entity

Issuer cash management fee     (GBP)200,000 each year      Ahead of all interest       Each 20th monthly payment
                                                           payments on the notes       date

Corporate expenses of          Estimated (GBP)13,000 each  Ahead of all revenue        Each distribution date
mortgages trustee              year                        amounts payable to
                                                           Funding 2 by mortgages
                                                           trustee

Corporate expenses of          Estimated (GBP)10,500 each  Ahead of all revenue        Each 20th monthly payment
Funding 2                      year                        amounts payable by          date
                                                           Funding 2 and allocable
                                                           to the issuing entity

Corporate expenses of the      Estimated (GBP)12,000 each  Ahead of all interest       Each 20th monthly payment
issuing entity                 year                        payments on the notes       date

Fee payable by Funding 2 to    Estimated (GBP)13,000 each  In respect of Funding 2     Each 20th monthly payment
Funding 2 security trustee,    year                        security trustee, ahead     date
by the issuing entity to                                   of all revenue amounts
note trustee and issuer                                    payable by Funding 2 and
security trustee and by the                                allocable to the issuing
issuing entity to principal                                entity, and in respect of
paying agent, paying agent,                                note trustee, issuer
transfer agent, registrar                                  security trustee and
and agent bank                                             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.

      Each of the above fees is subject to change at any time without notice
to, or approval by, noteholders. Further, any of the above fees may be changed
in the event a successor transaction party is appointed pursuant to the
applicable transaction document.


                                      32



                                 Risk factors

      This section describes the principal risks 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
prospectus and in the related prospectus supplement, including the risk
factors set out in this section, prior to making any investment decision. 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 Funding 2 security trustee,
the note trustee, the issuer security 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 agreement. 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 other than (in the case of interest due and payable on
the notes and scheduled principal due in respect of original bullet redemption
notes) the amount of funds credited to the issuer reserve fund (as described
under "Credit structure - Issuer reserve fund"). 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 its share of the proceeds of revenue
            receipts and principal receipts on the mortgage loans included in
            the mortgages trust on or before the first day of each monthly
            payment period;

      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
            agreement and principal due in respect of original bullet loan
            tranches) 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").


                                      33



      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 loan payment date in respect of a loan tranche falling in a
particular monthly payment period, however, Funding 2 will only be obliged to
pay amounts due to us in respect of such loan tranche under the global
intercompany loan agreement to the extent that it has funds available to it
after making payments and provisions 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) and taking into account payments ranking equally
with such loan tranche (such as other loan tranches of the same tier), in each
case, that are due on each monthly payment date falling in the same monthly
payment period. 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 agreement until the latest occurring final
repayment date of any loan tranche advanced under the global intercompany loan
agreement. Following enforcement of the Funding 2 security and disbursement of
the proceeds thereof, any remaining shortfall will be extinguished.

      If there is a shortfall between the amounts paid 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 you may
not receive the full amount of interest and/or principal which would otherwise
be due and payable on those notes.

Enforcement of the issuer security is the only remedy for a default in our
obligations

      The only remedy for recovering amounts due on the notes is through the
enforcement of the issuer security by the issuer security trustee in
accordance with the issuer deed of charge. 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 agreement 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. Noteholders may not directly enforce our
obligation to repay notes or our right to repayment of the global intercompany
loan by Funding 2. The note trustee may and, if directed by the required
number of noteholders, will, direct the issuer security trustee to direct the
Funding 2 security trustee to enforce our rights against Funding 2.

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 and the terms of the notes provide that the note trustee
is to have regard to the interests of the holders of all classes of notes of
all series. There may be circumstances, however, where the interests of one
class of the noteholders of a series conflict with the interests of another
class or classes of the noteholders of the same or a different series. 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 the class D noteholders on the other hand;


                                      34



      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 the 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 the class D noteholders on the other hand; and

      o     (if there are no class A notes, class B notes 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.

There may be limits on the ability of holders of notes with 17th monthly
payment dates to instruct the note trustee to enforce security during a
monthly payment period

      The terms of the trust deed and the terms of the notes provide that the
note trustee is not bound to take any action to serve an issuer enforcement
notice or take any other steps or proceedings against the issuing entity to
enforce the obligations of the issuing entity under the trust deed or any
other transaction document or directing the issuer security trustee to enforce
the issuer security unless, among other things, it shall have been so directed
by a programme resolution of the holders (or their representatives) of the
relevant class of notes or is requested in writing by the holders of not less
than 25 per cent. in aggregate principal amount outstanding of the relevant
class of notes.

      Where, during a monthly payment period, but following the 17th monthly
payment date falling in such monthly payment period and as a result of the
occurrence of a note event of default resulting from the failure by us to pay
any amount of interest or principal due on the notes (as to which, see
Description of the US notes - 9. Events of Default), the holders of the
relevant class (or of one or more series of notes of such class) of notes with
17th monthly payment dates wish to direct the note trustee, by way of
programme resolution or by way of written instructions, to take any steps or
proceedings against the issuing entity (including as to the enforcement of the
issuer security), their ability to provide such directions will be limited to
the extent that the specified proportions of the holders of the relevant class
(or of such series of notes of such class) of notes with 20th monthly payment
dates that are required for the purposes of passing such resolution or giving
such directions are not obtained.

      For further information on the manner in which the holders of notes may
instruct the note trustee to take steps to enforce the issuer security, see
"Description of the US notes - 11. Meetings of noteholders, modifications and
waiver".

Conflicts of interest between the Funding beneficiaries and the Funding
security trustees

      Where Funding and Funding 2 in their capacities as beneficiaries of the
mortgages trust (together, the "Funding beneficiaries"), acting together, or
the Funding security trustees, acting together, are permitted to provide or
exercise directions, rights, powers, benefits and/or discretions (or their
equivalent), the Funding beneficiaries or the Funding security trustees (as
applicable) will provide or exercise such directions, rights, powers, benefits
and/or discretions in accordance with the controlling directions (as to which
see "The mortgages trust - The controlling beneficiary deed"). Therefore, in
circumstances where there is a conflict of interest, the directions of Funding
or the security trustee (acting on behalf of the secured creditors of Funding)
may prevail over the directions of Funding 2 or the Funding 2 security


                                      35



trustee (acting on behalf of the Funding 2 secured creditors), which may
adversely affect your interests. For example, following an event of default,
affecting the notes of one or more Funding issuing entities, and in a
situation in which there was a larger outstanding balance of AAA-rated notes
issued by the Funding issuing entities than was issued by us, then Funding and
the Funding security trustees could direct enforcement proceedings to
liquidate assets of the mortgages trust without regard to the wishes of
holders of notes issued by us. It is possible that Funding or the Funding
security trustees might decide to enforce its security at a time when you
would not want assets of the mortgages trust sold, e.g., if all notes issued
by us were performing normally.

If Funding 2 enters into other Funding 2 intercompany loans, such other
Funding 2 intercompany loans and accompanying notes may be repaid prior to the
global intercompany loan and the notes

      Subject to satisfaction of certain conditions, Funding 2 may, in the
future, establish additional wholly-owned subsidiary companies that will issue
notes to investors. The proceeds of each such issue of notes may be advanced
by way of a Funding 2 intercompany loan to Funding 2. Funding 2 may use the
proceeds of such Funding 2 intercompany loan to, amongst other things, pay to
the mortgages trustee an initial contribution or a further contribution or to
refinance all or part of an existing Funding 2 intercompany loan outstanding
at that time. If the global intercompany loan (or any part thereof) is
refinanced, you could be repaid early.

      We expect that the payment of the amounts owing by Funding 2 under any
such Funding 2 intercompany loan will be funded from amounts received by
Funding 2 from the trust property. You should note that the obligation to make
such payments (or any part thereof) may rank equally in priority with payments
made by Funding 2 to us under the global intercompany loan agreement. The
terms of the notes issued by such other Funding 2 issuing entity and the
related Funding 2 intercompany loan may result in such notes and such Funding
2 intercompany loan being repaid prior to the repayment of the notes issued by
us under this prospectus and the related prospectus supplements and the
repayment of the global intercompany loan.

      You will not have any right of prior review or consent before Funding 2
enters into any additional Funding 2 intercompany loans or the corresponding
issuance of notes by the related Funding 2 issuing entity. Similarly, the
terms of the Funding 2 transaction documents (including, but not limited to,
the mortgage sale agreement, the mortgages trust deed, the Funding 2 deed of
charge, the global intercompany loan agreement), the definitions of the
trigger events and the seller share event and the criteria for the assignment
of new loans to the mortgages trustee may be amended to reflect the new issue.
Your consent to these changes will not be required. There can be no assurance
that these changes will not affect the cashflow available to pay amounts due on
your notes.

      Before issuing any notes, however, such other Funding 2 issuing entity
will be required to satisfy a number of conditions, including that the then
current ratings of your notes will not be reduced, withdrawn or qualified at
the time of the issuance of such notes by such other Funding 2 issuing entity.

The criteria for the assignment of new mortgage loans to the mortgages trustee
may change over time without your consent

      The criteria for new mortgage loans to be assigned to the mortgages
trustees may be amended in the future without your consent. As a result, the
mortgages trust may include types of mortgage loans in the future with
different characteristics than those currently in the mortgages trust. This
may occur, for example, due to the development of new mortgage loan products
in response to changing market conditions. Any such amendments, as provided in
the


                                       36



mortgage sale agreement, would require the consent of the parties to the
mortgage sale agreement, including the Funding 2 security trustee.

      If the global intercompany loan (or any part thereof) is refinanced your
notes could be repaid early

      Funding 2 may refinance some or all of the Funding 2 intercompany loans
(including the global intercompany loan) through proceeds received from us or a
new issuing entity under new Funding 2 intercompany loans. We or a new issuing
entity would fund such loans through the issuance of a new series and classes of
notes. For example, a loan tranche made under the global intercompany loan
agreement may be refinanced by another Funding intercompany loan in order to
provide us with funds to redeem the related class of notes after their step-up
date or following a change in tax law as permitted under the transaction
documents. If the proceeds from a refinancing of a Funding 2 intercompany loan
were used by us to exercise an optional redemption of notes prior to their
expected maturity, your notes could be repaid early. This, in turn, could have
an adverse effect on the yield on your notes. See "Description of US Notes - 5.
Redemption, purchase and cancellation".

Other Funding 2 issuing entities may share in the same security granted by
Funding 2 to us, and this may ultimately cause a reduction in the payments you
receive on the notes

      Any other Funding 2 issuing entity may become party to the Funding 2
deed of charge and, if so, will be entitled to share in the security granted
by Funding 2 for our benefit (and the benefit of the other Funding 2 secured
creditors) under the Funding 2 deed of charge. If the Funding 2 security is
enforced and there are insufficient funds to make the payments that are due to
all Funding 2 issuing entities, we expect that each Funding 2 issuing entity
will only be entitled to its proportionate share of those limited funds. This
could ultimately cause a reduction in the payments you receive on your notes.

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 after the Funding 2 program date 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 from 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 to 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 mortgage
loans and 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 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 trustee.
However, if the relevant original mortgage loan made to that borrower happens
to have been sold to the mortgages trustee 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 trustee.


                                       37



      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 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. As a general matter in relation to the mortgage
portfolio, a new mortgage product and/or further advance will only be approved
by the servicer upon receipt of the seller's confirmation that it will
repurchase the relevant loan and related security in accordance with the terms
of the mortgage sale agreement.

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.

Repurchases of mortgage loans by the seller may have the same effect as
prepayments on the mortgage loans

      In the event of the seller purchasing, from the mortgages trustee,
mortgage loans subject to product switches or further advances or the
repurchase by the seller of mortgage loans for breaches of representations and
warranties, 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. See "- 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".


                                      38



      If a borrower takes a personal secured loan after the borrower's
existing mortgage loan(s) has been assigned to the mortgages trustee, as of
the date of this prospectus, the seller 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.

      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.

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 within the United Kingdom
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 nor where such regional economic declines may occur nor to what
extent or for how long such conditions may continue. See "The cut-off date
mortgage portfolio" in Annex A-1 to the related prospectus supplement.

      Each geographic region within the United Kingdom relies on different
types of industries. Any downturn in a particular industry may adversely
affect the regional employment levels and consequently the repayment ability
of the borrowers in the region that relies most heavily on that industry. Any
natural disasters in a particular region may reduce the value of affected
mortgaged properties. This may result in a loss being incurred upon sale of
the mortgaged properties. In addition, employment rates differ across regions.
The South East and South West have the lowest unemployment levels while the
North has the highest. See the prospectus supplement for each issuance of
notes which will contain statistical tables together with other information
regarding the geographic distribution of the mortgage loans.

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.


                                      39



      The rate of prepayments on the mortgage loans may be increased due to
borrowers refinancing their mortgage loans and sales of mortgaged properties
(either voluntarily by borrowers or as a result of enforcement action taken),
as well as the receipt of proceeds from buildings insurance and life assurance
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
portfolio 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. See "- 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 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
payment required to be made on a monthly payment date ("monthly payment date")
(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".


                                      40



      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.

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. See "Characteristics
of the United Kingdom residential mortgage market" in Annex A-2 to the related
prospectus supplement for historical data in respect of the CPR in relation to
mortgage loans held in the mortgages trust as well as historical CPRs in
relation to the United Kingdom residential mortgage market.

      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. As a general matter, 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. Rates of prepayment and scheduled repayments on the mortgage loans
in the mortgages trust have had no impact on the yield to maturity of the
notes to date. However, if the aggregate rates of prepayments and scheduled
repayments fell to levels much lower than the historical CPR levels in respect
of the mortgages trust (or the United Kingdom mortgage market in general) as
described in the prospectus supplement, note maturities could be extended.
Alternatively, it is unlikely that the average lives of the notes would be
reduced unless CPRs rose to levels much higher than the historical CPR levels
in respect of the mortgages trust (or the United Kingdom mortgage market in
general) as described in the prospectus supplement and the sponsor ceased to
maintain the required amount of mortgage loans in the mortgages trust.

      No assurance can be given that Funding 2 will receive sufficient funds
during the cash accumulation period prior to the bullet repayment date for a
bullet loan tranche, prior to the scheduled repayment date for a scheduled
repayment loan tranche or prior to the controlled repayment date for a
controlled repayment loan tranche, in each case 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, scheduled redemption
dates or controlled 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 or a
controlled 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, scheduled repayment loan
tranche or controlled repayment loan tranche and therefore we cannot redeem
the corresponding series and classes of notes on their bullet redemption date,
scheduled redemption dates or controlled redemption dates, 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 a loan tranche and the related series and class of
notes will be deferred to and paid on subsequent loan payment dates for


                                      41



such loan tranche or, as applicable, note payment dates for such notes 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 amount to be repaid on 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 an asset trigger event or enforcement of the issuer security
or the Funding 2 security may accelerate the repayment of certain notes and/or
delay the repayment of other notes

      If an asset trigger event has occurred or the issuer security and/or the
Funding 2 security has been enforced, the mortgages trustee will distribute
principal receipts on the mortgage loans to Funding, Funding 2 and the seller
proportionally based on their percentage shares of the trust property. Funding
2 will, for each monthly payment period following the occurrence of an asset
trigger event or the enforcement of the Funding 2 security or the issuer
security, allocate and apply those principal receipts received by it from the
mortgages trustee, after providing for and/or making the requisite payments to
the Funding 2 liquidity facility provider (if any), the Funding 2 reserve fund
and the Funding 2 liquidity reserve fund (if any) for each such monthly
payment period, towards the amounts due on the loan tranches on any monthly
payment date falling in the relevant monthly payment period as follows:

      o     first, in no order of priority among them, but in proportion to
            the respective amounts due in the relevant monthly payment period,
            the AAA loan tranches in respect of each Funding 2 intercompany
            loan until each of those AAA loan tranches is fully repaid or
            provided for;

      o     then, in no order of priority among them, but in proportion to the
            respective amounts due in the relevant monthly payment period, the
            AA loan tranches in respect of each Funding 2 intercompany loan
            until each of those AA loan tranches is fully repaid or provided
            for;

      o     then, in no order of priority among them, but in proportion to the
            respective amounts due in the relevant monthly payment period, the
            A loan tranches in respect of each Funding 2 intercompany loan
            until each of those A loan tranches is fully repaid or provided
            for;

      o     then, in no order of priority among them, but in proportion to the
            respective amounts due in the relevant monthly payment period, the
            BBB loan tranches in respect of each Funding 2 intercompany loan
            until each of those BBB loan tranches is fully repaid or provided
            for;

      o     then, in no order of priority among them, but in proportion to the
            respective amounts due in the relevant monthly payment period, the
            BB loan tranches in respect of each Funding 2 intercompany loan
            until each of those BB loan tranches is fully repaid or provided
            for.

      The above priority of payments may cause certain series and classes of
notes to be repaid more rapidly than expected and other series and classes of
notes to be repaid more slowly than expected and there is a risk that such
notes may not be repaid by their final maturity date.


                                      42



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 and until the occurrence of an
asset-trigger event, 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 and will
thereafter apply all principal receipts to the seller. Funding 2 will, for
each monthly payment period following the occurrence of a non-asset trigger
event, allocate and apply these principal receipts received by it from the
mortgages trustee, after providing for and/or making the requisite payments to
the Funding 2 liquidity facility provider (if any), the Funding 2 reserve fund
and the Funding 2 liquidity reserve fund (if any) for each such monthly
payment period, towards the amounts due on the loan tranches on any monthly
payment date falling in the relevant monthly payment period as follows:

      o     firstly, the AAA loan tranches in order of final repayment date,
            beginning with the AAA loan tranches with a final repayment date
            falling on any day in the earliest monthly payment period (in no
            order of priority among them, but in proportion to the respective
            amounts due), until each of those AAA loan tranches is fully
            repaid or provided for;

      o     then, in no order of priority among them, but in proportion to the
            respective amounts due in the relevant monthly payment period, the
            AA loan tranches in respect of each Funding 2 intercompany loan
            until each of those AA loan tranches is fully repaid or provided
            for;

      o     then, in no order of priority among them, but in proportion to the
            respective amounts due in the relevant monthly payment period, the
            A loan tranches in respect of each Funding 2 intercompany loan
            until each of those A loan tranches is fully repaid or provided
            for;

      o     then, in no order of priority among them, but in proportion to the
            respective amounts due in the relevant monthly payment period, the
            BBB loan tranches in respect of each Funding 2 intercompany loan
            until each of those BBB loan tranches is fully repaid or provided
            for;

      o     then, in no order of priority among them, but in proportion to the
            respective amounts due in the relevant monthly payment period, the
            BB loan tranches in respect of each Funding 2 intercompany loan
            until each of those BB loan tranches is fully repaid or provided
            for.

      The above priority of payments may cause certain series and classes of
notes to be repaid more rapidly than expected and other series and classes of
notes to be repaid more slowly than expected and there is a risk that such
notes may not be repaid by their final maturity date.

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

      A "pass-through trigger event" is any of the following events: (a) a
trigger event; (b) the service of an issuer enforcement notice by the note
trustee on the issuing entity; or (c) the service of an Funding 2 intercompany
loan enforcement notice by the Funding 2 security trustee on Funding 2.

      Following the occurrence of a pass-through trigger event:

      o     each series and class of notes will be deemed pass-through notes
            and each loan tranche will be deemed a pass-through loan tranche;


                                      43



      o     interest on any loan tranche will be calculated on a monthly basis
            and will be due and payable by Funding 2 to us on each monthly
            payment date for such loan tranche and interest on any series and
            class of notes will also be calculated on a monthly basis and will
            be due and payable by us on each monthly payment date for such
            notes; and

      o     principal repayments in respect of any loan tranche (as to which
            see "- The occurrence of an asset trigger event or enforcement of
            the issuer security or the Funding 2 security may accelerate the
            repayment of certain notes and/or delay the repayment of other
            notes" and "- The occurrence of a non-asset trigger event may
            accelerate the repayment of certain notes and/ or delay the
            repayment of other notes" will be made by Funding 2 on each
            monthly payment date for such loan tranche and we will, also on
            each such monthly payment date, apply the proceeds of such
            principal repayments, which are available for payment, in
            repayment of the related series and class of notes in accordance
            with the applicable issuer priority of payments but without regard
            to the scheduled amounts due in respect of the bullet redemption
            notes, the scheduled redemption notes and the controlled
            amortization notes and the dates on which such amounts would
            otherwise have been due.

      This may cause certain series and classes of notes to be repaid more
rapidly than expected and other series and classes of notes to be repaid more
slowly than expected and there is a risk that such notes may not be repaid by
their final maturity date.

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 for any
monthly payment period which may adversely affect payments on your notes. In
addition, we cannot provide assurance that an alternative basis rate swap
counterparty will be available to Funding 2 at the relevant time.

If the mortgages trustee GIC provider, the Funding 2 GIC provider or the
issuer GIC provider ceases to satisfy certain criteria, then the mortgages
trustee GIC account, the Funding 2 GIC account and the issuer GIC account may
have to be transferred to another


                                      44



GIC provider under terms that may not be as favorable as those offered by the
current GIC provider

      The mortgages trustee GIC provider, the Funding 2 GIC provider and the
issuer 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, the Funding 2 GIC account and the issuer GIC account, respectively.
If either the mortgages trustee GIC provider, the Funding 2 GIC provider or
the issuer GIC provider ceases to satisfy these criteria, then the relevant
account may need to be transferred to another entity which does satisfy these
criteria. In these circumstances, the stand-by GIC provider (in relation to
the mortgages trustee GIC account) or other bank, as applicable, may not offer
a GIC on terms as favorable as those provided by the mortgages trustee GIC
provider, the Funding 2 GIC provider or the issuer GIC provider.

      The criteria referred to above as of the date of this prospectus include
a requirement that the short-term, unguaranteed and unsecured debt ratings
ascribed to the mortgages trustee GIC provider, the Funding 2 GIC provider or
the issuer GIC provider (as applicable) 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 aggregate principal amount outstanding of the notes issued by the
issuing entity and the Funding issuing entities, then the short-term,
unguaranteed and unsecured rating required to be ascribed by Standard & Poor's
to the mortgages trustee GIC provider, the Funding 2 GIC provider or the
issuer GIC provider (as applicable) shall be at least "A-1". These criteria
are subject to change by the rating agencies.

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 of a series address the
likelihood of full and timely payment to you of all payments of interest on
each note payment date for such notes. The ratings also address the likelihood
of ultimate repayment of principal on the final maturity date for such 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, withdraw or qualify its rating
if, in the sole judgment 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, withdrawn or qualified, 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 of any series.


                                      45



      You should be aware, however, that not all classes of notes are
scheduled to receive payments of principal on the same note payment dates or
on note payment dates falling in the same monthly payment periods. The note
payment dates for the payment of interest and principal in respect of each
series and class of notes will be the monthly payment dates as specified for
such notes in the applicable prospectus supplement. Each series and class of
notes may have note payment dates falling in monthly payment periods that are
different to the monthly payment periods in which fall the note payment dates
for other notes of the same class (but of different series) or of the same
series (but of a different class or sub-class). Despite the principal priority
of payments described above, subject to no pass-through trigger event having
occurred and satisfaction of the repayment tests, lower ranking classes of
notes (with note payment dates falling in particular monthly payment periods)
may nevertheless be repaid principal before higher ranking classes of notes
(where such higher ranking classes of notes have note payment dates falling in
different monthly payment periods) and a series and class of notes (with note
payment dates falling in particular monthly payment periods) may be repaid
principal before other series of notes of the same class (where such other
series of notes have note payment dates falling in different monthly payment
periods). 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". Payments of principal on higher ranking classes of notes (with note
payment dates falling in particular monthly payment periods) will be paid or
provided for prior to payments of principal on lower ranking classes of notes
(with note payment dates falling in the same monthly payment periods).

      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 borne by the class D notes,
the class C notes, the class M notes and the class B notes 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 borne by the class A notes at which
point there will be an asset trigger event. If the losses borne by the class D
notes, the class C notes and the class M notes are in an aggregate amount
equal to the aggregate outstanding principal balances of the class D notes,
the class C notes and the class M notes, then losses on the mortgage loans
will thereafter be borne by the class B notes. Similarly, if the losses
allocated to the class D notes and the class C notes are in an aggregate
amount equal to the aggregate outstanding principal balance of the class D
notes and the class C notes, then losses on the mortgage loans will thereafter
be borne by the class M notes. Finally, if the losses borne by the class D
notes are in an aggregate amount equal to the aggregate outstanding principal
balance of the class D notes, then loss on the mortgage loans will thereafter
be borne by the class C notes.

Payments of class B, class M, class C and class D notes may be delayed or
reduced in certain circumstances

      If, in any monthly payment period in which a repayment of principal is
due on any series of class B, class M, class C or class D notes at a time
when, after giving effect to such repayment and other principal repayment in
such monthly payment period, the principal amount outstanding of the remaining
subordinate classes of notes (of all series) is not sufficient to provide the
level of credit enhancement required to support the ratings on the more senior
classes of notes then outstanding 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 (on any note payment date
falling in such monthly payment period or thereafter) until all more senior
classes of notes outstanding have their required level of subordination. See
"Cashflows -


                                      46



Distribution of Funding 2 available principal receipts prior to enforcement of
the Funding 2 security - Rules for application of Funding 2 available
principal receipts".

      In any monthly payment period in which a payment of principal is due on
any series of class B notes, the class M notes, the class C notes and the
class D notes, our obligation to make such principal payments will be subject
to the satisfaction of the issuer arrears test and the issuer reserve
requirement to the extent that any class A notes of any series remain
outstanding at the end of such monthly payment period. See "Cashflows -
Distribution of Funding 2 available principal receipts prior to enforcement of
the Funding 2 security - Rules for application of Funding 2 available
principal receipts".

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 such change will not
cause a reduction, qualification or withdrawal of its then-current rating of
any outstanding notes that will be affected by such change.

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

      If we obtain confirmation from each rating agency 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 other conditions to issuance of notes (e.g.
the absence of a note event of default in respect of a series and/or class of
notes) may be waived. For a description of the conditions to issuance and the
waiver of such conditions see "Issuance of notes".

Payments from a money market note purchaser may not be sufficient to repay
money market notes

      Where we have entered into a money market note purchase agreement or
remarketing agreement in respect of a series and class of money market notes,
our ability to redeem such notes on any date may be dependent upon timely
receipt of purchaser proceeds from the relevant money market note purchaser
(which will be used by us to redeem such notes) as it is unlikely that the
principal receipts available to us on such date will be sufficient to redeem
such notes in full on such date.

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 issuing entity can issue new notes, see "Issuance
of 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 to exist.


                                      47



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
on any loan tranche under the global intercompany loan agreement will be
calculated pursuant to a margin over or under LIBOR for three-month sterling
deposits or, for some loan tranches, such other sterling LIBOR rate as may be
specified in the applicable loan tranche supplement (but will be payable in
monthly installments) or, following the earlier to occur of the step-up date
in relation to such loan tranche or a pass-through trigger event, a margin
over or under LIBOR for one-month sterling deposits but interest due and
payable on a series and class of notes may be calculated on a fixed or floating
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
swap transactions for such notes with an issuer swap provider as specified in
the related prospectus supplement (see "The swap agreements - The issuer
swaps").

      Each issuer swap provider is obliged only to make payments under an
issuer swap as long as we make our timely 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 scheduled to
be paid to us on the dates for payment specified under the relevant issuer
swap or such issuer swap is otherwise terminated, we will be exposed to
changes in the exchange rates between sterling and the currency in which such
notes are denominated and in the relevant interest rates. Unless a replacement
swap transaction is entered into, we may have insufficient funds to make
payments due on the applicable series and class of notes.

      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
rates of interest payable by Funding 2 to us on any loan tranche under the
global intercompany loan agreement (which will be calculated pursuant to a
margin over or under three-month sterling LIBOR or, for some loan tranches,
such other sterling LIBOR rate as may be specified in the applicable loan
tranche supplement (or, following the earlier to occur of the step-up date in
relation to such loan tranche or a pass-through trigger event, a margin over
or under one-month sterling LIBOR) and will be payable in monthly
installments).

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

      If the Funding 2 basis rate swap provider fails to make payments under
the Funding 2 basis rate swaps or such Funding 2 basis rate swaps otherwise
terminate, Funding 2 will be exposed to the variance between the rates of
interest payable on the mortgage loans and the rate(s) 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


                                      48



which may affect the funds we will have available to make payments due on the
notes of any class and any series.

Swap termination payments 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 swap
termination payment to the relevant issuer swap provider. If any of the
Funding 2 basis rate swaps terminate, Funding 2 may be obliged to make a swap
termination payment to the Funding 2 basis rate swap provider. The amount of
the applicable swap termination payment will be based on the cost of entering
into a replacement swap.

      Under the global intercompany loan agreement, Funding 2 will be required
to pay to us an amount equal to that required by us to pay any swap
termination payment due to be paid by us to the relevant issuer swap provider.
Funding 2 will also be obliged to pay us any extra amounts (beyond that which
is paid to us by the relevant issuer swap provider) 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 any swap termination payment under any of the Funding 2
basis rate swaps or to make any payment to us 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 Funding 2 or we, as
applicable, will be able to enter into a replacement swap, or if one is
entered into, that the credit rating of the replacement swap provider
(notwithstanding the terms of the transaction documents) will be sufficiently
high to prevent a reduction, qualification or withdrawal of the then current
ratings of the notes by the rating agencies.

      Except where termination of an issuer swap occurs as a result of a swap
provider default with respect to the relevant issuer swap provider, our
obligation to make any swap termination payment due by us will rank equally
with payments due on the applicable series and class of notes. Any additional
amounts required to be paid by us following termination of the relevant issuer
swap (including any extra costs incurred (for example, from entering into
other hedging transactions) if we cannot immediately enter into a replacement
swap), will also rank equally with payments due on the notes.

      Except where termination of a Funding 2 basis rate swap occurs as a
result of a swap provider default with respect to the Funding 2 basis rate
swap provider, any swap termination payment due by Funding 2 will rank in
priority to payments due on the loan tranches. Any additional amounts required
to be paid by Funding 2 following termination of any of the Funding 2 basis
rate swaps (including any extra costs incurred (for example, from entering
into other hedging transactions) if Funding 2 cannot immediately enter into a
replacement swap), will also rank in priority to payments due on the loan
tranches.

      If Funding 2 is obliged to make a swap termination payment to the
Funding 2 basis rate swap provider or to pay any other additional amount as a
result of the termination of any of the Funding 2 basis rate swaps, 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. In addition, if we
are obliged to make a swap 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.


                                      49



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 for interest 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 reduction in 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% per annum (although the seller may in the future allow for a discount of
between 0.25% and 0.75% per annum) 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 reduction in 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 perform under their respective swap
transactions, 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 available to Funding 2 may not be sufficient to
replenish principal that has been used to pay interest due on loan tranches,
which may result in your notes not being repaid in full

      If, in any monthly payment period, revenue receipts available to Funding
2 are insufficient to enable it to pay interest on the loan tranches to us and
its other expenses ranking in priority to interest due on loan tranches on any
loan payment date falling in such monthly payment period, then it may use
principal receipts received from the mortgages trustee 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 Funding 2
available revenue receipts. However, if subsequent excess Funding 2 available
revenue receipts are insufficient to recoup those principal deficiencies, this
will affect the funds which we have available to make payments on the notes of
any class or series and as a consequence, you may receive later than
anticipated, or you may not receive in full, repayment of the principal amount
outstanding on your notes.


                                      50



      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 "The mortgages trust - 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
percentage 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 Funding 2 intercompany loan enforcement notice is given (as
described under "Security for Funding 2's obligations"), the Funding 2
security trustee may sell Funding 2's rights as a beneficiary under the
mortgages trust. 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.

      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 (if capable of remedy) 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 or if the breach
is not capable of remedy, 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 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 current
balance 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 in relation to a
breach of warranty under the mortgage sale agreement.


                                      51



There can be no assurance that a borrower will repay principal at the end of
the term on an interest-only mortgage loan (with or without a capital
repayment vehicle) or a combination mortgage 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 maturity date for that mortgage loan (a
            "repayment mortgage loan"); 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 of
            such mortgage loan will be repaid by way of monthly payments (a
            "combination mortgage loan").

      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 that 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, and
also depends on the financial condition of the borrower, tax laws and general
economic conditions at the relevant 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 that the borrower
takes out term life assurance 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 after enforcing the related security, then this
may affect payments on the notes if that loss cannot be cured by the
application of excess issuer available revenue receipts.

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

      Each assignment by the seller to the mortgages trustee of the benefit of
English mortgage loans and their related security has taken effect in equity
only (and any assignment of the benefit of English mortgage loans and their
related security in the future will take effect in equity only). Each sale and
assignment by the seller to the mortgages trustee of Scottish mortgage loans
and their related security was 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


                                      52



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
declarations of trust). In each case this means that legal title to the
mortgage loans and their related security assigned to the mortgages trustee
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 related
security - Transfer of legal title to the mortgages trustee" and until then
the mortgages trustee will not apply to the Land Registry or the Land Charges
Registry to seek to protect 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 and the related security - Scottish mortgage loans". 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 the related security or has not notified the
borrowers of its interest in the mortgage loans and the related security,
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 that
            person might obtain good title to the mortgage loan, free from the
            interests of the mortgages trustee and the beneficiaries. If this
            occurred then the title of the mortgages trustee to the affected
            mortgage loan and its related security would be subordinated to
            the title of that person and the mortgages trustee 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 rights of set-off (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 repay their mortgage loans
            directly to the seller. If these rights were to be exercised, the
            mortgages trustee may receive less money than anticipated from the
            mortgage loans, which may affect our ability to repay the notes;
            and

      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


                                      53



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 firstly 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 arise 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 he is entitled to set-off any damages claim (or to exercise the
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 to exercise the 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 setoff 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 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 servicer 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 judgment
is obtained.


                                      54



      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 firstly 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 Consumer Credit
            Act 1974 (the "CCA");

      o     a borrower may seek to argue that personal secured loans may be
            unenforceable (in the case of loan agreements made before April 6,
            2007) or unenforceable without a court order because of
            non-compliance with the CCA;

      o     a borrower may seek to argue that a loan is unenforceable under
            the UK Financial Services and Markets Act 2000 ("FSMA") or that
            there has been a breach of an FSA rule, and claim damages in
            respect thereof (see "- Regulation of Mortgage Lending in the
            United Kingdom under the FSMA" below); or

      o     certain re-draws or further draws may rank behind security 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 servicer is removed, there is no guarantee that a substitute servicer
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 servicer to service the mortgage loans. If the servicer
breaches the terms of the administration agreement, then the mortgages trustee
and/or the Funding beneficiaries and the Funding security trustees will be
entitled to terminate the appointment of the servicer and the Funding security
trustees will be entitled to appoint a substitute servicer.

      There can be no assurance that a substitute servicer would be found who
would be willing and able to service the mortgage loans on the terms of the
administration agreement. In particular, there can be no assurance that a
substitute servicer would be willing to accept an appointment in consideration
of the current servicing fee, which is calculated as a fixed percentage of the
Funding 2 share of the trust property. If a substitute servicer were required
at a time when the pool balance was relatively low, the amount of the
servicing fee might be insufficient to obtain a substitute servicer. The
administration agreement provides that the mortgages trustee and a potential
substitute servicer (other than the seller) may agree a different servicing
fee. In addition, as described under the third risk factor immediately
succeeding this risk factor, any substitute servicer 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 servicer
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 servicer may
affect payments on the mortgage loans and hence our ability to make payments
when due on the notes.

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


                                      55



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
successful claim will be sufficient to reinstate the affected property. This
could reduce the share of 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 to contract for such
protection at all, subject to prior agreement with the rating agencies and
their confirmation that this will not cause a reduction, qualification or
withdrawal of 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 trustee. See "The
mortgage loans - Buildings insurance policies - MIG Policies".

Failure to comply with the regulatory mortgage regime in the United Kingdom
under the FSMA and other regulatory changes may render regulated mortgage
contracts or other secured credit agreements unenforceable against the
borrower and may ultimately adversely affect our ability to make payments on
your notes when due

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

      Certain provisions of the FSMA apply to regulated mortgage contracts. A
mortgage loan contract will be a "regulated mortgage contract" under the FSMA
if it is originated on or after N(m) or originated prior to N(m) but varied on
or 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 (or the Scottish equivalent) 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 does not
apply to a mortgage contract that is secured by a second or subsequent legal
charge (or the Scottish equivalent) or is provided to a corporate body. The
CCA may apply to mortgage loans post N(m) where the mortgage loan does not
satisfy the definition of a regulated mortgage contract but does fall within
the criteria for regulation under the CCA as described below in this risk
factor.

      On and 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 FSA under the FSMA. The specified activities currently are
(a) entering into a regulated mortgage contract as lender, (b) administering a
regulated mortgage contract (administering in this context means notifying
borrowers of changes in mortgage payments and/or collecting payments due under
the


                                      56



mortgage loan), (c) advising on regulated mortgage contracts, and (d)
arranging regulated mortgage contracts. Agreeing to carry on any of these
activities is also a regulated activity. If requirements as to, inter alia,
authorization of lenders and brokers are not complied with, a regulated
mortgage contract will be unenforceable against the borrower except with the
approval of a court and the unauthorized person may commit a criminal offense.
The regime under the FSMA regulating financial promotions covers the content
and manner of promotion of agreements relating to qualifying credit, and by
whom such promotions can be issued or approved. In this respect, the FSMA
regime not only covers financial promotions of regulated mortgage contracts
but also promotions of certain other types of secured credit agreements under
which the lender is a person who carries on the regulated activity of entering
into a regulated mortgage contract. Failure to comply with this regime is a
criminal offense and will render the regulated mortgage contract or other
secured credit agreement in question unenforceable against the borrower except
with the approval of a court.

      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. The
mortgages trustee does not need to be an authorized person under the FSMA in
order to acquire legal or beneficial title to a regulated mortgage contract.
The mortgages trustee 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, the mortgages trustee will have
a period of not more than one month in which to arrange for mortgage
administration to be carried out by a replacement servicer having the required
FSA authorization and permission. In addition, on and from N(m) no variations
may be made to the mortgage loans and no re-draws, further draws or further
advances may be made under the mortgage loans, where this would result in the
mortgages trustee arranging, advising on, administering or entering into a
regulated mortgage contract or agreeing to carry on any of these activities,
if the mortgages trustee would be required to be authorized under the FSMA to
do so.

      Prior to N(m), there was only self-regulation of mortgage business in
the UK under the Mortgage Code (the "CML Code") issued by the Council of
Mortgage Lenders (the "CML"). The seller subscribed to the CML Code.
Membership of the CML and compliance with the CML Code were voluntary. The CML
Code set 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 were not permitted to accept mortgage business introduced by
intermediaries who were not registered with (before November 1, 2000 until 31
October 2004) the Mortgage Code Register of Intermediaries or (on and after
November 1, 2000) the Mortgage Code Compliance Board. The CML Code ceased to
have effect on N(m), although, transitional provisions exist whereby certain
complaints relating to breaches of the CML Code occurring before N(M) may be
dealt with by the Financial Ombudsman Service established under the FSMA (see
below).

      Since N(m), as an authorized person the seller 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 the start of a regulated mortgage contract and responsible
lending. A failure to comply with MCoB by a regulated mortgage lender, would
not render the regulated mortgage contract unenforceable or void as against
the borrower or constitute an offense by the regulated mortgage lender. A
borrower who is a private person may have a right of action


                                      57



against the regulated mortgage lender where the borrower has suffered a loss
as a result of the contravention.

      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 proposed directive required specified
requirements to be met and restrictions observed in respect of credit
agreements, including certain mortgage loan products such as further drawings
under certain flexible mortgages. However, there has been significant
opposition from the European Parliament to the original form of the proposed
directive, and therefore, in October 2004 and 2005 the European Commission
published revised proposals. In its current form, the proposed directive would
apply to consumer credit agreements not exceeding (euro)50,000 and excludes
all mortgage credit agreements from its scope. The European Commission's
current intention is to address mortgage lending separately following the
European Commission's consultation on its Green Paper entitled "Mortgage
Credit in the EU" published in July 2005. The European Commission held a
public hearing on the Green Paper and responses to it in December, 2005 and
expects to publish a White Paper in September 2007, setting out its
consultation findings and any proposed initiatives.

      The scope of the proposed directive may be substantially further amended
before it is ultimately brought into effect. If a finalised text is agreed,
member states will have two years in which to bring into force national
implementing legislation, regulations and administrative provisions.

Cancellation of certain credit agreements by borrowers under the distance
marketing regulations may have an adverse impact on the seller, the mortgages
trustee and/or the servicer and may ultimately adversely affect our ability to
make payments on the notes when due

      With effect from October 31, 2004, the Distance Marketing of Financial
Services Directive has been implemented in the United Kingdom by way of the
Financial Services (Distance Marketing) Regulations 2004 (the "DM
Regulations") and amendments to MCoB. The DM Regulations apply to, inter alia,
credit agreements entered into on or after October 31, 2004 by means of
distance communication (i.e. without any substantive simultaneous physical
presence of the originator and the borrower).

      The DM Regulations and MCoB require suppliers of financial services by
way of distance communication to provide certain information to consumers.
This information generally has to be provided before the consumer is bound by
a distance contract for supply of the financial services in question and
includes, but is not limited to, general information in respect of the
supplier and the financial service, contractual terms and conditions and
whether or not there is a right of cancellation.

      A regulated mortgage contract under the FSMA, if originated by a UK
lender from an establishment in the UK, will not be cancellable under the DM
Regulations. Certain other credit agreements, such as agreements relating to
personal secured loans will be cancellable under the DM Regulations if the
borrower does not receive the prescribed information at the prescribed time.
Where the credit agreement is cancellable under the DM Regulations, the
borrower may send a notice of cancellation at any time before the end of the
fourteenth day after the day on which the cancellable agreement is made, where
all the prescribed information has been received, or, if later, the borrower
receives the last of the prescribed information.

      If the borrower cancels the credit agreement under the DM Regulations,
then:


                                      58



      (a)   the borrower is liable to repay the principal and any other sums
            paid by the originator to the borrower under or in relation to the
            cancelled agreement, within 30 days beginning with the day of the
            borrower sending notice of cancellation or, if later, the
            originator receiving notice of cancellation;

      (b)   the borrower is liable to pay interest, or any early repayment
            charge or other charge for credit under the cancelled agreement,
            only if the borrower received certain prescribed information at
            the prescribed time and if other conditions are met; and

      (c)   any security provided in relation to the contract is to be treated
            as never having had effect.

Regulation of consumer credit lending in the United Kingdom may have an impact
on the seller, the mortgages trustee and/or the servicer and may adversely
affect our ability to make payments in full 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 (except to the extent of the regulation of the market by the FSA under
FSMA - see above). The licensing regime under the CCA is different from, and
additional to, the regime for authorization under the FSMA.

      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 or a regulated mortgage contract under the FSMA (see
above)). Some of the personal secured loans in the mortgage portfolio might be
wholly or partly regulated or treated as such by the CCA. The loan agreement
that evidences any such personal secured loan has to comply with requirements
under the CCA as to content, layout and execution. If the contract does not
comply, then to the extent that it is regulated or to be treated as such:

      (a)   the contract relating to the personal secured loan (if made before
            April 6, 2007) is unenforceable if the form of agreement 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 contract relating to 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 lender.

      If a court order is necessary to enforce some or part of a personal
secured loan agreement in the mortgage portfolio to the extent that it is
regulated or to be treated as such, then in dealing with such an application,
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 agreement (apart from a personal secured loan documented as a
regulated agreement subject to the CCA) is wholly or partly regulated by the
CCA or to be treated as such.


                                      59



      So as to avoid dual regulation all FSA regulated mortgage loans are not
subject to the CCA. A mortgage contract that would (except for this carve-out)
be regulated under the CCA or treated as such will, however, only be
enforceable on an order of the court pursuant to section 126 of the CCA,
notwithstanding it being regulated under the FSMA.

      The Consumer Credit Act 2006 (the "2006 Act") was enacted on March 30,
2006 and is being implemented in stages, partially in the period up to and
including 6 April, 2007 and partially from 6 April, 2008. The amendments
include, amongst others, the removal of the financial limit for consumer
lending, whilst retaining the limit of (GBP)25,000 for lending for business
purposes to individuals, unincorporated bodies and partnerships of up to three
partners. This means any new loan or further advance made after this time,
other than under a FSA regulated mortgage contract or an exempt agreement
under the CCA, will be regulated by the CCA. Such agreement relating to the
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, the
agreement will be unenforceable against the borrower without a court order.

      The 2006 Act also replaces the existing rules on extortionate credit
with a new unfair relationships test that will provide an individual borrower
with a broad right to challenge an unfair credit relationship in respect of
any agreement that includes the provision of credit, whether or not regulated
by the CCA (with the exception of FSA mortgage contracts regulated under the
FSMA). The unfair relationships provisions will have retrospective effect and
therefore, will apply to any loan, which is not a regulated mortgage contract
under the FSMA (including, without limitation, owner occupied mortgages
originated before October 31, 2004 and buy to let mortgages).

      No assurance can be given that additional regulations 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, the
mortgages trustee 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.

Regulations in the United Kingdom could lead to some terms of the agreements
relating to the mortgage loans and personal secured loans being unenforceable,
which may adversely affect payments on your 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 replaced 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 interest at 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


                                      60



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
considered to be fair and unfair terms for interest variation in mortgage loan
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 but
may remain in effect as the OFT's view and a factor that the FSA may take into
account.

      Under a new concordat agreed between the FSA and the OFT with effect
from 31 July 2006, responsibility for the enforcement of the UTCCR in mortgage
loan agreements was agreed to be allocated by them, normally, to the FSA, in
relation to regulated mortgage contracts and mortgage loans originated by
lenders authorised by the FSA, and to the OFT in relation to other mortgage
loans. In May 2005, the FSA issued a statement of good practice on fairness of
terms in consumer contracts, with specific reference to the fairness of
variation clauses. The statement is addressed to firms authorized and
regulated by the FSA in relation to products and services within the FSA's
regulatory scope. Although that statement is not, of itself, enforceable
against the firm, the FSA will have regard to it in exercising its powers
under the UTCCR. The statement provides, amongst other things, the FSA's views
on the factors to be considered when assessing the fairness of variation
clauses, particularly where such variation clauses are applied to contracts
with locked-in borrowers. These factors include whether there is some
connection between interest rates which apply to locked-in borrowers and those
which apply to non-locked in borrowers and whether the borrower must be given
advance notice of the change. Additionally, the FSA states that firms may
consider drafting contracts so as to permit variations to be made only when
any lock-in clause has not been exercised. It should be noted that in January
2007, the FSA also issued a Statement of Good Practice on mortgage exit
administration fees ("MEAF"), which sets out how the FSA believes that lenders
should draft MEAFs and MEAF variation terms and how to apply them fairly in
practice. This statement provides that the lender should ensure that the fee
represents in fact the cost of the administration services that the lender
provides when a borrower exits the mortgage.

      In the context of the OFT's investigation into credit card default
charges, the OFT on April 5, 2006 announced that the principles the OFT
considers should be applied in assessing the fairness of credit card default
charges should (or are likely to) apply to analogous default charges in other
agreements, including those for mortgages.

      The OFT has stated that where credit card default charges are set at
more than (GBP)12, the OFT will presume that they are unfair, and it is
likely to challenge the charge unless there are limited, exceptional business
factors in play. A default charge should only be used to recover certain
limited administrative costs. These may include postage, stationery and staff
costs, and also a proportionate share of the costs of maintaining premises and
IT systems necessary to deal with defaults.


                                      61



      It is not certain what effect the OFT's statement will have on
residential mortgage lending. However, in the event that these principles are
applied to the mortgage loans, it is possible that the arrears charges arising
under a mortgage loan may be considered unfair to the extent that they have
the effect of raising more in revenue than is reasonably expected to be
necessary to recover the administrative costs incurred as a result of a
borrower default.

      No assurance can be given that any changes adopted as result of the
OFT's and FSA's review of default charges will not have an adverse effect on
the seller, the mortgages trustee and/or the servicer.

      On May 11, 2005 the European Council and European Parliament adopted a
directive on unfair commercial practices. This directive affects all consumer
contracts and thus may have an impact on the residential mortgage market.
Under this directive, a commercial practice is to be regarded as unfair if it
is (a) contrary to the requirements of professional diligence; and (b)
materially distorts or is likely to materially distort the economic behaviour
of affected consumers. In addition, there are provisions aimed at aggressive
and misleading practices and a list of practices which will in all cases be
considered unfair. Member States are required to adopt national implementing
measures by June 12, 2007 and apply these provisions by December 2007. In
December 2005, the UK Government published a consultation paper considering
how the directive should be transposed into UK law. The FSA is taking the
directive into account in reviewing its relevant rules under MCOB. The UK
government has stated that it intends to consult on draft regulations
implementing the directive and accompanying interpretative guidelines in 2007.
It is not certain what effect the adoption and implementation of the directive
would have on the seller, the mortgages trustee and/or the servicer.

      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 draft Bill) was published February 24, 2005. No assurances
can be given that changes to the UTCCR, if implemented, will not have an
adverse effect on the seller, the mortgages trustee and/or the servicer.

Decisions of the Ombudsman could lead to some terms of the loans being varied,
which may adversely affect payments on your notes

      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 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 or the mortgages trustee)
must first obtain possession


                                      62



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. The mortgages trustee 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 Funding 2
security trustee is never obliged to enter into possession of the mortgaged
property.

Withholding tax payable by Funding 2 or us may adversely affect our ability to
make payments on the notes

      In the event any withholding or deduction for or on account of taxes is
imposed on or is otherwise applicable to payments of interest on or repayments
of principal of the notes or the loan tranches, Funding 2 is not obliged to
gross-up or otherwise compensate us for the lesser amount we will receive and
we are not obliged to gross-up or otherwise compensate you for the lesser
amounts you will receive, in each case, as a result of such withholding or
deduction.

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 will 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 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

      The structure of the issue of the notes and the ratings which are to be
assigned to them are based on English law, Scottish law, Jersey law, US
federal tax and New York law and administrative practice in effect as at the
date of this prospectus. No assurance can be given as to the impact of any
possible change to English law, Scottish law, Jersey law, US federal tax or
New York law or administrative practice after the date of this prospectus, nor
can any assurance be given as to whether any such change could adversely
affect our ability to make payments in respect of the notes.

Implementation of Basel II risk-weighted asset framework may result in changes
to the risk-weighting of the Notes

      Following the issue of proposals from the Basel Committee on Banking
Supervision for reform of the 1988 Capital Accord a framework has been
developed which places enhanced emphasis on market discipline and sensitivity
to risk. A comprehensive version of the text of the proposed framework was
published in June 2006 under the title "International Convergence of Capital
Measurement and Capital Standards: A Revised Framework (Comprehensive
Version)" ("Basel II"). Basel II is being implemented in stages (from year-end
2006 and, in respect of the most advanced approaches, from year-end 2007).
Implementation dates in participating countries are dependant on the relevant
implementation process in those countries, for example, in EU member states by
implementing Directive 2006/48/EC (the "Recast Banking Consolidation
Directive") and Directive 2006/49/EC (the "Recast Capital Adequacy


                                      63



Directive"). As and when implemented, Basel II could affect risk-weighting of
the notes for you where you are subject to capital adequacy requirements that
follow Basel II, as implemented. Consequently, you should consult your own
advisers as to the consequences to and effect on you of the application of
Basel II and any relevant implementing measures. Proposals and guidelines for
implementing Basel II in certain participating jurisdictions are still in
development and no predictions can be made as to the precise effects of
potential changes on you or otherwise.

You will not receive physical notes, which may cause delays in distributions
and hamper your ability to pledge or resell the notes

      Unless the note certificates representing the notes in global form (the
"global note certificates") are exchanged for note certificates representing
notes in definitive form ("individual note certificates" and, together with
the global note certificates, the "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 The Depository Trust Company
("DTC"), Euroclear Bank S.A./N.V. as operator of the Euroclear system
("Euroclear") or Clearstream Banking, societe anonyme ("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.

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


                                      64



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.

Risks relating to the introduction of International Financial Reporting
Standards

      Our UK corporation tax position depends to a significant extent on the
accounting treatment applicable to us. Our accounts are required to comply
with International Financial Reporting Standards ("IFRS") or with new UK
Financial Reporting Standards reflecting IFRS ("new UK GAAP"). Funding 2 may
also choose to comply with IFRS. There is a concern that companies such as
ourselves, might, under either IFRS or new UK GAAP, report profits or losses
for accounting purposes, and accordingly for tax purposes (unless tax
legislation provides otherwise), which bear little or no relationship to the
company's cash position. However, the Finance Act 2005 (as amended) requires a
"securitisation company" to prepare tax computations for its periods of
account beginning on or after January 1, 2005 and ending before January 1,
2008 on the basis of UK GAAP as applicable up to December 31, 2004,
notwithstanding the requirement to prepare statutory accounts under IFRS or
new UK GAAP. We and Funding 2 have each been advised that we will be a
"securitisation company" for these purposes.

      The stated policy of HM Revenue & Customs is that the tax neutrality of
securitisation companies in general should not be disrupted as a result of the
transition to IFRS or new UK GAAP, and it has been working with participants
in the securitisation industry to establish a permanent regime that would
prevent any such disruption. The Finance Act 2005 enables regulations to be
made to establish such a regime. Such regulations were made on December 11,
2006 (the "Securitisation Companies Tax Regulations"). For accounting periods
beginning on or after January 1, 2007, companies to which the Securitisation
Companies Tax Regulations apply will be taxed by reference to their "retained
profit" (which is computed on a cash basis and so should not be subject to the
concern outlined above). For a company to fall within the permanent regime
under the Securitisation Companies Tax Regulations, certain conditions are
required to be met in relation to the activities of the relevant company, the
nature of its assets and its payment obligations. We and Funding 2 should
satisfy the relevant conditions. Under the Securitisation Companies Tax
Regulations, however, companies with accounting periods beginning prior to
January 1, 2007 that qualify as "securitisation companies" under the interim
regime described in the preceding paragraph will only be capable of falling
within the permanent regime if they elect within the applicable time period
for the permanent regime to apply to them. We and Funding 2 are considering
making such an election within that period.

      If, however, we or Funding 2 do not (for whatever reason) fall within
the permanent regime, then for accounting periods ending after December 31,
2007 we and Funding 2 (like other UK companies in a similar position) may then
be required to recognise profits or losses as a result of the application of
IFRS or new UK GAAP which could have tax effects not contemplated in the
cashflows for the transaction, and as such adversely affect us, Funding 2 and
consequently noteholders.

Risks related to alternative characterization of the US notes as an equity
interest in the issuing entity for US federal income tax purposes

      The issuing entity is incorporated as a public limited company under the
laws of England and Wales. It is a special purpose company and will be mostly
passive. See "The issuing entity". Under current US federal income tax law,
the issuing entity is treated as an association that is taxable as a
corporation for US federal income tax purposes. The characterization of the US
notes as debt or equity for US federal income tax purposes depends on many
factors,


                                      65



including the form of such notes, the terms of the US notes and the
debt-to-equity ratio of the issuing entity. Because the issuing entity may not
have substantial equity, there is a risk that the United States Internal
Revenue Service ("IRS") could assert that the lowest subordinated class of
notes or any other class of notes should be treated as an equity interest in
the issuing entity rather as debt for US federal income tax purposes. See
"Material United States tax consequences - Characterization of the US notes".
As more fully discussed in "Material United States tax consequences -
Alternative characterization of the US notes", the issuing entity intends to
treat the US notes as debt of the issuing entity for all purposes, including
for US federal income tax purposes.


                                      66



                                 Defined terms

      We have provided a glossary of certain defined terms which are not
otherwise defined in the text of this prospectus under "Glossary". Terms used
in this prospectus have the meaning set out in the glossary unless they are
defined where they are used in this prospectus. We have also provided an index
of principal terms on page 339. The index of principal terms lists the pages
where defined terms used in the prospectus or prospectus supplement are
defined. 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 "issuing entity", "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 supplement.

      References to a "series" of notes refer to all classes of notes issued
on a given day and any class of notes issued on any other day which:

      (a)   is expressed to be consolidated; and

      (b)   is identical in all respects (including as to listing) except for
            closing date, interest commencement date and issue price,

with any of the classes of notes issued on such given day.

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

      References to a "class" of notes refer to any of the class A notes, the
class B notes, the class M notes, the class C notes and the class D notes.

      A class of notes of a given series may comprise one or more sub-classes.
If a class of note of a given series does comprise more than one sub-class,
references to "series and class" will refer to a particular sub-class within
such class.

      References to "$", "US$", "USD", "US dollars" or "dollars" are to the
lawful currency for the time being of the United States of America.

      References to "(euro)" or "euro" are to 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.

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


                                      67



                              The issuing entity

Introduction

      The issuing entity 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 issuing entity is at
Fifth Floor, 100 Wood Street, London EC2V 7EX. The issuing entity is wholly
owned by Funding 2 (see "Funding 2").

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

      The principal activities of the issuing entity are set out in its
memorandum of association and permit the issuing entity, 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 issuing entity 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 issuing
entity.

      The issuing entity may by special resolution of the shareholders alter
its memorandum of association with respect to the statement of the issuing
entity's principal activities. Subject to the provisions of the Companies Act
1985 and the provisions contained in its memorandum of association, the
issuing entity may also by special resolution of the shareholders alter its
articles of association.

      Since its incorporation, the issuing entity 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 issuing entity has no employees.

      Each financial period of the issuing entity will end on December 31 of
each year. The first financial period of the issuing entity ended on December
31, 2005.

      The directors of the issuing entity and their respective business
addresses and principal activities or business occupations are:




                                                                       Principal Activities/
Name                                        Business Address           Business Occupation       Age
- -----------------------------------------   ------------------------   -----------------------   -----------
                                                                                        
Keith McCallum Currie                       Northern Rock House        Treasury Director of      49
                                            Gosforth                   Northern Rock plc
                                            Newcastle upon Tyne
                                            NE3 4PL

L.D.C.                                      Fifth Floor                Acting as corporate       --
Securitisation                              100 Wood Street            directors of special
Director No. 1 Limited                      London                     purpose companies
                                            C2V 7EX

L.D.C.                                      Fifth Floor                Acting as corporate       --
Securitisation                              100 Wood Street            directors of special
Director No. 2 Limited London               London                     purpose companies
                                            EC2V 7EX



      Keith McCallum Currie is an employee of the seller and does not receive
any compensation for acting as a director of the issuing entity.


                                      68



      The directors of L.D.C. Securitisation Director No. 1 Limited and L.D.C.
Securitisation Director No. 2 Limited and their principal activities or
business occupations are:




Name                                    Business Address                      Principal Activities/Business
- -------------------------------------   -----------------------------------   -----------------------------------
                                                                        
Law Debenture Securitisation Services   Fifth Floor                           Provision of directors for special
Limited                                 100 Wood Street                       purpose vehicle
                                        London
                                        EC2V 7EX



      The affairs of L.D.C. Securitisation Director No. 1 Limited, L.D.C.
Securitisation Director No. 2 Limited and Law Debenture Securitisation
Services Limited are represented by, among others, its directors Denyse
Monique Anderson, Julian Robert Mason-Jebb and Richard David Rance each of
whose business address is at Fifth Floor, 100 Wood Street, London EC2V 7EX and
each of whose principal activities are as director of The Law Debenture Trust
Corporation p.l.c.

      The company secretary of the issuing entity is:




Name                                                                          Business Address
- ---------------------------------------------------------------------------   -----------------------------------
                                                                           
Law Debenture Corporate Services Limited                                      Fifth Floor
                                                                              100 Wood Street
                                                                              London
                                                                              EC2V 7EX



      In accordance with the corporate services agreement, the corporate
services provider will provide directors for the issuing entity, a registered
and administrative office for the issuing entity, the service of a secretary
to the issuing entity, the arrangement of meetings of directors and
shareholders of the issuing entity and book-keeping services and preparation
of accounts for the issuing entity. In consideration for the foregoing
corporate services, the issuing entity will pay to the corporate services
provider an annual fee in the amount of (GBP)6,000 and a fee in respect of
each issuance of notes in the amount of (GBP)3,000. No other remuneration is
paid to any director or officer (including directors or officers provided by
the seller) in connection with such director's or officer's activities on
behalf of the issuing entity.

Capitalization and borrowings

      The following table shows the unaudited capitalization and borrowings of
the issuing entity as at December 31, 2005:




                                                                                                            As at
                                                                                                     December 31,
Share Capital                                                                                        2005 ((GBP))
- -----------------------------------------------------------------------------------------    --------------------

                                                                                                     
Total authorized share capital (ordinary shares of (GBP)1 each)                                            50,000
Total issued and paid up share capital (50,000 ordinary shares of (GBP)1 each, two fully
paid up and 49,998 partly paid up to 25%)                                                               12,501.50




                                      69



                                Use of proceeds

      An indication of the application of the proceeds from each issue of
notes will be contained in the applicable prospectus supplement.


                                      70



                               Northern Rock plc

Northern Rock and the Granite Program

      Northern Rock is the sponsor of the Granite Program. In this capacity,
Northern Rock participates in structuring the Granite Program and the terms of
each issuance of notes by the issuing entity. In addition, Northern Rock has
several other roles in the Granite Program. Northern Rock originates, directly
or through intermediaries, mortgage loans sold to the mortgages trustee.
Northern Rock is the only seller of mortgage loans to the mortgages trustee
and is the servicer of all the mortgage loans. Northern Rock also provides the
services of cash manager, issuer cash manager, account bank, issuer account
bank and Funding 2 basis rate swap provider. See "The mortgage loans", "The
servicer and the administration agreement", "Assignment of the mortgage loans
and related security", "Cash management for the mortgages trustee and Funding
2", "Cash management for the issuing entity" and "The swap agreements - The
Funding 2 basis rate swaps".

      Northern Rock plc was incorporated as a public limited liability company
in England and Wales on October 30, 1996 with registered number 03273685.
Northern Rock is regulated by the FSA. Northern Rock was originally a building
society and was converted on October 1, 1997 from a mutual form UK building
society to a UK public limited company whose shares are listed on the London
Stock Exchange plc and which is authorized under the FSMA.

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

      At December 31, 2006, Northern Rock was the sixth 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 December 31, 2006, Northern Rock and its principal subsidiaries had
total assets of approximately (GBP)100 billion and employed approximately
5,374 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.

Mortgage business

      Northern Rock is one of the major residential mortgage lenders in the UK
in terms of residential mortgage loans outstanding. In the UK mortgage market,
Northern Rock's net residential mortgage lending during 2005 and for the year
ended December 31, 2006 (i.e., new residential mortgage lending during the
year/period net of capital repayments and acquisitions) was (GBP)13.5
billion and (GBP)15 billion, respectively, and gross residential mortgage
lending during 2005 and for the year ended December 31, 2006 (i.e., solely on
the basis of new residential mortgage lending during the year/period) was
(GBP)23.6 billion and (GBP)28.9 billion, respectively.

Securitization

      Northern Rock began securitizing its residential mortgage loan portfolio
in October 1999. As of December 31, 2006, Northern Rock has completed
twenty-one securitization transactions in which (GBP)60.3 billion of notes
were issued, including seventeen securitization transactions backed by
residential mortgage loans held in the mortgages trust. The outstanding
balance of mortgage loans assigned to the mortgages trustee as trust assets
supporting notes issued by the Funding issuing entities and the issuing entity
was at December 31, 2002, December 31, 2003, December 31, 2004, December 31,
2005 and December 31, 2006, (GBP)7.3 billion, (GBP)13.0 billion,
(GBP)20.8 billion, (GBP)37.5 billion and (GBP)46.6 billion,
respectively. All the mortgage loans originated by


                                      71



Northern Rock are prime quality loans, secured by a mortgage with first
ranking priority on residential property in the United Kingdom.

      Although Northern Rock's primary business is originating residential
mortgage loans in the UK, it began originating commercial mortgage loans in
the UK in 1990 and has since completed two commercial mortgage-backed
securitization transactions, the securities of which were not offered or sold
in the United States. In 2003, Northern Rock also securitized a portion of its
portfolio of unsecured consumer loans, the securities of which were not
offered or sold in the United States. None of the prior securitization
transactions organized by Northern Rock has defaulted or experienced any early
amortization.

      Northern Rock also began issuing covered bonds under its covered bond
program in 2003. The covered bonds have the benefit of a guarantee that is
ultimately secured by certain mortgage loans in Northern Rock's mortgage
portfolio. The mortgage loans that ultimately secure Northern Rock's covered
bonds are wholly separate from the mortgage loans assigned to the mortgages
trustee under the Granite Program. Northern Rock's covered bonds are not
offered or sold in the United States.

      Northern Rock originates mortgage loans with a variety of
characteristics, which are discussed under "The mortgage loans -
Characteristics of the mortgage loans". Such mortgage loans are originated in
accordance with the seller's lending criteria described later in this
prospectus. Northern Rock, in its capacity as servicer, performs the
day-to-day servicing of the mortgage loans in accordance with the terms of the
administration agreement. See "The servicer and the administration agreement".

      The arrangers and underwriters for the notes are directly involved in
structuring the Granite Program. Northern Rock collaborates with the arrangers
and the underwriters (which are selected by it) in structuring the Granite
Program. In particular, Northern Rock initiates the securitization
transactions, participates in marketing of the notes, arranges currency and
interest rate swap providers, engages third party service providers and
advisors, participates in the pricing of the notes and in the overall
management of its securitization transactions. The arrangers and underwriters
are responsible for cashflow modelling of the securitization transactions,
overseeing pricing of the notes and liaising with the rating agencies in order
to satisfy applicable rating agency structuring and credit criteria in
connection with the securitization transactions.

Subsidiaries of Northern Rock

      Northern Rock currently has the following two principal subsidiaries:

      o     Northern Rock Mortgage Indemnity Company Limited

      Northern Rock Mortgage Indemnity Company Limited ("NORMIC") is a private
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 Northern
Rock.

      o     Northern Rock (Guernsey) Limited

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

      The issuing entity believes that information in respect of Northern
Rock's audited financial accounts is not material to an investor's decision to
purchase the notes.


                                      72



                                   Funding 2

      Funding 2 is the depositor in the Granite Program. Funding 2 was
incorporated in England and Wales as a private limited company on 4 October,
2004 with registered number 5249387. 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. Its primary purpose is to acquire and hold beneficial interests in
the mortgages trust using funds advanced to Funding 2 by the issuing entity,
from time to time, under the terms of the global intercompany loan. Funding 2
has no subsidiaries other than the issuing entity although, subject to certain
conditions, Funding 2 may establish new issuing entities from time to time.

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


                                      73



                             The mortgages trustee

      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 issuing entities and us, the authorization of the transaction
documents referred to in this prospectus to which it is or will be a party or
relating to the issue of notes by the Funding issuing entities, and other
matters which are incidental or ancillary to those activities.


                                      74



                                   Holdings

      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
seller does not own directly or indirectly any of the share capital of
Holdings.

      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. Holdings
is the sole owner of the mortgages trustee and Funding and Funding 2. Holdings
is a partial owner of the post-enforcement call option holder. Holdings does
not take an active role in the management of any of the participants in the
Granite Program.

      Holdings holds 125,000 ordinary shares of (GBP)1.00 each in Funding
and 12,501 ordinary shares of (GBP)1.00 each in Funding 2 (each of which is
fully paid up). Holdings has the power under the terms of a declaration of
trust to invest any monies, shares, debentures and other interests in any
company, including the mortgages trustee, Funding and Funding 2. Any income
derived by Holdings will be paid for the benefit of the Down's Syndrome
Northeast Association (UK) or other charitable purposes selected by Holdings.
The costs and expenses of Holdings are in respect of administrative support
services provided by Northern Rock, audit fees, taxation and corporate
services provided by The Law Debenture Intermediary Corporation p.l.c. The
payments on your notes will not be affected by this arrangement.


                                      75



                                 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.

      The post-enforcement call option holder was wholly owned by Holdings
until July 6, 2005.

      On July 6, 2005 15,000 ordinary shares were allotted and issued to The
Law Debenture Trust Corporation plc who holds such shares under the terms of a
trust for charitable purposes. As a result of the allotment, the
post-enforcement call option holder is no longer part of the same group as the
issuing entity, Funding, the Funding issuing entities or Funding 2.

      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 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 issuing entities 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.

Post-enforcement call option

      The post-enforcement call option agreement was entered into on or about
the Funding 2 program date between us, the note trustee (as agent for the
noteholders) and the post-enforcement call option holder (the
"post-enforcement call option agreement"). The terms of the option require,
upon exercise of the option granted to the post-enforcement call option holder
by the note trustee, the transfer to the post-enforcement call option holder
of all (but not some only) of the notes outstanding at the time of the
exercise of the option. The option may be exercised upon the earlier of (1)
within 20 days following the final maturity date of the latest maturing notes,
the issuer security trustee certifying that there is no further amount
outstanding under the global intercompany loan, and (2) following the
enforcement by the issuer security trustee of the security granted by us under
the issuer deed of charge, the issuer security 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 issuer security 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 the
post-enforcement call option holder 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 the post-enforcement
call option holder will not extinguish any other rights or claims that these


                                      76



noteholders may have against us other than the rights to payment of interest
and repayment of principal under the notes.


                                      77



                           Funding issuing entities

      In addition to Granite Master Issuer plc, ten other issuing entities,
called the Funding issuing entities, have issued notes which are ultimately
supported by receipts on the assets of the mortgages trust. Each Funding
issuing entity is a wholly-owned subsidiary of Funding. Funding is a special
purpose company established to facilitate the issuance of notes by the Funding
issuing entities and stands in substantially the same relationship to the
mortgages trust and the Funding issuing entities as Funding 2 does in respect
of the mortgages trust and us.

      See "Structural diagram of the securitisation transaction" and "Diagram
of ownership structure" under "Overview of prospectus" in this prospectus. As
indicated in these diagrams, each of Funding and Funding 2 has a beneficial
interest in the mortgages trust which is proportional in size to the aggregate
outstanding balance from time to time of the notes issued by, on the one hand,
the Funding issuing entities and, on the other, us. Funding is under an
obligation to apply receipts received by it in respect of its beneficial
interest in the mortgages trust to the Funding issuing entities. This
obligation arises as a result of its obligation to repay under the
intercompany loan entered into between Funding and each of the Funding issuing
entities. Similarly, Funding 2 is obliged to repay the Loan made by us
pursuant to the terms of the global intercompany loan.

      Each of the Funding issuing entities has issued series and classes of
notes, beginning in March 2001. Each prospectus supplement will set forth the
aggregate amount of notes outstanding of each Funding issuing entity as of the
date of such prospectus supplement.

      Each Funding issuing entity, and consequently the notes of each such
Funding issuing entity, have an indirect pro rata interest in the assets of
the mortgages trust in relation to each other Funding issuing entity and in
relation to the notes issued by us. In addition, the notes of each Funding
issuing entity, in aggregate, rank pari passu with the notes, in aggregate, of
each other Funding issuing entity and with the notes issued by us. This
relationship of the notes of the several Funding issuing entities and of the
Funding issuing entities with the notes issued by us results from the basic
architecture of the sponsor's Granite Program. Each of Funding and Funding 2
have a pro rata beneficial interest in the trust property of the mortgages
trust. See "The mortgages trust" in this prospectus. Receipts of principal of
and interest on the mortgage loans are allocated each month between Funding
and Funding 2 on a pro rata basis as described under "The mortgages trust".
Any losses experienced on mortgage loans, as well as expenses of the mortgages
trust, are also allocated pro rata between Funding and Funding 2.
Consequently, the amount of collections of principal and interest available to
be paid by Funding to the Funding issuing entities each month under their
intercompany loans, taking account of losses on the mortgage loans and
expenses of the mortgages trust, is in pro rata proportion to the amount of
collections available to Funding 2 to pay to us during the same period.

      The sponsor does not currently intend that new Funding issuing entities
will be created in the future or that new series of notes will be issued by
any existing or new Funding issuing entity. We may issue new series of notes
from time to time. The conditions for our issuance of new series and classes
of notes are described in this prospectus under "Issuance of notes". The
consent of the noteholders of our existing series of notes is not required,
and will not be obtained, prior to our issuance of new series and classes of
notes. Similarly, the consent of the noteholders of notes issued by the
Funding issuing entities is not required and will not be obtained prior to our
issuance of new series and classes of notes.


                                      78



 The Funding 2 security trustee, note trustee, and the issuer security trustee

      The Bank of New York, a New York banking corporation, acting through its
London branch at 40th Floor, One Canada Square, London E14 5AL, is acting
under the Granite Program in its separate capacities as Funding 2 security
trustee, note trustee and issuer security trustee.

      The Bank of New York has served and currently is serving as note trustee
and security trustee for numerous securitization transactions and programs
involving pools of residential mortgage loans, including the securitization
transactions of the Funding issuing entities.

      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. Pursuant to the trust deed, the note trustee is also
required to take certain actions as described under "Description of the trust
deed" and "Description of the US notes".

      The issuer deed of charge sets out the terms under which the issuer
security trustee is appointed, the indemnification of the issuer security
trustee and the payment it receives. Pursuant to the issuer deed of charge,
the issuer security trustee is required to take certain actions as described
under "Security for the issuing entity's obligations" and "Description of the
US notes".

      The Funding 2 deed of charge sets out the terms under which the Funding
2 security trustee is appointed, the indemnification of the Funding 2 security
trustee and the payment it receives. Pursuant to the Funding 2 deed of charge,
the Funding 2 security trustee is required to take certain actions as
described under "Security for Funding 2's obligations".

      The limitations on liability of the note trustee are described under
"Description of the trust deed" and "Description of the US notes". The
limitations on the liability of the issuer security trustee are described
under "Security for the issuing entity's obligations" and "Description of the
US notes". The limitations on the liability of the Funding 2 security trustee
are described under "Security for Funding 2's obligations".


                                      79



              Affiliations and certain relationships and related
                     transactions of transaction parties

      Northern Rock is the sponsor of the Granite Program. In addition,
Northern Rock has several other roles in the Granite Program. Northern Rock is
the originator of the mortgage loans. Northern Rock is the only seller of
mortgage loans to the mortgages trustee and is the servicer of all of the
mortgage loans. Northern Rock also provides the services of cash manager,
issuer cash manager, account bank and Funding 2 basis rate swap provider.

      Except as described in the preceding paragraph, there are no other
affiliations or relationships or related transactions involving the
transaction parties under the Granite Program.


                                      80



                               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 notes, class B notes, class M notes, class C notes 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
in different series (and the notes of differing sub-classes of the same class
and series) will not necessarily have all the same terms. Differences may
include principal amount, interest rates, interest rate calculations,
currency, dates, final maturity dates and ratings. Noteholders holding certain
notes may have the benefit of remarketing and conditional purchase
arrangements or similar arrangements. 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 subordinate classes of notes and/or the issuer
reserve fund and the Funding 2 reserve fund. The required subordinated
percentage, which is used to calculate the required subordination for each
class of notes other than the class D notes, will be set forth in the
applicable prospectus supplement for each series of that class of notes.
Similarly, the target reserve required amount and the programme reserve
required percentage 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 may be 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 issuer enforcement notice has been served on us by the note
            trustee;

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

      o     the issuer reserve fund and the Funding 2 reserve fund are (in
            aggregate) fully funded up to the programme reserve required
            amount (or if the issuer reserve fund or the Funding 2 reserve
            fund are not so fully funded, no payments have been made from the
            issuer reserve fund or the Funding 2 reserve fund, as applicable);

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


                                      81



      o     we shall have delivered a solvency certificate to the note trustee
            in form and substance satisfactory to the note trustee; and

      o     the rating agencies have provided written confirmation that their
            ratings of the outstanding notes will not be reduced, qualified or
            withdrawn as a consequence of such issuance,

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.

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

                                     A x B

      where:

      A  =  the class A required subordinated percentage as specified in the
            most recent prospectus supplement for class A notes of any series;
            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) less the amounts standing to the credit of
            the Funding 2 cash accumulation ledger and the Funding 2 principal
            ledger available on such date for the repayment of principal on
            the loan tranches (after giving effect to any repayments of
            principal to be made on the loan tranches on such date).

      o     The "class A available subordinated amount" is calculated, on any
            date, as:

      (a)   the sum of (i) 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 repayments of principal to be
            made on the notes on such date); and (ii) the aggregate amount of
            the Funding 2 reserve fund and the issuer reserve fund on such
            date and (iii) excess spread;

      less

      (b)   the amounts standing to the credit of the Funding 2 principal
            ledger available on such date for the payment of principal on AA
            loan tranches, A loan tranches, BBB loan tranches and BB loan
            tranches (after giving effect to any payments of principal to be
            made on the loan tranches on such date).

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.

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


                                      82



                                     A x B

      where:

      A  =  the class B required subordinated percentage as specified in the
            most recent prospectus supplement for class B notes of any series;
            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) less the amounts standing to the credit of
            the Funding 2 cash accumulation ledger and the Funding 2 principal
            ledger available on such date for the repayment of principal on
            the loan tranches (after giving effect to any repayments of
            principal to be made on the loan tranches on such date).

      o     The "class B available subordinated amount" is calculated, on any
            date, as:

      (a)   the sum of (i) 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
            repayments of principal to be made on the notes on such date); and
            (ii) the aggregate amount of the Funding 2 reserve fund and the
            issuer reserve fund on such date and (iii) excess spread;

      less

      (b)   the amounts standing to the credit of the Funding 2 principal
            ledger available on such date for the payment of principal on A
            loan tranches, BBB loan tranches and BB loan tranches (after
            giving effect to any payments of principal to be made on the loan
            tranches on such date).

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.

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

                                     A x B

      where:

      A  =  the class M required subordinated percentage as specified in the
            most recent prospectus supplement for class M notes of any series;
            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) less the amounts standing to the credit of
            the Funding 2 cash accumulation ledger and the Funding 2 principal
            ledger available on such date for the repayment of principal on
            the loan tranches (after giving effect to any repayments of
            principal to be made on the loan tranches on such date).

      o     The "class M available subordinated amount" is calculated, on any
            date, as:

      (a)   the sum of (i) 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 repayments of


                                      83



            principal to be made on the notes on such date); and (ii) the
            aggregate amount of the Funding 2 reserve fund and the issuer
            reserve fund on such date and (iii) excess spread;

      less

      (b)   the amounts standing to the credit of the Funding 2 principal
            ledger available on such date for the payment of principal on BBB
            loan tranches and BB loan tranches (after giving effect to any
            payments of principal to be made on the loan tranches on such
            date).

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.

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

                                     A x B

      where:

      A  =  the class C required subordinated percentage as specified in the
            most recent prospectus supplement for class C notes of any series;
            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) less the amounts standing to the credit of
            the Funding 2 cash accumulation ledger and the Funding 2 principal
            ledger available on such date for the payment of principal on the
            loan tranches (after giving effect to any payments of principal to
            be made on the loan tranches on such date).

      o     The "class C available subordinated amount" is calculated, on any
            date, as:

      (a)   the sum of (i) the aggregate of the principal amounts outstanding
            of the class D notes of all series (after giving effect to
            payments of principal to be made on the notes on such date); and
            (ii) the aggregate amount of the Funding 2 reserve fund and the
            issuer reserve fund on such date and (iii) excess spread;

      less

      (b)   the amounts standing to the credit of the Funding 2 principal
            ledger available on such date for the payment of principal on BB
            loan tranches (after giving effect to any payments of principal to
            be made on the loan tranches on such date).

      In relation to the above, the amounts available on any date for the
payment of principal on any loan tranche shall be calculated in accordance
with the Funding 2 pre-enforcement principal priority of payments (as set out
in "Cashflows - Distribution of Funding 2 available principal receipts prior to
the enforcement of the Funding 2 security - Definition of Funding 2 available
principal receipts") and shall be calculated without reference to the rules
for the application of Funding 2 available principal receipts (as set out in
"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").


                                      84



      "Excess spread" is calculated, on any date, as:

      (a)   the product of:

                                     X + Y
                                     -----
                                       2

            and the aggregate outstanding principal balance of the loan
            tranches advanced under the global intercompany loan agreement
            less the amount debited to the Funding 2 principal deficiency
            ledger at such date; less

      (b)   the product of the weighted average interest rate of the
            outstanding notes at such date, including any notes issued on such
            date (subject to adjustment where the step-up date occurs for any
            series and class of notes and taking into account the margins on
            the issuer swaps as at such date and the expenses of the issuing
            entity ranking in priority to payments on such notes) and the
            aggregate principal amount of outstanding of such notes at such
            date.

      where:

      X  =  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 (taking into
            account the margins on the basis rate swaps as at such date)

      Y  =  LIBOR for 3 month sterling deposits plus 0.50%

      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 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 and (ii) such
            change will not cause or constitute an event in which gain or loss
            would be recognized by any holder of such notes.

      In addition, 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 other
conditions to issuance described above may be waived by the note trustee. For
example, the note trustee may, in accordance with and subject to the
provisions of the trust deed, without the consent of the noteholders, but only
if and so far as in its opinion the interests of the noteholders of any series
and class of notes shall not be materially prejudiced thereby, determine that
any note event of default in respect of a series and class of notes (the
absence of which constitutes a condition to issuance of notes) shall not be
treated as such.


                                      85



                              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 summarizing information in
relation to the applicable cut-off date mortgage portfolio. The tables will
contain information in relation to various criteria as at 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 the initial closing date;

      o     "further mortgage portfolio" means the portfolio 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 the initial closing
            date;

      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 from time to time;

      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 the initial closing
            date) 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.


                                      86



      The seller selects new mortgage loans to be included in each cut-off
date mortgage portfolio, and any mortgage loans to be subsequently assigned to
the mortgage portfolio, using an internally developed system containing
defined data on each of the mortgage loans in the seller's overall portfolio
of mortgage loans available for selection. This system allows the setting of
exclusion criteria corresponding to relevant representations and warranties
that the seller makes in the mortgage sale agreement in relation to the
mortgage loans. Once the exclusion criteria have been determined, the system
identifies all mortgage loans owned by the seller that are consistent with the
exclusion criteria. Thereafter, mortgage loans are selected at random until
the target balance for new mortgage loans has been reached, or the mortgage
loan selection has been exhausted. After a pool of new mortgage loans is
selected in this way, the identified mortgage loans are monitored so that they
continue to comply with the relevant criteria as of the assignment date.

      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 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 trustee any mortgage loan that was
more than one month in arrears at any time during the 12 months prior to the
assignment date, and will not assign to the mortgages trustee 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 regulated
personal secured loan) is secured by a first-ranking legal charge over a
residential property located in England or Wales (an "English mortgage") or a
first ranking standard security over a residential property located in
Scotland (a "Scottish mortgage"). Each regulated personal secured loan will be
secured by a legal charge over freehold or leasehold property located in
England and Wales or by a standard security over heritable or long leasehold
property located in Scotland ranking 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


                                      87



            (historically, although no longer), 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. No accounts under a credit
            card associated with a Together mortgage loan have been or will be
            assigned to the mortgages trustee.

      o     "Together Connections mortgage loans": flexible mortgage loans,
            which were 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 "combined credit balance").
            Despite the foregoing, the borrower is nevertheless obligated to
            make his 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 certain types
            of mortgage loans may affect the rate of repayment and prepayment
            of the mortgage loans". 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. The
            seller has for the time being, ceased to offer Together
            Connections mortgage loans to borrowers. However,


                                      88



            the seller may continue to assign Together Connections mortgage
            loans which it has previously originated to the mortgages trustee.

      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
            "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, the terms
            of 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 interest which is charged 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), the terms of 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
            with the same basic features as a Together mortgage loan (other
            than allowing the borrower to obtain a credit card and unsecured
            loan), the terms of 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     "low-start flexible fixed rate mortgage loans": flexible mortgage
            loans with the same features as flexible fixed rate mortgage loans
            with the exception that the interest rate increases incrementally
            in fixed amounts on each of the first, second, third and sixth


                                      89



            years of the term of each mortgage loan, at the expiration of
            which each mortgage loan becomes generally subject to the seller's
            standard variable rate.

      o     "discount rate mortgage loans": mortgage loans, the terms of 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 are subject to
            either the seller's standard variable rate or a fixed rate of
            interest or discount to the seller's standard variable rate for a
            specified period of time and, the terms of which provide for a
            specified lump sum payment to be made to the borrower at the time
            that the mortgage loan is advanced to the borrower. The seller has
            for the time being, ceased to offer cashback mortgage loans to
            borrowers. However, the seller may continue to assign cashback
            mortgage loans which it has previously originated to the mortgages
            trustee.

      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
            governed by separate terms and conditions documented either as a
            regulated agreement subject to the CCA (a "regulated personal
            secured loan") or as an agreement not regulated by the CCA (an
            "unregulated personal secured loan"), depending upon purposes for
            which it is used. A personal secured loan is, if the loan is an
            unregulated personal secured loan, secured pursuant to the
            borrower's existing mortgage. If the loan is a regulated personal
            secured loan, it is secured pursuant to a separate subordinate
            ranking mortgage. 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

      All payments due under the mortgage loans which are included in the
mortgage portfolio are to be made by electronic direct debit authorized by the
relevant borrower and made monthly from such borrower's bank account to a
collection account ("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 servicer as more fully described under "The servicer and the
administration agreement - Appointment - Collection of payments".

      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.


                                      90



      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 or by way or regular overpayments. The seller
            reminds borrowers periodically of the need to have a suitable
            means to repay the mortgage loan in place. The borrower arranges a
            separate investment plan which will be administered by an
            organization separate from the seller, 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 to
            make 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 financial plan arranged by such borrower to provide
                  for that borrower's expenses during retirement; 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 the
                  trustees of 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 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
                  amount with a repayment mortgage.


                                      91



      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 "- 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.

      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


                                      92



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, low-start 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 of the applicable mortgage
loan, 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.

      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


                                      93



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 loan agreements, the borrower may exercise a onetime 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" constitutes a product switch and is 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" (which is also known as the base rate
guarantee) guarantees that for some variable rate mortgage loans, and for
fixed rate mortgage loans upon conversion from a fixed rate to the seller's
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


                                      94



      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 1.99% below the
seller's standard variable rate it is possible that either or both of Funding
and we would suffer a revenue shortfall. See "Risk factors - 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".

      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% per annum (although the seller may
in the future allow for a discount of between 0.25% and 0.75% per annum) 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 servicer and the
administration agreement - The administration agreement - Undertakings by the
servicer", the servicer on behalf of the mortgages trustee, each Funding
beneficiary and each Funding 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. In
maintaining, determining or setting the variable mortgage rate for mortgage
loans within the mortgages trust, the servicer will apply the factors set out
here and has undertaken to maintain, determine or set the standard variable
rate and other


                                      95



applicable discretionary rates or margins at rates which are not higher than
the seller's equivalent rates from time to time.

      The seller has given the mortgages trustee, Funding, Funding 2, the
servicer, the security trustee and the Funding 2 security trustee 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.

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 low-start 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. Currently, all of the mortgage loans
originated by the seller offer the flexible features described below and the
seller expects that this will continue to be the case. 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 cutoff 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 from 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, low-start 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


                                      96



            "authorized underpayment"). If a borrower makes an authorized
            underpayment under its mortgage loan, the current balance of that
            mortgage loan 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
            his 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 a payment holiday of up to
            six months 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 his 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 redraw 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


                                      97



            funded solely by the seller, but will form part of the mortgage
            portfolio and thereby increase the seller share of the trust
            property.

      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 such term is used in the
Land Registration Act 2002 (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, historically, a
credit card which are made available to a borrower. The seller is no longer
offering a credit card facility in relation to this product. 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 and in 2004 in relation to the low-start
flexible 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, until
May 2005 only, (GBP)10,000 for flexible capped rate, flexible tracker rate and
flexible fixed rate mortgage loans and low-start 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


                                      98



            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
            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 as described above under "- Mortgage loan products offered by
the seller" but do not allow the borrower to have an unsecured facility.

      A prospective borrower applying for a flexible mortgage loan (offered by
the seller as at the date of this prospectus) 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)300,000. 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 term over which a
borrower may repay its flexible mortgage loan (other than a Together
Connections mortgage loan or a Connections mortgage loan) is, as at the date
of this


                                      99



prospectus, up to 35 years, and the term over which a borrower may repay its
Together Connections mortgage loan or Connections mortgage loan is, as at the
date of this prospectus, 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 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 regulated personal secured loan will rank below
the first priority legal charge or standard security securing the related
borrower's existing mortgage loan. An unregulated personal secured loan will
be secured pursuant to 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 any
amount up to a maximum of (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 loans 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


                                     100



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 85% of the indexed
value of the mortgaged property, the seller will reassess the property's
value, either by instructing a valuer, who may physically inspect the
property, or by using a desktop valuation assessment determined by a staff
valuer. 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 (other than cash and non-cash
re-draws under a flexible loan or further draws under a flexi-plan loan).
However, the seller may choose to make further advances on some mortgage loans
in an additional mortgage portfolio prior to their assignment to the mortgages
trustee. Under the administration agreement, the servicer may, on behalf of
the seller, accept an application from or issue an offer for a further advance
to any borrower in respect of a mortgage loan which has been assigned to the
mortgages trustee where the seller has confirmed that it would elect to
purchase that mortgage loan in accordance with the terms of the mortgage sale
agreement. 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, then this may have an effect on whether a further advance
may be offered or made on such mortgage loans. See "Risk factors - The yield
to maturity of the notes may be adversely affected by prepayment or
redemptions on the mortgage loans 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 moving 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
servicer is required under the administration agreement not to accept an
application from or 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 to be 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 loans 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 servicer and
the administration agreement - Arrears and default procedures".


                                     101



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 adopted the
CML Code which was a voluntary code observed by most banks, building societies
and other residential mortgage lenders in the UK. The CML Code ceased to have
effect on N(m). The seller is authorized to conduct mortgage lending business
under the FSMA and is 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, as with the CML Code prior to N(m), also requires
that the lender, among other things, acts fairly and reasonably with its
borrowers and assists borrowers in choosing a mortgage that fits the needs of
the relevant borrower. See "Risk factors - Regulatory changes by the Office of
Fair Trading, the FSA and any other regulatory authorities may have an impact
on the seller, the mortgages trustee, Funding 2, the issuing entity, the
mortgage loans and/ or personal secured 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, amount of the mortgage
loan 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.


                                     102



      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 (or submits an application on-line) 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 applicant at their current address and, if
necessary, former addresses, which gives details of public information
including any county court judgments and details of any bankruptcy. Some of
the factors currently used in making a lending decision are as follows:

(1)   Employment details

      The seller generally 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 may typically be established by:

      o     three monthly payslips from the six month period prior to the date
            of the loan application plus the borrower's most recent form P60
            (in the case of a prospective borrower with a low credit score);

      o     two monthly payslips from the six month period prior to the date
            of the loan application plus the borrower's most recent form P60
            (in the case of a prospective borrower with a medium credit
            score); or

      o     the borrower's most recent monthly payslip (in the case of a
            prospective borrower with a high credit score).

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

      o     a certificate from the borrower's accountant in acceptable form,
            the borrower's accounts for the three years prior to the date of
            the loan application or the borrower's tax assessments for the
            three years prior to the date of the loan application (in the case
            of a prospective borrower with a low credit score); or

      o     a certificate from the borrower's accountant in acceptable form,
            the borrower's accounts for the two years prior to the date of the
            loan application or the borrower's tax assessments for the two
            years prior to the date of the loan application (in the case of a
            prospective borrower with a medium or high credit score).


                                     103



      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. Borrowers of Together mortgage loans are ineligible for the fast track
program. In order to qualify, the prospective borrower must have a valuation
made on the mortgaged property and must meet certain requirements set by the
seller with respect to the credit score attained on the seller's initial
credit review, the value of the mortgaged property and the LTV ratio of the
mortgage loan. The minimum value of the mortgaged property required and the
maximum LTV ratio allowed for the fast track program have each varied over
time. At different times during the period May 2001 through March 2004, the
seller required that a prospective borrower eligible for the fast track
program have a property value ranging from at least (GBP)100,000 to at least
(GBP)150,000 and have applied for a mortgage loan with an LTV ratio ranging
from no greater than 60% to no greater than 85%. In March 2004, the seller
discontinued the fast track program in favor of a new set of procedures under
which verification of a borrower's income was not required in certain
circumstances. For mortgage loans with an LTV ratio no greater than 85% (or no
greater than 80% in the case of mortgage loans in excess of (GBP)500,000) a
borrower receiving a medium to high credit score did not need to provide proof
of income. First time buyers, borrowers with low credit scores, borrowers
employed less than six months and borrowers of Together mortgage loans were
ineligible for a non-verified mortgage loan. In June 2006, the seller made
some minor amendments to its income verification process and procedures and
reinstated the fast track name. Currently, in order to be eligible for the
fast track program, the seller requires that a prospective borrower attain a
high or medium credit score, have a valuation made on the mortgaged property,
have a property value of at least (GBP)100,000 and be applying for a mortgage
loan with an LTV ratio no greater than 85% (or no greater than 80% in the case
of mortgage loans in excess of (GBP)1,000,000). First time buyers, borrowers
with low credit scores, borrowers employed less than six months and borrowers
of Together mortgage loans are ineligible for a fast track mortgage loan. The
eligibility requirements for the seller's fast track program are subject to
change from time to time. Notwithstanding these procedures, the seller carries
out reasonability checks on all non verified applications and retains the
right to require proof of income or other credit related information in any
case it deems necessary. An existing borrower could also have been eligible
for the May 2001 - March 2004 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 does not exceed
(GBP)50,000 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 could also have been eligible for the May 2001 - March 2004
fast track program if the borrower was moving from one property (for which the
seller is the mortgagee) to another property and either (a) the borrower 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 was equal to or less than the amount of the original mortgage
loan, and the borrower's personal circumstances (for example, income and
employment) had not changed since the date of the original mortgage loan.

(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".


                                     104



(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, heritable and leasehold
houses, heritable and 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)2,000,000, 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)1,000,000.

(5)   Term

      Each mortgage loan must have an initial term of between 7 and 30 years
(in the case of a Together 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.

(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


                                     105



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 judgment (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 a
quantitative measure 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, closed user group data obtained from credit reference agencies
and customer-provided data to assess the likelihood of a mortgage account
going into arrears. The seller also uses behavioural scoring, which uses
customer data on existing accounts and closed user group data obtained from
credit reference agencies to make further lending decisions, calculate
impairment allowances and 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 application has been unfairly declined. It is
the seller's policy to allow only authorized 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


                                     106



trustee) that the seller has originated under lending criteria that are
different from 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)300,000 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
permitted for prospective borrowers applying for interest-only mortgage loans
(without a repayment vehicle) and combination repayment and interest-only
mortgage loans (without a repayment vehicle) since May 2005 is 75% 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".

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


                                     107



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
servicer, 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 he 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 servicer will make claims in accordance with the contingency
insurance policy and 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


                                     108



requirements form is sent to that borrower. The unpaid premium is paid by the
seller and the amount of the premium is added to the balance of the relevant
mortgage loan.

      It is possible that the seller may not be insured under any insurance
policy which is not arranged by the seller and, therefore, 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 which could adversely affect
payments on the notes".

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,
which 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 the 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 policy ("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 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 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 or
any level of coverage under the mortgage indemnity insurance policies for
mortgage loans that it may originate in the future and


                                     109



assign to the mortgages trustee. 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 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 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 servicer. 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 the proceeds of 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
or claims paying ability or financial strength 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 is, 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 in the mortgage sale agreement 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 located 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
information on Scottish mortgages, see "Material legal aspects of the mortgage
loans and the related security - Scottish mortgage loans".


                                     110



   Certain characteristics of the United Kingdom residential mortgage market

      The housing market in the UK is primarily one of owner-occupier housing.
The remaining occupants are in some form of public/private landlord or social
ownership.

      Set out in the following tables are certain characteristics of the
United Kingdom mortgage market. The prospectus supplement for each issuance of
notes will contain information updating such tables together with other
information regarding the characteristics of the United Kingdom 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. You should note that the CPR data presented below is based upon a
percentage of the total UK residential mortgage market, but because the
seller's CPR data (which calculates the amount of scheduled and unscheduled
repayments on a monthly basis for all mortgage loans originated by the seller
(and thus gives an indication of anticipated CPR for the mortgages trust))
includes the effect of further advances and product switches, which results in
a higher CPR, the data presented below is on a basis which undercounts CPR
relative to the seller's method of calculating CPR.

      The following table sets out the quarterly CPR rates experienced in
respect of residential mortgage loans by UK mortgage lenders from March 1999
to (and including) December 2006.



                                                      Four                                                   Four
                                                   quarter                                                quarter
                                 CPR for the       rolling                              CPR for the       rolling
Date                             quarter (%)   average (%)                      Date    quarter (%)   average (%)
- ------------------------------ -------------  ------------   -----------------------  -------------  ------------
                                                                                             
March 1999                             12.32            NA                 June 1999          15.96            NA
September 1999                         17.55            NA             December 1999          16.47         15.57
March 2000                             13.62         15.90                 June 2000          15.30         15.73
September 2000                         15.97         15.34             December 2000          15.67         15.14
March 2001                             15.38         15.58                 June 2001          18.23         16.31
September 2001                         20.25         17.39             December 2001          20.06         18.48
March 2002                             18.75         19.33                 June 2002          21.10         20.04
September 2002                         23.64         20.89             December 2002          22.89         21.59
March 2003                             21.24         22.22                 June 2003          22.43         22.55
September 2003                         24.03         22.65             December 2003          24.87         23.14
March 2004                             21.22         23.14                 June 2004          22.93         23.26
September 2004                         24.27         23.32             December 2004          20.85         22.32
March 2005                             17.96         21.50                 June 2005          21.32         21.10
September 2005                         24.29         21.10             December 2005          24.61         22.05
March 2006                             22.27         23.12                 June 2006          23.37         23.64
September 2006                         24.95         23.80             December 2006          24.85         23.86

- -----------------------
Source of repayment and outstanding mortgage information: Bank of England




                                     111



      The following table sets out the quarterly CPR rates experienced in
respect of residential mortgage loans by building societies from March 1964 to
(and including) December 2006.




                                                      Four                                                   Four
                                                   quarter                                                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                              9.51         10.80                 June 1967          10.96         10.69
September 1967                         11.67         10.68             December 1967          11.52         10.91
March 1968                             10.19         11.08                 June 1968          10.59         10.99
September 1968                         10.92         10.81             December 1968          10.25         10.49
March 1969                              9.16         10.23                 June 1969          10.24         10.14
September 1969                         10.66         10.08             December 1969          10.02         10.02
March 1970                              8.93          9.96                 June 1970          10.69         10.07
September 1970                         11.61         10.31             December 1970          11.47         10.67
March 1971                              9.33         10.77                 June 1971          11.45         10.96
September 1971                         12.18         11.11             December 1971          12.31         11.32
March 1972                             10.73         11.67                 June 1972          11.82         11.76
September 1972                         12.25         11.78             December 1972          11.74         11.63
March 1973                             10.12         11.48                 June 1973          10.54         11.16
September 1973                         11.06         10.87             December 1973          10.56         10.57
March 1974                              7.95         10.03                 June 1974           7.95          9.38
September 1974                          9.59          9.01             December 1974          10.83          9.08
March 1975                              9.96          9.58                 June 1975          12.23         10.65
September 1975                         12.76         11.45             December 1975          12.22         11.79
March 1976                             10.10         11.83                 June 1976          11.48         11.64
September 1976                         11.86         11.42             December 1976          11.70         11.29
March 1977                              8.00         10.76                 June 1977           9.85         10.35
September 1977                         12.13         10.42             December 1977          12.66         10.66
March 1978                             11.30         11.49                 June 1978          12.19         12.07
September 1978                         11.72         11.97             December 1978          11.19         11.60
March 1979                              9.34         11.11                 June 1979          10.13         10.59
September 1979                         11.36         10.50             December 1979          11.07         10.47
March 1980                              8.04         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          11.83         11.53
March 1982                              9.63         11.44                 June 1982          12.91         11.73
September 1982                         13.97         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          12.14         11.72
September 1984                         12.40         11.70             December 1984          11.88         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                             10.75         14.85                 June 1987          15.13         14.75
September 1987                         17.06         14.63             December 1987          16.41         14.84
March 1988                             13.74         15.58                 June 1988          16.24         15.86
September 1988                         18.46         16.21             December 1988          12.76         15.30


                                                     112



                                                      Four                                                   Four
                                                   quarter                                                quarter
                                 CPR for the       rolling                              CPR for the       rolling
Date                             quarter (%)   average (%)                      Date    quarter (%)   average (%)
- -----------------------------   ------------  ------------   -----------------------  -------------  ------------
March 1989                              8.96         14.11                 June 1989          13.12         13.33
September 1989                         11.60         11.61             December 1989          10.44         11.03
March 1990                              8.96         11.03                 June 1990           9.42         10.11
September 1990                          9.71          9.63             December 1990          10.58          9.67
March 1991                              9.07          9.69                 June 1991          10.69         10.01
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         10.29
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         11.00                 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          13.44         12.36
March 1999                             11.14         12.60                 June 1999          14.39         13.19
September 1999                         15.59         13.64             December 1999          14.94         14.02
March 2000                             13.82         14.69                 June 2000          13.87         14.55
September 2000                         14.88         14.38             December 2000          15.55         14.53
March 2001                             15.46         14.94                 June 2001          17.36         15.81
September 2001                         19.12         16.87             December 2001          19.00         17.74
March 2002                             18.68         18.54                 June 2002          19.88         19.17
September 2002                         22.40         19.99             December 2002          22.16         20.78
March 2003                             19.52         20.99                 June 2003          20.18         21.06
September 2003                         21.65         20.88             December 2003          21.33         20.67
March 2004                             19.90         20.77                 June 2004          21.42         21.08
September 2004                         21.41         21.01             December 2004          18.72         20.36
March 2005                             17.76         19.83                 June 2005          17.75         18.91
September 2005                         20.24         18.62             December 2005          20.36         19.03
March 2006                             19.65         19.50                 June 2006          19.38         19.90
September 2006                         21.24         20.15             December 2006          21.07         20.33



- -----------------------
Source of repayment and outstanding mortgage information: Bank of England

      The prior CPR table presents 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.

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.


                                     113



      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 Indices experienced
in respect of residential mortgage loans by building societies between the
fourth quarter of 1973 and the fourth quarter of 2005. The prospectus
supplement for each issuance of notes will contain information updating the
historical quarterly Housing Indices with data available from the first
quarter of 2006 to the date of such prospectus supplement.




                                                              Nationwide House Price
                                   UK Retail Price Index               Index            Halifax House Price Index
                              --------------------------  ---------------------------   -------------------------
                                                % annual                     % annual                    % annual
Time in Quarters                    Index      change(1)         Index      change(1)        Index      change(1)
- ----------------------------  -----------  -------------  ------------  -------------   ----------   ------------
                                                                                         
1973 Q4                             186.8             NA          19.5             NA           NA             NA
1974 Q1                             101.4             NA          19.8             NA           NA             NA
1974 Q2                             107.5             NA          20.0             NA           NA             NA
1974 Q3                             110.2             NA          20.2             NA           NA             NA
1974 Q4                             115.1             NA          20.4          4.62%           NA             NA
1975 Q1                             122.0         20.31%          20.8          5.05%           NA             NA
1975 Q2                             133.6         24.29%          21.4          7.00%           NA             NA
1975 Q3                             139.4         26.57%          21.8          7.92%           NA             NA
1975 Q4                             144.2         25.31%          22.5         10.29%           NA             NA
1976 Q1                             149.4         22.45%          23.0         10.58%           NA             NA
1976 Q2                             154.9         15.97%          23.4          9.35%           NA             NA
1976 Q3                             158.5         13.65%          23.9          9.63%           NA             NA
1976 Q4                             165.8         14.93%          24.4          8.44%           NA             NA
1977 Q1                             174.1         16.51%          24.8          7.83%           NA             NA
1977 Q2                             181.9         17.41%          25.3          8.12%           NA             NA
1977 Q3                             184.7         16.58%          25.8          7.95%           NA             NA
1977 Q4                             187.4         13.07%          26.2          7.38%           NA             NA
1978 Q1                             190.6          9.50%          27.7         11.69%           NA             NA
1978 Q2                             195.8          7.68%          28.9         14.23%           NA             NA
1978 Q3                             199.2          7.85%          3.16         22.48%           NA             NA
1978 Q4                             202.6          8.09%          33.6         28.24%           NA             NA
1979 Q1                             208.9          9.58%          35.7         28.88%           NA             NA
1979 Q2                             216.6         10.59%          38.0         31.49%           NA             NA
1979 Q3                             231.1         15.98%          40.7         28.80%           NA             NA
1979 Q4                             237.6         17.26%          43.9         30.65%           NA             NA
1980 Q1                             248.8         19.08%          45.5         27.45%           NA             NA
1980 Q2                             263.2         21.55%          46.5         22.37%           NA             NA
1980 Q3                             268.9         16.36%          46.9         15.23%           NA             NA
1980 Q4                             273.9         15.28%          47.0          7.06%           NA             NA
1981 Q1                             280.4         12.70%          47.6          4.62%           NA             NA
1981 Q2                             294.0         11.70%          47.9          3.01%           NA             NA
1981 Q3                             299.1         11.26%          48.1          2.56%           NA             NA
1981 Q4                             306.5         11.90%          47.6          1.28%           NA             NA
1982 Q1                             311.6         11.13%          48.4          1.68%           NA             NA
1982 Q2                             321.5          9.35%          49.0          2.30%           NA             NA
1982 Q3                             323.0          7.98%          49.7          3.33%           NA             NA
1982 Q4                             325.4          6.17%          51.2          7.56%           NA             NA
1983 Q1                             327.0          4.96%          52.7          8.88%         97.1             NA
1983 Q2                             333.7          3.78%          54.4         11.02%         99.4             NA
1983 Q3                             338.0          4.64%          56.1         12.88%        101.5             NA
1983 Q4                             341.8          5.05%          57.2         11.72%        102.3             NA


                                                        114



                                                              Nationwide House Price
                                   UK Retail Price Index               Index            Halifax House Price Index
                              --------------------------  ---------------------------   -------------------------
                                                % annual                     % annual                    % annual
Time in Quarters                    Index      change(1)         Index      change(1)        Index      change(1)
- ----------------------------  -----------  -------------  ------------  -------------   ----------   ------------
1984 Q1                             343.9          5.16%          59.5         12.90%        104.1          7.21%
1984 Q2                             350.9          5.14%          61.2         12.50%        106.0          6.64%
1984 Q3                             353.9          4.71%          62.2         10.87%        108.4          6.80%
1984 Q4                             358.3          4.84%          65.0         13.64%        111.0          8.50%
1985 Q1                             362.9          5.52%          66.7         12.10%        113.5          9.03%
1985 Q2                             375.3          6.96%          67.8         10.78%        115.4          8.87%
1985 Q3                             376.3          6.32%          69.0         10.93%        116.8          7.75%
1985 Q4                             378.1          5.53%          70.7          8.77%        120.6          8.65%
1986 Q1                             380.8          4.94%          71.8          7.65%        124.0          9.25%
1986 Q2                             385.7          2.77%          73.5          8.41%        128.1         11.01%
1986 Q3                             386.1          2.61%          75.9         10.00%        132.2         13.18%
1986 Q4                             391.0          3.41%          79.0         11.74%        136.8         13.43%
1987 Q1                             100.3             NA          82.5         14.90%        142.3         14.76%
1987 Q2                             101.9             NA          85.3         16.05%        146.7         14.52%
1987 Q3                             102.1             NA          88.0         15.94%        151.5         14.60%
1987 Q4                             103.2             NA          88.6         12.15%        158.0         15.50%
1988 Q1                             103.7          3.36%          91.1         10.42%        167.0         17.36%
1988 Q2                             106.2          4.25%          97.0         13.72%        179.4         22.29%
1988 Q3                             107.7          5.45%         107.5         22.16%        194.4         30.30%
1988 Q4                             109.9          6.52%         114.4         29.12%        211.8         34.05%
1989 Q1                             111.7          7.71%         120.4         32.16%        220.7         32.16%
1989 Q2                             114.9          8.19%         123.3         27.11%        226.1         26.03%
1989 Q3                             116.0          7.71%         124.1         15.44%        225.5         14.24%
1989 Q4                             118.3          7.58%         123.2          7.69%        222.5          5.05%
1990 Q1                             120.4          7.76%         120.5          0.08%        223.7          1.36%
1990 Q2                             126.0          9.66%         116.7         -5.35%        223.3         -1.24%
1990 Q3                             128.1         10.43%         113.1         -8.86%        222.7         -1.24%
1990 Q4                             130.1          9.98%         110.2        -10.55%        223.0          0.22%
1991 Q1                             130.8          8.70%         110.2         -8.55%        223.1         -0.27%
1991 Q2                             133.6          6.01%         109.5         -6.17%        221.9         -0.63%
1991 Q3                             134.2          4.76%         108.5         -4.07%        219.5         -1.44%
1991 Q4                             135.5          4.15%         107.7         -2.27%        217.7         -2.38%
1992 Q1                             136.2          4.10%         105.4         -4.36%        213.2         -4.44%
1992 Q2                             139.1          4.17%         104.1         -4.93%        208.8         -5.90%
1992 Q3                             139.0          3.63%         103.3         -4.79%        206.9         -5.74%
1992 Q4                             139.6          3.05%         100.7         -6.50%        199.5         -8.36%
1993 Q1                             138.7          1.18%         101.1         -4.08%        199.6         -6.38%
1993 Q2                             140.9          1.27%         102.7         -1.34%        201.7         -3.40%
1993 Q3                             141.3          1.63%         102.4         -0.87%        202.6         -2.08%
1993 Q4                             141.8          1.55%         102.4          1.69%        203.5          2.01%
1994 Q1                             142.0          2.38%         103.5          2.37%        204.6          2.51%
1994 Q2                             144.5          2.58%         101.6         -1.07%        202.9          0.59%
1994 Q3                             144.6          2.31%         102.5          0.10%        202.7          0.05%
1994 Q4                             145.5          2.63%         104.4          1.95%        201.9         -0.79%
1995 Q1                             146.8          3.40%         102.9         -0.58%        201.8         -1.37%
1995 Q2                             149.5          3.41%         102.3          0.69%        199.3         -1.77%
1995 Q3                             149.9          3.67%         101.7         -0.78%        197.8         -2.42%
1995 Q4                             150.1          3.16%         101.9         -2.39%        199.2         -1.34%
1996 Q1                             150.9          2.77%         103.5          0.58%        202.1          0.15%
1996 Q2                             152.8          2.25%         105.2          2.83%        206.7          3.71%
1996 Q3                             153.1          2.16%         107.1          5.31%        208.8          5.56%
1996 Q4                             154.0          2.62%         110.4          8.34%        213.9          7.38%
1997 Q1                             154.9          2.70%         112.4          8.60%        216.7          7.22%


                                                       115



                                                              Nationwide House Price
                                   UK Retail Price Index               Index            Halifax House Price Index
                              --------------------------  ---------------------------   -------------------------
                                                % annual                     % annual                    % annual
Time in Quarters                    Index      change(1)         Index      change(1)        Index      change(1)
- ----------------------------  -----------  -------------  ------------  -------------   ----------   ------------
1997 Q2                             156.9          2.66%         115.9         10.17%        220.2          6.53%
1997 Q3                             158.4          3.48%         120.4         12.42%        222.6          6.61%
1997 Q4                             159.7          3.68%         123.8         12.14%        225.4          5.38%
1998 Q1                             160.2          3.40%         126.6         12.63%        228.4          5.40%
1998 Q2                             163.2          3.99%         129.4         11.65%        232.1          5.40%
1998 Q3                             163.7          3.32%         131.5          9.22%        234.8          5.48%
1998 Q4                             164.4          2.96%         132.9          7.35%        237.2          5.24%
1999 Q1                             163.7          2.21%         135.7          7.19%        238.6          4.47%
1999 Q2                             165.5          1.41%         138.9          7.34%        245.5          5.77%
1999 Q3                             165.6          1.16%         143.2          8.90%        255.5          8.82%
1999 Q4                             166.8          1.46%         149.7         12.64%        264.1         11.34%
2000 Q1                             167.5          2.30%         156.3         15.18%        273.1         14.46%
2000 Q2                             170.6          3.12%         161.1         15.98%        272.8         11.12%
2000 Q3                             170.9          3.20%         160.1         11.80%        275.9          7.98%
2000 Q4                             172.0          3.08%         163.8          9.42%        278.6          5.49%
2001 Q1                             171.8          2.55%         169.0          8.13%        281.7          3.15%
2001 Q2                             173.9          1.91%         173.8          7.88%        293.2          7.48%
2001 Q3                             174.0          1.79%         180.1         12.49%        302.4          9.60%
2001 Q4                             173.8          1.05%         185.6         13.31%        311.8         11.92%
2002 Q1                             173.9          1.22%         192.0         13.61%        327.3         16.19%
2002 Q2                             176.0          1.23%         205.2         18.07%        343.7         17.22%
2002 Q3                             176.6          1.53%         219.2         21.71%        366.1         21.06%
2002 Q4                             178.2          2.55%         232.5         25.27%        392.1         25.75%
2003 Q1                             179.2          3.07%         241.7         25.89%        403.8         23.37%
2003 Q2                             181.3          3.01%         248.4         21.05%        419.0         21.91%
2003 Q3                             181.8          2.93%         256.7         17.11%        434.5         18.68%
2003 Q4                             182.9          2.66%         268.5         15.48%        455.3         16.12%
2004 Q1                             183.8          2.59%         280.2         15.93%        480.3         18.95%
2004 Q2                             186.3          2.76%         294.0         18.36%        508.4         21.34%
2004 Q3                             187.4          3.10%         303.9         18.39%        522.0         20.14%
2004 Q4                             189.2          3.41%         305.7         13.85%        523.5         14.98%
2005 Q1                             189.7          3.17%         307.6          9.78%        526.9          9.70%
2005 Q2                             191.9          2.99%         311.8          6.05%        526.8          3.62%
2005 Q3                             192.6          2.77%         312.5          2.83%        537.7          3.01%
2005 Q4                             193.7          2.38%         315.6          3.24%        550.3          5.12%



- -------------------
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.


                                     116



                 The servicer and the administration agreement

The servicer

      The mortgages trustee, the seller, Funding and Funding 2 have appointed
Northern Rock under the terms of the administration agreement as the initial
servicer of the mortgage loans. The servicer performs the day-to-day servicing
of the mortgage loans through its retail branches, mortgage service centers
and telephone banking and operations centers. The servicer will continue to
administer other mortgage loans in addition to those mortgage loans included
in the mortgage portfolio. The servicer is a public limited liability company
incorporated under the laws of England and Wales and its registered office is
Northern Rock House, Gosforth, Newcastle upon Tyne NE3 4PL, United Kingdom.

      The servicer has been servicing UK residential mortgage loans since 1850
and UK commercial mortgage loans since 1990. The servicer administers and
services the mortgage loans and their related security in accordance with its
administration, arrears and enforcement policies and procedures (collectively
referred to in this prospectus as the "administration procedures" or, at any
time when the servicer is not also the seller, the term administration
procedures shall mean the policies and procedures from time to time which
would be adopted by a reasonable, prudent lender). The servicer's
administration procedures in respect of the mortgage loans have not been
amended in any material respect during the past three years.

      This section describes the servicer's procedures in relation to mortgage
loans generally. A description of the servicer's obligations under the
administration agreement follows in the next section. The servicer 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 servicer 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 servicer 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 servicer will continue to determine the standard
variable rate applicable to such mortgage loans on behalf of the mortgages
trustee, the Funding beneficiaries and/or the Funding security trustees. The
servicer 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).

      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 servicer will
follow the usual arrears procedures described under "- Arrears and default
procedures" below.


                                     117



      Arrears and default procedures The servicer 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
servicer 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 servicer calculates as of the date of determination the
difference between:

      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 servicer 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 servicer
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 servicer 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 servicer would not classify that borrower as being in arrears.
However, if that borrower makes another payment (for the purposes of our
example, on the monthly 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 servicer 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 servicer 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 servicer 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


                                     118



deficient payments in the aggregate result in the servicer 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 servicer will continue to contact the borrower asking for payment
of the arrears. The servicer classifies a mortgage loan that is in arrears as
a "non-performing mortgage loan" if the related borrower has not made any
payment within any of the three consecutive calendar months prior to the date
of determination.

      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 servicer 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/or

      o     a deferment for a period of time of all payments, including
            interest and principal or parts of any of them.

      The servicer 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 two times the monthly payment then due. However, in many cases legal
proceedings may commence later than this. Once legal proceedings have
commenced, the servicer may send further letters to the borrower encouraging
the borrower to enter into discussions to pay the arrears. The servicer may
still enter into an arrangement with a borrower at any time prior to a court
hearing, or it may request an adjournment of a court hearing. If the servicer
(on behalf of the mortgagee) 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 servicer 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 servicer
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
servicer may take any action it considers appropriate, including entering into
an arrangement with the borrower. In all cases, the servicer has a duty of
care to the borrower to act reasonably.

      The servicer has discretion to deviate from these arrears procedures. In
particular, the servicer 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 mortgagee has been granted possession, the servicer (on behalf
of the mortgagee) may take any action it considers appropriate, subject to any
fiduciary duties which the mortgagee may owe to the borrower, including but
not limited to:


                                     119



      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/or

      o     letting the property for any period of time.

      Subject as provided above, the servicer (on behalf of the mortgagee) has
discretion as to the timing of any of these actions, including whether to
postpone the action for any period of time. The servicer (on behalf of the
mortgagee) may also carry out works on the property as it considers
appropriate, including the demolition of the whole or any part of it.

      The period between the servicer (on behalf of the mortgagee) obtaining
possession and sale of a mortgaged property is generally between three and
nine months.

      However, you should note that the servicer'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 servicer'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 servicer's decision (on behalf of the mortgagee) to
exercise the power of sale and final completion of the sale.

      The servicer 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 servicer 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 servicer 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
servicer may pursue the borrower to the extent of any deficiency resulting
from the sale if the servicer deems it appropriate to do so.

      These arrears and security enforcement procedures may change over time
as a result of a change in the servicer's business practises, legislative or
regulatory changes or business codes of practise.

Arrears experience

      Each prospectus supplement relating to the issuance of a series of notes
will contain tables summarizing then up-to-date information on the arrears and
repossession experience in respect of the relevant cut-off date mortgage
portfolio.

      There can be no assurance that the arrears and repossession experience
with respect to the mortgage loans included in any cut-off date mortgage
portfolio will correspond to the experience of the servicer's overall mortgage
portfolio. Moreover, if the property market experiences an overall decline in
property values so that the value of the mortgaged properties relating to the
mortgage loans included in the trust property falls below the current balances
of such mortgage loans, the actual rates of arrears and repossessions could be
significantly higher than those previously experienced by the seller. In
addition, other adverse economic conditions,


                                      120



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 included
in the mortgage portfolio.

      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.

      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, the historical upward trend of house price
inflation has moderated. In the period from 1988 to 1990, 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
(being the mechanism by which members of the European Community formerly
operated their currency exchange rates) 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 loans.

      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 behavioural 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 a given cut-off date mortgage portfolio, see the related
prospectus supplement.

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 the initial closing date, 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 servicer will continue to administer mortgage loans which
have not been assigned to the mortgages trustee. The servicer has agreed to
administer the mortgage loans assigned to the mortgages


                                     121



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 servicer 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.

      Except as otherwise specified in the transaction documents, the servicer
has agreed to comply with any reasonable directions, orders and instructions
which the mortgages trustee may, from time to time, give to it in accordance
with the provisions of the administration agreement.

      The servicer 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 servicer's administration procedures. The servicer's
            administration procedures are the administration, arrears and
            enforcement policies and procedures, as amended from time to time
            pursuant to which the servicer 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 servicer

      Under the administration agreement, the servicer 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, the security trustee and/or the
            Funding 2 security trustee will be entitled to do so. The servicer
            may not at any time, without the prior consent of the mortgages
            trustee, the Funding beneficiaries and the Funding security
            trustees 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 or before the last loan payment date falling in a
            monthly payment period, having regard to the aggregate of:

            (1)   the income which Funding and Funding 2 would expect to
                  receive during the next succeeding interest period (in the
                  case of Funding) and during the next succeeding interest
                  periods ending in the next following monthly payment period
                  (in the case of Funding 2);

            (2)   the standard variable rate for mortgage loans included in
                  the mortgage portfolio and the variable mortgage rates in
                  respect of such mortgage loans which the servicer proposes
                  to set under the administration agreement; and


                                     122



            (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 the
                  Funding 2 liquidity facility (if any);

           whether:

            (i)   Funding would receive an amount of income during that
                  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 counterparty by a Funding issuing entity or otherwise)
                  the amount of interest payable in respect of the class A
                  notes of the Funding issuing entities and all amounts
                  ranking higher in priority to such amounts on the scheduled
                  payment date falling at the end of that 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 issuing entities; and

            (ii)  Funding 2 would receive an amount of income during such
                  interest periods which is less than the amount which is the
                  aggregate of (a) the amount of interest which will be
                  payable by Funding 2 in respect of the AAA loan tranches and
                  all amounts ranking higher in priority to such amounts on
                  the monthly payment dates falling in the next following
                  monthly payment period, and (b) all other amounts payable by
                  Funding 2 which rank equally with or in priority to interest
                  due in respect of the AAA loan tranches.

            If the servicer determines that there will be a revenue shortfall
            in the foregoing amounts, it will give written notice to the
            mortgages trustee, each Funding beneficiary and each Funding
            security trustee, within one London business day of such
            determination, of the amount of the revenue shortfall for each
            Funding beneficiary and recommend the standard variable rate and
            the other discretionary rates or margins which would, in the
            servicer's opinion, need to be set in relation to the mortgage
            loans included in the mortgage portfolio in order for no revenue
            shortfall (in respect of each Funding beneficiary) to arise,
            having regard to the obligations of Funding 2 and/or Funding, as
            applicable. If the mortgages trustee, Funding, and/or the security
            trustee notify the servicer that, having regard to the obligations
            of Funding, the standard variable rate and the other discretionary
            rates or margins for mortgage loans included in the mortgage
            portfolio should be increased, and/or if the mortgages trustee,
            Funding 2 and/or the Funding 2 security trustee make the same
            notification to the servicer with respect to the obligations of
            Funding 2, the servicer 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 and/or the Funding beneficiaries and the Funding
            security trustees may terminate the authority of the servicer to
            set the standard variable rate and the other discretionary rates
            or margins applicable to mortgage loans included in the mortgage
            portfolio in certain limited circumstances set out in the
            administration agreement including upon the occurrence of any
            servicer 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 the exercise of a re-fix option
            by a borrower under a fixed mortgage loan, not to accept an
            application from, or issue to any borrower an offer for a further
            advance or a product switch without having received confirmation
            that the seller will elect to purchase the relevant mortgage
            loan(s) together with its related


                                     123



            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 servicer will take all steps to set
            the existing borrowers' re-fix rate at the higher of the rate
            recommended by the servicer (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, a Funding beneficiary or a Funding security
            trustee) or as a consequence of the mortgage conditions. The
            servicer will also notify the mortgages trustee, each Funding
            beneficiary and each Funding 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 (if any) in safe custody and to the order of the mortgages
            trustee, the Funding beneficiaries and the Funding security
            trustees and in such a manner that they are readily identifiable
            and accessible;

      (H)   to provide the mortgages trustee, each Funding beneficiary and
            each Funding security trustee and their agents with access to the
            title deeds and mortgage loan files at all reasonable times;

      (I)   to deliver to the mortgages trustee on or before March 31 of each
            year, commencing in 2007, a report assessing compliance with the
            servicing criteria applicable to it as set forth in Item 1122(d)
            of Regulation AB. The assessment report will include an assessment
            of the servicer's compliance with the servicing criteria and
            disclose any material noncompliance. If any of the servicing
            criteria specified in Item 1122(d) of Regulation AB are
            inapplicable to the servicer, the servicer will identify such
            criteria and the basis for their omission. The assessment report
            will be filed as an exhibit to the issuing entity's annual report
            on Form 10-K and will cover compliance with the servicing criteria
            during the related fiscal period of the Form 10-K;

      (J)   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 outstanding. The
            servicer will regularly give to the mortgages trustee and the
            beneficiaries written details of mortgage loans that are in
            arrears;

      (K)   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


                                     124



            accordance with the seller's administration procedures but having
            regard to the circumstances of the relevant borrower in each case;
            and

      (L)   not knowingly to fail to comply with any legal requirements in the
            performance of its obligations under the administration agreement.

Collection of payments

      The servicer has undertaken to ensure that all payments due under the
mortgage loans which are included in the mortgage portfolio 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 servicer held with Barclays Bank PLC ("Barclays"), acting
through its City Group Office, Percy Street, Newcastle-upon-Tyne NE99 1JP and
Lloyds TSB Bank plc ("Lloyds TSB"), acting through its City Office, Bailey
Drive, Gillingham Business Park, Kent ME8 0LS (each a "collection bank") and
other accounts (each a "collection account") which the servicer may utilize
from time to time in accordance with the collection bank agreement and the
administration agreement. All amounts standing to the credit of such accounts
will be held on trust by the seller.

      The servicer 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,

provided, however, that in any event the servicer 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
seller 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 have been assigned to the mortgages trustee and included
in the mortgage portfolio.

      The collection accounts are operated by the servicer in accordance with
the collection bank agreement dated the initial closing date, as amended from
time to time, among the mortgages trustee, Funding, Funding 2, the seller, the
servicer, the security trustee and the collection banks (the "collection bank
agreement"). Under the collection bank agreement, until the


                                     125



collection banks receive notice that, amongst other things, a Funding 2
intercompany loan enforcement notice has been served or that the appointment
of the servicer has been terminated, each collection bank has agreed to
operate the collection accounts in accordance with the instructions of the
servicer. If the short term, unsecured, unguaranteed and unsubordinated debt
obligations of Barclays or Lloyds TSB are not rated at least "A-1+" by
Standard & Poor's, "P-1" by Moody's and "F1+" by Fitch, the servicer 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 and Lloyds TSB
are currently rated "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 trustee are transferred by the servicer 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.

      The servicer has agreed in the administration agreement to cause a
registered public accounting firm to furnish to the servicer and the mortgages
trustee on or before March 31 of each year, commencing in 2007, an attestation
report for each servicing criteria assessment, which report will be filed as
an exhibit to the issuing entity's annual report on Form 10-K. The attestation
examination will be made in accordance with the attestation engagement
standards issued or adopted by the Public Company Accounting Oversight Board.
The attestation report will contain the accounting firm's opinion as to
whether the related servicing criteria assessment was fairly stated in all
material respects, or a statement that the firm cannot express such an
opinion.

      In the case of monthly payments which are made by direct debit, the
servicer 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 servicer has credited to the mortgages trustee
transaction account the amount of the monthly payment, the servicer 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 servicer is responsible for
handling the procedures connected with the redemption of mortgage and is
authorized to release the relevant title deeds (if any) to the person or
persons entitled thereto upon redemption.

Fees

      The servicer is entitled to receive a fee for servicing the mortgage
loans. On each distribution date the mortgages trustee pays to the servicer an
"administration fee" of 0.08% per annum (inclusive of VAT) on the aggregate
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


                                     126



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) the latest occurring final repayment date of
the intercompany loans between Funding and each of the Funding issuing
entities (the "Funding intercompany loans"), or on their earlier repayment in
full by Funding, or (ii) the latest occurring final repayment date of any loan
tranche advanced under the global intercompany loan agreement, or on the
earlier repayment of all loan tranches in full by Funding 2. The
administration agreement also provides for the servicer to be reimbursed for
all reasonable out-of-pocket expenses and charges properly incurred by the
servicer in the performance of its services under the administration
agreement.

      If a substitute or successor servicer shall be appointed under the
administration agreement with respect to any of the mortgage loans, the
mortgages trustee has agreed to set the administration fee rate with such
substitute or successor servicer at the time such substitute or successor
servicer enters into the administration agreement. Any administration fee due
to a substitute or successor servicer will be paid on each distribution date
out of revenue receipts in accordance with the revenue priority of payments
set out in the mortgages trust deed.

Removal or resignation of the servicer

      The appointment of the servicer may be terminated by the mortgages
trustee, and/or the Funding beneficiaries and the Funding security trustees
immediately upon written notice to the servicer, on the occurrence of certain
events (each a "servicer termination event") including:

      o     the servicer 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 servicer becomes aware of the default;

      o     subject as provided further in the transaction documents, the
            servicer fails to comply with any of its other material
            obligations under the administration agreement which in the
            opinion of the Funding 2 security trustee is materially
            prejudicial to the interests of the holders of the notes issued by
            the issuing entity, and such failure is not remedied for a period
            of 20 days after the servicer becomes aware of the default;

      o     if at any time required under any UK mortgage regulatory regime
            the servicer fails to obtain or maintain the necessary license or
            permission or regulatory approval enabling it to continue
            administering mortgage loans; or

      o     the occurrence of an insolvency event in relation to the servicer.

      Upon termination of the servicer, the Funding security trustees have
agreed to use their reasonable endeavors to appoint a substitute servicer.

      In addition, subject to the fulfilment of certain conditions including,
without limitation, that a substitute servicer has been appointed by the
mortgages trustee, the Funding beneficiaries and the Funding security trustees
(and in the event of failure to agree, by the Funding security trustees) the
servicer may voluntarily resign by giving not less than 12 months' notice of
termination to the mortgages trustee, each Funding beneficiary and the seller.

      Any such substitute servicer (whether appointed upon a termination of
the appointment of, or the resignation of, the servicer) is required to:

      o     if possible, to have experience in administering mortgage loans
            secured on residential properties in England, Wales and Scotland;
            and


                                     127



      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 be reduced, withdrawn or qualified as
a result of the appointment of the substitute servicer, unless otherwise
agreed by an extraordinary resolution of the holders of the relevant class of
notes.

      Forthwith upon termination of the appointment of the servicer, the
servicer must deliver the title deeds (if any), the mortgage loan files and
all books of account and other records maintained by the servicer 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 servicer

      The servicer may, in some circumstances including with the prior written
consent of the mortgages trustee, and the Funding beneficiaries and after
consultation with the Funding security trustees, delegate or sub-contract the
performance of any of its obligations or duties under the administration
agreement. Upon the appointment of any such delegate or sub-contractor the
servicer 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 issuing entity
will not result in the ratings on the notes being reduced, qualified or
withdrawn.

      In the event of any such appointment, the Funding 2 security trustee 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.


                                     128



             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 the initial closing date 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 and 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 by the seller 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 mortgage
            portfolio, 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 and their related security 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 favor 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").

Representations and warranties

      The mortgage sale agreement contains representations and warranties
given by the seller


                                     129



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 issuing entity has
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
            the 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 or, in the
            case of a regulated personal secured loan, subject in priority
            only to such charges securing mortgage loans other than regulated
            personal secured loans;

      o     subject to completion of any registration which may be pending at
            the Land Registry (in England and Wales) or the Registers of
            Scotland (in Scotland), each mortgage (other than a mortgage in
            respect of a regulated personal secured loan) either constitutes,
            or will constitute, following registration at the 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;


                                     130



      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;

      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 transfer of legal title 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)1,000,000;

      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.; and

      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 if and 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.


                                     131



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) or 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, the
Funding beneficiaries and the Funding security trustees then, at the direction
of the Funding beneficiaries (with the consent of the Funding security
trustees) or the Funding security trustees, 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
mortgage portfolio.

      For so long as the seller is the servicer, it must notify the mortgages
trustee, each Funding beneficiary and each Funding security trustee of any
material breach of a warranty as soon as it 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 servicer may not accept an application from
or issue to a borrower an offer for a further advance or a product switch
without having received confirmation from the seller that it will elect 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 servicer on behalf of the seller 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 offer or
make any product switch (other than in relation to a re-fixed mortgage loan)
or further advance.

      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;


                                     132



      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 any Funding intercompany loan is outstanding, it is
            extended beyond January 2039 and/ or while any loan tranche under
            the global intercompany loan agreement is outstanding, it is
            extended beyond January 2052;

      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 aggregate current
            balance of the mortgage loans in the mortgage portfolio in any
            interest period.

      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 2052.

      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 trustee.
The purchase obligations of the seller set forth under "- Repurchase by the
seller" will 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 otherwise provided below with respect to re-fixed mortgage
loans, if the servicer 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 intention to
elect 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 relevant fixed rate period. Sixty days
prior to


                                     133



the end of the relevant fixed rate period, the mortgages trustee may offer to
re-sell to the seller such fixed rate mortgage loan if that fixed rate
mortgage loan becomes "re-fixed" during the three month period immediately
following the end of the relevant 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 servicer is required to determine the applicable fixed rate in
relation to a borrower's request to re-fix any such mortgage loan if required
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 servicer as being required
by the mortgages trustee, Funding or Funding 2.

      In addition, 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; and

      (2)   Funding 2 will be obliged to enter into a new hedging arrangement
            in respect of such mortgage loans with either an existing swap
            provider, in which case such hedging will be fixed at such fixed
            rate as such swap provider, 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 swap provider whose rating will not cause the then
            current ratings of the notes to be reduced, withdrawn or
            qualified.

      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 mortgage portfolio. The
seller share of the trust property increases by the amount of any re-draw.


                                     134



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 mortgage portfolio. 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 such variation or waiver will not cause the ratings
of the outstanding notes of any Funding issuing entity or the issuer to be
reduced, withdrawn or qualified) 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 mortgage portfolio, 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 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 "A-" by Standard
            & Poor's, "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 mortgage portfolio 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 mortgage portfolio on
            such date, unless the rating agencies have confirmed that the then
            current ratings of the notes will not be reduced, withdrawn or
            qualified;

      (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 Funding 2 security trustee and the issuing
            entity 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 issuing entity
            and any Funding issuing entity (provided that at a time when the
            issuing entity issues new notes the rating agencies will have
            provided written confirmation that the then current ratings of the
            existing notes have not been reduced, withdrawn or qualified);

      (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 mortgage portfolio as
            at the beginning of that interest period;


                                     135



      (h)   the issuer reserve fund and the Funding 2 reserve fund are (in
            aggregate) fully funded on the relevant assignment date up to the
            programme reserve required amount (or, if the issuer reserve fund
            and/or the Funding 2 reserve fund is not so fully funded on such
            relevant assignment date, no payments have been made from the
            issuer reserve fund or the Funding 2 reserve fund, as applicable);

      (i)   no Funding 2 intercompany loan enforcement notice has been served
            under the global intercompany loan agreement;

      (j)   the assignment of new mortgage loans does not result in the
            product of the weighted average foreclosure frequency ("WAFF") and
            the weighted average loss severity ("WALS") for the mortgage loans
            in the mortgage portfolio after such purchase, calculated on such
            assignment date in the same way as for the initial mortgage
            portfolio (or as agreed by the servicer, Fitch and Standard &
            Poor's from time to time), exceeding the product of the WAFF and
            WALS for the mortgage loans in the mortgage portfolio calculated
            on the most recent preceding closing date, plus 0.25%;

      (k)   the assignment of new mortgage loans does not result in the
            Moody's portfolio variation test value of the mortgage loans in
            the mortgages portfolio after such assignment, (calculated by
            applying the Moody's portfolio variation test to such mortgage
            loans on such assignment date), exceeding the most recently
            determined Moody's portfolio variation test threshold value as
            calculated in relation to the mortgage loans in the mortgage
            portfolio as at the most recent date on which Moody's performed a
            full pool analysis on the mortgages portfolio (not to be less
            frequent than annually) plus 0.30%;

      (l)   new mortgage loans may only be assigned to the mortgages trustee
            if (to the extent necessary), the Funding issuing entities, the
            issuing entity and Funding 2 have entered into appropriate hedging
            arrangements in respect of such mortgage loans;

      (m)   no event of default under the transaction documents shall have
            occurred which is continuing at the relevant assignment date;

      (n)   the weighted average yield on the mortgage loans in the mortgage
            portfolio together with the new mortgage loans to be assigned to
            the mortgages trustee on the relevant 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;

      (o)   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%;

      (p)   each new mortgage loan has a maturity date prior to January 2052
            and, prior to the redemption in full of all notes issued by the
            Funding issuing entities, (a) the aggregate current balance of
            mortgage loans in the mortgage portfolio on the relevant
            assignment date (and after the assignment of the new mortgage
            loans on such date) with a final maturity falling prior to January
            2039, expressed as a percentage of the aggregate current balance
            of all mortgage loans in the mortgage portfolio on such assignment
            date (and after the assignment of the new mortgage loans on such
            date) is not less than (b) the aggregate principal amount
            outstanding of all notes issued by the Funding issuing entities or
            by the Funding 2 issuing entities and outstanding on the relevant
            assignment date (after taking into account any redemptions of such
            notes to be made


                                     136



            on such date) with a final maturity date (as specified in the
            terms and conditions of such notes) falling in or prior to
            December 2044, expressed as a percentage of the aggregate
            principal amount outstanding of all notes issued by the Funding
            issuing entities and the Funding 2 issuing entities and
            outstanding on such assignment date (after taking into account any
            redemptions of such notes to be made on such date);

      (q)   the related borrower under each new mortgage loan has made at
            least one monthly payment; and

      (r)   the rating agencies have provided written confirmation that the
            then current ratings on the notes would not be reduced, withdrawn
            or qualified 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,

      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), (l), (m), (n),
(p), (q) and (r) 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 issuing
            entity, 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     a step-up date in respect of any series and class of notes of the
            issuing entity, if the option to redeem any such notes on that
            step-up date pursuant to the terms and conditions of such notes is
            not exercised and the aggregate principal amount outstanding of
            such notes (together with any other notes of the issuing entity in
            respect of which the step-up date has passed) as at such step-up
            date exceeds (GBP)3,000,000,000; or

      o     the date falling 12 months after the occurrence of a step-up date
            in respect of any series and class of notes of the issuing entity,
            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, 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


                                     137



            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, made
            by the issuing entity to Funding 2 (or, in the case of Funding,
            the proceeds of an intercompany loan from a new Funding issuing
            entity);

      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 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 Funding 2 intercompany loan or borrows a new loan tranche
under the global intercompany loan agreement 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 the Funding issuing entities and
the issuing entity on such distribution date provided that (i) where the notes
outstanding are controlled amortization notes or scheduled redemption notes,
the principal amount outstanding of such notes will be calculated on a
straight-line basis by applying the appropriate constant payment rate (being
the constant payment rate most recently calculated) applicable to each series
of notes on a monthly, rather than quarterly, basis and (ii) where the notes
are bullet redemption notes, the amount standing to the credit of the Funding
2 cash accumulation ledger shall be deducted from the aggregate principal
amount outstanding of the bullet redemption notes.

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 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 declarations of trust by
the seller. In


                                     138



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 the 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, the Funding
beneficiaries, and/or the Funding security trustees upon the occurrence of any
of, amongst other things:

      o     the valid service of a Funding 2 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 servicer under the administration agreement
            and failure of any substitute servicer to assume the duties of the
            servicer;

      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 and
            each Funding beneficiary (with a copy to each Funding 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 reduced, withdrawn or qualified) the seller will be obliged to give


                                     139



notice only of the transfer of the equitable and beneficial interest in 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 or the related
security in favor of the mortgages trustee.

Title deeds

      To the extent not held at the Land Registry electronically, 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 servicer 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 servicer 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).


                                     140



                              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 the initial closing date as a trust
under English law with the mortgages trustee as trustee for the benefit of the
seller and Funding as beneficiaries (the "mortgages trust"). On the Funding 2
program date, with the consent of all applicable parties, the seller assigned
a portion of its beneficial interest in the mortgages trust to Funding 2 for a
purchase price of (GBP)100. 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, the seller and, as a result of and following its
acquisition of a beneficial interest in the trust property (as described
above), Funding 2. 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
            mortgage portfolio;

      o     any further advances made by the seller to existing borrowers
            which are assigned to the mortgages trustee 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 deed but only up to the time of such
            application;


                                     141



      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

      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 any interest in 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 forming part of 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, 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;


                                     142



      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 whose
            mortgage loan is included in the mortgage portfolio. 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.

      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 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.

      As of the Funding 2 program date, and following its acquisition (by way
of assignment) from the seller of a portion of the beneficial interest of the
seller in the mortgages trust, the size of the share of Funding 2 in the trust
property will be (GBP)100. Funding 2 will use the proceeds of loan tranches
advanced to it by the issuing entity (less any amount utilized 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 an initial
            contribution or a further contribution 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
            and any date on which the mortgages trustee will pay to the seller
            an initial purchase price equal to the amount of such initial
            contribution or pay to the seller and/or Funding a special
            distribution (where such special distribution is not made on a
            distribution date) which is funded by a 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").


                                     143



      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
mortgages trustee.

      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 the 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 mortgage portfolio 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.

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
                                     H

      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 on or after the occurrence
            of a trigger event");


                                     144



      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 paragraph (1) in "- Adjustments to trust property"
            below, in each case allocated to Funding 2 in the trust
            calculation period ending on the relevant distribution date;

      D  =  the amount of any capitalized arrears which have been allocated
            to Funding 2 in the immediately preceding trust calculation
            period; 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 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 (or, if the seller
                  share is zero, the adjustments referred to in paragraph (1)
                  only),

            (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

            (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


                                     145



      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 mortgage
portfolio 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 mortgage portfolio will be reduced by an amount equal to the
            amount of such set-off; and/or

      (2)   a mortgage loan or its related security (i) is in breach of the
            loan warranties contained in the mortgage sale agreement or (ii)
            is the subject of a product switch, 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 mortgage portfolio 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,


                                     146



                  in which event, the aggregate current balance of the
                  mortgage loans in the mortgage portfolio 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 mortgage portfolio 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 servicer) the administration agreement, which will also
                  be grounds for terminating the appointment of the servicer.
                  In this event, the aggregate current balance of the mortgage
                  loans in the mortgage portfolio 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 (but in respect of paragraph (1) only) will be made to
the Funding and Funding 2 shares of the trust property. Any subsequent
recoveries on mortgage loans which have been subject to a set-off 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 in, 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 a substantially similar manner to that set out above for the Funding 2
share.


                                     147



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, or (iii) Funding or the seller had received a special
distribution during the immediately preceding trust calculation period from
the mortgages trustee, 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 "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:

                             (A x B) + (C x D)

      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 current 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.

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 (excluding revenue
            receipts) as at the relevant distribution date minus the sum of
            the current Funding share and the current Funding 2 share as
            calculated on such relevant distribution date.

      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 as calculated on such relevant
            distribution date.

      Seller share of trust property (assignment date and contribution date
recalculation)


                                     148



      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 (excluding revenue
            receipts) as at the relevant recalculation date minus the sum of
            the current Funding share and the current Funding 2 share as
            calculated on such relevant recalculation date.

      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 has
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, or (iii)
Funding or the seller had received a special distribution during the
immediately preceding trust calculation period from the mortgages trustee, 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, which 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
mortgage portfolio. 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,

      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
            mortgage portfolio;

      Y  =  the product of: p x q x r where:

            p  =  8.0%;


                                     149



            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 mortgage portfolio
                  (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 on mortgage loans included
                  in the mortgage portfolio 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 further draws
                  that borrowers may make under personal secured loans which
                  are flexi-plan loans included in the mortgage portfolio
                  (whether or not drawn) 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 mortgage portfolio
                  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 included in the mortgage portfolio 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 mortgage
portfolio. 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 mortgage portfolio.

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 2".

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):

      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);


                                     150



      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 included
            in the mortgage portfolio;

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
                  servicer 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 no order of priority between them but in proportion to
            the respective amounts due (inclusive of VAT) due to the servicer
            and the cash manager or to become due to the servicer and the cash
            manager prior to the next following distribution date under the
            provisions of the administration agreement and the cash management
            agreement, as the case may be; and


                                     151


      (C)   third, in no order of priority between them but in proportion to the
            respective amounts due:

            (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)   to Funding in an amount equal to the lesser of:

                  (i)   that portion of mortgages trustee available revenue
                        receipts required to be applied by Funding on the next
                        succeeding scheduled payment date(s) applicable to the
                        Funding issuing entities pursuant to the payment
                        priorities in relation to revenue in the Funding deed of
                        charge, prior to the enforcement of the Funding security
                        or, as applicable, following the enforcement of the
                        Funding security (save for certain exclusions set out in
                        the mortgages trust deed); and

                  (ii)  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;

            (3)   to Funding 2 in an amount equal to the lesser of:

                  (i)   the aggregate of the amounts to be applied on any
                        monthly payment date in the immediately succeeding
                        monthly payment period as set forth under the Funding 2
                        pre-enforcement revenue priority of payments 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 agreement (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 sub-ledger 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
                        (O) 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 for the
                        immediately succeeding monthly payment period, such
                        amount not to be less than zero, and

                  (ii)  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

      (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 items (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

                                      152


            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 servicer 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.

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 the basis on which the cash manager will
distribute principal receipts on the mortgage loans on each distribution date
you need to understand the definitions set out below.

      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 principal deficiency sub-ledger in relation to the class A notes
of any Funding issuing entity or to the AAA principal deficiency sub-ledger of
Funding 2. 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 servicer is terminated and a new servicer 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.

                                      153


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 security, 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 purchase price or special
distribution, on any contribution date) as follows:

      (A)   first, to the seller the amount of any initial purchase price or
            special distribution which is then allocable and payable to the
            seller in accordance with the mortgages trust deed;

      (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 mortgages 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
                        current 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
                        2 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 mortgages trustee principal receipts by the
                        current Funding 2 share percentage of the trust
                        property;

      (D)   fourth, in no order of priority between them but in proportion to
            the respective amounts due to Funding and to Funding 2, to the
            extent not already paid pursuant to item (C) above, up to the
            amounts set forth in item (C)(1)(a) and item (C)(2)(a) above,
            respectively;

      (E)   fifth, if such distribution date is not a seller share event
            distribution date 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.

                                      154


      PROVIDED THAT in relation to (A) through (E) 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 loan tranches
            under the global intercompany loan agreement have become immediately
            due and payable as a result of the service of a Funding 2
            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
            repayment 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 on that
            distribution date may not exceed the amount determined under
            paragraph (C)(2)(b) above.

      (2)   If the notes have become immediately due and payable as a result of
            the service of an issuer enforcement notice or if the loan tranches
            under the global intercompany loan agreement have become immediately
            due and payable as a result of the service of a Funding 2
            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 any
            monthly payment date falling in the immediately succeeding monthly
            payment period to repay principal on the loan tranches, but only to
            the extent that those amounts would not otherwise be payable on the
            loan tranches in that monthly payment period.

      (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 any monthly payment date falling in the immediately
            succeeding monthly payment period 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 in that monthly payment period would not otherwise be
            payable as principal of the relevant loan tranches in that monthly
            payment period.

      (4)   On a seller share event distribution date, the cash manager shall
            deposit all mortgages trustee principal receipts remaining after (C)
            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 of the trust property nor the Funding
            share may be reduced below zero.

      (6)   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

                                      155


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".

      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)   in no order of priority among 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 among 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 or the Funding 2 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 servicer 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.

                                      156


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 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 mortgage portfolio
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 "Credit structure - Principal deficiency ledger".

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 a Funding 2 intercompany loan event of default occurs and the Funding 2
security trustee enforces the security granted by Funding 2 over its assets
under the 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 Funding 2's rights as a beneficiary under the mortgages trust. For further
information on the security granted by Funding 2 over its assets, see "Security
for Funding 2's obligations".

Additions to, and reductions in, 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.

                                      157


      If at any time the servicer agrees on behalf of the seller to a further
advance being made under a mortgage loan included in the mortgage portfolio,
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.

      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 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 mortgage
portfolio will be increased at any time by the amount in which the mortgage
loans that have been assigned to the mortgages trustee 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 deed to fund such non-cash re-draw 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 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 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 mortgage portfolio that reduces 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
mortgage portfolio (and therefore the aggregate

                                      158


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.

Increasing the Funding 2 share of the trust property

      If Funding 2 borrows 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 Funding 2 intercompany loan enforcement notice has been
            served under the global intercompany loan agreement;

      o     that, as at the end of the most recent monthly payment period, no
            deficiency was recorded on the principal deficiency ledger;

      o     that no event of default in relation to Funding 2 under the
            transaction documents shall have occurred which is continuing;

      o     that the rating agencies have confirmed in writing to the mortgages
            trustee, the security trustee, the Funding 2 security trustee and
            the issuing entity that the proposed increase in the Funding 2 share
            would not cause the then current ratings by the rating agencies of
            the existing notes of the issuing entity and of the Funding issuing
            entities to be reduced, withdrawn or qualified; and

      o     that, as of the last day of the immediately preceding trust
            calculation period, the aggregate current balance of mortgage loans
            in the mortgage portfolio 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 mortgage portfolio as of such date, unless the
            rating agencies have confirmed that the then current ratings of the
            notes of the issuing entity and of the Funding issuing entities will
            not be reduced, withdrawn or qualified.

      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 purchase price or to the seller or Funding as a
special distribution from the mortgages trust on such date or on such other date
on which it is specified that such special distribution is to be made whether or
not (in either case) such date is a distribution date. The payment of any such
initial purchase price 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 each Funding intercompany loan and all amounts owing under the global
intercompany loan agreement have been repaid in full or there is no further
claim under each Funding intercompany loan and the global intercompany loan
agreement 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.

                                      159


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 controlling beneficiary deed

      Under the terms of the controlling beneficiary deed dated the Funding 2
program date, as amended from time to time (the "controlling beneficiary deed"),
Funding, Funding 2, the security trustee, the Funding 2 security trustee and the
seller 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.

      If there is a conflict of interest between the Funding beneficiaries
and/or the Funding security trustees in respect of directing the mortgages
trustee or the exercising of any rights, powers, discretions or consents under
the transaction documents then, pursuant to the terms of the controlling
beneficiary deed, the Funding beneficiaries and/or the Funding security trustees
agree to act in accordance with the controlling directions. The seller agrees
that, where necessary, it shall provide directions to the mortgages trustee that
are consistent with the controlling directions.

      For the purposes of the previous paragraph, "controlling directions"
means:

      (a)   in respect of the Funding beneficiaries, in all cases, the Funding
            beneficiary representing the issuing entity(ies) with the highest
            ranking class of notes then outstanding, and if each Funding
            beneficiary represents issuing entities with the same class as their
            highest ranking class, the Funding beneficiary representing the
            issuing entity(ies) with the greatest principal amount outstanding
            of the highest ranking class of notes; and

      (b)   in respect of the Funding security trustees, in all cases, the
            directions of:

            (i)   in relation to the Funding issuing entities, the related note
                  trustee(s) for the holders of the highest ranking class of
                  notes outstanding; and

            (ii)  in relation to us, the issuer security trustee, and if there
                  is any conflict between the controlling directions due to two
                  or more issuing entities (for the purposes of this paragraph,
                  being any of the Funding issuing entities and us) having notes
                  from the same class as their highest ranking class, the
                  directions from the note trustee(s) (or, in respect of us, the
                  note trustee or, as the case may be, the issuer security
                  trustee) for the holders of the greatest aggregate principal
                  amount outstanding of the highest ranking class of notes will
                  prevail.

      For the purposes of (a) and (b):

      o     all denominations of the principal amount outstanding of any note
            shall be calculated in sterling and where the principal amount
            outstanding of any note of any Funding issuing entity or us is not
            denominated in sterling it shall be converted into sterling at the
            rate specified in the hedging agreements applicable to such note;
            and

      o     the highest ranking class of notes outstanding shall mean the class
            A notes (for so long as there are class A notes outstanding), the
            class B notes (so long as there are no

                                      160


            class A notes outstanding), the class M notes (so long as there are
            neither class A notes nor class B notes outstanding), the class C
            notes (so long as there are neither class A notes, class B notes nor
            class M notes outstanding) or (in our case only) the class D notes
            (so long as there are neither class A notes, class B notes, class M
            notes or class C notes outstanding).

      The controlling beneficiary deed is governed by English law.

                                      161


                     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 issuing
entity 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 agreement. 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 specified currency exchange 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; and/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 an
initial purchase price. Upon receipt of a contribution from Funding 2 which
constitutes a further contribution, the mortgages trustee (as directed by
Funding 2) 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.

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 notes 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 tranches reflect the rating
expected to be assigned to any class D notes by the rating agencies on the
relevant closing date. The foregoing ratings assigned to a loan tranche are
collectively referred to as the "loan tranche ratings". 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
related loan tranche under the global intercompany loan agreement.

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

                                      162


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 Funding 2
            security trustee in form and substance satisfactory to the Funding 2
            security trustee.

Representations, warranties and undertakings

      The global intercompany loan agreement contains representations,
warranties and undertakings given by Funding 2 to the issuing entity.

      The undertakings include, among others, the following:

      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 global
            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 save for the issuing entity (and any other
            Funding 2 issuing entity 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 a loan tranche made under the global
intercompany loan agreement will be made only from and to the extent of
distributions by the mortgages trustee of amounts constituted from revenue
receipts, to Funding 2 in respect of the Funding 2 share of the trust property.
Such payments of interest and fees will be made on the loan payment dates

                                      163


for such loan tranche in the priorities set forth in "Cashflows - Distribution
of Funding 2 available revenue receipts prior to enforcement of the Funding 2
security". The "loan payment dates" for a loan tranche will be the monthly
payment dates specified as such for such loan tranche in the applicable loan
tranche supplement for the payment of interest and/or principal, subject to the
terms of the global intercompany loan agreement.

      The interest rates applicable to the loan tranches from time to time will
be determined by reference to LIBOR for three-month sterling deposits or, for
some loan tranches, such other sterling LIBOR rate as may be specified in the
applicable loan tranche supplement (other than, in each case, in respect of the
first interest period) plus or minus, in each case, a margin which may differ
for each separate loan tranche. Notwithstanding the previous sentence, following
the occurrence of any of the events specified in items (2) and (3) under "- Due
dates of loan tranches", the interest rate applicable to the relevant loan
tranche will be determined by reference to LIBOR for one-month sterling deposits
plus or minus the applicable margin. LIBOR for an interest period will be
determined on the date(s) specified in the applicable loan tranche supplement.

      Subject as provided above and to the limited recourse provisions described
below, in addition, on each 20th monthly payment date or as and when required,
Funding 2 will pay an additional fee to the issuing entity. This fee will be
equal to the amount required by the issuing entity to pay or provide for certain
other amounts (but excluding interest and principal due on the notes and tax
that can be met out of the issuing entity's profits) if any, falling due on that
20th monthly 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 20th monthly payment date.

Repayment of the global intercompany loan

      Repayment of principal on each loan tranche made under the global
intercompany loan agreement will be made only from and to the extent of
distributions by the mortgages trustee, of amounts constituted from principal
receipts, to Funding 2 in respect of the Funding 2 share of the trust property.
Such principal repayments will be made in respect of each loan tranche 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 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 controlled
repayment dates or (iv) the loan payment date on which an original pass-through
loan tranche is scheduled to be paid, as applicable. Each such date will be the
same as the equivalent dates for the related series and class of notes. A loan
tranche (or a part thereof) will become "due" on the earlier to occur of:

      (1)   any date specified in relation to the same in the loan tranche
            supplement;

      (2)   the date upon which a pass-through trigger event occurs; and

      (3)   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, it shall continue to be due
until it is fully repaid. If there are insufficient funds available to repay a
loan tranche (or part thereof) on a loan payment date upon which that loan
tranche (or such part) has become or remains due, then the shortfall will be
repaid on subsequent loan payment dates for such loan tranche from Funding 2
available principal receipts until that loan tranche is fully repaid.

                                      164


      Funding 2 may, as a general matter, make a repayment of principal on a
loan tranche if, following such repayment, each tier of loan tranches then
outstanding 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
available principal receipts" below, which must be satisfied in respect of any
repayment of principal on a loan tranche.

Limited recourse

      Funding 2 will only be obliged to pay amounts to the issuing entity 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 latest occurring final repayment date of any loan tranche
advanced under the global intercompany loan agreement, there is a shortfall
between the amount of interest and/or principal due on all loan tranches then
outstanding and the amount available to Funding 2 to make that payment, then
that shortfall shall become immediately due and payable irrespective of whether
Funding 2 has the funds to make the payments then due.

      Following enforcement of the Funding 2 security and distribution of all
proceeds of such enforcement in accordance with the terms of the Funding 2 deed
of charge, all outstanding claims of the issuing entity and the issuer security
trustee against Funding 2 will be extinguished.

Funding 2 intercompany loan events of default

      The global intercompany loan agreement will contain events of default
(each, a "Funding 2 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; 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 noncompliance 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 to which it is a party; or

      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 Funding 2 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 a Funding

                                      165


2 intercompany loan enforcement notice to Funding 2, declare all loan tranches
outstanding under the global intercompany loan agreement to be immediately due
and payable and/or declare all loan tranches outstanding under the global
intercompany loan agreement 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
issuing entity or where the repayment tests are not satisfied will not be a
Funding 2 intercompany loan event of default except on the latest occurring
final repayment date of any loan tranche advanced under the global intercompany
loan agreement. Our ability to repay each series and class of notes will depend,
among other things, upon payments received by the issuing entity 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".

Other Funding 2 intercompany loan agreements

      Other Funding 2 issuing entities may be established by Funding 2 for the
purpose of issuing notes to investors and using the proceeds thereof to make
Funding 2 intercompany loans to Funding 2. The issuance of notes by any such
other Funding 2 issuing entity and the making of the related Funding 2
intercompany loans will only be permitted if certain conditions precedent are
satisfied, including, among others, that the ratings of your notes will not be
reduced, withdrawn or qualified at the time of the issuance of such notes (see
"Risk factors - If Funding 2 enters into other Funding 2 intercompany loans,
such other Funding 2 intercompany loans and accompanying notes may be repaid
prior to the global intercompany loan and the notes" and "Risk factors - Other
Funding 2 issuing entities may share in the same security granted by Funding 2
to us, and this may ultimately cause a reduction in the payments you receive on
the notes").

Funding 2 bank accounts

      Funding 2 currently maintains the "Funding 2 GIC account" in its name with
Northern Rock subject to the terms of the Funding 2 guaranteed investment
contract, the Funding 2 bank account agreement and the Funding 2 deed of charge.
A separate "Funding 2 reserve ledger" is maintained by the cash manager in the
name of Funding 2 to record amounts standing to the credit of the Funding 2
reserve fund from time to time and withdrawals from and deposits into the
Funding 2 reserve fund. 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 deposited in the
Funding 2 GIC account. On each distribution date any balance remaining in the
Funding 2 cash accumulation ledger will be initially deposited in the Funding 2
GIC account. On each monthly payment date, amounts required to meet Funding 2's
obligations to its various creditors will, with the consent of the Funding 2
security trustee, be withdrawn from the Funding 2 GIC 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 GIC
account. The Funding 2 GIC account and the Funding 2 transaction account,
together with any other account (if any) opened in the name of Funding 2, are
referred to as the "Funding 2 bank accounts".

      The Funding 2 GIC account referred to above will be maintained with
Northern Rock but may be required to be transferred to another 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

                                      166


Moody's, provided that where the relevant deposit amount is less than 20% of the
aggregate principal amount outstanding of the notes issued by the issuing entity
and the Funding issuing entities, 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".

                                      167


                                   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 monthly payment
period will be calculated by the cash manager on the distribution date
immediately preceding such monthly payment period and will be an amount equal to
the sum of:

      (1)   all mortgages trustee available revenue receipts distributed to
            Funding 2 during the period from, but excluding, the first day of
            the immediately preceding monthly payment period and ending on, and
            including, the first day of the relevant monthly payment period;

      (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 the
            distribution date during the interest period ending on the first day
            of the relevant monthly payment period, in each case to be received
            on or prior to the first day of the relevant monthly payment period;
            and

      (3)   amounts received from the Funding 2 basis rate swap provider under
            the Funding 2 basis rate swap agreement (excluding swap collateral
            standing to the credit of the Funding 2 swap collateral accounts)
            and any swap termination payments (other than such swap termination
            payments applied or to be applied by Funding 2 in the purchase of
            one or more replacement hedging transactions) recovered by Funding 2
            under the Funding 2 basis rate swap agreement);

      (4)   (only to the extent required after making the determinations 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 Funding 2 cash accumulation ledger
            (as applicable) which are to be applied on any monthly payment date
            falling in the relevant monthly payment period to pay items (H),
            (J), (M), (O), and (Q) of the Funding 2 pre-enforcement revenue
            priority of payments;

      (5)   the amount available to be drawn under the Funding 2 reserve fund,
            subject to any limits or conditions on the purposes for which the
            Funding 2 reserve fund may be utilized;

      (6)   the amount available to be drawn under 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; and

      (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 "Credit structure - Funding 2 liquidity
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 deposited in the
Funding 2 GIC account. On each distribution date any balance remaining in the
Funding 2 cash accumulation ledger will be initially deposited in the Funding 2
GIC account. On each monthly payment date falling in a monthly payment period,

                                      168


amounts required to meet Funding 2's obligations to its various creditors will
be withdrawn from the Funding 2 GIC account and applied by the cash manager in
accordance with the relevant Funding 2 priority of payments. The cash manager
directs and monitors the deposits and withdrawals to and from the Funding 2 bank
accounts.

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 in each monthly payment period. The principal rules are as follows:

      (1)   Funding 2 principal deficiency ledger

      If, on any monthly payment date falling in a monthly payment period, any
Funding 2 available revenue receipts are to be applied by Funding 2 in reducing
any deficiency recorded on the principal deficiency sub-ledger of any tier of
loan tranches (but only to the extent of any deficiency which has arisen as a
result of (i) losses on the mortgage loans allocated by Funding 2 to that
principal deficiency sub-ledger and/or (ii) the application of Funding 2
available principal receipts to fund the Funding 2 liquidity reserve fund but
not as a result of any other principal deficiency of Funding 2), then the
Funding 2 available revenue receipts so applied shall constitute repayments of
principal under the relevant loan tranches and shall (in no order of priority
among them, but in proportion to the respective outstanding balances) reduce the
outstanding principal balance of those loan tranches accordingly (and the
reduction in the outstanding principal balance of a relevant loan tranche to
take effect on the monthly payment date falling in the relevant monthly payment
period which is a loan payment date for such loan tranche).

      (2)   Funding 2 principal ledger and Funding 2 cash accumulation ledger

      On the date on which the Funding 2 available revenue receipts in relation
to a monthly payment period are allocated to the payments and provisions to be
made under the Funding 2 pre-enforcement revenue priority of payments on any
monthly payment date falling in such monthly payment period, to the extent that,
it is determined that the Funding 2 available revenue receipts so allocated will
be insufficient to pay or provide for amounts due in such monthly payment period
under 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
(a) allocating and applying amounts standing to the credit of the Funding 2
principal ledger and (b) if amounts standing to the credit of the Funding 2
principal ledger that are allocated in accordance with sub-paragraph (a) above
are insufficient to meet such shortfall on such date, allocating and applying
any amounts standing to the credit of the Funding 2 cash accumulation ledger.

      Funding 2 available 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. For the purposes of this
rule, the amount of Funding 2 available principal receipts that may be applied
to any deficit of Funding 2 available revenue receipts for any monthly payment
period will be reduced by the amount that would be available to be drawn from
the issuer reserve fund in such monthly payment period to cover any deficit in
issuer available revenue receipts to pay items (A) through (I) of the issuer
pre-enforcement revenue priority of payments, on the assumption that no Funding
2 available principal receipts are to be applied to such deficit in Funding 2
available revenue receipts.

                                      169


      (3)   Issuer GIC account and authorized investments

      The amount of Funding 2 available revenue receipts that may be allocated
to pay items (B), (S), (U) and (V) under the Funding 2 pre-enforcement revenue
priority of payments on any monthly payment date falling in a monthly payment
period (to the extent such amounts are to be paid to the issuing entity) will be
reduced by the amount of interest earned on the issuer GIC account and any and
all income from authorized investments made on behalf of the issuing entity, to
the extent that such interest and income is available to the issuing entity
(subject to the relevant issuer priority of payments) to be allocated and
applied in payment of the obligations of the issuing entity referred to in items
(B), (S), (U) and (V) (to the extent that such amounts are payable by the
issuing entity on any monthly payment date falling in the relevant monthly
payment period).

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.

      Prior to the enforcement of the Funding 2 security, on or prior to the
first day of each monthly payment period, the cash manager will, subject to the
rules for application of Funding 2 available revenue receipts set out in "-
Rules for application of Funding 2 available revenue receipts" and "- Rules for
application of Funding 2 available revenue receipts and Funding 2 available
principal receipts following the occurrence of a pass-through trigger event
during a monthly payment period", allocate the Funding 2 available revenue
receipts towards the payments and provisions in respect of amounts due on all
monthly payment dates falling in such monthly payment period in the order of
priority set out in the third paragraph below (in each case only if and to the
extent that payments or provisions of a higher priority in respect of amounts
due on any monthly payment date falling in such monthly payment period have been
made in full) (the "Funding 2 pre-enforcement revenue priority of payments").
The Funding 2 available revenue receipts so allocated will not be applied in
satisfaction of any payment or provision until the monthly payment date in such
monthly payment period on which such payment or provision is required to be
made.

      The allocation of Funding 2 available revenue receipts towards the
payments and provisions in respect of amounts due under any item of the Funding
2 pre-enforcement revenue priority of payments on all monthly payment dates
falling in such monthly payment period shall be made in no order of priority but
in proportion to the respective amounts due under such item (in each case only
if and to the extent that payments or provisions of a higher priority in respect
of amounts due under such item on any monthly payment date falling in such
monthly payment period have been made in full).

      On each monthly payment date falling in the relevant monthly payment
period and until enforcement of the Funding 2 security pursuant to the Funding 2
deed of charge or until such time as there are no outstanding Funding 2 secured
obligations, the amount of Funding 2 available revenue receipts so allocated
towards each payment and provision in respect of amounts due on the relevant
monthly payment date shall be applied in making such payment or provision (save
that, in respect of amounts due to third parties by Funding 2 under item (C)
below, such payments will be made when due).

      The Funding 2 pre-enforcement revenue priority of payments is as follows:

      (A)   first, to pay amounts due in the relevant monthly payment period to
            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 prior to the next

                                      170


            following monthly payment 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 in the relevant monthly payment period to
            the issuing entity in respect of the issuing entity'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 payments;

      (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
            monthly payment period, 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 prior to the next following monthly payment
            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 in the relevant monthly payment period to
            the Funding 2 liquidity facility provider under the Funding 2
            liquidity facility agreement, if any (except for amounts drawn
            thereunder to make Funding 2 liquidity facility principal payments
            and any Funding 2 liquidity facility subordinated amounts);

      (E)   fifth, towards payment of amounts due in the relevant monthly
            payment period to the cash manager under the cash management
            agreement (together with (to the extent not already inclusive) VAT
            on those amounts);

      (F)   sixth, in no order of priority among them but in proportion to the
            respective amounts due in the relevant monthly payment period,
            towards payment of amounts, if any, due to (i) the account bank
            under the terms of the Funding 2 bank account agreement and (ii) the
            corporate services provider under the terms of the corporate
            services agreement;

      (G)   seventh, in no order of priority among them but in proportion to the
            respective amounts due in the relevant monthly payment period,
            towards payment of all amounts (including such part of any swap
            termination payment) due under the Funding 2 basis rate swaps to the
            Funding 2 basis rate swap provider 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 in the relevant monthly payment period,
            towards payment of interest due and payable on the AAA loan
            tranches;

      (I)   ninth, towards a credit to the AAA principal deficiency sub-ledger
            in an amount sufficient to eliminate any debit on that sub-ledger
            (such credit to be made on the 20th monthly payment date falling in
            the relevant monthly payment period);

      (J)   tenth, in no order of priority among them but in proportion to the
            respective amounts due in the relevant monthly payment period,
            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 in the relevant monthly payment period from
            Funding 2 available principal receipts, replenishing the Funding 2
            liquidity reserve fund, if any, up to the Funding 2 liquidity
            reserve required amount but only to the extent that there are AAA
            loan

                                      171


            tranches and AA loan tranches outstanding at the end of such monthly
            payment period (such replenishment to be made on the 20th monthly
            payment date falling in such monthly payment period);

      (L)   twelfth, towards a credit to the AA principal deficiency sub-ledger
            in an amount sufficient to eliminate any debit on that sub-ledger
            (such credit to be made on the 20th monthly payment date falling in
            the relevant monthly payment period);

      (M)   thirteenth, in no order of priority among them but in proportion to
            the respective amounts due in the relevant monthly payment period,
            towards payment of interest due and payable on the A loan tranches;

      (N)   fourteenth, towards a credit to the A principal deficiency
            sub-ledger in an amount sufficient to eliminate any debit on that
            sub-ledger (such credit to be made on the 20th monthly payment date
            falling in the relevant monthly payment period);

      (O)   fifteenth, in no order of priority among them but in proportion to
            the respective amounts due in the relevant monthly payment period,
            towards payment of interest due and payable on the BBB loan
            tranches;

      (P)   sixteenth, towards a credit to the BBB principal deficiency
            sub-ledger in an amount sufficient to eliminate any debit on that
            sub-ledger (such credit to be made on the 20th monthly payment date
            falling in the relevant monthly payment period);

      (Q)   seventeenth, in no order of priority among them but in proportion to
            the respective amounts due in the relevant monthly payment period,
            towards payment of interest due and payable on the BB loan tranches;

      (R)   eighteenth, towards a credit to the BB principal deficiency
            sub-ledger in an amount sufficient to eliminate any debit on that
            sub-ledger (such credit to be made on the 20th monthly payment date
            falling in the relevant monthly payment period);

      (S)   nineteenth, to pay amounts due in the relevant monthly payment
            period to the issuing entity in respect of the issuing entity's
            obligations to make payments under the start-up loan agreement(s)
            specified in item (J) of the issuer pre-enforcement revenue priority
            of payments or, as the case may be, item (O) of the issuer
            post-enforcement priority of payments;

      (T)   twentieth, after taking account any replenishment of the Funding 2
            reserve fund in the relevant monthly payment period 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
            (as defined in "Credit structure - Funding 2 reserve fund") or if an
            arrears or 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" (such credit to be made on the
            20th monthly payment date falling in the relevant monthly payment
            period);

      (U)   twenty-first, to the issuing entity in respect of its obligations
            (if any) to make a swap termination payment to any issuer swap
            provider in the relevant monthly payment period (but excluding any
            issuer swap excluded termination amount);

      (V)   twenty-second, in no order of priority among them but in proportion
            to the respective amounts due in the relevant monthly payment
            period, to pay amounts due (without double counting) to:

                                      172


            o     the issuing entity in respect of its obligations (if any) to
                  pay any issuer swap excluded termination amount;

            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 in respect of any
                  Funding 2 basis rate swap excluded termination amount.

      (W)   twenty-third, in no order of priority among them but in proportion
            to the relevant amounts, (i) the retention by 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 an amount equal to corporation tax in respect of
            those profits provided for or paid at item (C) above (which amounts
            may be distributed to the shareholders of Funding 2 by way of
            dividend) (such retention to be effective as of the 20th monthly
            payment date of the relevant monthly payment period), and (ii) to
            pay to the issuing entity the amount to be retained by the issuing
            entity under item (O) of the issuer pre-enforcement revenue priority
            of payments (such payment to be made on the 20th Monthly Payment
            Date falling in the relevant Monthly Payment Period);

      (X)   twenty-fourth, towards payment of any deferred contribution due to
            the mortgages trustee pursuant to the terms of the mortgages trust
            deed; and

      (Y)   last, any excess to Funding 2, which may (subject to applicable
            laws) be distributed by Funding 2 to its shareholders by way of
            dividend.

Distribution of issuer available revenue receipts prior to enforcement of the
issuer security Definition of issuer available revenue receipts

      "Issuer available revenue receipts", in respect of any monthly payment
period, will be calculated by the issuer cash manager on the distribution date
immediately preceding that monthly payment period and will be an amount equal to
the sum of:

      o     interest, fees and any other amount (including the amounts standing
            to the credit of the issuer expense sub-ledger but excluding
            principal) paid or allocated to be paid by Funding 2 on or prior to
            any monthly payment date falling in the relevant monthly payment
            period in respect of the global intercompany loan;

      o     other net income of the issuing entity including all amounts of
            interest received on the issuer GIC account and the issuer
            transaction account and/or all income from authorized investments
            (but excluding swap collateral (if any) standing to the credit of
            the issuer swap collateral account), in each case to be received or
            allocated on or prior to the first day of the relevant monthly
            payment period; and

      o     the amounts available to be drawn under the issuer reserve fund,
            subject to any limits or conditions on the purposes for which the
            issuer reserve fund may be utilized (see "Credit structure - Issuer
            reserve fund").

      On each monthly payment date falling in a monthly payment period, all
Funding 2 available revenue receipts received by us from Funding 2:

                                      173


      (i)   in respect of items (B), (S), (U) and (V) of the Funding 2
            pre-enforcement revenue priority of payments shall be credited to
            the sub-ledger of the issuer revenue ledger relating to certain
            expenses of the issuing entity (the "issuer expenses sub-ledger");
            and

      (ii)  being interest paid on a loan tranche shall be credited to a
            sub-ledger of the issuer revenue ledger on which the issuer cash
            manager records issuer available revenue receipts allocated to the
            payment of interest on each series and class of notes (the "issuer
            note revenue sub-ledger".

      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
the aggregate of the payments and provisions required to be made under items (A)
through (N) of the issuer pre-enforcement revenue priority of payments in the
immediately following monthly payment period.

Distribution of issuer available revenue receipts prior to enforcement of the
issuer security

      The issuer deed of charge 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 monthly payment date falling in a
monthly payment period. The order of priority will be as described in this
section as supplemented by the prospectus supplement related to each series of
notes.

      Prior to the enforcement of the issuer security, on or prior to the first
day of each monthly payment period, the issuer cash manager will, subject to the
rules for application of issuer available revenue receipts set out in "- Rules
for application of issuer available revenue receipts and issuer available
principal receipts following the occurrence of a pass-through trigger event
during a monthly payment period", allocate the issuer available revenue receipts
towards the payments and provisions in respect of amounts due on all monthly
payment dates falling in such monthly payment period in the order of priority
set out in the third paragraph below (in each case only if and to the extent
that payments or provisions of a higher priority in respect of amounts due on
any monthly payment date falling in such monthly payment period have been made
in full) (the "issuer pre-enforcement revenue priority of payments"). The issuer
available revenue receipts so allocated will not be applied in satisfaction of
any payment or provision until the monthly payment date in such monthly payment
period on which such payment or provision is required to be made.

      The allocation of issuer available revenue receipts towards the payments
and provisions in respect of amounts due under any item of the issuer
pre-enforcement revenue priority of payments on all monthly payment dates
falling in such monthly payment period shall be made in no order of priority but
in proportion to the respective amounts due under such item (in each case only
if and to the extent that payments or provisions of a higher priority in respect
of amounts due under such item on any monthly payment date falling in such
monthly payment period have been made in full).

      On each monthly payment date falling in the relevant monthly payment
period and until enforcement of the issuer security pursuant to the issuer deed
of charge or until such time as there are no outstanding issuer secured
obligations, the amount of issuer available revenue receipts so allocated
towards each payment and provision in respect of amounts due on the relevant
monthly payment date shall be applied in making such payment or provision (save
that, in respect of amounts due to third parties by the issuing entity under
item (C) below, such payments will be made when due).

      The issuer pre-enforcement revenue priority of payments is as follows:

                                      174


      (A)   first, in no order of priority among them but in proportion to the
            amounts due in the relevant monthly payment period, to pay amounts
            due to the note trustee and the issuer 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 prior
            to the next following monthly payment period to the note trustee and
            the issuer security trustee, under the trust deed, the issuer deed
            of charge or any other transaction document to which the issuing
            entity is a party;

      (B)   second, in no order of priority among them but in proportion to the
            respective amounts due in the relevant monthly payment period, 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 prior
            to the next following monthly payment 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
            issuing entity (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 monthly payment period, which amounts have
            been incurred without breach by the issuing entity 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 prior to the next
            following monthly payment period by the issuing entity and to pay or
            discharge any liability of the issuing entity for corporation tax on
            any chargeable income or gain of the issuing entity;

      (D)   fourth, in no order or priority among them but in proportion to the
            respective amounts due in the relevant monthly payment period, to
            pay amounts to the issuer cash manager under the issuer cash
            management agreement, the corporate services provider under the
            corporate services agreement and the issuer account banks 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 prior to the next following monthly
            payment 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 banks under
            the issuer bank account agreement;

      (E)   fifth, from amounts (excluding principal) received by the issuing
            entity from Funding 2 in respect of each AAA loan tranche (and, in
            respect of (ii) below, the amounts (if any), excluding principal,
            received from the issuer swap provider(s) under the issuer swap
            agreement(s) in respect of the related series and class of notes):

            (i)   to pay the amounts due and payable to the relevant issuer swap
                  provider(s) (if any) in respect of the related series and
                  class of class A notes (including any swap 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 (if any) on the related series
                  and class of class A notes on such monthly payment date;

      (F)   sixth, from amounts (excluding principal) received by the issuing
            entity from Funding 2 in respect of each AA loan tranche (and, in
            respect of (ii) below, the amounts (if any), excluding principal,
            received from the issuer swap provider(s) under the issuer swap
            agreement(s) in respect of the related series and class of notes):

                                      175


            (i)   to pay the amounts due and payable to the relevant issuer swap
                  provider(s) (if any) in respect of the related series and
                  class of class B notes (including any swap 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 (if any) on the related series
                  and class of class B notes on such monthly payment date;

      (G)   seventh, from amounts (excluding principal) received by the issuing
            entity from Funding 2 in respect of each A loan tranche (and, in
            respect of (ii) below, the amounts (if any), excluding principal,
            received from the issuer swap provider(s) under the issuer swap
            agreement(s) in respect of the related series and class of notes):

           (i)  to pay the amounts due and payable to the relevant issuer swap
                provider(s) (if any) in respect of the related series and
                class of class M notes (including any swap 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 (if any) on the related series
                and class of class M notes on such monthly payment date;

      (H)   eighth, from amounts (excluding principal) received by the issuing
            entity from Funding 2 in respect of each BBB loan tranche (and, in
            respect of (ii) below, the amounts (if any), excluding principal,
            received from the issuer swap provider(s) under the issuer swap
            agreement(s) in respect of the related series and class of notes):

            (i)   to pay the amounts due and payable to the relevant issuer swap
                  provider(s) (if any) in respect of the related series and
                  class of class C notes (including any swap 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 (if any) on the related series
                  and class of class C notes on such monthly payment date;

      (I)   ninth, from amounts (excluding principal) received by the issuing
            entity from Funding 2 in respect of each BB loan tranche (and, in
            respect of (ii) below, the amounts (if any), excluding principal,
            received from the issuer swap provider(s) under the issuer swap
            agreement(s) in respect of the related series and class of notes):

            (i)   to pay the amounts due and payable to the relevant issuer swap
                  provider(s) (if any) in respect of the related series and
                  class of class D notes (including any swap 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 (if any) on the related series
                  and class of class D notes on such monthly payment date;

      (J)   tenth, in no order of priority among them but in proportion to the
            respective amounts due in the relevant monthly payment period,
            towards payment of:

            (i)   interest amounts due to the start-up loan provider(s); and

                                      176


            (ii)  principal amounts due to the start-up loan provider(s) (to the
                  extent of issuance fees received from Funding 2 under the
                  global intercompany loan agreement); under the start-up loan
                  agreement(s);

      (K)   eleventh, after taking account of any replenishment of the issuer
            reserve fund in the relevant monthly payment period from issuer
            available principal receipts, to credit the issuer reserve ledger up
            to an amount no less than the issuer reserve required amount (as
            defined in "Credit structure - Issuer reserve fund") (such
            replenishment to be made on the 20th monthly payment date falling in
            the relevant monthly payment period);

      (L)   twelfth, in the monthly payment period in December of each year, in
            no order of priority among them but in proportion to the respective
            amounts due, to pay each issuer account bank an amount equal to the
            amount of any debit balance in the issuer transaction account as
            permitted by each such issuer account bank and outstanding on the
            last day of such monthly payment period (such payment to be made on
            the 20th monthly payment date falling in such monthly payment
            period);

      (M)   thirteenth, in no order of priority among them but in proportion to
            the respective amounts due in the relevant monthly payment period,
            to pay to any issuer swap excluded termination payments to the
            issuer swap providers;

      (N)   fourteenth, in no order of priority among them but in proportion to
            the respective amounts due in the relevant monthly payment period,
            towards payment of principal amounts due to the start-up loan
            provider(s) under the start-up loan agreement(s);

      (O)   fifteenth, the retention by the issuing entity an amount equal to
            0.01% per annum of the interest received under the intercompany
            loan, which will be retained by the issuing entity as profit (which
            may, subject to applicable laws, be paid to the shareholders of the
            issuing entity as a dividend, less an amount equal to corporation
            tax in respect of those profits provided for or paid at item (C)
            above) (such retention to be effective as of the 20th monthly
            payment date of the relevant monthly payment period); and

      (P)   last, to pay amounts due to the issuer GIC provider under the issuer
            guaranteed investment contract (such payment to be made on the 20th
            monthly payment date falling in the relevant monthly payment
            period).

      In relation to the allocation of issuer available revenue receipts, prior
to the enforcement of the issuer security pursuant to the issuer deed of charge,
towards the payment of interest and other amounts (other than principal) due in
respect of a series and class of notes on any monthly payment date falling in a
monthly payment period (such allocation to be made on or prior to the first day
of such monthly payment period), the amount of issuer available revenue receipts
allocated to payment of such amounts on such monthly payment date will be the
amount of issuer available revenue receipts recorded in the applicable
sub-ledger to the issuer note revenue sub-ledger in respect of such series and
class of issuer notes, provided that:

      o     on the date of which the issuer available revenue receipts are
            allocated in respect of amounts due in the relevant monthly payment
            period, to the extent that it is determined by the issuer cash
            manager that the issuer available revenue receipts standing to the
            credit of the issuer revenue ledger (excluding an amount equal to
            the issuer available revenue receipts standing to the credit of the
            issuer note revenue sub-ledger for each series and class of notes)
            and the amount standing to the credit of the issuer reserve ledger
            will be insufficient to pay items (A) to (D) of the issuer
            pre-enforcement revenue priority of payments, then the issuer cash
            manager will:

                                      177


            (a)   in no order of priority among them but in proportion to the
                  balances of the relevant sub-ledgers, allocate issuer
                  available revenue receipts standing to the credit of the
                  issuer note revenue sub-ledger in respect of the class D notes
                  of each series on such date to meet such shortfall (until the
                  balance of each relevant sub-ledger is zero);

            (b)   if amounts standing to the credit of the issuer note revenue
                  sub-ledger in respect of the class D Notes of each series that
                  are allocated in accordance with sub-paragraph (a) are
                  insufficient to meet such shortfall on such date, then, in no
                  order of priority among them but in proportion to the balances
                  of the relevant sub-ledgers, allocate issuer available revenue
                  receipts standing to the credit of the issuer note revenue
                  sub-ledger in respect of the class C notes of each series on
                  such date to meet such shortfall (until the balance of each
                  relevant sub-ledger is zero);

            (c)   if amounts standing to the credit of the issuer note revenue
                  sub-ledger in respect of the class D notes and the class C
                  notes of each series that are allocated in accordance with
                  sub-paragraphs (a) and (b) are insufficient to meet such
                  shortfall on such date, then, in no order of priority among
                  them but in proportion to the balances of the relevant
                  sub-ledgers, allocate issuer available revenue receipts
                  standing to the credit of the issuer note revenue sub-ledger
                  in respect of the class M notes of each series on such date to
                  meet such shortfall (until the balance of each relevant
                  sub-ledger is zero);

            (d)   if amounts standing to the credit of the issuer note revenue
                  sub-ledger in respect of the class D notes, the class C notes
                  and the class M notes of each series that are allocated in
                  accordance with sub-paragraphs (a), (b) and (c) are
                  insufficient to meet such shortfall on such date, then, in no
                  order of priority among them but in proportion to the balances
                  of the relevant sub-ledgers, allocate issuer available revenue
                  receipts standing to the credit of the issuer note revenue
                  sub-ledger in respect of the class B notes of each series on
                  such date to meet such shortfall (until the balance of each
                  relevant sub-ledger is zero);

            (e)   if amounts standing to the credit of the issuer note revenue
                  sub-ledger in respect of the class D notes, the class C notes,
                  the class M notes and the class B notes of each series that
                  are allocated in accordance with sub-paragraphs (a), (b), (c)
                  and (d) are insufficient to meet such shortfall on such date,
                  then, in no order of priority among them but in proportion to
                  the balances of the relevant sub-ledgers, allocate issuer
                  available revenue receipts standing to the credit of the
                  issuer note revenue sub-ledger in respect of the class A notes
                  of each series on such date to meet such shortfall (until the
                  balance of each relevant sub-ledger is zero); and

      o     on the date of which the issuer available revenue receipts are
            allocated in respect of amounts due in the relevant monthly payment
            period, to the extent that an amount standing to the credit of the
            issuer reserve ledger is allocated to pay interest and other amounts
            (other than principal) due in respect of a series and class of
            issuer notes under the issuer pre-enforcement revenue priority of
            payments on a monthly payment date for such notes falling in the
            relevant monthly payment period (and such amount is so applied on
            such monthly payment date towards such payment), then to the extent
            that, on following monthly payment dates in respect of such notes
            (and following payment of or provision for interest and other
            amounts (other than principal) due in respect of such issuer notes),
            there remains an amount credited to the sub-ledger to the issuer
            note revenue sub-ledger in respect of such notes, the issuer cash
            manager

                                      178


            will allocate such amount towards the replenishment of the issuer
            reserve fund in accordance with item (K) of the issuer
            pre-enforcement revenue priority of payments.

      On the date of which the issuer available revenue receipts are allocated
in respect of amounts due in the relevant monthly payment period, to the extent
that it is determined that the issuer available revenue receipts allocated to
pay interest and other amounts due in respect of a series and class of issuer
notes under the issuer pre-enforcement revenue priority of payments on a monthly
payment date for such notes falling in the relevant monthly payment period (and
credited to the issuer note revenue sub-ledger) will be insufficient to pay such
interest and other amounts due:

      o     the issuer cash manager will firstly allocate amounts standing to
            the credit of the issuer expense sub-ledger on such date to meet
            such shortfall (and will credit such amounts to the relevant
            sub-ledger to the issuer note revenue sub-ledger); and

      o     if amounts standing to the credit of the issuer expense sub-ledger
            that are applied in accordance with the previous bullet point are
            insufficient to meet such shortfall on such date, then the issuer
            cash manager will allocate amounts standing to the credit of the
            issuer reserve ledger on such date to meet such shortfall (and will
            credit such amounts to the relevant sub-ledger to the issuer note
            revenue sub-ledger),

      in each case, which are not otherwise required to pay the amounts set
forth in items (A) to (D) of the issuer pre-enforcement revenue priority of
payments or any shortfall in any other sub-ledger of the issuer note revenue
sub-ledger (in respect of a more senior class of notes) on such date.

      Where a shortfall will arise in a monthly payment period in respect of two
or more notes of the same class of any series (each of which have a monthly
payment date falling in such monthly payment period), the amounts referred to
above will be allocated to meet each shortfall in no order of priority among
them but in proportion to the amount required by each series and class of notes.

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 and will ascertain Funding 2's repayment requirement.

      The cash accumulation period will be calculated separately for each bullet
repayment loan amount.

      The loan tranche supplement for each bullet loan tranche will set out the
bullet repayment date and bullet repayment loan amount in relation to each such
bullet loan tranche.

      "cash accumulation period" means the period beginning on the earlier to
occur of:

      (a)   the date determined after counting back in time from the bullet
            repayment date of the relevant bullet loan repayment amount, the
            number of months calculated in respect of the anticipated cash
            accumulation period relating to the relevant bullet repayment loan
            amount; and

      (b)   in relation to an original bullet loan tranche, the date falling six
            months prior to the bullet repayment date of that original bullet
            loan tranche,

                                      179


      and ending when Funding 2 has fully repaid the relevant 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 bullet repayment loan amount on its
bullet repayment date 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 bullet repayment loan amount;

      K = the aggregate principal amount outstanding on that trust determination
          date of:

            o     each other bullet repayment loan amount that was not fully
                  repaid on its bullet repayment date and is still outstanding;
                  and

            o     each other bullet repayment loan amount, the bullet repayment
                  date of which falls in or before the monthly payment period in
                  which the bullet repayment date of the relevant bullet
                  repayment loan amount falls;

      L = the amounts standing to the credit of the Funding 2 cash accumulation
          ledger at the start of that trust determination date which are
          available to repay bullet repayment loan amounts;

      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
          included in the mortgage portfolio 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 divided by the aggregate
outstanding principal balance of the mortgage loans included in the mortgage
portfolio as at the immediately preceding trust determination date.

      "cash accumulation requirement" means on a trust determination date:

      o     the principal amount outstanding in relation to each bullet
            repayment loan amount that is within a cash accumulation period;

      o     plus the aggregate of the amounts due on any monthly payment date
            falling in the next following monthly payment period in items (A),
            (B) and (C) of the Funding 2 pre-enforcement principal priority of
            payments;

      o     less the amount standing to the credit of the Funding 2 cash
            accumulation ledger on the last monthly payment date of the
            immediately preceding monthly payment period (which amount was not
            to be distributed on that monthly payment date to fund the repayment
            of any bullet loan repayment amount loan tranche).

      The "Funding 2 cash accumulation ledger" means a ledger maintained by the
cash manager for Funding 2, which records amounts accumulated by Funding 2 to
pay bullet loan repayment amounts.

                                      180


      "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 repayment requirement;

      o     the scheduled repayment requirement; and

      o     the pass-through requirement.

      "controlled repayment requirement" means, on a trust determination date,
the amount required by Funding 2 to repay each controlled repayment loan amount
which is scheduled to be repaid or is otherwise due on any monthly payment date
falling in the three monthly payment periods immediately following such trust
determination date (after taking into account amounts standing to the credit of
the Funding 2 principal ledger on such trust determination date which are
available therefor).

      "pass-through requirement" means, on any trust determination date, the
lesser of:

      o     the outstanding principal balance of each pass-through loan tranche
            (excluding any original bullet loan tranches) which is due on any
            monthly payment date falling in the next following monthly payment
            period; and

      o     the greater of:

            (a)   the product of:

                  (i)   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);

                  (ii)  the aggregate amount of principal receipts received by
                        the mortgages trustee during the immediately preceding
                        trust calculation period; and

                  (iii) the aggregate outstanding principal balance, determined
                        as of the most recent monthly payment date, of the
                        pass-through loan tranches (excluding any original
                        bullet loan tranches) which are due (in the case of Rule
                        (2) on any monthly payment date falling in the next
                        following monthly payment period), divided by the
                        aggregate outstanding principal balance of the global
                        intercompany loan as at the most recent monthly payment
                        date; and

            (b)   the product of:

                  (i)   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);

                  (ii)  the aggregate amount of principal receipts received by
                        the mortgages trustee during the immediately preceding
                        trust calculation period; less

                                      181


                  (iii) the sum of the cash accumulation requirement, the
                        scheduled amortization requirement and the controlled
                        amortization requirement as calculated for such trust
                        determination date as described above.

      "scheduled repayment requirement" means, on a trust determination date,
the amount required by Funding 2 to repay:

      o     each scheduled repayment loan installment which is scheduled to be
            repaid on any monthly payment date falling in any of the three
            monthly payment periods immediately following such trust
            determination date; and

      o     the aggregate amount outstanding on that trust determination date of
            each scheduled repayment loan installment then outstanding that was
            not fully repaid on its scheduled repayment date,

      after taking into account amounts standing to the credit of the Funding 2
principal ledger on such trust determination date which are available therefor.

      Each of the scheduled repayment requirement, the controlled repayment
requirement and the pass-through requirement shall be calculated on the basis
there would be no deferral of loan tranches pursuant to Rule 1 under "-
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 Funding 2 intercompany loan
enforcement notice or the service on the issue of an issuer enforcement notice -
Rules for application of Funding 2 available principal receipts."

      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. The cash manager shall (on behalf of Funding 2) apply
such mortgages trustee principal receipts firstly towards the satisfaction of
the cash accumulation requirement (and shall credit such amount to the Funding 2
cash accumulation ledger). Any remaining mortgages trustee principal receipts
shall be credited by the cash manager (on behalf of Funding 2) to the Funding 2
principal ledger.

Definition of Funding 2 available principal receipts

      "Funding 2 available principal receipts" in respect of a monthly payment
period 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 the relevant monthly
payment period and will be an amount equal to the sum of:

      o     all mortgages trustee principal receipts received by Funding 2 from
            the mortgages trustee and standing to the credit of the Funding 2
            cash accumulation ledger which are to be applied on a monthly
            payment date falling in the relevant monthly payment period to repay
            a bullet 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 monthly payment date occurs on or after a
            trigger event or enforcement of the issuer security, the remainder
            of such receipts standing to the credit of the Funding 2 cash
            accumulation ledger;

      o     all other mortgages trustee principal receipts received by Funding 2
            from the mortgages trustee which are to be applied on a monthly
            payment date falling in the relevant monthly payment period to repay
            a scheduled repayment loan installment, a controlled repayment loan
            amount or a principal amount repayable in respect of a pass-through
            loan tranche standing to the credit of the Funding 2 principal
            ledger;

                                      182


      o     the amounts, if any, to be credited to the principal deficiency
            ledger on a monthly payment date falling in the relevant monthly
            payment period pursuant to items (I), (L), (N), (P) and (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
            (as to which, see "Credit structure - Funding 2 reserve fund"), any
            amount available to be drawn under the Funding 2 reserve fund less
            the aggregate of the amounts to be applied on all monthly payment
            dates falling in the relevant monthly payment period in payment of
            interest and expenses under the Funding 2 pre-enforcement revenue
            priority of payments, plus the aggregate of any amounts to be
            credited to the Funding 2 reserve ledger on any monthly payment date
            falling in the relevant monthly payment period;

      o     in so far as needed to make a Funding 2 liquidity reserve principal
            payment (as to which, see "Credit structure - Funding 2 liquidity
            reserve fund"), any amount available to be drawn under the Funding 2
            liquidity reserve fund less the aggregate of the amounts to be
            applied on all monthly payment dates falling in the relevant monthly
            payment period in payment of interest and expenses under the Funding
            2 pre-enforcement revenue priority of payments, plus the aggregate
            of any amounts to be credited to the Funding 2 liquidity reserve
            ledger on any monthly payment date falling in the relevant monthly
            payment period;

      o     in so far as needed, the aggregate of any amounts available to be
            drawn under the Funding 2 liquidity facility to make a Funding 2
            liquidity facility principal payment on any monthly payment date
            falling in the relevant monthly payment period;

      less

      o     the aggregate of the amounts to be applied on all monthly payment
            dates falling in the relevant monthly payment period to any of 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 issuer security 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 Funding 2
            intercompany loan enforcement notice or the service on the issuing
            entity 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
            Funding 2 intercompany loan enforcement notice or the service on the
            issuing entity 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
            Funding 2 intercompany loan enforcement notice or the service on the
            issuing entity of an issuer enforcement notice; and

                                      183


      o     repayment of loan tranches of each tier following the service on the
            issuing entity of an issuer enforcement notice but prior to the
            service on Funding 2 of a Funding 2 intercompany loan enforcement
            notice.

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 Funding 2 intercompany loan
enforcement notice or the service on the issuing entity of an issuer enforcement
notice

      Prior to the occurrence of a trigger event or the service on Funding 2 of
a Funding 2 intercompany loan enforcement notice or the service on the issuing
entity of an issuer enforcement notice, (i) on or prior to the first day of each
monthly payment period the cash manager shall allocate the Funding 2 available
principal receipts towards the payments and provisions in respect of amounts due
on all monthly payment dates falling in such monthly payment period in the
following order of priority (in each case only if and to the extent that
payments or provisions of a higher priority in respect of amounts due on any
monthly payment date falling in such monthly payment period have been made in
full) and (ii) on each monthly payment date falling in the relevant monthly
payment period, the amount of Funding 2 available principal receipts so
allocated towards each payment or provision in respect of amounts due on the
relevant monthly payment date shall be applied in making such payment or
provision:

      (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 (such replenishment to be made on the 20th
            monthly payment date falling in the relevant monthly payment
            period);

      (C)   third, if a Funding 2 liquidity reserve rating 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 (such funding or replenishment to
            be made on the 20th monthly payment date falling in the relevant
            monthly payment period);

      (D)   fourth, in order of the monthly payment periods in which their final
            repayment dates fall, beginning with the earliest such monthly
            payment period (and if two or more AAA loan tranches have a final
            repayment date falling in the same monthly payment period, in
            proportion to the respective amounts due) to repay the principal
            amounts due in the relevant monthly payment period (if any) on the
            AAA loan tranches;

      (E)   fifth, in no order of priority among them but in proportion to the
            respective amounts due, to repay the principal amounts due in the
            relevant monthly payment period (if any) on the AA loan tranches;

      (F)   sixth, in no order of priority among them but in proportion to the
            respective amounts due, to repay the principal amounts due in the
            relevant monthly payment period (if any) on the A loan tranches;

      (G)   seventh, in no order of priority among them but in proportion to the
            respective amounts due, to repay the principal amounts due in the
            relevant monthly payment period (if any) on the BBB loan tranches;

                                      184


      (H)   eighth, in no order of priority among them but in proportion to the
            respective amounts due, to repay the principal amounts due in the
            relevant monthly payment period (if any) on the BB loan tranches;

      (I)   ninth, on the 20th monthly payment date falling in the relevant
            monthly payment period, towards a credit to the Funding 2 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 to be credited to the Funding 2 principal
            ledger.

      In the applicable circumstances, the following rules apply in determining
the amounts to be paid under the Funding 2 pre-enforcement principal 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 allocation and
application by Funding 2, or the cash manager on its behalf, of Funding 2
available principal receipts for each monthly payment date falling in a monthly
payment period. The principal rules are as follows:

Rule (1) - Deferral of repayment of pass-through loan tranches, scheduled
     repayment loan tranches and/or controlled repayment loan tranches in
     certain circumstances

      (A)   If, for any monthly payment period:

            (i)   after giving effect to the application of the Funding 2
                  available revenue receipts on any monthly payment date falling
                  in that monthly payment period, there will be a debit balance
                  on the BB principal deficiency sub-ledger, the BBB principal
                  deficiency sub-ledger, the A principal deficiency sub-ledger
                  or the AA principal deficiency sub-ledger; or

            (ii)  the adjusted Funding 2 reserve fund level will be less than
                  the Funding 2 reserve fund threshold; or

            (iii) the aggregate outstanding principal balance of mortgage loans
                  included in the mortgage portfolio, 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
                  included in the mortgage portfolio,

            then until the relevant circumstances as described in sub-paragraphs
            (i), (ii) or (iii) 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) will remain outstanding at the end of the monthly
                  payment period, after giving effect to the payments to be made
                  under item (D) of the Funding 2 pre-enforcement principal
                  priority of payments on any monthly payment date falling in
                  the relevant monthly payment period, the AA loan tranches will
                  not be entitled to principal repayments under item (E) of the
                  Funding 2 pre-enforcement principal priority of payments;

            (b)   any AAA loan tranche or any AA loan tranche (whether or not
                  such AAA loan tranche or AA loan tranche is then due) will
                  remain outstanding at the end of the monthly payment period,
                  after giving effect to the payments to be made under

                                      185


                  items (D) and (E) of the Funding 2 pre-enforcement principal
                  priority of payments on any monthly payment date falling in
                  the relevant monthly payment period, then the A loan tranches
                  will not be entitled to principal repayments under item (F) of
                  the Funding 2 pre-enforcement principal priority of payments;

            (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) will remain outstanding at the end
                  of the monthly payment period, after giving effect to the
                  payments to be made under items (D), (E) and (F) of the
                  Funding 2 pre-enforcement principal priority of payments on
                  any monthly payment date falling in the relevant monthly
                  payment period, then the BBB loan tranches will not be
                  entitled to principal repayments under item (G) of the Funding
                  2 pre-enforcement principal priority of payments; 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) will remain outstanding at the end of the monthly payment
                  period, after giving effect to the payments to be made under
                  items (D), (E), (F) and (G) of the Funding 2 pre-enforcement
                  principal priority of payments on any monthly payment date
                  falling in the relevant monthly payment period, then the BB
                  loan tranches will not be entitled to principal repayments
                  under item (H) of the Funding 2 pre-enforcement principal
                  priority of payments.

      (B)   On any monthly payment date falling in a monthly payment period in
            respect of which principal in respect of any loan tranche is
            scheduled to be paid:

            (i)   for the AA loan tranches, the amount of principal due (or any
                  part thereof) in respect of the AA loan tranches may only be
                  paid on the monthly payment dates falling in the relevant
                  monthly payment period if, after giving effect to such
                  payments and the payments to be made on such dates in respect
                  of the related series and classes of notes, the class A
                  available subordinated amount is at least equal to the class A
                  required subordinated amount;

            (ii)  for the A loan tranches, the amount of principal due (or any
                  part thereof) in respect of the A loan tranches may only be
                  paid on the monthly payment dates falling in the relevant
                  monthly payment period if, after giving effect to such
                  payments and the payments to be made on such dates in respect
                  of the related series and classes 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;

            (iii) for the BBB loan tranche, the amount of principal due (or any
                  part thereof) in respect of the BBB loan tranches may only be
                  paid on the monthly payment dates falling in the relevant
                  monthly payment period if, after giving effect to such
                  payments and the payments to be made on such dates in respect
                  of the related series and classes 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

            (iv)  for the BB loan tranches, the amount of principal due (or any
                  part thereof) in respect of the BB loan tranches may only be
                  paid on the monthly payment dates

                                      186


                  falling in the relevant monthly payment period if, after
                  giving effect to such payments and the payments to be made on
                  such dates in respect of the related series and classes 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 paragraph (i),
(ii), (iii) and (iv) above, excess spread will be deemed to be zero.

      See "Issuance of notes - Issuance" for a description of the various
required subordinated amounts and available subordinated amounts.

      (C)   If, in respect of any monthly payment period:

            (i)   one or more bullet repayment loan amounts are within a cash
                  accumulation period at that time; and

            (ii)  the quarterly CPR is less than 15 per cent.,

            then, on or before their step-up dates, the scheduled repayment loan
            tranches, the controlled repayment loan tranches and the
            pass-through loan tranches will be entitled to principal repayments
            under items (D), (E), (F), (G) and (H) (as applicable) of the
            Funding 2 pre-enforcement principal priority of payments only if
            there is no cash accumulation shortfall at such time.

      In this prospectus:

      "cash accumulation liability" means on any monthly payment date prior to
any payment under item (D) of the above priority of payments the aggregate of
the bullet repayment loan amounts, each of which is then within a cash
accumulation period;

      "cash accumulation shortfall" means at any time that the Funding 2 cash
accumulation ledger amount is less than the cash accumulation liability;

      "Funding 2 cash accumulation ledger amount" means at any time the amount
standing to the credit of the Funding 2 cash accumulation ledger at that time
(immediately prior to any drawing to be applied on any monthly payment date and
prior to any payment under item (I) of the above priority of payments);

Rule (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") and provided that the Funding 2 share of the trust property is
greater than zero, the aggregate amount repayable on a loan payment date falling
in a monthly payment period in relation to loan tranche A 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

                                      187


      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; and

      D =  the aggregate outstanding principal balance of the global
           intercompany loan.

Rule (3) - Deferral of repayment of subordinated tiers of loan tranches in
certain circumstances

      If on any monthly payment date falling in a monthly payment period,
neither the issuer reserve requirement and the issuer arrears test will be
satisfied and the class A notes of any series and/or the AAA loan tranches will
not have been repaid in full by the end of such monthly payment period, then:

      (i)   the AA loan tranches will not be entitled to principal repayments
            under item (E) of the above priority of payments;

      (ii)  the A loan tranches will not be entitled to principal repayments
            under item (F) of the above priority of payments;

      (iii) the BBB loan tranches will not be entitled to principal repayments
            under item (G) of the above priority of payments; and

      (iv)  the BB loan tranches will not be entitled to principal repayments
            under item (H) of the above priority of payments;

      The "issuer arrears test" will be satisfied in respect of a monthly
payment period if the issuing entity or the issuer cash manager on its behalf
calculates on the distribution date immediately preceding that monthly payment
period that, as of the last day of the trust calculation period immediately
preceding that distribution date (i) the aggregate current balance of the
mortgage loans in the mortgage portfolio 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 mortgage portfolio, unless the rating agencies have confirmed that the
then current ratings of the notes will not be reduced, withdrawn or qualified if
the issuer arrears test is not met at that time; and (ii) the aggregate interest
arrears in respect of all the mortgage loans in the mortgage portfolio as a
percentage of the aggregate gross interest due on such mortgage loans during the
previous 12 months does not exceed 2%, or such other percentage as is then
acceptable to the rating agencies at such time.

      The "issuer reserve requirement" will be satisfied in respect of a monthly
payment period if, after giving effect to the application of any payment of
Funding 2 available revenue receipts to the credit of the Funding 2 reserve
ledger and any payment of issuer available revenue receipts to the issuer
reserve ledger, the aggregate amount of funds in the Funding 2 reserve fund and
the issuer reserve fund at the end of such monthly payment period will be equal
to the programme reserve required amount.

                                      188


Rule (4) - Application of Funding 2 available principal receipts

      On or prior to the first day of the relevant monthly payment period, and
until enforcement of the Funding 2 security pursuant to the Funding 2 deed of
charge, the Funding 2 available principal receipts shall be allocated towards
the payments and provisions in respect of amounts due on all monthly payment
dates falling in such monthly payment period in the order of priority set out in
the Funding 2 pre-enforcement principal priority of payments (in each case only
if and to the extent that payments or provisions of a higher priority in respect
of amounts due on any monthly payment date falling in such monthly payment
period have been made in full). The Funding 2 available principal receipts so
allocated will not be applied in satisfaction of any payment or provision until
the monthly payment date in such monthly payment period on which such payment or
provision is required to be made.

      The allocation of Funding 2 available principal receipts towards the
payments and provisions in respect of amounts due under any item of the Funding
2 pre-enforcement principal priority of payments on all monthly payment dates
falling in such monthly payment period shall be made in no order of priority but
in proportion to the respective amounts due under such item (in each case only
if and to the extent that payments or provisions of a higher priority in respect
of amounts due under such item on any monthly payment date falling in such
monthly payment period have been made in full).

      On each monthly payment date falling in the relevant monthly payment
period and until enforcement of the Funding 2 security pursuant to the Funding 2
deed of charge or until such time as there are no outstanding issuer secured
obligations, the amount of Funding 2 available principal receipts so allocated
towards each payment and provision in respect of amounts due on the relevant
monthly payment date shall be applied in making such payment or provision.

      Following the occurrence of a pass-through trigger event during a monthly
payment period, Funding 2, or the cash manager on its behalf, will be required
to comply with the rules set out in "- Rules for application of Funding 2
available revenue receipts and Funding 2 available principal receipts following
the occurrence of a pass-through trigger event during a monthly payment period".

Allocations involving Rule (2)

      Where Rule (2) 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). However, if the amount so allocated to one or more loan
tranches exceeds the amount permitted under Rule (2) 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 firstly, between the capped loan tranches
in no order of priority among them but in proportion to the amounts due and then
at the next level of that priority of payments.

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 Funding 2
intercompany loan enforcement notice or the service on the issuing entity 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 Funding 2 intercompany loan enforcement notice or the
service on the issuing entity of an issuer

                                      189


enforcement notice, the bullet loan tranches and the scheduled repayment loan
tranches and the controlled repayment loan tranches in respect of the global
intercompany loan will be deemed to be pass-through loan tranches and (i) on or
prior to the first day of each monthly payment period, Funding 2 will be
required to allocate the Funding 2 available principal receipts towards the
payments and provisions in respect of amounts due on all monthly payment dates
falling in such monthly payment period in the following order of priority (in
each case only if and to the extent that payments or provisions of a higher
priority in respect of amounts due on any monthly payment date falling in such
monthly payment period have been made in full) and (ii) on each monthly payment
date falling in the relevant monthly payment period, the amount of Funding 2
available principal receipts so allocated towards each payment or provision in
respect of amounts due on the relevant monthly payment date shall be applied in
making such payment or provision:

      (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 (such replenishment to be made on the 20th
            monthly payment date falling in the relevant monthly payment
            period);

      (C)   third, if a Funding 2 liquidity facility reserve rating 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 (such funding or
            replenishment to be made on the 20th monthly payment date falling in
            the relevant monthly payment period);

      (D)   fourth, in order of the monthly payment periods in which their final
            repayment dates fall, beginning with the earliest such monthly
            payment period (and if two or more AAA loan tranches have a final
            repayment date falling in the same monthly payment period, in
            proportion to the respective amounts due in that monthly payment
            period) 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
            respective amounts due in the relevant monthly payment period, 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 respective amounts due in the relevant monthly payment
            period, 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
            respective amounts due in the relevant monthly payment period, 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
            respective amounts due in the relevant monthly payment period, to
            repay the BB loan tranches until the BB loan tranches are fully
            repaid.

                                      190


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 Funding 2
intercompany loan enforcement notice or the service on the issuing entity 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 Funding 2 intercompany loan enforcement notice or the service on
the issuing entity of an issuer enforcement notice, the bullet loan tranches and
the scheduled repayment loan tranches and the controlled repayment loan tranches
in respect of the global intercompany loan will be deemed to be pass-through
loan tranches and (i) on or prior to the first day of each monthly payment
period, Funding 2 will be required to allocate the Funding 2 available principal
receipts towards the payments and provisions in respect of amounts due on all
monthly payment dates falling in such monthly payment period in the following
order of priority (in each case only if and to the extent that payments or
provisions of a higher priority in respect of amounts due on any monthly payment
date falling in such monthly payment period have been made in full) and (ii) on
each monthly payment date falling in the relevant monthly payment period, the
amount of Funding 2 available principal receipts so allocated towards each
payment or provision in respect of amounts due on the relevant monthly payment
date shall be applied in making such payment or provision:

      (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 (such replenishment to be made on the 20th
            monthly payment date falling in the relevant monthly payment
            period);

      (C)   third, if a Funding 2 liquidity reserve rating 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 (such funding or replenishment to
            be made on the 20th monthly payment date falling in the relevant
            monthly payment period);

      (D)   fourth, in no order of priority among them, but in proportion to the
            respective amounts due in the relevant monthly payment period, 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
            respective amounts due in the relevant monthly payment period, 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
            respective amounts due in the relevant monthly payment period, 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 respective amounts due in the relevant monthly payment period,
            to repay the BBB loan tranches until the BBB are fully repaid; and

                                      191


      (H)   eighth, in no order of priority among them, but in proportion to the
            respective amounts due in the relevant monthly payment period, 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 issuing
entity of an issuer enforcement notice but prior to the service on Funding 2
of a Funding 2 intercompany loan enforcement notice

      If an issuer enforcement notice is served on the issuing entity then that
will not result in automatic enforcement of the Funding 2 security under the
Funding 2 deed of charge. In those circumstances, however, any bullet loan
tranches and any scheduled repayment loan tranches and any controlled repayment
loan tranches under the global intercompany loan will be deemed to be
pass-through loan tranches and (i) on or prior to the first day of each monthly
payment period Funding 2 will be required to allocate the Funding 2 available
principal receipts towards the payments and provisions in respect of amounts due
on all monthly payment dates falling in such monthly payment period in the
following order of priority (in each case only if and to the extent that
payments or provisions of a higher priority in respect of amounts due on any
monthly payment date falling in such monthly payment period have been made in
full) and (ii) on each monthly payment date falling in the relevant monthly
payment period, the amount of Funding 2 available principal receipts so
allocated towards each payment or provision in respect of amounts due on the
relevant monthly payment date shall be applied in making such payment or
provision:

      (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 (such replenishment to be made on the 20th
            monthly payment date falling in the relevant monthly payment
            period);

      (C)   third, if a Funding 2 liquidity reserve rating 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 (such funding or replenishment to
            be made on the 20th monthly payment date falling in the relevant
            monthly payment period);

      (D)   fourth, in no order of priority among them, but in proportion to the
            respective amounts due in the relevant monthly payment period, 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
            respective amounts due in the relevant monthly payment period, 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
            respective amounts due in the relevant monthly payment period, to
            repay the A loan tranches until the A loan tranches are fully
            repaid;

                                      192


      (G)   seventh, in no order of priority among them, but in proportion to
            the respective amounts due in the relevant monthly payment period,
            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
            respective amounts due in the relevant monthly payment period, 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 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, on the relevant date, 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, if any, to the extent that such funds were drawn
in order to repay the principal amounts of any previous loan tranches and the
remainder shall be applied to repay the relevant loan tranche. Pending an
application of the full repayment amount as described above, such proceeds shall
be credited to the Funding 2 GIC account and shall not be available for any
other purpose.

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 issuing entity in respect of any monthly payment period in
respect of the notes will be calculated by the issuer cash manager on the
distribution date immediately preceding that monthly payment period and will be
an amount equal to the sum of:

      o     all principal amounts to be repaid by Funding 2 to the issuing
            entity under the global intercompany loan agreement on any monthly
            payment date falling in the relevant monthly payment period; and

      o     in so far as needed to make an issuer reserve principal payment (as
            to which, see "Credit Structure - Issuer reserve fund"), any amount
            available to be drawn under the issuer reserve fund less the
            aggregate of the amounts to be applied on all monthly payment dates
            falling in the relevant monthly payment period in payment of
            interest or expenses under the issuer pre-enforcement revenue
            priority of payments, plus any amounts to be credited to the issuer
            reserve ledger under the issuer pre-enforcement principal priority
            of payments on any monthly payment date falling in the relevant
            monthly payment period.

      On each monthly payment date, all Funding 2 available principal receipts
received by the issuing entity from Funding 2 constituting principal repayments
on a loan tranche, will be credited to a sub-ledger (in respect of a related
series and class of issuer notes) to the issuer note principal sub-ledger to the
issuer principal ledger.

Distribution of issuer available principal receipts prior to enforcement of the
issuer security

      Prior to enforcement of the issuer security, the issuing entity, or the
issuer cash manager on its behalf, will, subject to the rules for application of
issuer available principal receipts set out in

                                      193


"- Rules for application of issuer available revenue receipts and issuer
available principal receipts following the occurrence of a pass-through trigger
event during a monthly payment period", allocate the issuer available principal
receipts towards the payments and provisions in respect of amounts due on all
monthly payment dates falling in such monthly payment period in the order of
priority set out in the third paragraph below (in each case only if and to the
extent that payments or provisions of a higher priority in respect of amounts
due on any monthly payment date falling in such monthly payment period have been
made in full) (the "issuer pre-enforcement principal priority of payments"). The
issuer available principal receipts so allocated will not be applied in
satisfaction of any payment or provision until the monthly payment date in such
monthly payment period on which such payment or provision is required to be
made.

      The allocation of issuer available principal receipts towards the payments
and provisions in respect of amounts due under any item of the issuer
pre-enforcement principal priority of payments on all monthly payment dates
falling in such monthly payment period shall be made in no order of priority but
in proportion to the respective amounts due under such item (in each case only
if and to the extent that payments or provisions of a higher priority in respect
of amounts due under such item on any monthly payment date falling in such
monthly payment period have been made in full).

      On each monthly payment date falling in the relevant monthly payment
period and until enforcement of the issuer security pursuant to the issuer deed
of charge or until such time as there are no outstanding issuer secured
obligations, the amount of issuer available principal receipts so allocated
towards each payment and provision in respect of amounts due on the relevant
monthly payment date shall be applied in making such payment or provision.

The issuer pre-enforcement principal priority of payments is as follows:

      o     to the extent that monies have been drawn from the issuer reserve
            fund to make issuer reserve principal payments, towards the
            replenishment of the issuer reserve fund up to the issuer reserve
            required amount, such amount to be debited to the sub-ledger(s) (in
            respect of the series and class(es) of issuer notes) to the issuer
            note principal sub-ledger (such replenishment to be made on the 20th
            monthly payment date falling in the relevant monthly payment
            period);

      o     The class A notes:

            from principal amounts received by the issuing entity 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) in respect
            of the related series and class of notes):

            (i)   to pay amounts due and payable (in respect of principal) on
                  such monthly payment date to the relevant issuer swap
                  provider(s) in respect of the related series and class of
                  class A notes in accordance with the terms of the relevant
                  issuer swap agreement(s); and

            (ii)  to pay amounts due and payable in respect of principal (if
                  any) on such monthly payment date on the related series and
                  class of class A notes;

      o     The class B notes:

            from principal amounts received by the issuing entity from Funding 2
            in respect of each AA loan tranche (and, in respect of (ii) below,
            the principal amounts received (if any)

                                      194


            from the issuer swap provider(s) under the relevant issuer swap
            agreement(s) in respect of the related series and class of notes):

            (i)   to pay amounts due and payable (in respect of principal) on
                  such monthly payment date to the relevant issuer swap
                  provider(s) in respect of the related series and class of
                  class B notes in accordance with the terms of the relevant
                  issuer swap agreement(s); and

            (ii)  to pay amounts due and payable in respect of principal (if
                  any) on such monthly payment date on the related series and
                  class of class B notes;

      o     The class M notes:

            from principal amounts received by the issuing entity 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) in respect
            of the related series and class of notes):

           (i)    to pay amounts due and payable (in respect of principal) on
                  such monthly payment date to the relevant issuer swap
                  provider(s) in respect of the related series and class of
                  class M notes in accordance with the terms of the relevant
                  issuer swap agreement(s); and

           (ii)   to pay amounts due and payable in respect of principal (if
                  any) on such monthly payment date on the related series and
                  class of class M notes;

      o     The class C notes:

            from principal amounts received by the issuing entity 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) in respect
            of the related series and class of notes):

            (i)   to pay amounts due and payable (in respect of principal) on
                  such monthly payment date to the relevant issuer swap
                  provider(s) in respect of the related series and class of
                  class C notes in accordance with the terms of the relevant
                  issuer swap agreement(s); and

            (ii)  to pay amounts due and payable in respect of principal (if
                  any) on such monthly payment date on the related series and
                  class of class C notes;

      o     The class D notes:

            from principal amounts received by the issuing entity 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) in respect
            of the related series and class of notes):

            (i)   to pay amounts due and payable (in respect of principal) on
                  such monthly payment date to the relevant issuer swap
                  provider(s) in respect of the related series and class of
                  class D notes in accordance with the terms of the relevant
                  issuer swap agreement(s); and

            (ii)  to pay amounts due and payable in respect of principal (if
                  any) on such monthly payment date on the related series and
                  class of class D notes.

                                      195


      In relation to the allocation of issuer available principal receipts,
prior to the enforcement of the issuer security pursuant to the issuer deed of
charge, towards the repayment of principal due in respect of a series and class
of notes on any monthly payment date falling in a monthly payment period prior
to the enforcement of the issuer security pursuant to the issuer deed of charge,
the amount of issuer available principal receipts allocated to payment of such
amounts on such monthly payment date will be the amount of issuer available
principal receipts recorded in the applicable sub-ledger to the issuer note
principal sub-ledger in respect of such series and class of notes, provided
that, on the date of which the issuer available principal receipts are allocated
in respect of amounts due in the following monthly payment period, to the extent
that an amount standing to the credit of the issuer reserve ledger is allocated
to repay principal due in respect of a series and class of notes under the
issuer pre-enforcement principal priority of payments on a monthly payment date
for such notes falling in the relevant monthly payment period (and such amount
is so applied on such monthly payment date towards such payment), then to the
extent that, on following monthly payment dates in respect of such notes (and
following repayment of or provision for principal due in respect of such notes),
there remains an amount credited to the sub-ledger to the issuer note principal
sub-ledger in respect of such notes, the issuer cash manager will allocate such
amount towards the replenishment of the issuer reserve fund in accordance with
the issuer pre-enforcement principal priority of payments.

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 Funding 2 security trustee, following service of a Funding 2
intercompany loan enforcement notice, of amounts received or recovered by the
Funding 2 security trustee or a receiver appointed on its behalf.

      On or prior to the first day of each monthly payment period the Funding 2
security trustee (or the cash manager on its behalf) will, subject to the rules
for application of Funding 2 available revenue receipts and the rules for
application Funding 2 available principal receipts set out in "- Rules for
application of Funding 2 available revenue receipts and Funding 2 available
principal receipts following the occurrence of a pass-through trigger event
during a monthly payment period", allocate amounts received or recovered
(excluding swap collateral (if any) standing to the credit of the Funding 2 swap
collateral accounts) following enforcement of the Funding 2 security towards the
payments and provisions in respect of amounts due on all monthly payment dates
falling in such monthly payment period in the order of priority set out in the
third paragraph below (in each case only if and to the extent that payments or
provisions of a higher priority in respect of amounts due on any monthly payment
date falling in such monthly payment period have been made in full) (the
"Funding 2 post-enforcement priority of payments"). The amounts so allocated
will not be applied in satisfaction of any payment or provision until the
monthly payment date in such monthly payment period on which such payment or
provision is required to be made.

      The allocation of the amounts so received or recovered towards the
payments and provisions in respect of amounts due under any item of the Funding
2 post-enforcement priority of payments on all monthly payment dates falling in
such monthly payment period shall be made in no order of priority but in
proportion to the respective amounts due under such item (in each case only if
and to the extent that payments or provisions of a higher priority in respect of
amounts due under such item on any monthly payment date falling in such monthly
payment period have been made in full).

      On each monthly payment date falling in the relevant monthly payment
period, the amounts so received or recovered and allocated towards each payment
and provision in respect of

                                      196


amounts due on the relevant monthly payment date shall be applied in making such
payment or provision.

The Funding 2 post-enforcement priority of payments is as follows:

      (A)   first, to pay amounts due in the relevant monthly payment period 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 prior to the next following monthly payment
            period under the Funding 2 deed of charge or any other transaction
            document;

      (B)   second, to pay amounts due in the relevant monthly payment period to
            the issuing entity in respect of the issuing entity'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 payments as
            described under "- Distribution of issuer available revenue receipts
            prior to 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, towards payment of amounts due and payable in the relevant
            monthly payment period 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;

      (D)   fourth, in no order of priority among them but in proportion to the
            respective amounts due in the relevant monthly payment period,
            towards payment of amounts (if any) due to (i) the account bank
            under the terms of the Funding 2 bank account agreement and (ii) the
            corporate services provider under the terms of the corporate
            services agreement;

      (E)   fifth, towards payment of amounts (if any) due in the relevant
            monthly payment period to the Funding 2 liquidity facility provider
            under the Funding 2 liquidity facility (if any) (except for any
            Funding 2 liquidity subordinated amounts);

      (F)   sixth, in no order of priority among them but in proportion to the
            respective amounts due in the relevant monthly payment period,
            towards payment of amounts due under the Funding 2 basis rate swaps
            to the Funding 2 basis rate swap provider (including any swap
            termination payment but excluding any Funding 2 basis rate swap
            excluded termination amount);

      (G)   seventh, in no order of priority between them but in proportion to
            the respective amounts due in the relevant monthly payment period,
            towards payment of amounts of interest, principal and fees due on
            the AAA loan tranches;

      (H)   eighth, in no order of priority between them but in proportion to
            the respective amounts due in the relevant monthly payment period,
            towards payment of amounts of interest, principal and fees due on
            the AA loan tranches;

      (I)   ninth, in no order of priority between them but in proportion to the
            respective amounts due in the relevant monthly payment period,
            towards payment of amounts of interest, principal and fees due on
            the A loan tranches;

                                      197


      (J)   tenth, in no order of priority between them but in proportion to the
            respective amounts due in the relevant monthly payment period,
            towards payment of amounts of interest, principal and fees due on
            the BBB loan tranches;

      (K)   eleventh, in no order of priority between them but in proportion to
            the respective amounts due in the relevant monthly payment period,
            towards payment of amounts of interest, principal and fees due on
            the BB loan tranches;

      (L)   twelfth, to pay amounts due in the relevant monthly payment period
            to the issuing entity in respect of the issuing entity's obligations
            specified in item (J) of the issuer pre-enforcement revenue priority
            of payments or, as the case may be, item (O) of the issuer
            post-enforcement priority of payments;

      (M)   thirteenth, to pay amounts due in the relevant monthly payment
            period to the issuing entity in respect of its obligations, if any,
            to make a swap termination payment to any issuer swap provider (but
            excluding any issuer swap excluded termination amount);

      (N)   fourteenth, in no order of priority between them but in proportion
            to the respective amounts due in the relevant monthly payment
            period, towards payment of amounts due (without double counting) to:

            (i)   the issuing entity in respect of its obligations (if any) to
                  pay any issuer swap excluded termination amount;

            (ii)  the Funding 2 liquidity facility provider, if any, any Funding
                  2 liquidity facility subordinated amounts due under the
                  Funding 2 liquidity facility agreement;

            (iii) the Funding 2 basis rate swap provider in respect of any
                  Funding 2 basis rate swap excluded termination amount;

      (O)   fifteenth, towards payment of any deferred contribution due to the
            mortgages trustee under the mortgages trust deed; and

      (P)   last, to pay any amount remaining following the application of
            principal and revenue set forth in items (A) through (O) above, to
            Funding 2.

Distribution of issuer available principal receipts and issuer available revenue
receipts following enforcement of the issuer security

      The issuer deed of charge sets out the order of priority of distribution
by or on behalf of the issuer security trustee, following enforcement of the
issuer security, of amounts received or recovered by the issuer security 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 a note event of default.

      On or prior to the first day of each monthly payment period, the issuer
security trustee (or the issuer cash manager on its behalf) will, subject to the
rules for application of issuer available revenue receipts and issuer available
principal receipts set out in "- Rules for application of issuer available
revenue receipts and issuer available principal receipts following the
occurrence of a pass-through trigger event during a monthly payment period",
allocate amounts received or recovered (excluding swap collateral (if any)
standing to the credit of the issuer swap collateral accounts) following
enforcement of the issuer security towards the payments and provisions in
respect of amounts due on all monthly payment dates falling in such monthly
payment period in the order of priority set out in the third paragraph below (in
each case only if and to the extent that payments or provisions of a higher
priority in respect of

                                      198


amounts due on any monthly payment date falling in such monthly payment period
have been made in full) (the "issuer post-enforcement priority of payments").
The amounts so allocated will not be applied in satisfaction of any payment or
provision until the monthly payment date in such monthly payment period on which
such payment or provision is required to be made.

      The allocation of the amounts so received or recovered towards the
payments and provisions in respect of amounts due under any item of the issuer
post-enforcement priority of payments on all monthly payment dates falling in
such monthly payment period shall be made in no order of priority but in
proportion to the respective amounts due under such item (in each case only if
and to the extent that payments or provisions of a higher priority in respect of
amounts due under such item on any monthly payment date falling in such monthly
payment period have been made in full).

      On each monthly payment date falling in the relevant monthly payment
period, the amounts so received or recovered and allocated towards each payment
and provision in respect of amounts due on the relevant monthly payment date
shall be applied in making such payment or provision.

      The issuer post-enforcement priority of payments is as follows:

      (A)   first, in no order of priority among them but in proportion to the
            amounts due in the relevant monthly payment period to pay amounts
            due to the note trustee and the issuer security trustee (and any
            receiver appointed by the issuer security 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
            issuer security trustee and the receiver prior to the next following
            monthly payment period 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 in the relevant monthly payment
            period, 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 prior to the next following
            monthly payment period 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 in the relevant monthly payment period,
            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 banks 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 in the relevant
            monthly payment period, to pay amounts due to the issuer swap
            providers for each series of class A notes (excluding any swap
            termination payment);

      (E)   fifth, in no order of priority among them but in proportion to the
            respective amounts due in the relevant monthly payment period, to
            pay interest due or overdue on, and to repay principal of, the
            applicable series of class A notes and to pay any swap termination
            payment due to the issuer swap provider for each series of class A
            notes (but excluding any issuer swap excluded termination amount)
            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) and no amounts are received from any issuer swap
            provider) would be insufficient to pay the sterling equivalent of
            the

                                      199


            amounts due and payable under this item (E), the shortfall shall be
            divided amongst all such amounts on a pro rata basis and the amount
            payable by the issuing entity to the issuer swap provider in respect
            of any series of class A notes 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 in the relevant
            monthly payment period, to pay amounts due to the issuer swap
            providers for each series of class B notes (excluding any swap
            termination payment);

      (G)   seventh, in no order of priority among them but in proportion to the
            respective amounts due in the relevant monthly payment period, to
            pay interest due or overdue on, and to repay principal of, the
            applicable series of class B notes and to pay any swap termination
            payment due to the issuer swap provider for each series of class B
            notes (but excluding any issuer swap excluded termination amount)
            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 under this item (G), the shortfall shall
            be divided amongst all such amounts on a pro rata basis and the
            amount payable by the issuing entity to the issuer swap provider in
            respect of any series of class B notes 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 in the relevant
            monthly payment period, to pay amounts due to the issuer swap
            providers for each series of class M notes (excluding any swap
            termination payment);

      (I)   ninth, in no order of priority among them but in proportion to the
            respective amounts due in the relevant monthly payment period, to
            pay interest due or overdue on, and to repay principal of, the
            applicable series of class M notes and to pay any swap termination
            payment due to the issuer swap providers for each series of class M
            notes (but excluding any issuer swap excluded termination amount)
            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 under this item (I), the shortfall shall
            be divided amongst all such amounts on a pro rata basis and the
            amount payable by the issuing entity to the issuer swap provider in
            respect of any series of class M notes 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 in the relevant
            monthly payment period, to pay amounts due to the issuer swap
            providers for each series of class C notes (excluding any swap
            termination payment);

      (K)   eleventh, in no order of priority among them but in proportion to
            the respective amounts due in the relevant monthly payment period,
            to pay interest due or overdue on, and to repay principal of, the
            applicable series of class C notes and to pay any swap termination
            payment due to the issuer swap provider for each series of class C
            notes (but excluding any issuer swap excluded termination amounts)
            provided that if the

                                      200


            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 under this item (K), the shortfall shall be divided amongst
            all such amounts on a pro rata basis and the amount payable by the
            issuing entity to the issuer swap provider in respect of any series
            of class C notes 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 in the relevant
            monthly payment period, to pay amounts due to the issuer swap
            providers for each series of class D notes (excluding any swap
            termination payment);

      (M)   thirteenth, in no order of priority among them but in proportion to
            the respective amounts due in the relevant monthly payment period,
            to pay interest due or overdue on, and to repay principal of, the
            applicable series of class D notes and to pay any swap termination
            payment due to the issuer swap provider for each series of class D
            notes (but excluding any issuer swap excluded termination amounts)
            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 under this item (M), the shortfall shall
            be divided amongst all such amounts on a pro rata basis and the
            amount payable by the issuing entity to the issuer swap provider in
            respect of any series of class D notes under paragraph (L) above
            shall be reduced by the amount of the shortfall applicable to that
            series of class D notes;

      (N)   fourteenth, in the monthly payment period in December of each year,
            in no order of priority among them but in proportion to the
            respective amounts due, to pay to each issuer account bank an amount
            equal to the amount of any debit balance in the issuer transaction
            account as permitted by each such issuer account bank and
            outstanding on the last day of such monthly payment period (such
            payment to be made on the 20th monthly payment date falling in such
            monthly payment period);

      (O)   fifteenth, in no order of priority among them but in proportion to
            the respective amounts due in the relevant monthly payment period,
            towards payment of:

            (i)   interest amounts due to the start-up loan provider(s); and

            (ii)  principal amounts due to the start-up loan provider(s) (to the
                  extent of issuance fees received from Funding 2 under the
                  global intercompany loan agreement); under the start-up loan
                  agreement(s);

      (P)   sixteenth, in no order of priority among them but in proportion to
            the respective amounts due in the relevant monthly payment period,
            to pay any issuer swap excluded termination payments to the issuer
            swap providers;

      (Q)   seventeenth, in no order of priority among them but in proportion to
            the respective amounts due in the relevant monthly payment period,
            towards payment of principal amounts due to the startup loan
            provider(s) under the start-up loan agreements; and

      (R)   last, to pay any amount remaining following the application of
            principal and revenue set forth in items (A) through (Q) above, to
            the issuing entity.

                                      201


      Notwithstanding the above, on the date that the issuer security is
enforced, amounts standing to the credit of any sub-ledger to the issuer revenue
ledger and/or the issuer principal ledger (in respect of a series and class of
notes) may only be applied by the issuer security trustee (or the issuer cash
manager on its behalf) to pay the interest, principal and other amounts due in
respect of such series and class of notes or any shortfall in the amounts
available to pay items (A) to (C) under the issuer post-enforcement priority of
payments and may not be applied in payment of interest principal and other
amounts due in respect of any other series and class of notes.

Rules for application of Funding 2 available revenue receipts and Funding 2
available principal receipts following the occurrence of a pass-through trigger
event during a monthly payment period

      The Funding 2 deed of charge sets out the following rules for the
application by Funding 2, or the cash manager on behalf of Funding 2, or the
Funding 2 security trustee, as applicable, of Funding 2 available revenue
receipts and Funding 2 available principal receipts in each monthly payment
period following the occurrence of a pass-through trigger event in such monthly
payment period.

      If, at any time during a monthly payment period, a pass-through trigger
event occurs, then:

      o     the Funding 2 available revenue receipts and Funding 2 available
            principal receipts previously allocated on the first day of such
            monthly payment period towards the making of interest and principal
            payments on loan tranches then due on all monthly payment dates
            falling in such monthly payment period shall, notwithstanding the
            occurrence of the pass-through trigger event and to the extent not
            already so applied, be applied on such monthly payment dates in
            making such payments and provisions;

      o     all remaining Funding 2 available revenue receipts and Funding 2
            available principal receipts for such monthly payment period
            (excluding, for the avoidance of doubt, Funding 2 available revenue
            receipts and Funding 2 available principal receipts previously
            applied or allocated on monthly payment dates falling in the
            relevant monthly payment period in making the payments or provisions
            to which they had been allocated) ("remaining Funding 2 available
            revenue receipts" and "remaining Funding 2 available principal
            receipts" respectively) will be allocated towards revenue and
            principal payments or provisions, as applicable, that would have
            been due on all monthly payment dates falling in such monthly
            payment period if the pass-through trigger event had occurred prior
            to such monthly payment period (excluding, for this purpose, any
            payment or provision due in such monthly payment period which has
            been made or, in accordance with the immediately preceding bullet
            point, will be made) in the order of priority set out in the Funding
            2 pre-enforcement revenue priority of payments, the Funding 2
            pre-enforcement principal priority of payments or the Funding 2
            post-enforcement priority of payments, as applicable (in each case
            only if and to the extent that payments or provisions of a higher
            priority in respect of amounts due on any monthly payment date
            falling in such monthly payment period have been made in full); and

      o     on each monthly payment date falling in the relevant monthly payment
            period after the occurrence of the pass-through trigger event and
            until such time as there are no outstanding Funding 2 secured
            obligations, the remaining Funding 2 available revenue receipts
            and/or remaining Funding 2 available principal receipts allocated in
            accordance with the immediately preceding paragraph towards a
            payment or provision due on such monthly payment date shall be
            applied, in accordance with the Funding 2 pre-enforcement revenue
            priority of payments, the Funding 2 pre-enforcement principal

                                      202


            priority of payments or the Funding 2 post-enforcement priority of
            payments, as applicable, in making such payments and provisions. Any
            remaining Funding 2 available revenue receipts and/or remaining
            Funding 2 available principal receipts allocated in accordance with
            the immediately preceding paragraph towards an amount that would
            have been due on any monthly payment date in the relevant monthly
            payment period falling prior to the occurrence of the pass-through
            trigger event, shall be applied in payment of such amount on the
            corresponding monthly payment date falling in the next following
            monthly payment period (and shall be taken into account in
            determining the allocation and application of other Funding 2
            available revenue receipts and Funding 2 available principal
            receipts in such next following monthly payment period).

Rules for application of issuer available revenue receipts and issuer
available principal receipts following the occurrence of a pass-through
trigger event during a monthly payment period

      The issuer deed of charge sets out the following rules for the application
by us, or the issuer cash manager on our behalf, or the issuer security trustee,
as applicable, of issuer available revenue receipts and issuer available
principal receipts in each monthly payment period following the occurrence of a
pass-through trigger event in such monthly payment period.

      If, at any time during a monthly payment period, a pass-through trigger
event occurs, then:

      o     the issuer available revenue receipts and issuer available principal
            receipts previously allocated on the first day of such monthly
            payment period towards the making of interest and principal payments
            on notes and the making of payments to the issuer swap providers
            (including any swap termination payments but excluding any issuer
            swap excluded termination amount), in each case then due on all
            monthly payment dates falling in such monthly payment period shall,
            notwithstanding the occurrence of the pass-through trigger event and
            to the extent not already so applied, be applied on such monthly
            payment dates in making such payments and provisions;

      o     all remaining issuer available revenue receipts and issuer available
            principal receipts for such monthly payment period (excluding, for
            the avoidance of doubt, issuer available revenue receipts and issuer
            available principal receipts previously applied or allocated on
            monthly payment dates falling in the relevant monthly payment period
            in making the payments or provisions to which they had been
            allocated) ("remaining issuer available revenue receipts" and
            "remaining issuer available principal receipts" respectively) will
            be allocated towards revenue and principal payments or provisions,
            as applicable, that would have been due on all monthly payment dates
            falling in such monthly payment period if the pass-through trigger
            event had occurred prior to such monthly payment period (excluding,
            for this purpose, any payment or provision due in such monthly
            payment period which has been made or, in accordance with the
            immediately preceding bullet point, will be made) in the order of
            priority set out in the issuer pre-enforcement revenue priority of
            payments, the issuer pre-enforcement principal priority of payments
            or the issuer post-enforcement priority of payments, as applicable
            (in each case only if and to the extent that payments or provisions
            of a higher priority in respect of amounts due on any monthly
            payment date falling in such monthly payment period have been made
            in full); and

      o     on each monthly payment date falling in the relevant monthly payment
            period after the occurrence of the pass-through trigger event and
            until such time as there are no outstanding issuer secured
            obligations, the remaining issuer available revenue receipts and/or
            remaining issuer available principal receipts allocated in
            accordance with the

                                      203


            immediately preceding paragraph towards a payment or provision due
            on such monthly payment date shall be applied, in accordance with
            the issuer pre-enforcement revenue priority of payments, the issuer
            pre-enforcement principal priority of payments or the issuer
            post-enforcement priority of payments, as applicable, in making such
            payments and provisions. Any remaining issuer available revenue
            receipts and/or remaining issuer available principal receipts
            allocated in accordance with the immediately preceding paragraph
            towards an amount that would have been due on any monthly payment
            date in the relevant monthly payment period falling prior to the
            occurrence of the pass-through trigger event, shall be applied in
            payment of such amount on the corresponding monthly payment date
            falling in the next following monthly payment period (and shall be
            taken into account in determining the allocation and application of
            other issuer available revenue receipts and issuer available
            principal receipts in such next following monthly payment period).

                                      204


                                Credit structure

      The notes will be an obligation of the issuing entity only and will not be
obligations of, or the responsibility of, or guaranteed by, any other party.
However, there are twelve 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 issuing entity under the global intercompany
            loan agreement and obligations that rank in priority thereto;

      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, the Funding 2 GIC account and the
            issuer GIC account each earn interest at a specified rate;

      o     a reserve fund will be available to the issuing entity to meet
            revenue shortfalls in fees and interest due on the notes and
            principal of the original bullet redemption notes that are class A
            notes;

      o     a reserve fund will be available to Funding 2 to meet revenue
            shortfalls in fees and interest due on all loan tranches outstanding
            under the global intercompany loan agreement and principal of the
            original bullet loan tranches that are AAA loan tranches;

      o     Funding 2 will be obliged to establish the Funding 2 liquidity
            reserve fund 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
            reduced, withdrawn or qualified by the ratings downgrade of the
            seller);

      o     start-up loans will be provided to the issuing entity from time to
            time to fund the issuer reserve fund; and

      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. The sponsor has no present intention to alter the structure of the
enhancement features described above. Any changes to these features in the
future will be made in accordance with the provisions of the relevant
transaction documents, which would in most cases require consent of the Funding
2 security trustee or the issuer security trustee, as applicable, and the rating
agencies.

                                      205


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 expected, however, that during the life of the notes issued under
the Granite 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 loan tranches outstanding under the global intercompany
loan agreement and any other Funding 2 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 loans included in
            the mortgage portfolio; and

      o     the level of arrears experienced.

      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 mortgage portfolio 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 mortgage
            portfolio 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 loans in the mortgage portfolio. For historical
data on the level of scheduled and unscheduled repayments in the UK housing
market, see "Certain characteristics of the 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 in any monthly payment period, 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, repayments of principal) to the issuing
entity under the global intercompany loan agreement on any loan payment date
falling in such monthly payment period. If the level of arrears of interest
payments made by borrowers results in the issuing entity experiencing an income
deficit in any monthly payment period, then the issuer reserve fund may be
utilised by the issuing entity in making payments of interest (or in limited
circumstances, payments of principal) to noteholders under the notes on any note
payment date falling in such monthly payment period.

                                      206


Issuer reserve fund

      The "issuer reserve fund" has been established in the name of the issuing
entity:

      o     to help meet any deficit in issuer available revenue receipts
            available for interest and fees due under the notes;

      o     to help meet expenses in connection with the issuance of notes by
            the issuing entity; and

      o     to help meet any deficit in issuer available principal receipts
            available for:

            (a)   prior to the occurrence of a trigger event, repayment of
                  principal due and payable in respect of the original bullet
                  redemption notes (which are class A notes); and

            (b)   on or after the occurrence of a trigger event, repayment of
                  principal due and payable in respect of the original bullet
                  redemption notes (which are class A notes) on their respective
                  final maturity dates only,

            (each an "issuer reserve principal payment"),

      in each case, prior to the service of an issuer enforcement notice.

      For each monthly payment period, funds standing to the credit of the
issuer reserve fund will be added to certain other funds of the issuing entity
in calculating issuer available revenue receipts and issuer available principal
receipts.

      The issuer reserve fund will be funded and replenished from:

      o     issuer available revenue receipts in accordance with item (K) of the
            issuer pre-enforcement revenue priority of payments up to and
            including an amount equal to the issuer reserve required amount;

      o     issuer available principal receipts, to the extent applied in making
            issuer reserve principal payments, in accordance with the issuer
            pre-enforcement principal priority of payments up to and including
            an amount equal to such issuer reserve principal payments;

      o     all or part of the proceeds of a start-up loan tranche made to the
            issuing entity by a start-up loan provider under a start-up loan
            agreement.

      The "issuer reserve required amount", on any date, is the greater of:

      (a)   the issuer reserve minimum amount; and

      (b)   the programme reserve required amount less the amount standing to
            the credit of the Funding 2 reserve fund on such date (after taking
            account of amounts to be debited from and credited to the Funding 2
            reserve fund on such date).

      The "issuer reserve minimum amount", on any date and except as described
below, is calculated as the product of (a) one per cent. and (b) the aggregate
principal amount outstanding of the notes (including the principal amount
outstanding of notes issued on such date).

      We may adjust, at any time, the issuer reserve minimum amount or the
method of computing the issuer reserve minimum amount, without the consent of
any noteholders, so long as the issuer security trustee and we have an opinion
of counsel that for US federal income tax

                                      207


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 for US tax purposes at the time of their issuance and (ii) such change will
not cause or constitute an event in which gain or loss would be recognized by
any holder of such notes.

      The "programme reserve required percentage", on any date and subject to
amendment as described below, is the percentage specified as such in the most
recent prospectus supplement. The "programme reserve required amount", on any
date, is calculated as the product of (a) the programme reserve required
percentage and (b) the aggregate outstanding principal balance of all loan
tranches outstanding under the global intercompany loan agreement (including the
principal amount outstanding of any loan tranche (or the increase in the
principal amount outstanding of any existing loan tranche) that is made on such
date).

      We may adjust, at any time, the programme reserve required percentage or
the method of computing the programme reserve required amount, at any time
without the consent of any noteholders, so long as the issuer security trustee
and we obtain confirmation from the rating agencies that such adjustments will
not cause a reduction, qualification or withdrawal of the ratings of any
outstanding notes.

      The monies credited to the issuer reserve fund will be deposited into the
issuer GIC account. The issuer cash manager will maintain a separate "issuer
reserve ledger" to record the amount credited to the issuer reserve fund from
time to time and withdrawals from and deposits into the issuer reserve fund from
time to time.

      If, on the 20th monthly payment date falling in a monthly payment period
prior to the enforcement of the issuer security and after giving effect to all
payments and provisions to be made on any monthly payment falling in such
monthly payment period, it is determined that the amount in the issuer reserve
fund will exceed an amount (not to be less than zero) equal to (a) the programme
reserve required amount less (b) the amount standing to the credit of the
Funding 2 reserve fund for such monthly payment period, then we will apply such
excess (which will constitute issuer available revenue receipts), in no order of
priority but in proportion to the respective outstanding amounts, in repayment
of principal under the start-up loans under item (N) of the issuer
pre-enforcement revenue priority of payments.

      Following the repayment in full of all notes issued by us, the issuer
reserve fund may be utilized by us in payment of any other of our liabilities,
subject to and in accordance with the relevant issuer priority of payments.

      Following enforcement of the issuer security, amounts standing to the
credit of the issuer reserve ledger may be applied in making payments of
principal due under the notes.

Funding 2 reserve fund

      The "Funding 2 reserve fund" has been established in the name of Funding
2:

      o     to help meet any deficit in Funding 2 available revenue receipts
            available for payment of interest and fees due under the global
            intercompany loan agreement and to help meet any deficit recorded on
            the Funding 2 principal deficiency ledger; and

      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 in respect of the original bullet loan tranches
                  (which are AAA loan tranches); and

                                      208


            (b)   on or after the occurrence of a trigger event, repayment of
                  principal in respect of the original bullet loan tranches
                  (which are AAA loan tranches) on their respective final
                  repayment dates only,

            (each a "Funding 2 reserve principal payment"),

      in each case, prior to the service of a Funding 2 intercompany loan
enforcement notice.

      For each monthly payment period, 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 and Funding 2 available
principal receipts.

      Prior to the 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 the 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 (T) of
            the Funding 2 pre-enforcement revenue priority of payments up to an
            amount equal to the Funding 2 reserve required amount;

      o     following the occurrence of an arrears or step-up trigger event, any
            Funding 2 available revenue receipts to be paid in accordance with
            item (T) of the Funding 2 pre-enforcement revenue priority of
            payments up to and including an amount equal to the sum of the
            Funding 2 reserve required amount and:

            (a)   if an arrears or step-up trigger event has occurred under item
                  (i) only of the arrears or step-up trigger event definition,
                  the amount specified in relation to such event in the most
                  recent prospectus supplement;

            (b)   if an arrears or step-up trigger event has occurred under item
                  (ii) only of the arrears or step-up trigger event definition,
                  the amount specified in relation to such event in the most
                  recent prospectus supplement;

            (c)   if an arrears or step-up trigger event has occurred under both
                  items (i) and (ii) of the arrears or step-up trigger event
                  definition, the amount specified in relation to such event in
                  the most recent prospectus supplement; and

      o     Funding 2 available principal receipts, to the extent applied in
            making Funding 2 reserve principal payments, in accordance with the
            issuer pre-enforcement principal priority of payments up to an
            amount equal to such Funding 2 reserve principal payments.

      If an arrears or step-up trigger event has occurred under item (i), item
(ii) or items (i) and (ii) of the arrears or step-up trigger event definition
and such event(s) have been cured, the Funding 2 reserve fund will be reduced by
the applicable amount specified in relation to such event(s) in the most recent
prospectus supplement and the amount of such reduction will constitute Funding 2
available revenue receipts;

      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)

                                      209


exceeds 2% or (ii) if the issuing entity fails to exercise its option to redeem
any of its notes on the relevant step-up date pursuant to the terms and
conditions of such notes.

      The "Funding 2 reserve required amount" is calculated, on any date, as the
amount (if any) by which the target reserve required amount exceeds the issuer
reserve minimum amount.

      The "target reserve required amount", as at any date and subject to
amendment as described below, will be the amount specified as such in the most
recent prospectus supplement.

      Funding 2 may adjust, at any time, the target reserve required amount, the
Funding 2 reserve required amount and/or the additional amounts as described
above, at any time without the consent of any noteholders, so long as the
Funding 2 security trustee and Funding 2 obtain confirmation from the rating
agencies that such adjustments will not cause a reduction, qualification or
withdrawal of the ratings of any outstanding notes.

      The monies credited to the Funding 2 reserve fund will be deposited into
the Funding 2 GIC account. The cash manager will maintain a separate Funding 2
reserve ledger to record the balance from time to time of the Funding 2 reserve
fund.

      Following the repayment in full of all loan tranches outstanding under the
global intercompany loan agreement, the Funding 2 reserve fund may be utilized
by Funding 2 in paying any other liability of Funding 2, subject to and in
accordance with the relevant Funding 2 priority of payments. Following
enforcement of the Funding 2 security, amounts standing to the credit of the
Funding 2 reserve ledger may be applied in making payments of principal due
under the Funding 2 intercompany loan agreements.

Funding 2 liquidity reserve fund

      Funding 2 will be required to establish a liquidity reserve fund 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 reduced, withdrawn or qualified by the ratings downgrade) (a "Funding 2
liquidity reserve rating event").

      Prior to enforcement of the Funding 2 security, the Funding 2 liquidity
reserve fund may be used:

      o     to help meet any deficit in Funding 2 available revenue receipts to
            pay amounts due under the global intercompany loan agreement, but
            only to the extent that such amounts are necessary to fund the
            payment by Funding 2 of interest and fees due in respect of the AAA
            loan tranches and the AA loan tranches and to help meet any deficit
            recorded on the principal deficiency ledger in respect of the AAA
            loan tranches;

      o     (provided that there are no AAA loan tranches and AA loan tranches
            outstanding) to help meet any deficit in Funding 2 available revenue
            receipts which are allocated to pay all interest and fees due under
            the global intercompany loan agreement; and

      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 original bullet loan
                  tranches (which are AAA loan tranches); and

            (b)   on or after the occurrence of a trigger event, repayment of
                  principal due and payable in respect of original bullet loan
                  tranches (which are AAA loan tranches) on their respective
                  final repayment dates,

                                      210


           (each a "Funding 2 liquidity reserve principal payment"),

      in each case, prior to the service of a Funding 2 intercompany loan
enforcement notice.

      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
(C) 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 for any monthly payment period equal to the excess,
if any, of 3% of the aggregate outstanding balance of the notes at the end of
that monthly payment period over the aggregate of the amounts standing to the
credit of the Funding 2 reserve fund and the issuer reserve fund at the end of
that monthly payment period.

      The monies credited to the Funding 2 liquidity reserve fund will be
deposited into the Funding 2 GIC account. 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.

      For each monthly period 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 funds of Funding 2 in calculating Funding 2 available
revenue receipts and Funding 2 available principal receipts to make payments
then 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 and the AA loan
tranches and the reduction of any deficiency on the principal deficiency
sub-ledger for the AAA loan tranches (but not to fund any payment which would
reduce any deficiency on the principal deficiency sub-ledgers 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 monthly payment date
to replenish the Funding 2 liquidity reserve fund as described under "Cashflows
- - Distribution of Funding 2 available principal receipts prior to enforcement
of the Funding 2 security".

      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 then due and payable under the global intercompany loan
agreement.

Principal deficiency ledger

      A 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 Funding 2 available principal receipts to pay
           Funding 2 income deficiency"; and

      o    the application of Funding 2 available principal receipts to fund
           the Funding 2 liquidity reserve fund as described under "Cashflows -
           Distribution of Funding 2 available principal receipts prior to
           enforcement of the Funding 2 security".

                                      211


      The principal deficiency ledger is divided into five sub-ledgers 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 then due on the loan tranches under the global intercompany loan
agreement 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 sub-ledger 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 sub-ledger, 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 sub-ledger, 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 sub-ledger, 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 sub-ledger, 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, for each monthly payment period, be applied as
follows:

      o     first, on the AAA principal deficiency sub-ledger;

      o     second, on the AA principal deficiency sub-ledger;

      o     third, on the A principal deficiency sub-ledger;

      o     fourth, on the BBB principal deficiency sub-ledger; and

      o     last, on the BB principal deficiency sub-ledger.

Use of Funding 2 available principal receipts to pay Funding 2 income deficiency

      On the distribution date immediately preceding each monthly payment
period, 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, after the application of the Funding 2 reserve fund and the Funding 2
liquidity reserve fund (if any), there is a deficit in the amount of Funding 2
available revenue receipts to pay items (A) through (H), (J), (M), (O) and (Q)
of the Funding 2 pre-enforcement revenue 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
sub-ledger, as described under "- Principal deficiency ledger" provided that the
amount of Funding 2 available principal receipts that may be applied to any
deficit of Funding 2 available revenue receipts will be reduced by the amount
that would be available to be drawn from the issuer reserve fund to cover any
deficit in issuer available revenue receipts to pay items (A) through (I) of the
issuer

                                      212


pre-enforcement revenue priority of payments, if no Funding 2 available
principal receipts are to be applied to such deficit in Funding 2 available
revenue receipts.

      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
sub-ledger 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 (H), (J), (M),
(O) and (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 sub-ledger 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 due on the class D notes on any note
payment date falling in a monthly payment period will be subordinated to
interest payments on the class C notes, the class M notes, the class B notes and
the class A notes due on any note payment date falling in such monthly payment
period, interest payments due on the class C notes on any note payment date
falling in a monthly payment period will be subordinated to interest payments on
the class M notes, the class B notes and the class A notes due on any note
payment date falling in such monthly payment period, interest payments due on
the class M notes on any note payment date falling in a monthly payment period
will be subordinated to interest payments on the class B notes and the class A
notes due on any note payment date falling in such monthly payment period and
interest payments due on the class B notes on any note payment date falling in a
monthly payment period will be subordinated to interest payments on the class A
notes due on any note payment date falling in such monthly payment period, in
each case in accordance with the issuer priority of payments.

      Any revenue shortfall in payments of interest due on any series of the
class B notes, the class M notes, the class C notes or the class D notes on any
note payment date in respect of such notes will be deferred until the
immediately succeeding note payment date in respect of such notes. On that
immediately succeeding note 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 note payment date there is still a revenue shortfall, that
revenue shortfall will be deferred again. This deferral process will continue
until the final maturity 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 note payment date
in respect of the most senior class of notes then outstanding. The failure to
pay interest on such notes will be a note event of default.

      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 and each
series of class D notes, each series of class M notes will rank in priority to
each series of class C notes and each series

                                      213


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, Funding 2 GIC account and issuer 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 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 principal amount outstanding of the notes issued by the
issuing entity and the Funding 2 issuing entities, 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".

      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 Northern Rock. 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 one-month sterling deposits.

      All amounts held by the issuing entity which are not invested in
authorized investments will be deposited in the issuer GIC account. The issuer
GIC account is maintained with Northern Rock. The issuer GIC account is subject
to a guaranteed investment contract such that the issuer GIC provider has agreed
to pay a variable rate of interest on funds in the issuer GIC account of 0.15%
per annum below LIBOR for one-month sterling deposits.

      Whilst Northern Rock maintains the issuer GIC account, it will be paid a
fee on each monthly payment date equal to the amount calculated by the issuer
cash manager as the excess of the issuer available revenue receipts on any
monthly payment date available to pay or provide for items (A) through (O) of
the issuer pre-enforcement revenue priority of payments on such monthly payment
date.

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 interest and/or principal
payments on certain loan tranches and/or other senior expenses of Funding 2 (the
payment of which ranks in priority to interest due on the loan tranches).

      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 certain loan
tranches.

                                      214


      The obligation to pay interest or fees on any Funding 2 liquidity facility
will be senior to the obligation to pay 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-enforcement priority of payments.

      Repayment of amounts drawn down under any Funding 2 liquidity facility
will be made by Funding 2 prior to making payments of interest and/or principal
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 Funding 2
intercompany loan enforcement notice on Funding 2, rank in priority to all
amounts of interest and principal then outstanding from Funding 2 under the
global intercompany loan agreement.

Start-up loans

      The following section contains a summary of the material terms of the
start-up loan agreement entered into on the Funding 2 program date, as amended
from time to time, among the issuing entity, Funding 2 and the issuer security
trustee (the "NR start-up loan agreement") relating to the provision of start-up
loan tranches to the issuing entity. 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.

General description

      Pursuant to the NR start-up loan agreement, Northern Rock plc, in its
capacity as "start-up loan provider", agreed to make available to us a "start-up
loan tranche" on each closing date.

      At any time after the Funding 2 program date, we may, with the prior
written consent of the issuer security trustee, enter into a new start-up loan
agreement with a new startup loan provider under which such start-up loan
provider will also agree to make available to us 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
issuer reserve fund and to meet the costs and expenses incurred by Funding 2 and
us in connection with the issuance of notes, the making of a loan tranche and
the acquisition by Funding 2 of the additional Funding 2 share of the trust
property. The amount of each start-up loan tranche to be made to us will be
described in the applicable prospectus supplement.

      Each start-up loan tranche will constitute a separate debt, due from us 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 start-up loans

      Each start-up loan tranche will bear interest until repaid at a rate which
will be described in the applicable prospectus supplement until repaid. Any
unpaid interest will not fall due but will instead be due on the next following
20th monthly payment date on which sufficient funds are available to pay such
unpaid amount and pending such payment will itself bear interest. Interest is
payable by us on each 20th monthly payment date in respect of such start-up loan
tranche.

Repayment of start-up loans

      We will be obliged to repay the start-up loan only to the extent that we
have Funding 2 available revenue receipts after making payments ranking in
priority to payments to the start-up

                                      215


loan provider(s) as described under "Cashflows - Distribution of issuer
available revenue receipts prior to enforcement of the issuer security" or
"Cashflows - Distribution of issuer available principal receipts and issuer
available revenue receipts following enforcement of the issuer security".
Amounts due to the start-up loan provider(s) will be payable on any 20th monthly
payment date (and in no order of priority among them, but in proportion to the
amounts due) after payment or provision for amounts of interest due to the
noteholders. We will have no further recourse to the start-up loan provider(s)
after it has repaid the start-up loan(s).

Event of default

      It will be an event of default under any start-up loan agreement if we
have available funds to pay amounts due to the start-up loan provider(s) and we
do not pay them.

Acceleration

      Subject to the issuer deed of charge, the start-up loan will become
immediately due and payable upon service of a issuer enforcement notice.

Governing law

      The NR start-up loan agreement will be governed by English law.

                                      216


                               The swap agreements

      The following section describes, in summary, the material terms of Funding
2 basis rate swap agreement and the issuer swap agreements (together, 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 swaps

      Some of the mortgage loans in the mortgage portfolio pay a variable rate
of interest for a period of time, which may be either 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 an interest 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 on the mortgage
portfolio 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 us under the loan tranches advanced pursuant to the global intercompany
loan agreement, from which amount we will fund, among other things, our payment
obligations under the issuer swaps and the notes, will generally be calculated
by reference to an interest rate based upon three-month LIBOR, but will be
payable in monthly instalments. In the light of this, on the Funding 2 program
date Funding 2 and Northern Rock, as Funding 2 basis rate swap provider, have
entered into the Funding 2 basis rate swaps (which comprise certain hedging
arrangements), as amended from time to time (the "Funding 2 basis rate swaps").

      The intention of these arrangements (which are entered into between
Funding 2 and the Funding 2 basis swap provider) is to enable Funding 2 to
receive from the Funding 2 basis swap provider amounts equal to the interest
payments due under the global intercompany loan agreement in return for which
Funding 2 will pay to the Funding 2 basis swap provider amounts based on the
rates of interest on the mortgage loans in the mortgage portfolio applied to the
Funding 2 share of the trust property. In computing the rates of interest on the
mortgage loans in the mortgage portfolio, the hedging arrangements will assume
that on variable rate mortgage loans, the variable rate payable by the borrowers
is determined by reference to the average of the standard variable mortgage
rates or their equivalent charged to 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 plc, HBOS plc,
Lloyds TSB Bank plc, National Westminster Bank plc and Woolwich plc (or such
other lenders as may replace such lenders in accordance with the terms and
conditions of the hedging arrangements).

      If a payment is to be made by the Funding 2 basis rate swap provider under
the Funding 2 basis rate swaps, once received by Funding 2 that payment will be
included in the Funding 2 available revenue receipts and will be applied in the
relevant monthly payment period according to the relevant Funding 2 priority of
payments. If a payment is to be made by Funding 2 under the Funding 2 basis rate
swaps, it will be made according to the relevant Funding 2 priority of payments.

      In the event that any of the Funding 2 basis rate swaps terminates prior
to the service of a Funding 2 intercompany loan enforcement notice or the latest
occurring final repayment date of any loan tranche advanced under the global
intercompany loan agreement, Funding 2 shall use its best efforts to enter into
a replacement swap transaction on terms acceptable to the rating agencies and
the Funding 2 security trustee and with a swap provider whom the rating agencies

                                      217


have previously confirmed in writing to Funding 2 and the Funding 2 security
trustee will not cause the then current ratings of our notes to be reduced,
withdrawn or qualified.

      Under the terms of the Funding 2 basis rate swaps, in the event that the
relevant rating of the Funding 2 basis rate swap provider (or any guarantor of
the Funding 2 basis rate swap provider) 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) 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. Such measures may include providing collateral for its obligations
under the Funding 2 basis rate swaps, arranging for its rights and obligations
under the Funding 2 basis rate swaps 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 swaps 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 swaps,
provided that in the event that Funding 2 wishes to designate an early
termination date (as defined in the Funding 2 basis rate swap agreement) and
there is a payment due to the Funding 2 basis rate swap provider, Funding 2 may
only designate such an early termination date if it has found a replacement swap
provider.

The issuer swaps

      To protect us against certain interest rate and/or currency risks in
respect of amounts received by us from Funding 2 under the global intercompany
loan agreement and amounts payable by us under each series and class of notes,
we 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 an issuer
swap provider (each, an "issuer swap agreement" and each transaction thereunder,
an "issuer swap").

      Under each issuer swap:

      (a)   we are scheduled to 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)  where a series and class of notes has been issued in a
                  specified currency other than sterling, on each note payment
                  date for such series and class of notes, an amount in sterling
                  equal to the principal payment (in the specified currency) to
                  be made on such series and class of notes on that note payment
                  date, such amount to be calculated by reference to the
                  relevant specified currency swap rate; and

            (iii) on each monthly payment date in respect of such series and
                  class of notes, an amount in sterling calculated by applying a
                  three month sterling LIBOR rate (or an interpolated sterling
                  LIBOR rate, as applicable) to the principal amount outstanding
                  of such notes; and

      (b)   the issuer swap provider is scheduled to pay to us:

            (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 series and class of notes, converted from
                  the specified currency into sterling at the specified currency
                  swap rate;

                                      218


            (ii)  where a series and class of notes has been issued in a
                  specified currency other than sterling, on each note payment
                  date in respect of such series and class of notes, an amount
                  in the specified currency equal to the principal payments to
                  be made on the relevant series and class of notes on that note
                  payment date; and

            (iii) on each note payment date in respect of such series and class
                  notes, an amount in the specified currency equal to the
                  interest to be paid in the specified currency on such series
                  and class of notes on that note payment date.

      On the earlier to occur of a step-up-date in respect of a series and class
of notes and a pass-through trigger event, the issuer swap agreement in respect
of that series and class of notes will be adjusted to provide for payments under
the issuer swap agreement to be due monthly in order to reflect the monthly
payments of interest on the applicable series and class of notes.

      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 (and where such notes have not been repaid
in full), we shall use our 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 issuer
security 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 reduced, withdrawn or qualified.

      Under the terms of each issuer swap, in the event that the relevant rating
of any issuer swap provider (or any guarantor of the issuer swap provider) 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) (a "swap downgrade event") and, where applicable, the then-current
ratings of the notes would or may, as applicable, be adversely affected as a
result of the downgrade, such issuer swap provider will be required to take
certain remedial measures. Such measures may include providing collateral for
its rights and 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, or guarantor of, its obligations under the relevant
issuer swap agreement or taking such other action as it may agree with the
relevant rating agency. A failure to take such steps will allow us to terminate
the relevant issuer swap agreement, provided that in the event that we wish to
designate an early termination date (as defined in the relevant issuer swap
agreement) and there is a payment due to the relevant issuer swap provider, we
may only designate such an early termination date if it has found a replacement
swap provider.

Termination of the swap transactions

      A swap transaction could also be terminated in certain other circumstances
set out in the relevant swap agreement each referred to as a "swap early
termination event" which include, but are not limited to, the following
circumstances:

      o     at the option of one party to the swap transaction, 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     in the case of the issuer swaps, the note trustee serving an issuer
            enforcement notice and, in the case of the Funding 2 basis rate
            swaps, the Funding 2 security trustee serving a Funding 2
            intercompany loan enforcement notice;

                                      219


      o     if withholding taxes are imposed on a swap provider's payments due
            to a change in law; or

      o     upon the occurrence of certain insolvency events in relation to the
            parties or its credit support provider, if applicable, or the merger
            of the relevant swap provider or its credit support provider, if
            applicable, without an assumption of the obligations under the swap
            transactions or the relevant credit support document (as the case
            may be), or changes in law resulting in the obligations of one of
            the parties or its credit support provider becoming illegal.

      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 swap termination payment to the other. Upon the
occurrence of a swap early termination event in relation to an issuer swap
agreement, we or the relevant swap provider may be liable to make a swap
termination payment to the other. This swap termination payment will be
calculated and made in sterling. The amount of any swap 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 swap termination payment could be substantial.

      If any swap termination payment is due by us to an issuer swap provider,
then pursuant to our obligations under the global intercompany loan agreement,
Funding 2 shall pay to us the amount required by us to pay the swap termination
payment due to the relevant swap provider. Following the termination of an
issuer swap, as a result of a swap provider default with respect to the relevant
issuer swap provider, any such swap termination payment will be made by us to
the issuer swap provider only after paying interest amounts due on the notes,
However, if we cause a default to occur that results in a swap termination
payment becoming due from us to an issuer swap provider, such payment will be
made by us in the same priority as we pay the relevant interest amounts due on
that series and class of notes. We shall apply amounts received from Funding 2
under the global intercompany loan agreement in respect of swap termination
payments in accordance with the issuer pre-enforcement revenue priority of
payments, the issuer pre-enforcement principal priority of payments or, as the
case may be, the issuer post-enforcement priority of payments. The application
by us of swap 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 and interest rate risks").

      Following termination of a Funding 2 basis rate swap, as a result of a
swap provider default with respect to the Funding 2 basis rate swap provider,
where a swap termination payment becomes 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 satisfying any debit
balance on the principal deficiency ledger. However, if Funding 2 causes a
default to occur that results in a swap 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 swap 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 - Swap termination payments may adversely affect
the funds available to make payments on the notes").

      If Funding 2 receives a swap 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
transaction is entered into and/or to acquire a

                                      220


replacement swap transaction. We will not receive extra amounts (over and above
interest and principal payable under the global intercompany loan agreement) as
a result of Funding 2 receiving a swap termination payment.

      If we receive a swap termination payment from an issuer swap provider,
then we shall use those funds towards meeting our costs in effecting any
applicable hedging transactions 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 us receiving a swap termination payment.

Taxation

      Neither we nor Funding 2 are obliged under any of the swap transactions to
gross up payments 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 us (as applicable) under a swap transaction if withholding taxes
are imposed on such payments. If withholding taxes are imposed due to a change
in tax law, a swap provider may have the right to terminate the applicable swap
transaction.

Limited recourse and swap payment obligation

      On any scheduled payment date under the Funding 2 basis rate swaps,
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
basis rate swap provider, subject to and in accordance with the relevant Funding
2 priority of payments. On any scheduled payment date under the Funding 2 basis
rate swaps, the Funding 2 basis rate swap provider will only be obliged to pay
to Funding 2 an amount that is proportionate to the amount of the payment that
it has received from Funding 2 on that date.

      Prior to the enforcement of the issuer security, on any scheduled payment
date under the issuer swaps, we 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 we have 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 scheduled payment date under the
issuer swaps, each issuer swap provider will only be obliged to pay to us an
amount that is proportionate to the amount of the payment that it has received
from us on or prior to that date.

                                      221


            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,
            Funding 2 and the seller in the trust property (including the
            relevant weighted average Funding share percentage, 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 Funding share, the current Funding 2
                  share, the current seller share, the current Funding share
                  percentage, the current Funding 2 share percentage and the
                  current seller share percentage 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 (the "principal ledger");

            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 sub-ledgers 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
                  sub-ledgers to record cash redraws and non-cash re-draws;

                                      222


            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;

      (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 monthly payment period:

            o     the amount of Funding 2 available revenue receipts to be
                  applied on all monthly payment dates falling in the relevant
                  monthly payment period to pay interest and fees then due under
                  the global intercompany loan agreement; and

            o     the amount of Funding 2 available principal receipts to be
                  applied on all monthly payment dates falling in the relevant
                  monthly payment period to repay principal then due under the
                  global intercompany loan agreement;

      (B)   maintaining the following ledgers on behalf of Funding 2:

            o     the Funding 2 cash accumulation ledger which will record the
                  principal receipts accumulated by Funding 2 to repay each
                  bullet loan tranche;

            o     the Funding 2 principal ledger, which will record the all
                  other 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 Funding 2 intercompany loan ledger, which will record
                  payments of interest and repayments of principal on each of
                  the loan tranches made under the global intercompany loan
                  agreement;

      (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 Funding 2 security trustee (as the case may be);

                                      223


      (D)   making withdrawals from the Funding 2 reserve account as and when
            required;

      (E)   making any required withdrawals under the Funding 2 liquidity
            reserve fund(s), if any;

      (F)   allocating and 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;

      (G)   providing Funding 2, the issuing entity, the Funding 2 security
            trustee and the rating agencies with a monthly report in relation to
            Funding 2;

      (H)   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

      (I)   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".

Compensation of cash manager

      The cash manager is paid an annual fee of (GBP)200,000 for its services
which is paid in equal installments monthly in arrear on 20th monthly payment
dates. 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 issuing entity under the global
intercompany loan agreement.

Resignation of cash manager

      The cash manager may resign only on giving 12 months' prior written notice
to the each Funding security trustee, each Funding beneficiary and the mortgages
trustee provided that the Funding security trustees and the Funding
beneficiaries and the mortgages trustee each consent in writing to the cash
manager's resignation and provided further that:

      o     a substitute cash manager has been appointed and a new cash
            management agreement is entered into on terms satisfactory to the
            Funding security trustees, the Funding beneficiaries and the
            mortgages trustee; and

      o     the then current ratings of the issuing entity's notes and the
            Funding issuing entities' notes would not be reduced, withdrawn or
            qualified as a result of that replacement.

Termination of appointment of cash manager

      The Funding security trustees, the Funding beneficiaries and/or the
mortgages trustee may, upon written notice to the cash manager, terminate the
cash manager's rights and obligations immediately on the occurrence of certain
events including:

      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 of such default from the Funding security trustees;

                                      224


      o     the cash manager fails to comply with any of its other obligations
            under the cash management agreement which in the opinion of the
            Funding 2 security trustee, is materially prejudicial to the
            interests of the holders of the notes issued by the issuing entity
            and does not remedy that failure within 20 days after the earlier of
            becoming aware of the failure and receiving written notice from the
            Funding security trustees; or

      o     the cash manager suffers an insolvency event.

      Upon termination of the appointment of the cash manager, each Funding
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 appointment is conditional upon the rating
agencies having previously confirmed in writing to the mortgages trustee, each
Funding beneficiary and each Funding security trustee that the then current
ratings of the issuing entity's notes and the notes of the Funding issuing
entities will not be reduced, 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, the Funding beneficiaries or the
Funding security trustees, 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 all amounts outstanding under the global
intercompany loan agreement and each Funding intercompany loan agreement have
been repaid or otherwise discharged.

Governing law

      The cash management agreement is governed by English law.

                                      225


                    Cash management for the issuing entity

      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, we appointed Northern Rock to provide
cash management services to us.

Cash management services to be provided to the issuing entity

      The issuer cash manager's duties include, but are not limited to:

      (A)   determining no later than the distribution date immediately
            preceding the relevant monthly payment period:

            o     the issuer available revenue receipts to be applied to pay
                  interest on the notes on all monthly payment dates falling
                  in the relevant monthly payment period to the applicable
                  issuer swap provider or to the noteholders, as applicable,
                  and to pay amounts due to other creditors of the issuing
                  entity;

            o     the issuer available principal receipts to be applied to pay
                  the applicable swap provider and to repay principal of the
                  notes on all monthly payment dates falling in the relevant
                  monthly payment period; 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)   allocating and applying issuer available revenue receipts and
            issuer available principal receipts in accordance with the
            relevant order of priority of payments for the issuing entity set
            out in the issuer cash management agreement;

      (C)   providing the issuing entity, Funding 2, the note trustee, the
            issuer security trustee and the rating agencies with quarterly
            reports in relation to the issuing entity;

      (D)   making all returns and filings required of the issuing entity and
            procuring the provision of company secretarial and administration
            services to the issuing entity;

      (E)   arranging payment of all fees to the London Stock Exchange plc or,
            as applicable, the Financial Services Authority;

      (F)   performing, if necessary, all currency and interest rate
            conversions free of charge, cost or expense at the relevant
            exchange rate; and

      (G)   calculating required subordinated amounts and determining whether
            issuance tests and conditions to the repayment of notes have been
            met.

Issuing entity's bank account

      The issuing entity maintains in its name (i) bank accounts with the
issuer account banks (together, the "issuer transaction account") and (ii) a
bank account with Northern Rock subject to the terms of the issuer guaranteed
investment contract, the issuer bank account agreement and the issuer deed of
charge (the "issuer GIC account"). The issuing entity may, with the prior
written consent of the issuer security trustee, open additional or replacement
bank accounts.


                                     226



      If the short-term, unguaranteed and unsubordinated ratings of an issuer
account bank cease to be rated "A-1+" by Standard & Poor's, "P-1" by Moody's
or "F1+" by Fitch, then the bank accounts of the issuing entity held with such
issuer account bank will be closed and a new bank account opened with a bank
that has the requisite ratings.

Compensation of issuer cash manager

      The issuer cash manager will be paid for its services an annual fee of
(GBP)200,000 which will be paid in equal installments monthly in arrear on
20th monthly payment dates. 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 issuing entity prior to
amounts due on the notes.

Resignation of issuer cash manager

      The issuer cash manager may resign only on giving 12 months' prior
written notice to the issuer security trustee and us provided that we and the
issuer security trustee have consented in writing to the issuer cash manager's
resignation and provided further 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 issuer security trustee and us; and

      o     that replacement would not cause the then current ratings of the
            notes to be reduced, withdrawn or qualified.

Termination of appointment of issuer cash manager

      The issuing entity or the issuer security 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 of such default from us or the issuer
            security 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 issuer security 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 issuer security trustee; or

      o     the issuer cash manager suffers an insolvency event.

      Upon termination of the appointment of the issuer cash manager, the
issuer security 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 appointment is
conditional upon the rating agencies having previously confirmed in writing to
the issuing entity and the issuer security trustee that the then current
ratings of the issuing entity's notes will not be reduced, 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



                                     227



the direction of the issuer security 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.




                                     228




                     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.

      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     an assignment by way of first fixed security of 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     a first fixed charge (which may take effect as a floating charge)
            of Funding 2's right, title, interest and benefit in the Funding 2
            GIC account, the Funding 2 transaction account, any Funding 2 swap
            collateral 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 made by or on behalf of Funding 2 including
            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 (and also extending over all Funding 2's
            Scottish assets 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.

Nature of security - fixed charge or floating charge

      For an asset to be regarded as being subject to a fixed charge, as a
general rule, Funding 2 should not be permitted to deal with such assets
without the consent of the Funding 2 security trustee. 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 encumbers 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



                                     229



which are not subject to any fixed charge 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 as
long as the capital market exemption is available. 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 by the
Funding 2 secured creditors and the Funding 2 security trustee of rights and
remedies without the consent of the administrator or leave of the court.

      The interest of the Funding 2 secured creditors in property and assets
over which there is a floating charge will rank behind the expenses of any
liquidation or administration and the claims of certain preferential creditors
on enforcement of the Funding 2 security. Section 250 of the Enterprise Act
2002 abolishes Crown Preference in relation to all insolvencies (and thus
reduces the categories of preferential debts that are to be paid in priority
to debts due to the holder of a floating charge) but a new Section 176A of the
Insolvency Act 1986 (as inserted by Section 251 of the Enterprise Act 2002)
requires a "prescribed part" (up to a maximum amount of (GBP)600,000) of the
floating charge realizations available for distribution to be set aside to
satisfy the claims of unsecured creditors. This means that the expenses of any
liquidation or administration, the claims of preferential creditors and the
beneficiaries of the prescribed part will be paid out of the proceeds of
enforcement of the floating charge ahead of amounts due to Funding 2 secured
creditors. The prescribed part will not be relevant to property subject to a
valid fixed security interest or to a situation in which there are no
unsecured creditors.

      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, service of a Funding
2 intercompany loan enforcement notice on Funding 2 (except in relation to
Scottish assets, in respect of which the floating charge will crystallize only
on the appointment of a receiver under it or upon Funding 2 going into
liquidation within the meaning of section 247(2) of the Insolvency Act 1986).
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.

      We expect that the appointment of an administrative receiver by the
Funding 2 security trustee under the Funding 2 deed of charge will not be
prohibited by Section 72A of the Insolvency Act 1986 as the appointment will
fall within the exception set out under Section 72B of the Insolvency Act 1986
(First exception: capital market).

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 Funding 2 intercompany loan enforcement notice, of amounts
standing to the credit of the Funding 2 transaction account on each monthly
payment date falling in a monthly payment period. This order of priority is
described under "Cashflows - Distribution of Funding 2 available revenue
receipts prior to the enforcement of the Funding 2 security" and "Cashflows -
Distribution of Funding 2 available principal receipts prior to the
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



                                     230



Funding 2 security trustee), following service of a Funding 2 intercompany
loan enforcement notice, of amounts received or recovered by the Funding 2
security trustee or a receiver appointed on its behalf. This order of priority
is described under "Cashflows - Distribution of monies following enforcement
of the Funding 2 security".

      If any other Funding 2 issuing entities are established to issue notes
and accordingly to make advances to Funding 2, such Funding 2 issuing entities
and other applicable creditors of Funding 2 will enter into deeds of accession
or supplemental deeds in relation to the Funding 2 deed of charge which may,
depending on the type of notes to be issued, require amendments, amongst other
things, to any of the Funding 2 pre-enforcement revenue priority of payments,
the Funding 2 pre-enforcement principal priority of payments, and the Funding
2 post-enforcement priority of payments.

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 Funding 2
intercompany loan enforcement notice (see "The global intercompany loan
agreement - Funding 2 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 AAA loan tranches, 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 all amounts owing in respect of all AAA
            loan tranches 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 condition 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 all amounts owing in
            respect of all AAA loan tranches and all prior ranking amounts due
            by Funding 2.

      The Funding 2 security trustee shall not be bound to make the
determinations 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 issuer security trustee. The authority of the issuer
security trustee to direct the Funding 2 security trustee to act derives from
the issuer's assignment to the issuer security trustee of its rights under the
Funding 2 deed of charge.

Delegation by the Funding 2 security trustee to an authorized 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



                                     231



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 issuing entity will not result in the
ratings on the notes being reduced, qualified or withdrawn. In the event of
any such appointment, the Funding 2 security trustee 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 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 be materially prejudicial to the interests
            of the Funding 2 secured creditors or that such modification is of
            a formal, minor or technical nature or is required by the rating
            agencies in respect of any other Funding 2 issuing entity or other
            person which accedes to the Funding 2 deed of charge; 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 be materially
            prejudicial to the interests of the Funding 2 secured creditors.

      Any such modification, authorization or waiver will be binding on the
Funding 2 secured creditors.

      When formulating its opinion and/or when exercising the rights,
benefits, trusts, authorities, directions and obligations under the
transaction documents to which it is a party, the Funding 2 security trustee
shall as a result of the operation of the provisions of the Funding 2 deed of
charge and the issuer deed of charge and the assignment by us of our rights
under the Funding 2 deed of charge to the issuer security trustee, act only at
the request or direction of the issuer security trustee.

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.
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, willful 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.


                                     232



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 the issuer security trustee (who must consult with the
Funding 2 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 issuer
            security trustee as being given in compliance with the issuer deed
            of charge 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;

      o     may assume that no Funding 2 intercompany loan event of default
            has occurred unless it has received notice from a Funding 2
            secured creditor or the issuer security trustee stating that a
            Funding 2 intercompany loan event of default has occurred and
            describing that Funding 2 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, gross negligence, willful 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 title to such
            property; and


                                     233



      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 the
            enforcement 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.

Governing law

      The Funding 2 deed of charge will be governed by and construed in
accordance with English law, except for any terms of the Funding 2 deed of
charge which are particular to the law of Scotland, which shall be construed
in accordance with Scots law.




                                     234


                 Security for the issuing entity's obligations

      To provide security for its obligations under the notes and the other
transaction documents, the issuing entity has entered into the issuer deed of
charge with the issuing entity 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.

Issuer security

      The issuing entity has granted the following security to be held by the
issuer security 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 issuing
            entity's rights and claims in respect of all security and other
            rights held on trust by the Funding 2 security trustee pursuant to
            the Funding 2 deed of charge;

      o     an assignment by way of first fixed security of the issuing
            entity'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     a first fixed charge (which may take effect as a floating charge)
            of the issuing entity's right, title, interest and benefit in the
            issuer transaction account, the issuer GIC account, any issuer
            swap collateral account and each other account (if any) of the
            issuing entity, 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 issuing entity's right, title, interest and benefit in all
            authorized investments made by or on behalf of the issuing entity,
            including all monies and income payable under those investments;
            and

      o     a first floating charge over all the assets and undertaking of the
            issuing entity which are not otherwise effectively subject to a
            fixed charge or assignment by way of security as described in the
            preceding paragraphs.

      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 such secured party
exercises such control.

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 -
Nature of security - fixed charge or floating charge". We expect that an
appointment of an administrative receiver by the issuer security 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 exception set out
under Section 72B of the Insolvency Act 1986 (First exception: Capital
Market).


                                     235



      The security interests created by the issuing entity under the issuer
deed of charge are binding on the creditors of the issuing entity and neither
a liquidator, an administrator nor any creditor of the issuing entity has or
will have (save as a result of a preferential claim or lien or priority rights
arising by operation of law) any right or claim against the issuing entity
which ranks in priority to or pari passu with the rights and claims of the
issuer security trustee (as trustee for the issuer secured creditors under the
issuer deed of charge) secured by the issuer deed of charge.

      In a liquidation or administration of the issuing entity, neither the
issuing entity nor a liquidator or administrator or creditor of the issuing
entity would be able to contest successfully or avoid or have set aside:

      (a)   the validity of the security interests created by the issuing
            entity pursuant to the issuer deed of charge; or

      (b)   the application by the issuer security trustee of monies received
            or recovered by it or by a receiver appointed by it after the
            security under the issuer deed of charge becomes enforceable, in
            accordance with the issuer post-enforcement priority of payments.

      The issuer security trustee's interest may, however, be or become
subject to prior third party rights, claims or interests.

Issuer pre-enforcement and post-enforcement priority of payments

      The issuer deed of charge 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 issuer security trustee (or the issuer cash manager on its
behalf), following service of an issuer enforcement notice, of amounts
received or recovered by the issuer security trustee or a receiver appointed
on its behalf. This order of priority is described under "Cashflows".

      On the issuance of any series and class of notes, any new issuer swap
providers or start-up loan providers will enter into deeds of accession or
supplemental deeds in relation to the issuer deed of charge which may,
depending on the type of notes to be issued, require amendments, amongst other
things, to any of the issuer pre-enforcement revenue priority of payments, the
issuer pre-enforcement principal priority of payments, and the issuer
post-enforcement priority of payments.

Enforcement

      The issuer security will become enforceable upon the service on the
issuing entity of an issuer enforcement notice.

Conflicts

      The issuer deed of charge contains provisions which require the issuer
security trustee, whilst the notes are outstanding, to act only at the
direction of the note trustee. 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 group of
series, or conflict between the class B noteholders of one series and the class
B noteholders of another series or group of series, or conflict between the
class M noteholders of one series and the class M noteholders of another
series or group of series, or conflict between the class C noteholders of one
series and the class C noteholders of



                                     236



another series or group of series or conflict between the class D noteholders
of one series and the class D noteholders of another series or group of
series, then a resolution directing the note trustee to take any action shall
be deemed to have been duly passed only if passed at separate meetings of 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 issuer security trustee will only be obliged to act if it is
indemnified to its satisfaction. For more information on how conflicts between
noteholders are resolved, 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 issuer security
trustee and the note trustee acting on behalf of the noteholders) agrees under
the issuer deed of charge that only the issuer security trustee may enforce
the security created by the issuer deed of charge and it will not take steps
directly against the issuing entity to recover amounts owing to it by the
issuing entity unless the issuer security trustee has become bound to enforce
the issuer security but has failed to do so within 30 days of becoming so
bound.

Modification and waiver, fees, retirement and responsibilities of the issuer
security trustee

Modification and waiver

      Without the consent of any of the noteholders or any of the other issuer
secured creditors, the issuer security trustee may:

      o     agree to modifications to the transaction documents provided that
            the issuer security trustee is of the opinion that such
            modification will not be materially prejudicial to the interests
            of the issuer secured creditors or that such modification is of a
            formal, minor or technical nature; 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 issuer security trustee is of the opinion that such breach
            will not be materially prejudicial to the interests of the issuer
            secured creditors.

      Any such modification, authorization or waiver will be binding on the
issuer secured creditors.

      As a result of the operation of the provisions of the issuer deed of
charge, when formulating its opinion and/or when exercising the rights,
benefits, trusts, authorities, directions and obligations under the
transaction documents to which it is a party, the issuer security trustee
shall, whilst any of the notes are outstanding, act only at the request or
direction of the note trustee.

Fees, expenses and indemnity

      The issuing entity will reimburse the issuer security trustee for all
costs and expenses properly incurred in acting as issuer security trustee. In
addition, the issuing entity shall pay to the issuer security trustee a fee of
such amount and on such dates as will be agreed from time to time by the
issuer security trustee and the issuer. The issuing entity shall indemnify the
issuer 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



                                     237



the fraud, gross negligence, willful default or breach of the terms of the
issuer deed of charge by the issuer security trustee or any of its officers or
employees.

Retirement and removal

      Subject to the appointment of a successor issuer security trustee, the
issuer security trustee may retire after giving three months' notice in
writing to the issuing entity. If within 60 days of having given notice of its
intention to retire, the issuing entity has failed to appoint a replacement
issuer security trustee, the outgoing issuer security 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 issuing entity may remove the issuer security trustee or appoint
a new issuer security 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 issuer security 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 issuer security trustee's duties and liabilities. These
include the following:

      o     the issuer security 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 issuer security trustee may assume that no note event of
            default has occurred unless the issuer security trustee has
            received express notice from an issuer secured creditor stating
            that a note event of default has occurred and describing that note
            event of default;

      o     the issuer security trustee is not required to monitor or
            supervise the functions of each issuer account bank or of any
            other person under any transaction document;

      o     the issuer security 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 issuing entity and
            every determination made shall bind the noteholders and all of the
            other issuer secured creditors;

      o     each noteholder and each other issuer secured creditor must make
            its own independent appraisal, without reliance on the issuer
            security trustee, as to the financial condition and affairs of the
            issuing entity;

      o     the issuer 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 issuer deed of charge or any other transaction
            document unless caused by the issuer security trustee's fraud,
            gross negligence, willful default or breach of the terms of the
            issuer deed of charge;

      o     the issuer security trustee may accept such title as the issuing
            entity has to the issuer charged property and will not be required
            to investigate or make inquiry into the issuing entity's title to
            such property;

      o     the issuer security 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


                                     238



      o     the issuer security trustee is not required to take steps or
            action in connection with the transaction documents (including
            enforcing the issuer security) unless (1) whilst the notes are
            outstanding it has been directed or instructed to do so the
            noteholders in accordance with Conditions 10 and 11 (see
            "Description of the US notes") or (2) following the redemption of
            the notes, by any other issuer secured creditor provided that, in
            each case, it has been indemnified and/or secured to its
            satisfaction against all costs, liabilities and claims which it
            may incur or in respect of which it may become liable.

      The issuer 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 issuer security 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 is governed by English law.



                                     239




                         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 issuing entity 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 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 issuing entity in
favor of the note trustee and the noteholders. The main covenants are that the
issuing entity will pay interest on, and repay the 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 issuing entity also covenants that it will do all things necessary
to maintain the listing on the official list and to maintain trading of the
notes on the Market 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 two directors of the issuing entity to the effect that no note event
of default exists or has existed since the date of the previous annual
statement and that the issuing entity has complied with all its obligations
under the issuer transaction documents (to which it is a party) 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 class A notes of any series are outstanding and
thereafter the interests of class B noteholders take precedence for so long as
the class B notes of any series are outstanding and thereafter the interests
of class M noteholders take precedence for so long as the class M notes of any
series are outstanding and thereafter the interests of the class C noteholders
take precedence for so long as the class C notes of any series are outstanding
and thereafter the interests of the class D notes take precedence for so long
as the class D notes of any series 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 affected 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, as amended (the "Trust Indenture Act"). 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 issuing
            entity to the note trustee;

      (c)   ability of noteholders to waive certain past defaults of the
            issuing entity;


                                     240



      (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
            issuing entity in writing, and the ability of the issuing entity
            to remove the note trustee under certain circumstances.

      Further, the trust deed provides that notwithstanding any other
provision therein, in compliance with Section 315(d) of the Trust Indenture
Act, none of the provisions therein shall, in any case in which the note
trustee has failed to show the degree of care and diligence required of it as
trustee under the trust deed (including any requirement under the Trust
Indenture Act), having regard to the provisions of the trust deed conferring
on the note trustee any powers, authorities or any discretion, relieve the
note trustee from or indemnify the note trustee against any liabilities which
by virtue of any rule of law (including any provision of the Trust Indenture
Act) would otherwise attach to it in respect of any gross negligence, wilful
default, breach of duty or breach of trust of which it may be guilty in
relation to its duties under the trust deed.

      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 Trust Indenture Act, 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.



                                     241



                                   The notes

      Each issuance of notes will be authorized by a resolution of the board
of directors of the issuing entity prior to the relevant closing date. Each
issue of notes will be constituted by a deed or deeds supplemental to the
trust deed between the issuing entity 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 issuing
entity, 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 and the related
prospectus supplement (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 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 issuing
entity expects that DTC, Clearstream, Luxembourg or Euroclear will take any
action permitted to be taken by a beneficial owner of 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


                                     242



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 issuing entity will maintain a paying agent in the
United Kingdom until the date on which the listed 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 note 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 note 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 issuing entity. None of the issuing entity, 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 United States Securities and Exchange Act of 1934, as
            amended (the "Exchange Act").


                                     243



      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
issuing entity 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 issuing entity understands that under existing industry practices,
when the issuing entity 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


                                     244



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 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 issuing entity believes to be
reliable, but the issuing entity 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 issuing entity
for action by noteholders. Beneficial owners will only be able to act to the
extent they receive the appropriate proxies to do so from


                                     245



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 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 issuing entity, 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 issuing entity 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 issuing entity 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



                                     246



            agency registered under the Exchange Act and, in each case, the
            issuing entity 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 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 issuing entity, 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 issuing entity. No
service charge will be made for any registration of transfer or exchange of
any individual note certificates.




                                     247




                          Description of the US notes

      The following is a summary of the material terms and conditions of the
US notes offered pursuant to this prospectus and the related prospectus
supplement, 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. 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 and a deed or deeds supplemental to the trust deed
            entered into between the note trustee and us from time to time;

      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
            issuer security trustee, the note trustee, the issuer swap
            providers, certain other parties and us; and

      o     if applicable to a series and class of notes, an issuer swap
            agreement dated the closing date in respect of such series and
            class of notes, between the issuer swap provider 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 issuing entity;

      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, issuer
            security trustee and note trustee.

      Noteholders can view drafts of the trust deed (including each deed
supplemental thereto), the paying agent and agent bank agreement, the issuer
deed of charge, the Funding 2 deed of charge and the issuer swap agreements 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.


                                     248



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 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 only be transferred in the minimum denominations specified
in the applicable prospectus supplement. 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.


                                     249



      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.

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 Conditions 4 and 5 and subject to the
conditions and priorities set out under "Cashflows":

      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; and

      o     the Class D notes of each series will rank without preference or
            priority between themselves.

      The note trustee is required to have regard to the interests of all
classes of noteholders equally. However, except where the transaction
documents expressly provide otherwise, if there are any class A notes
outstanding (of any series) 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 (of that series or any other series), then the
note trustee will have regard to the interests of the class A noteholders
only. Except where the transaction documents expressly provide otherwise, if
there are no class A notes outstanding and there are any class B notes
outstanding (of any series), 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 (of
that series or any other series), then the note trustee will have regard to
the interests of the class B noteholders only. Except where the transaction
documents expressly provide otherwise, if there are no class A notes
outstanding and no class B notes outstanding and there are any class M notes
outstanding (of any series), 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 (of that series or any other
series), then the note trustee will have regard to the interests of the class
M noteholders only. Except where the transaction documents expressly provide
otherwise, 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 (of any series), and if there is or may be a conflict between the
interests of the class C noteholders


                                     250



and the interests of the class D noteholders (of that series or any other
series), then the note trustee will have regard to the interests of the class
C noteholders only.

      Except in certain limited circumstances described in Condition 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 Condition 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 Condition 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 Condition 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 Condition 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 Condition
11 there are provisions limiting the power of the class C noteholders and the
class D noteholders to pass an effective extraordinary resolution, depending
on its effect on the class M noteholders. Likewise, except in the limited
circumstances described in Condition 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
Condition 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, in determining whether 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), will have regard to confirmations (if issued)
from each of the rating agencies that the then current ratings of the relevant
notes will not be reduced, withdrawn or qualified by that exercise and any
other confirmation which it considers, in its sole and absolute discretion, is
appropriate. The rating agencies will not be obliged to provide such
confirmations if so requested by the note trustee.

      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
issuer security trustee who will hold it for itself and on behalf of the
issuer secured creditors (which definition includes the note trustee and 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;


                                     251



      o     permit any other person other than itself and the issuer security
            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.

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 note payment date(s) in each year specified for
such note in the applicable prospectus supplement up to (and including) the
final maturity date.

      If interest is required to be calculated in respect of any fixed rate
note for a period other than an interest period, such interest shall be
calculated by applying the rate of interest specified for such note 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:


                                     252



      (i)   if "Actual/Actual (ISMA)" is specified for such note 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 note
                  payment date for such notes (or, if none, the interest
                  commencement date) to (but excluding) the relevant note
                  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 for such note in the applicable
            prospectus supplement, the number of days in the period from (and
            including) the most recent note payment date for such note (or, if
            none, the interest commencement date) to (but excluding) the
            relevant note payment date (such number of days being calculated
            on the basis of a year of 360 days with twelve 30-day months)
            divided by 360.

(B)   Interest on floating rate notes

      (i)   Note payment dates

            Each floating rate 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 note payment
            date(s) in each year specified for such note in the applicable
            prospectus supplement. Such interest will be payable in respect of
            each interest period. If a business day convention is specified
            for a floating rate note in the applicable prospectus supplement
            and (x) if there is no numerically corresponding day in the
            calendar month in which a note payment date for such note should
            occur or (y) if any note payment date would otherwise fall on a
            day that is not a business day, then, if the business day
            convention specified is:

            (a)   the "following business day convention", the note payment
                  date for such note shall be postponed to the next day which
                  is a business day; or

            (b)   the "modified following business day convention", the note
                  payment date for such note 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 note



                                     253



                  payment date shall be brought forward to the immediately
                  preceding business day; or

            (c)   the "preceding business day convention", the note payment
                  date for such note shall be brought forward to the
                  immediately preceding business day.

      (ii)  Rate of interest

            The rate of interest payable from time to time in respect of a
            floating rate note will be determined in the manner specified in
            the applicable prospectus supplement.

            (a)   ISDA Determination for floating rate notes

                  Where "ISDA Determination" is specified for such note 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 for such note in the applicable
                  prospectus supplement) the margin (if any). For the purposes
                  of this subparagraph (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 for such note
                        in the applicable prospectus supplement;

                  (2)   the designated maturity is the period specified for
                        such note in the applicable prospectus 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 for
                        such note 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 notes

                  Where "Screen Rate Determination" is specified for a
                  floating rate note in the applicable prospectus supplement
                  as the manner in which the rate of interest for such note 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



                                     254



                  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 agent bank. If five or more of such
                  offered quotations are 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
                  agent bank for the purpose of determining the arithmetic
                  mean (rounded as provided above) of such offered quotations.

            If the reference rate from time to time in respect of a floating
            rate note is specified for such note in the applicable prospectus
            supplement as being other than LIBOR or EURIBOR, the rate of
            interest in respect of such note will be determined as provided
            for such note 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 a floating rate note for any interest period,
            then, in the event that the rate of interest for such note 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 note for such interest
            period shall be such minimum rate of interest.

            If the applicable prospectus supplement specifies a maximum rate
            of interest for such note for any interest period, then, in the
            event that the rate of interest for such note 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 note for such interest
            period shall be such maximum rate of interest.

      (iv)  Determination of rate of interest and calculation of interest
            amounts

            The agent bank 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.

            The agent bank will calculate the amount of interest payable on
            the floating rate 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 subunit 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 for a floating rate note in accordance with
            this paragraph (iv) for any interest period:

            (a)   if "Actual/365" or "Actual/Actual (ISDA)" is specified for
                  such note 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 for such note in the
                  applicable prospectus supplement, the actual number of days
                  in the interest period divided by 365;


                                     255



            (c)   if "Actual/365 (Sterling)" is specified for such note in the
                  applicable prospectus supplement, the actual number of days
                  in the interest period divided by 365 or, in the case of a
                  note payment date falling in a leap year, 366;

            (d)   if "Actual/360" is specified for such note 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 for such
                  note 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 twelve 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 for such note
                  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 twelve
                  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 note 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 agent bank will cause the rate of interest and each interest
            amount for each interest period and the relevant note payment date
            to be notified to the note trustee, the issuer security 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 are for
            the time being listed, quoted and/or traded 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. Each
            interest amount and note 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 are for the time being
            listed or by which they have been admitted to listing and to
            noteholders in accordance with Condition 14.

      (vi)  Determination or calculation by note trustee

            If for any reason at any relevant time after the closing date, the
            agent bank or, as the case may be, the calculation agent defaults
            in its obligation to determine the rate of interest for a floating
            rate note or the agent bank defaults in its obligation to
            calculate any interest amount for such note in accordance with
            subparagraph (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



                                     256



            minimum rate of interest or maximum rate of interest specified for
            such note 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 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
            Condition 4(b), whether by the 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 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)   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 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 trust deed.

(D)   Deferred interest

      To the extent that the funds available to us, subject to and in
accordance with the relevant issuer priority of payments, to pay interest on
any series and class of notes (other than the most senior class of notes of
any series then outstanding) on a note payment date for such notes (after
payment of or provision for our liabilities of a higher priority) are
insufficient to pay the full amount of such interest, payment of the shortfall
attributable to such series and class of notes ("deferred interest"), will not
then fall due but will instead be deferred until the first note payment date
for such notes thereafter on which sufficient funds are available (after
payment of or provision for our liabilities of a higher priority and subject
to and in accordance with the relevant issuer priority of payments) to fund
the payment of such deferred interest to the extent of such available funds.

      Such deferred interest will accrue interest ("additional interest") at
the rate of interest applicable from time to time to the applicable series and
class of notes and payment of any additional interest will also be deferred
until the first note payment date for such notes thereafter on which funds are
available (after payment of or provision for our liabilities of a higher
priority subject to and in accordance with the relevant issuer priority of
payments) to us to pay such additional interest to the extent of such
available funds.

      Amounts of deferred interest and additional interest shall not be
deferred beyond the final maturity date of the applicable series and class of
notes, when such amounts will become due and payable.

      Payments of interest due on a note payment date in respect of the most
senior class of notes of any series then outstanding will not be deferred. In
the event of the delivery of an issuer enforcement notice (as described in
Condition 9), the amount of interest in respect of such


                                     257



notes that was due but not paid on such note payment date will itself bear
interest at the applicable rate until both the unpaid interest and the
interest on that interest are paid.

5.    Redemption, purchase and cancellation

(A)   Final redemption

      If the US notes have not previously been redeemed in full as described
in this Condition 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 note payment date for a series and class of notes, other than a
note payment date on which such notes are to be redeemed under Conditions
5(A), (D), (E) or (F), we shall repay principal in respect of such notes in an
amount equal to:

      (i)   (a)   prior to the earlier to occur of the step-up date (if any)
                  in respect of such notes and a pass-through trigger event
                  (and subject to the terms of the issuer deed of charge
                  regarding the funding, replenishment and application of the
                  issuer reserve fund) the lower of:

                  (1)   the amount due to be paid on such note payment date as
                        specified for such notes in the applicable prospectus
                        supplement; and

                  (2)   the amount (if any) repaid on the corresponding loan
                        payment date in respect of the related loan tranche
                        and pursuant to the global intercompany loan agreement
                        (and which is available, under the terms of the issuer
                        deed of charge and the issuer cash management
                        agreement to repay principal in respect of such notes)
                        converted, where the specified currency for such notes
                        is not sterling, into the specified currency at the
                        specified currency exchange rate for such notes;

            provided that, in the case of any series and class of pass-through
            notes, the amount of principal to be repaid by us in respect of
            such notes on the applicable note payment date shall be calculated
            in accordance with sub-paragraph (2) above; or

            (b)   following the earlier to occur of the step-up date (if any)
                  in respect of such notes and a pass-through trigger event
                  (whereupon each following monthly payment date for such
                  notes shall constitute a note payment date for such notes)
                  and subject to the terms of the issuer deed of charge
                  regarding the funding, replenishment and application of the
                  issuer reserve fund, the amount (if any) repaid on the
                  corresponding loan payment date in respect of the related
                  loan tranche and pursuant to the global intercompany loan
                  agreement converted, where the specified currency for such
                  notes is not sterling, into the specified currency at the
                  specified currency exchange rate; and

      (ii)  the amount standing to the credit of the issuer reserve fund which
            is available (subject to the terms of the issuer deed of charge)
            to repay principal in respect of such notes converted where the
            specified currency for such notes is not sterling, into sterling
            at the specified currency exchange rate for such notes.

      To the extent that there are insufficient funds available to us to repay
the amount due to be paid on such note payment date, we will be required to
repay the shortfall, to the extent that we


                                     258



receive funds therefor (and subject to the terms of the issuer deed of charge
and the issuer cash management agreement) on subsequent note payment dates in
respect of such notes.

(C)   Note principal payments and principal amount outstanding

      On the distribution date immediately preceding each note 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 issuer security 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 Condition 14 by no later than the
business day after the relevant note 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 30 and not more than 60 days prior
notice to the note trustee and the noteholders, redeem a series and class of
notes at the then redemption amount together with any accrued interest on the
following dates:

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

      o     any such note payment date for such notes on which the aggregate
            principal amount outstanding of such notes and all other classes
            of notes of the same series is less than 10% of the aggregate
            principal amount outstanding of such series of notes as at the
            closing date on which such notes were issued.

      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 (1) we will have funds available to make the required payment of
principal and interest due in respect of the notes on the relevant note
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 deed
of charge and the cash management agreement and (2) the repayment tests will
be satisfied following the making of such redemptions.


                                     259



(E)   Optional redemption for tax and other reasons

      If we satisfy the note trustee that on the next note payment date for a
series and class of notes either:

      (i)   we would be required to withhold or deduct from amounts due on a
            series and class of 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
            in respect of the loan tranche under the global intercompany loan
            agreement which was funded by such notes, 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 us or 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
such notes at their redemption amount together with any accrued interest on
the next following note payment date in respect of such notes, 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 (1) that we will have
funds available to make the required payment of principal and interest due in
respect of the notes on the relevant note 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 deed of charge and the issuer cash
management agreement and (2) the repayment tests will be satisfied following
the making of such redemptions.

      In addition to the foregoing, if at any time it becomes unlawful for us
to make, fund or allow to remain outstanding under the global intercompany
loan agreement, 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 us, the issuer security trustee and the
note trustee (whereupon we will notify you in accordance with Condition 14),
to prepay the global intercompany loan on any loan 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, together with any accrued interest, on
the equivalent note payment date.


                                     260



(F)   Optional Redemption for Implementation of Recast Banking Consolidation
      Directive

      If Northern Rock informs us that the implementation of the Recast
Banking Consolidation Directive in the United Kingdom has, in Northern Rock's
sole opinion, had an adverse effect on Northern Rock's regulatory capital
position, then on the note payment date for a series and class of notes
specified in the applicable prospectus supplement (if any) and any note
payment date for such notes 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 such series and class of notes at their redemption
amount together with any accrued interest on the next following note payment
date for such notes, provided that (i) an issuer enforcement notice has not
been served; and (ii) no such note payment date shall fall after December 31,
2010. We may only redeem the notes as described above if we have prior to the
date of such notice provided to note trustee a certificate to the effect that
(1) we will have the funds available to make the required payment of principal
and interest due in respect of the notes on the relevant note 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 deed of charge
and the cash management agreement, and (2) the repayment tests will be
satisfied following the making of such redemptions.

(G)   Redemption amounts

      For the purposes of this Condition 5, "redemption amount" means, in
respect of any series and class of notes, the amount specified in relation to
such notes in the applicable prospectus supplement or, if not specified:

      (i)   in respect of each note (other than a zero coupon note), the
            principal amount outstanding of such note; and

      (ii)  in respect of each zero coupon note, an amount calculated in
            accordance with the following formula:

      redemption amount = RP x (1 + AYy)

      where:

      RP =        the reference price (as specified in the applicable
                  prospectus supplement);

      AY =        the accrual yield expressed as a decimal (as specified in
                  the applicable prospectus supplement); and

      y =         a fraction, the numerator of which is equal to the number of
                  days (calculated on the basis of a 360-day year consisting
                  of 12 months of 30 days each) from (and including) the first
                  closing date of the applicable series and class of notes to
                  (but excluding) the date fixed for redemption or, as the
                  case may be, the date upon which such note becomes due and
                  payable and the denominator of which is 360.

      If the amount payable in respect of any zero coupon note upon redemption
of such zero coupon note pursuant to Condition 5(A), (B), (D), (E) or (F)
above or upon its becoming due and repayable as provided in Condition 9 is
improperly withheld or refused, the amount due and repayable in respect of
such note shall be the amount calculated as provided in paragraph (b) above as
though the reference therein to the date fixed for the redemption or, as the
case may be, the date upon which such note becomes due and payable were
replaced by reference to the date which is the earlier of:

      (i)   the date on which all amounts due in respect of such note have
            been paid; and


                                     261



      (ii)  the date on which the full amount of the moneys payable in respect
            of such note 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 Condition 14.

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
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 Condition 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 Condition 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 or on account of any tax unless a withholding or
deduction is required by any



                                     262



applicable law. If a withholding or deduction for or on account of tax is
made, the relevant paying agent or we will account to the relevant authority
for the amount so withheld or deducted. Neither we nor any paying agent are
required to make any additional payments to noteholders for such withholding
or deduction.

9.    Events of default

      An event of default under the provisions of the notes will constitute a
"note event of default" as described below.

(A)   Class A Noteholders

      The note trustee in its absolute discretion may give notice to us of a
class A note event of default (as defined below) in respect of the class A
notes, 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 class
            A notes (which for this purpose and the purpose of any
            extraordinary resolution referred to in this Condition 9(A) means
            the class A notes of all series instituted by the trust deed); or

      o     directed to do so by an extraordinary resolution passed at a
            meeting of the noteholders of the class A notes.

      If any of the following events occurs and is continuing it is called a
"class A note event of default":

      o     we fail to pay for a period of ten business days (in the case of
            class A notes having the 17th monthly payment date) or seven
            business days (in the case of class A notes having the 20th
            monthly payment date) any amount of principal of the class A notes
            of any series when such payment ought to have been paid in
            accordance with the conditions or we fail to pay for a period of
            eighteen business days (in the case of class A notes having the
            17th monthly payment date) or fifteen business days (in the case
            of class A notes having the 20th monthly payment date) any amount
            of interest on the class A notes of any series 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 class A notes of any series, 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 holders of the
            class A notes of such series; 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


                                     263



            approved by the note trustee in writing or by an extraordinary
            resolution (as defined in the trust deed) of the holders of the
            class A notes; 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 or the making of an application 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 servicer 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

      o     if a Funding 2 intercompany loan enforcement notice is served in
            respect of any Funding 2 intercompany loan agreement while the
            class A notes of any series are outstanding.

(B)   Class B Noteholders

      The terms described in this Condition 9(B) will have no effect so long
as any class A notes of any series are outstanding. Subject thereto, for so
long as any class B notes are outstanding, the note trustee may, in its
absolute discretion, give notice of a class B note event of default (as
defined below) in respect of the class B notes, 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 not less than 25
            per cent. in aggregate principal amount outstanding the class B
            Notes (which for this purpose and the purpose of any extraordinary
            resolution referred to in this Condition 9(B) means the class B
            notes of all series constituted by the trust deed); or

      o     directed to do so by an extraordinary resolution passed at a
            meeting of the holders of the class B notes.

      If any of the following events occurs and is continuing it is called a
"class B note event of default":

      o     we fail to pay a period of ten business days (in the case of class
            B notes having the 17th monthly payment date) or seven business
            days (in the case of class B notes having the 20th monthly payment
            date) any amount of principal of the class B notes of any series
            when such payment ought to have been paid in accordance with the
            conditions or we fail to pay for a period of eighteen business
            days (in the case of class B notes having the 17th monthly payment
            date) or fifteen business days (in the case of class B notes
            having the 20th monthly payment date) any amount of interest on
            the




                                     264



            class B notes of any series when such payment ought to have been
            paid in accordance with the conditions; or

      o     the occurrence of any of the events in Condition 9(A) above but so
            that any reference to class A notes and class A noteholders shall
            be read as references to class B notes and class B noteholders.

(C)   Class M Noteholders

      The terms described in this Condition 9(C) will have no effect so long
as any class A notes or class B notes of any series are outstanding. Subject
thereto, for so long as any class M notes are outstanding, the note trustee
may, in its absolute discretion, give notice of a class M note event of
default (as defined below) in respect of the class M notes, 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 not less than 25
            per cent. in aggregate principal amount outstanding of the class M
            Notes, (which for this purpose and the purposes of any
            extraordinary resolution referred to in this Condition 9(C) means
            the class M note, of all series constituted by the trust deed); or

      o     directed to do so by an extraordinary resolution passed at a
            meeting of the holders of the class M notes.

      If any of the following events occurs and is continuing it is called a
"class M note event of default":

      o     we fail to pay a period of ten business days (in the case of class
            M notes having the 17th monthly payment date) or seven business
            days (in the case of class M notes having the 20th monthly payment
            date) any amount of principal of the class M notes of any series
            when such payment ought to have been paid in accordance with the
            conditions or we fail to pay for a period of eighteen business
            days (in the case of class M notes having the 17th monthly payment
            date) or fifteen business days (in the case of class M notes
            having the 20th monthly payment date) any amount of interest on
            the class M notes of any series when such payment ought to have
            been paid in accordance with the conditions; or

      o     the occurrence of any of the events in Condition 9(A) above but so
            that any reference to class A notes and class A noteholders shall
            be read as references to class M notes and class M noteholders.

(D)   Class C Noteholders

      The terms described in this Condition 9(D) will have no effect so long
as any class A notes, class B notes or class M notes of any series are
outstanding. Subject thereto, for so long as any class C notes are
outstanding, the note trustee may, in its absolute discretion, give notice of
a class C note event of default (as defined below) in respect of the class C
notes, 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 not less than 25
            per cent. in aggregate principal amount outstanding of the class C
            notes (which for this purpose and the purpose of any extraordinary
            resolution referred to in this Condition 9(D) means the class C
            notes of all series constituted by the trust deed); or

      o     directed to do so by an extraordinary resolution passed at a
            meeting of the holders of the class C notes.


                                     265



      If any of the following events occurs and is continuing it is called a
"class C note event of default":

      o     we fail to pay a period of ten business days (in the case of class
            C notes having the 17th monthly payment date) or seven business
            days (in the case of class C notes having the 20th monthly payment
            date) any amount of principal of the class C notes of any series
            when such payment ought to have been paid in accordance with the
            conditions or we fail to pay for a period of eighteen business
            days (in the case of class C notes having the 17th monthly payment
            date) or fifteen business days (in the case of class C notes
            having the 20th monthly payment date)any amount of interest on the
            class C notes of any series when such payment ought to have been
            paid in accordance with the conditions; or

      o     the occurrence of any of the events in Condition 9(A) above but so
            that any reference to class A notes and class A noteholders shall
            be read as references to class C notes and class C noteholders.

(E)   Class D Noteholders

      The terms described in this Condition 9(E) will have no effect so long
as any class A notes, class B notes, class M notes or class C notes of any
series are outstanding. Subject thereto, for so long as any class D notes are
outstanding, the note trustee may, in its absolute discretion, give notice of
a class D note event of default (as defined below) in respect of the class D
notes, 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 not less than 25
            per cent. in aggregate principal amount outstanding of the class D
            notes (which for this purpose and the purpose of any extraordinary
            resolution referred to in this Condition 9(E) means the class D
            notes of all series constituted by the trust deed); or

      o     directed to do so by an extraordinary resolution passed at a
            meeting of the holders of the class D notes.

      If any of the following events occurs and is continuing it is called a
"class D note event of default":

      o     we fail to pay a period of ten business days (in the case of class
            D notes having the 17th monthly payment date) or seven business
            days (in the case of class D notes having the 20th monthly payment
            date) any amount of principal of the class D notes of any series
            when such payment ought to have been paid in accordance with the
            conditions or we fail to pay for a period of eighteen business
            days (in the case of class D notes having the 17th monthly payment
            date) or fifteen business days (in the case of class D notes
            having the 20th monthly payment date) any amount of interest on
            the class D notes of any series when such payment ought to have
            been paid in accordance with the conditions; or

      o     the occurrence of any of the events in Condition 9(A) above but so
            that any reference to class A notes and class A noteholders shall
            be read as references to class D notes and class D noteholders.

      An issuer enforcement notice is a written notice from the note trustee
to the issuer security trustee, the Funding 2 security trustee and to us
declaring the notes to be immediately due. When it is given, the notes of all
series and classes will become immediately due at their principal amount
outstanding together with accrued and unpaid interest (or, in the case of a
zero



                                     266



coupon note, at its redemption amount calculated in accordance with Condition
5(G)) 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 or the trust deed (including the terms and conditions of the notes) or
any of the other transaction documents to which it is a party and may, at its
discretion and without notice, at any time after the issuer security has
become enforceable (including after the service of an issuer enforcement
notice in accordance with Condition 9), instruct the issuer security trustee
to take such steps as it may think fit to enforce the issuer security. The
note trustee shall not be bound to take steps or institute such proceedings
unless:

      o     (subject in all cases to Condition 11(2) and to the restrictions
            contained in the trust deed to protect the interests of any higher
            ranking class of noteholders) it shall have been so directed by an
            extraordinary resolution (as described in Condition 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 one quarter 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 and/or secured to its satisfaction.

      The issuer security trustee shall not be bound to take such steps or
take any such other action unless it is so directed by the note trustee and
indemnified and/or secured 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, the trust deed or the issuer deed of
charge unless (1) the note trustee or the issuer security trustee, as
applicable, 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 one quarter 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 issuer security 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 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 (b) such proceeds of enforcement have
            been so distributed in



                                     267



            accordance with the terms of the issuer deed of charge and (c)
            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 issuer security trustee certifies that there is
            no further amount outstanding under the global intercompany loan
            agreement,

      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.

      In respect of the class A notes, the trust deed provides that:

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of the class A notes of one
            series only shall be deemed to have been duly passed if passed at
            a meeting of the holders of the class A notes of that series;

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of the class A notes of any
            two or more series but does not give rise to a conflict of
            interest between the holders of such two or more series of class A
            notes, shall be deemed to have been duly passed if passed at a
            single meeting of the holders of such two or more series of class
            A notes;

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of the class A notes of any
            two or more series and gives or may give rise to a conflict of
            interest between the holders of such two or more series of class A
            notes, shall be deemed to have been duly passed only if, in lieu
            of being passed at a single meeting of the holders of such two or
            more series of class A notes, it shall be passed at separate
            meetings of the holders of such two or more series of class A
            notes.

      In respect of the class B notes, the trust deed provides that:


                                     268



      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of the class B notes of one
            series only shall be deemed to have been duly passed if passed at
            a meeting of the holders of the class B notes of that series;

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of the class B notes of any
            two or more series but does not give rise to a conflict of
            interest between the holders of such two or more series of class B
            notes, shall be deemed to have been duly passed if passed at a
            single meeting of the holders of such two or more series of class
            B notes;

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of the class B notes of any
            two or more series and gives or may give rise to a conflict of
            interest between the holders of such two or more series of class B
            notes, shall be deemed to have been duly passed only if, in lieu
            of being passed at a single meeting of the holders of such two or
            more series of class B notes, it shall be passed at separate
            meetings of the holders of such two or more series of class B
            notes.

      In respect of the class M notes, the trust deed provides that:

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of the class M notes of one
            series only shall be deemed to have been duly passed if passed at
            a meeting of the holders of the class M notes of that series;

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of the class M notes of any
            two or more series but does not give rise to a conflict of
            interest between the holders of such two or more series of class M
            notes, shall be deemed to have been duly passed if passed at a
            single meeting of the holders of such two or more series of class
            M notes;

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of the class M notes of any
            two or more series and gives or may give rise to a conflict of
            interest between the holders of such two or more series of class M
            notes, shall be deemed to have been duly passed only if, in lieu
            of being passed at a single meeting of the holders of such two or
            more series of class M notes, it shall be passed at separate
            meetings of the holders of such two or more series of class M
            notes.

      In respect of the class C notes, the trust deed provides that:

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of the class C notes of one
            series only shall be deemed to have been duly passed if passed at
            a meeting of the holders of the class C notes of that series;

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of the class C notes of any
            two or more series but does not give rise to a conflict of
            interest between the holders of such two or more series of class C
            notes, shall be deemed to have been duly passed if passed at a
            single meeting of the holders of such two or more series of class
            C notes;

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of the class C notes of any
            two or more series and gives or may give rise to a conflict of
            interest between the holders of such two or more series of class C
            notes, shall be deemed to have been duly passed only if, in lieu
            of being passed at a single meeting of the holders of such two or
            more series of class C notes, it shall be passed at separate
            meetings of the holders of such two or more series of class C
            notes.


                                     269



      In respect of the class D notes, the trust deed provides that:

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of the class D notes of one
            series only shall be deemed to have been duly passed if passed at
            a meeting of the holders of the class D notes of that series;

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of the class D notes of any
            two or more series but does not give rise to a conflict of
            interest between the holders of such two or more series of class D
            notes, shall be deemed to have been duly passed if passed at a
            single meeting of the holders of such two or more series of class
            D notes;

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of the class D notes of any
            two or more series and gives or may give rise to a conflict of
            interest between the holders of such two or more series of class D
            notes, shall be deemed to have been duly passed only if, in lieu
            of being passed at a single meeting of the holders of such two or
            more series of class D notes, it shall be passed at separate
            meetings of the holders of such two or more series of class D
            notes.

      In respect of a class of notes of any series constituting two or more
sub-classes, the trust deed provides that:

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of notes of one sub-class
            only of such class, shall be deemed to have been duly passed if
            passed at a meeting of the holders of the notes of such sub-class;

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of more than one sub-class of
            notes of such class but does not give rise to a conflict of
            interest between the holders of such sub-classes of notes, shall
            be deemed to have been duly passed if passed at a single meeting
            of the holders of all such sub-classes of notes; and

      o     a resolution which, in the sole opinion of the note trustee,
            affects the interests of the holders of more than one sub-class of
            notes of such class and gives or may give rise to a conflict of
            interest between the holders of such sub-classes of notes, shall
            be deemed to have been duly passed only if, in lieu of being
            passed at a single meeting of the holders of such sub-classes of
            notes, it shall be passed at separate meetings of the holders of
            such sub-classes of notes.

      The quorum for any meeting of the noteholders of any series and class of
notes or any one or more series of notes of the same class convened to
consider a resolution (except for the purpose of passing an extraordinary
resolution or a programme resolution) will be:

      o     one or more persons holding or representing not less than
            one-twentieth of the aggregate principal amount outstanding of
            such series and class of notes or such one or more series of notes
            of the same class; or

      o     at any adjourned meeting, one or more persons being or
            representing noteholders of such series and class of notes or such
            one or more series of notes of the same class, whatever the total
            principal amount of the outstanding notes so represented.

      A "resolution" means a resolution (excluding an extraordinary resolution
or a programme resolution) passed at a meeting duly convened and held in
accordance with the provisions of the trust deed by a simple majority of the
persons voting thereat upon a show of hands or if a poll is duly demanded by a
simple majority of the votes cast on such poll.


                                     270



      Subject as provided in the following paragraph, the quorum for a meeting
of the noteholders of any series and class of notes or any one or more series
of notes of the same class convened to consider an extraordinary resolution
will be:

      o     one or more persons holding or representing more than half of the
            aggregate principal amount outstanding of such series and class of
            notes or such one or more series of notes of the same class; or

      o     at any adjourned meeting, one or more persons being or
            representing noteholders of such series and class of notes or such
            one or more series of notes of the same 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 a series and class of notes, the currency of payment, the issuer
priority of payments or the quorum or majority required in relation to these
terms, require a quorum for passing an extraordinary resolution of:

      o     one or more persons holding or representing in total not less than
            three quarters of the aggregate principal amount outstanding of
            the relevant series and class of notes or of the relevant one or
            more series of notes of the same class; or

      o     at any adjourned meeting, at least one quarter of the aggregate
            principal amount outstanding of such series and class of notes or
            such one or more series of notes of the same class.

      An "extraordinary resolution" means (a) a resolution passed at a meeting
of the noteholders of a particular class, series or series and classes duly
convened and held in accordance with the provisions of the issuer trust deed
by a majority consisting of not less than three-fourths of the persons voting
thereat upon a show of hands or if a poll is duly demanded by a majority
consisting of not less than three-fourths of the votes cast on such poll
provided that, where the meeting of the noteholders of a particular class,
series or series and classes is held during a monthly payment period but
following the 17th monthly payment date falling in such monthly payment period
and as a result of the occurrence of a note event of default resulting from
the failure by us to pay any amount of interest or principal due on the notes
as described under the third bullet point to Conditions 9(A), 9(B), 9(C), 9(D)
or 9(E), such majority shall include (i) upon a show of hands, not less than
three-fourths of the persons voting thereat and representing the notes of such
class, series or series and classes with a 20th monthly payment date; or (ii)
if a poll is duly demanded, not less than three-fourths of the votes cast on
such poll in respect of the notes of such class, series or series and classes
with a 20th monthly payment date, or (b) a resolution in writing signed by or
on behalf of all the noteholders of a particular class, series or series and
classes of notes which resolution may be contained in one document or several
documents in like form each signed by or on behalf of one or more of the
relevant noteholders.

      A resolution signed by or on behalf of all the noteholders of the
relevant series and class or of the relevant one or more series of notes of
the same class who for the time being are entitled to receive notice of a
meeting under the 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 in Condition 11(3):

      o     no extraordinary resolution of the class B noteholders of any
            series shall take effect while the class A notes (of that series
            or of any other series) remain outstanding unless sanctioned by an
            extraordinary resolution of the class A noteholders of each
            series, or



                                     271



            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.

      o     no extraordinary resolution of the class M noteholders of any
            series shall take effect while the class A notes or class B notes
            (in each case, of that series or of any other series) remain
            outstanding unless sanctioned by an extraordinary resolution of
            the class A noteholders and an extraordinary resolution of the
            class B noteholders, in each case of each series, or the note
            trustee, is of the opinion that it would not be materially
            prejudicial to the respective interests of the class A noteholders
            and/or the class B noteholders of each series (as applicable).

      o     no extraordinary resolution of the class C noteholders of any
            series shall take effect while the class A notes, class B notes or
            class M notes (in each case, of that series or of any other
            series) 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, in each case of each series, or the note
            trustee, is of the opinion that it would not be materially
            prejudicial to the respective interests of the class A
            noteholders, the class B noteholders and the class M noteholders
            of each series (as applicable).

      o     no extraordinary resolution of the class D noteholders of any
            series shall take effect while the class A notes, class B notes,
            class M notes or class C notes (in each case, of that series or of
            any other series) 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, in each case
            of each series, or the note trustee, is of the opinion that it
            would not be materially prejudicial to the respective interests of
            the class A noteholders, the class B noteholders, the class M
            noteholders and/or the class C noteholders of each series (as
            applicable).

(2)   Programme resolution

      Notwithstanding the provisions set out in Conditions 9, 10 and 11(1):

      o     any request in writing by the noteholders of any class of notes to
            direct the note trustee to take any action pursuant to Condition 9
            and/or Condition 10 that is made during a monthly payment period
            but following the 17th monthly payment date falling in such
            monthly payment period and as a result of the occurrence of a note
            event of default resulting from the failure by us to pay any
            amount of interest or principal due on the notes as described
            under the third bullet point to Conditions 9(A), 9(B), 9(C), 9(D)
            or 9(E) shall not be binding upon the note trustee unless, among
            other things, the holders of the relevant class of notes making
            such request includes the holders of not less that 25 per cent. in
            aggregate principal amount outstanding of the relevant class of
            notes with a 20th monthly payment date;

      o     any extraordinary resolution of the noteholders of any class of
            notes to direct the note trustee to take any action pursuant to
            Condition 9 and/or Condition 10 (a "programme resolution") shall
            only be capable of being passed at a single meeting of the
            noteholders of all series of such class of notes. The quorum at
            any such meeting for passing a programme resolution shall be:

            (a)   one or more persons holding or representing more than half
                  of the aggregate principal amount outstanding of the notes
                  of such class provided that where such meeting is held
                  during a monthly payment period but following the 17th
                  monthly payment date falling in such monthly payment period
                  and as a result of the



                                     272



                  occurrence of a note event of default resulting from the
                  failure by us to pay any amount of interest or principal due
                  on the notes as described under the third bullet point to
                  Conditions 9(A), 9(B), 9(C), 9(D) or 9(E), such quorum shall
                  include one or more persons holding or representing more
                  than half of the aggregate principal amount outstanding of
                  the notes of such class with a 20th monthly payment date; or

            (b)   at any adjourned and reconvened meeting, one or more persons
                  being or representing noteholders of such class of notes,
                  whatever the aggregate principal amount outstanding of such
                  class of notes so held or represented by them provided that
                  where such meeting is held during a monthly payment period
                  but following the 17th monthly payment date falling in such
                  monthly payment period and as a result of the occurrence of
                  a note event of default resulting from the failure by us to
                  pay any amount of interest or principal due on the notes as
                  described under the third bullet point to Conditions 9(A),
                  9(B), 9(C), 9(D) or 9(E), such quorum shall include one or
                  more persons being or representing noteholders of such class
                  of notes with a 20th monthly payment date, whatever the
                  aggregate principal amount outstanding of such class of
                  notes so held or represented by them.

(3)   Approval of modifications and waivers by Noteholders

      No extraordinary resolution of the noteholders of any one or more series
of class A notes to sanction a modification of, or any waiver or authorization
of any breach, or proposed breach of, any of the provisions of the issuer
transaction documents or the terms and conditions of such notes shall take
effect unless it has been sanctioned by an extraordinary resolution of the
class B noteholders, an extraordinary resolution of the class M noteholders,
an extraordinary resolution of the class C noteholders and an extraordinary
resolution of the class D noteholders, in each case of each series, or the
note trustee is of the opinion that it would not be materially prejudicial to
the respective interests of the class B noteholders, the class M noteholders,
the class C noteholders and the class D noteholders of each series.

      After the class A notes have been fully redeemed, no extraordinary
resolution of the noteholders of any one or more series of class B notes to
sanction a modification of, or any waiver or authorization of any breach, or
proposed breach of, any of the provisions of the issuer transaction documents
or the terms and conditions of such notes shall take effect unless it has been
sanctioned by an extraordinary resolution of the class M noteholders, an
extraordinary resolution of the class C noteholders and an extraordinary
resolution of the class D noteholders, in each case of each series, or the
note trustee is of the opinion that it would not be materially prejudicial to
the respective interests of the class M noteholders, the class C noteholders
and the class D noteholders of each series.

      After the class A notes and class B notes have been fully redeemed, no
extraordinary resolution of the noteholders of any one or more series of class
M notes to sanction a modification of, or any waiver or authorization of any
breach, or proposed breach of, any of the provisions of the issuer transaction
documents or the terms and conditions of such notes shall take effect unless
it has been sanctioned by an extraordinary resolution of the class C
noteholders and an extraordinary resolution of the class D noteholders, in
each case of each series, or the note trustee is of the opinion that it would
not be materially prejudicial to the respective interests of the class C
noteholders and the class D noteholders of each series.

      After the class A notes, class B notes and class M notes have been fully
redeemed, no extraordinary resolution of the noteholders of any one or more
series of class C notes to sanction a modification of, or any waiver or
authorization of any breach, or proposed breach of,



                                     273



any of the provisions of the issuer transaction documents or the terms and
conditions of such notes shall take effect unless it has been sanctioned by an
extraordinary resolution of the class D noteholders, in each case of each
series, or the note trustee is of the opinion that it would not be materially
prejudicial to the interests of the class D noteholders of each series.

(4)   Modifications and waivers by the note trustee

      The note trustee, may, without the consent of the noteholders, (1) agree
to any modification of, or to the waiver or authorization of any breach or
proposed breach of, the terms and conditions of any series and class 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 such
series and class of notes or any other series and class of notes or (2)
determine that any note event of default in respect of a series and class of
notes shall not be treated as such, provided that, in any such case, it is not
in the opinion of the note trustee materially prejudicial to the interest of
the noteholders of such series and class of notes or of any other series and
class of notes or (3) agree 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 or, as the
case may be, the issuer security 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 or, as the case may be, the
issuer security trustee, agrees otherwise, shall be promptly notified to the
noteholders and the rating agencies in accordance with Condition 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 a class,
series or series and class thereof 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 and the issuer security trustee

      The note trustee and the issuer security trustee are entitled to be
indemnified and relieved from responsibility in certain circumstances,
including provisions, among others, relieving them from taking enforcement
proceedings unless indemnified to their satisfaction. The note trustee and the
issuer security trustee are also entitled to be paid their costs and expenses
in priority to any interest payments to noteholders.

      The note trustee and the issuer security trustee and their related
companies are entitled to enter into business transactions with us, Northern
Rock plc or related companies of either of


                                     274



them and to act as note trustee or as security 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 and the issuer security 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 or the issuer security trustee, as applicable.

      Furthermore, the note trustee and the issuer security trustee will be
relieved of liability for making searches or other inquiries in relation to
the assets comprising the issuer security. The note trustee and the issuer
security trustee do not have any responsibility in relation to the legality
and the enforceability of the trust arrangements and the related issuer
security. Neither the note trustee nor the issuer security trustee will be
obliged to take any action that might result in its incurring personal
liabilities. Neither the note trustee nor the issuer security trustee is
obliged to monitor or investigate the performance of any other person under
the issuing entity 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 persons are properly
performing their duties, unless it receives express notice to the contrary.

      Neither the note trustee nor the issuer security trustee will 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


                                     275



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 paragraphs of this Condition 14 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 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
nonexclusive jurisdiction of the courts of England.




                                     276



     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 homeowner and who
grants the mortgage over his 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 regulated 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, 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 the Land Registry. The
registrar allocates a unique title number. Consequently if there are freehold
and leasehold registered interests in the same property, then there will be
more than one register of title and a separate title number is allocated to
each interest in such 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 that is the subject of that title number. 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 prior to the
Land Registration Act 2002, practice varied 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
            absolute title. A person registered with absolute title owns the
            specified estate in the land free from all interests other than
            those entered on the register, those classified as notice,
            caution, unregistered interests which override registered
            disposition (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.


                                     277



      The property is also identified by a plan retained at the 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 the 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 the 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 the Land Charges Registry in order to be
effective against a subsequent purchaser or mortgagee of the land.

Taking security over land

      A legal charge of registered land may only be effected once the charge
has been registered with the Land Registry. Prior to registration, it will
take effect only as an equitable mortgage or charge. A registered legal charge
is subject to pre-existing registered legal charges but has priority over
pre-existing mortgages which are not registered and legal charges registered
subsequent to it. Where land is registered therefore, a mortgagee must
register its legal charge at the Land Registry in order to secure priority
over any subsequent holder of a legal charge. Priority of mortgages (whether
legal, including legal charges, 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 legal charge. 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 the 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
his 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 the Land Charges Registry
and the date of creation of the mortgage/legal charge. Generally speaking
where all else is equal between two competing mortgages, the priority will be
determined by the date of creation of the mortgage/legal charge.


                                     278



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 the Land Registry or the 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 conditions 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 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.

      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.

      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


                                     279



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 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.



                                     280



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 regulated
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. Any sale of land (including a long leasehold interest in land) to
which the title has not yet been registered in the Land Register 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 and the existence of
any standard security over it are established by the entries on the Land
Register relating to that land. Prior to 22 January 2007 the holder of the
title received a land certificate containing official copies of the relevant
entries on the Land Register. Similarly, the holder of any standard security
over the land in question received a charge certificate containing official
copies of the entries relating to that security. However, in terms of the
Automated Registration of Title to Land (Electronic Communications) (Scotland)
Order 2006 and the Land Registration (Scotland) Rules 2006, with effect from
22 January 2007 such land and charge certificates will only be issued to the
relevant title or security holder if so requested at the time of the relevant
registration and will otherwise be available in electronic form only. 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.


                                     281



      The relevant Land Register entries and land certificate (whether in
paper or electronic form) will reveal the present owners of the land, together
with any standard securities and other interests (other than certain
overriding interests and certain interests implied by law) affecting the land.
They 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 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 relevant Land Register entries and land certificate.

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


                                     282



            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

      (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 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, 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.




                                     283




                   Material United Kingdom tax consequences

      The following, which applies only to persons who are the absolute
beneficial owners of notes, is a discussion of our understanding of current UK
tax law and HM Revenue & Customs practice as at the date of this prospectus
relating to certain aspects of the UK taxation of the notes. Sidley Austin
(UK) LLP, UK tax advisers to Northern Rock plc, has prepared and reviewed the
discussion below of material United Kingdom tax consequences and confirmed to
us that this discussion represents its opinion. The discussion assumes that
the final documentation conforms with the description in the prospectus. The
discussion also assumes that all payments made pursuant to the final
documentation are calculated on arms' length terms. The discussion is not a
comprehensive analysis of the tax consequences arising in respect of the notes
and some aspects of the discussion do not apply to certain classes of taxpayer
(such as dealers). If you are in any doubt about your tax position or if you
may be subject to tax in a jurisdiction other than the UK you should seek your
own professional advice.

Withholding tax

      Where interest is payable on notes which have a maturity of less than
one year (and which are not issued under arrangements the effect of which is
to render such notes part of a borrowing with a total term of a year or more),
the interest will not be "yearly interest" for the purposes of the Income Tax
Act 2007 (the "ITA 2007") and accordingly payments of interest on such notes
may be made without deduction or withholding for or on account of UK income
tax.

      In respect of all other notes, interest bearing notes will constitute
"quoted Eurobonds" within the meaning of section 987 of the ITA 2007 while the
notes are listed on a "recognised stock exchange" within the meaning of
section 1005 of the ITA 2007. The London Stock Exchange is such a recognised
stock exchange. Under HM Revenue & Customs published practice, securities will
be treated as listed on the London Stock Exchange while they are admitted to
the official list and admitted to trading by the London Stock Exchange.
Payments of interest on such notes as fall outside the scope of the preceding
paragraph, but which are quoted Eurobonds, may be made without deduction or
withholding for or on account of UK income tax irrespective of whether the
notes are in global form or in definitive form. In other cases, UK income tax
may have to be withheld at the savings rate (currently 20 per cent.) from
payments of interest on the notes, subject to any direction to the contrary
from HM Revenue & Customs 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 933 to 937
of the ITA 2007.

      Where notes are to be, or may be redeemed at, a premium, any such
element of premium may constitute a payment of interest. Payments of interest
are subject to deduction or withholding for or on account of UK income tax as
outlined above.

      Any discount element associated with zero coupon notes will not be
subject to deduction or withholding for or on account of UK income tax.

      Payments of interest and principal with respect to the notes will be
subject to any applicable withholding taxes and the issuing entity will not be
obliged to pay additional amounts in relation thereto.

Direct assessment of non-UK resident holders of the notes to UK tax on interest

      Interest on the notes constitutes UK source income and, as such, may be
subject to income tax by direct assessment even where paid without deduction
or withholding for or on account of UK tax, subject to any direction to the
contrary from HM Revenue & Customs in respect of such relief as may be
available pursuant to the provisions of an applicable double taxation treaty.


                                     284



      However, interest with a UK source received without deduction or
withholding for or on account of UK income 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 or withholding for or on
account of UK income tax, noteholders who are not resident in the UK may be
able to recover all or part of the tax deducted or withheld 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 UK corporation tax and obtain
relief as income on all returns (including interest), profits or gains arising
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 income tax on the amount of
any interest received in respect of such notes.

      The Notes will not be regarded by HM Revenue & Customs as constituting
"qualifying corporate bonds" within the meaning of Section 117 of the Taxation
of Chargeable Gains Act 1992. Accordingly, a disposal of Notes may 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 note payment date for such notes 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. For notes
which constitute variable rate securities, taxation in respect of such a
disposal will be computed on the basis that such amount as HM Revenue &
Customs considers to be just and reasonable will be treated as accrued income.
However, the transferee of a variable rate security will not be entitled to
any relief on such amount. Notes which have a step-up date for interest will
constitute variable rate securities for this purpose.

      Noteholders who are individuals may wish to note that HM Revenue &
Customs has power to obtain information (including the name and address of the
beneficial owner of the interest) from any person in the United Kingdom who
either pays interest to or receives interest for the benefit of an individual,
or who either pays amounts payable on the redemption of Notes to or receives
such amounts for the benefit of an individual. Information so obtained may, in
certain


                                     285



circumstances, be exchanged by HM Revenue & Customs with the tax authorities
of the jurisdiction in which the noteholder is resident for tax purposes.

Stamp duty and stamp duty reserve tax

      No UK stamp duty or stamp duty reserve tax is payable on the issue or
transfer of the notes, whether such notes are in global or definitive form.

The EU Savings Directive (2003/48/EC)

      Under the EU Savings Directive EU Member States are required to provide
to the tax authorities of another Member State details of payments of interest
(or similar income) paid by a person within its jurisdiction to an individual
resident in that other Member State. However, for a transitional period,
Belgium, Luxembourg and Austria are instead required (unless during that
period they elect otherwise) to operate a withholding system in relation to
such payments (the ending of such transitional period being dependent upon the
conclusion of certain other agreements relating to information exchange with
certain other countries).




                                     286



                    Material United States tax consequences

General

      The following section is a discussion of the anticipated 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"), subject to
the qualifications set forth in the applicable prospectus supplement.

      In general, the discussion assumes that a holder acquires a US note at
original issuance at its issue price (generally the first price at which a
substantial amount of substantially similar notes are sold for money,
excluding sales to bond houses, brokers, or similar persons or organizations
acting in the capacity of underwriters, placement agents or wholesalers) 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; insurance companies; tax-exempt organizations;
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 synthetic security 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 discussion does not describe any tax consequences
arising under the laws of any taxing jurisdiction other than the US federal
government. In addition, please consult the applicable prospectus supplement
in the event the US notes are denominated in a currency other than US dollars.

      This discussion is based on the US federal income 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
discussion. Further, the following discussion assumes that the issuing entity,
Funding 2 and the mortgages trustee, in its capacity as trustee for the
mortgage trust, will conduct their affairs as described in this prospectus and
in accordance with assumptions made by, and representations made to, counsel.

      Sidley Austin LLP, US federal income tax counsel to Northern Rock ("US
federal income tax counsel"), has prepared and reviewed the statements under
the heading "Material United States tax consequences". As described under "-
Tax status of the issuing entity, Funding 2, mortgages trustee and mortgages
trust", US federal income tax counsel is of the opinion that the mortgages
trustee, acting as trustee of the mortgages trust, Funding 2 and the issuing
entity 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 federal income tax counsel is also of the opinion that, although
there is no authority on the treatment of instruments substantially similar to
the US notes, the class A, class B and class M US notes will be treated as
debt for US federal income tax purposes and the class C US notes should be
treated as debt for US federal income tax purposes.

      An opinion of US federal income tax counsel is not binding on the
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. As a
result, the IRS or a court may disagree with all or part of the discussion
herein. Accordingly, the issuing entity encourages persons considering the
purchase of US notes to consult their own tax advisors as to the personal US
tax


                                     287



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 federal income 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 eligible to elect, and has made a
valid election, to be treated as a United States person despite not meeting
those requirements.

      If an entity that is treated as a partnership for US federal income tax
purposes holds US notes, the US federal income tax treatment generally will
depend upon the activities of the partnership and the status of the partners.

Tax status of the issuing entity, Funding 2, mortgages trustee and mortgages
trust

      Under the transaction documents, each of the issuing entity, 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 federal income tax counsel is of
the opinion that, assuming compliance with the transaction documents, none of
the issuing entity, 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 issuing entity, Funding 2, or the
mortgage trust or any of their assets as a REMIC (a type of securitization
vehicle 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, it is the opinion of US
federal income tax counsel that the class A, class B and class M US notes will
be treated as debt for US federal income tax purposes and that the class C US
notes should be treated as debt for US federal income tax purposes. See "-
Alternative Characterization of the US notes". The issuing entity intends to
treat the US notes as debt of the issuing entity for all purposes, including
US federal income tax purposes. In general, the characterization of an
instrument for US federal income tax purposes as debt or equity by its issuing
entity as of the time of issuance is binding on a holder (but not the IRS),
unless the holder takes an inconsistent position and discloses such position
on its US federal income tax return.

      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"). For
purposes of this discussion, it is assumed that the US notes will accrue
interest at a rate equal to LIBOR plus a margin (or other qualified floating
rate within the meaning of Treas. Reg. ss. 1.1275-5), and,


                                     288



hence the US notes should be treated as "variable rate debt instruments" for
US federal income tax purposes. Please consult the applicable prospectus
supplement in the event the US notes accrue interest at a rate other than a
qualified floating rate.

      With respect to US notes that have a stated maturity of more than one
year (i.e., other than short-term obligations, discussed below), the issuing
entity 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, assuming that
such interest is treated as qualified stated interest, discount on such 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 such US notes. It is possible that interest
on certain US notes could be treated as OID because such interest is subject
to deferral in certain limited circumstances (as described under "Description
of the US Notes - 4(D) Deferred Interest").

      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 US notes and accordingly, the issuing entity 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.

      With respect to US notes that have a stated maturity of not greater than
one year ("short-term obligations"), US holders that report income for US
federal income tax purposes under the accrual method are required to accrue
OID on short-term obligations on a straight-line basis unless an election is
made to accrue the OID under a constant yield method (based on daily
compounding). A US holder who is an individual or other cash method holder is
not required to accrue OID on a short-term obligation unless such holder
elects to do so. If such an election is not made, any gain recognized by such
holder on the sale, exchange or maturity of such short-term obligation will be
ordinary income to the extent of the holder's ratable share of OID accrued on
a straight-line basis, or upon election under the constant yield method (based
on daily compounding), through the date of the sale, exchange or maturity.

      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 qualified 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


                                     289



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 issuing
entity and the holders of the US notes is not clear because there is no
authority on transactions comparable to that contemplated herein. Prospective
investors are encouraged to consult their own tax advisors regarding the
personal tax consequences with respect to the potential impact of an
alternative characterization of the US notes for US federal income tax
purposes. One possible alternative characterization is that the IRS could
assert that the lowest subordinated class of notes or any other class of notes
should be treated as equity in the issuing entity for US federal income tax
purposes because the issuing entity may not have substantial equity. If any
class of US 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
("CFC") for such US holder.

      A US note that is treated as an equity interest in a PFIC or CFC rather
than a debt instrument for US federal income tax purposes would have certain
timing and character consequences to a US holder and could require certain
elections and disclosures that would need to be made shortly after acquisition
to avoid potentially adverse US federal income tax consequences. If the
issuing entity was treated as a PFIC in which a US holder owns an equity
interest, 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 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 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). The issuing entity does not intend to provide
information that would enable a holder of a US note to make a QEF election and
the mark to market election will only be available during any period in which
the US notes are traded on a qualifying exchange or market. The issuing entity
encourages persons considering the purchase or ownership of 10 per cent. or
more of any class of US notes (or combination of classes) that is treated as
equity for US federal income tax purposes to consult their own tax advisors
regarding the personal US tax consequences resulting from such an acquisition
under the special rules applicable to CFCs under the Code.


                                     290



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 withhold 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 considering purchasing US notes are encouraged to
consult their own tax advisors as to the personal US tax consequences of the
foregoing withholding tax requirements.




                                     291




             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.




                                     292



                             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 issuing entity, the servicer, 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 issuing entity, the
servicer, 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). In addition, newly enacted legislation which became effective on
August 17, 2006 (the Pension Protection Act of 2006) provides a new statutory
exemption for prohibited transactions between a plan and a person that is a
party in interest (other than a fiduciary or an affiliate that has or
exercises discretionary authority or control or renders investment advice with
respect to the assets involved in the transaction) solely by reason of
providing services to the plan, provided that there is adequate consideration
for the transaction. Prospective investors should consult with their advisors
regarding the Pension Protection Act of 2006 and this statutory exemption.
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.


                                     293



      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 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 issuing entity 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 issuing entity and transactions
by the issuing entity 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 lowest subordinated class of 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 class
A, class B and class M US notes will, and the class C US notes should, be
treated as 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 issuing entity. If the underlying assets of the
issuing entity 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 issuing
entity, and any other parties with authority or control with respect to the
issuing entity, 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


                                     294



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 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 issuing entity, the servicer, 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.




                                     295




             Enforcement of foreign judgments in England and Wales

      The issuing entity 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 issuing entity 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 issuing entity 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 issuing entity 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 of the issuing entity 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 issuing entity has been advised by Sidley Austin (UK) LLP, English
counsel to Northern Rock, 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.



                                     296



                 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.




                                     297




                                 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 Northern Rock by Sidley Austin (UK) LLP.
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
Northern Rock by Sidley Austin 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 by Mourant du Feu &
Jeune, London.



                                     298



                                 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 class or sub-class of such series 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 US
notes 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 Securities Act. Any
underwriters of the US notes that are not US registered broker dealers will
agree that they will offer and sell the US notes within the United States
through 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


                                     299



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.

United Kingdom

      Each underwriter will represent and agree that:

      o     in relation to any US notes which have a maturity of less than one
            year, (i) it is a person whose ordinary activities involve it in
            acquiring, holding, managing or disposing of investments (as
            principal or agent) for the purposes of its business and (ii) it
            has not offered or sold and will not offer or sell any US notes
            other than to persons whose ordinary activities involve them in
            acquiring, holding, managing or disposing of investments (as
            principal or as agent) for the purposes of their businesses or who
            it is reasonable to expect will acquire, hold, manage or dispose
            of investments (as principal or agent) for the purposes of their
            businesses where the issue of the US notes would otherwise
            constitute a contravention of Section 19 of the FSMA by the
            issuing entity;

      o     it has only communicated or caused to be communicated and will
            only communicate or cause to be communicated an 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 US notes in circumstances in which section
            21(1) of the FSMA does not apply to the issuing entity; 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 US
            notes in, from or otherwise involving the United Kingdom.

General

      The underwriters will represent and agree that they have complied and
will comply with all applicable securities laws and regulations in force in
any jurisdiction in which they purchase, offer, sell or deliver US notes or
possess them or distribute the prospectus or any other offering material and
will obtain any consent, approval or permission required by them for the
purchase, offer, sale or delivery by them of US 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 issuing entity
shall have no responsibility for them. Furthermore, the underwriters will
represent and agree that they have not and 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 issuing entity 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 (other than as
described above), or pursuant to any exemption available thereunder, or assume
any responsibility for facilitating such sale.

      The underwriters will agree that they 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.



                                     300




                            Reports to noteholders

      The servicer will prepare annual and monthly reports that will contain
information about the issuing entity, the notes and the mortgage portfolio.
The financial information contained in the reports will not be prepared in
accordance with generally accepted accounting principles of any jurisdiction.
Annual and monthly reports prepared by the servicer will be sent by the
servicer on behalf of the issuing entity to Cede & Co. and Citivic, as
applicable, as the registered holder of the notes, unless and until individual
note certificates are issued. Reports will not be sent to beneficial owners of
the notes by the servicer. Cede & Co. and Citivic, as applicable, may make
such reports available to beneficial owners upon request in accordance with
their rules.

      The registrants will file with the SEC all required annual reports on
Form 10-K, periodic reports on Form 10-D and reports on Form 8-K.



                                     301


                        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 issuing entity passed on
January 18, 2005.

Listing of notes

      Application will be made to the FSA 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 will also be made to the London Stock Exchange for
each class of the notes to be admitted to trading on the Gilt Edged and Fixed
Income Market of the London Stock Exchange.

      It is expected that each series and class of notes which is to be
admitted to the official list and to trading on the Gilt Edged and Fixed
Income Market of 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
and to making the final terms relating to the notes available to the public in
accordance with the Prospectus Directive and associated UK and EU implementing
legislation.

      This prospectus has been prepared in compliance with the Prospectus
Rules Instrument, 2005, made pursuant to the FSMA.

      The issuing entity and the directors of the issuing entity accept
responsibility for the information contained in this prospectus. To the best
of the knowledge and belief of the issuing entity and the directors of the
issuing entity (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 issuing entity and the directors of the issuing entity 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

      Currently, none of the issuing entity, Funding 2, Holdings, the
post-enforcement call option holder, the mortgages trustee or Northern Rock is
or has been involved in the preceding 12 calendar months in any governmental,
legal or arbitration proceedings or enforcement proceedings which may have or
have had in the recent past a significant effect upon the financial position
or profitability of the issuing entity, Funding 2, Holdings, the
post-enforcement call option holder, the mortgages trustee or Northern Rock
nor, so far as the issuing entity, Funding 2, Holdings, the post-enforcement
call option holder, the mortgages trustee or Northern Rock, respectively, is
aware, are any such governmental legal or arbitration proceedings or
enforcement proceedings pending or threatened.



                                     302




Accounts

      So long as the notes are listed on the official list and are traded on
the Gilt Edged and Fixed Income Market of the London Stock Exchange, the most
recently published audited annual accounts of the issuing entity from time to
time shall be available at the specified office of the UK principal paying
agent in London. The issuing entity does not publish interim accounts.

      Since the date of its incorporation, the issuing entity has not entered
into any contracts or arrangements not being in the ordinary course of
business.

Material Adverse Change

      Since the date of the issuing entity's last accounts (December 31,
2005), the date of Funding 2's last accounts (December 31, 2005), 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 no
material adverse change in the financial position or prospects of the issuing
entity, Funding 2, Holdings, the post-enforcement call option holder or the
mortgages trustee, respectively.

Documents available

      From the date of this prospectus and for so long as any series and class
of notes issued by the issuing entity may be admitted to the Official List,
copies of the following documents may, when published, be inspected at the
registered office of the issuing entity 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 issuing
            entity, Funding 2, Holdings, the mortgages trustee and the
            post-enforcement call option holder;

      (B)   a copy of the prospectus and the related prospectus supplement;

      (C)   any future offering circulars, prospectuses, prospectus
            supplements, information memoranda and supplement including
            prospectus supplements (as applicable) (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, as 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 which the prospectus supplement relates) to the prospectus and
            any other documents incorporated therein or therein by reference.

      (D)   all other reports, letters, statements prepared by an expert and
            included in the prospectus;

      (E)   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;


                                     303



            o     the controlling beneficiary deed;

            o     the mortgage sale agreement;

            o     the issuer deed of charge;

            o     each deed of accession to the issuer deed of charge;

            o     the Funding 2 deed of charge;

            o     each deed of accession to the 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 issuer guaranteed investment contract;

            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 Funding 2 bank account agreement;

            o     the issuer bank account agreement;

            o     the collection bank agreement;

            o     the master definitions schedule;

            o     each start-up loan agreement;

            o     the corporate services agreement;

            o     any other deeds of accession or supplemental deeds relating
                  to any such documents.




                                     304




                                   Glossary

      Set forth below in this glossary are definitions of certain defined
terms used and not defined elsewhere in this prospectus.



                                        
"17th monthly payment date"                Has the meaning given such term in paragraph (c) of the definition of
                                           "monthly payment date"

"20th monthly payment date"                Has the meaning given such term in paragraph (c) of the definition of
                                           "monthly payment date"

"AAA loan tranches"                        The loan tranches made by the issuing entity to Funding 2 under the
                                           global intercompany loan agreement from the proceeds of issue of any
                                           series of class A notes

"AA loan tranches"                         The loan tranches made by the issuing entity to Funding 2 under the
                                           global intercompany loan agreement from the proceeds of issue of any
                                           series of class B notes

"A loan tranches"                          The loan tranches made by the issuing entity to Funding 2 under the
                                           global intercompany loan agreement from the proceeds of issue of any
                                           series of class M notes

"AAA principal deficiency sub-ledger"      One of five sub-ledgers on the principal deficiency ledger which
                                           records any principal deficiency in respect of any AAA loan tranches

"AA principal deficiency sub-ledger"       One of five sub-ledgers on the principal deficiency ledger which
                                           records any principal deficiency in respect of any AA loan tranches

"A principal deficiency subledger"         One of five sub-ledgers on the principal deficiency ledger which
                                           records any principal deficiency in respect of any A loan tranches

"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 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

"adjusted Funding 2 reserve fund level"    The sum of:

                                           (a)   the aggregate amount standing to the credit of the issuer
                                                 reserve ledger and the Funding 2 reserve




                                                       305



                                                 ledger; and

                                           (b)   the amount (if any) then to be credited to the issuer reserve
                                                 ledger in accordance with to the issuer pre-enforcement
                                                 principal priority of payments and the amount (if any) then to
                                                 be credited to the Funding 2 reserve ledger in accordance with
                                                 to the Funding 2 pre-enforcement principal priority of payments

"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

"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 note payment date or loan payment
                                                date (as applicable) 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

"bank account agreement"                   The agreement dated the initial closing date, as amended from time to
                                           time, among the account bank, the cash manager, the mortgages trustee,
                                           Funding, Funding 2, the security trustee and the Funding 2 Security
                                           Trustee which governs the operation of the mortgages trustee bank
                                           accounts and the Funding 2 bank accounts

"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


                                                       306



"basis rate swaps"                         The Funding 2 basis rate swaps and the swap agreements entered into by
                                           each of the Funding issuing entities 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 issuing
                                           entities

"BBB loan tranches"                        The loan tranches made by the issuing entity 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 issuing entity to Funding 2 under the
                                           global intercompany loan agreement from the proceeds of the issue of
                                           any series of class D notes

"BBB principal deficiency sub-ledger"      One of five sub-ledgers or the principal deficiency ledger which
                                           records any principal deficiency in respect of any BBB loan tranches

"BB principal deficiency sub-ledger"       One of five sub- ledgers or the principal deficiency ledger which
                                           records any principal deficiency in respect of any BB loan tranches

"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

"bullet loan tranche"                      Any loan tranche which is scheduled to be repaid in full on one loan
                                           payment date. Bullet loan tranches will be deemed to be pass-through
                                           loan tranches if:

                                           (a)  a date specified in relation to the same in the applicable loan
                                                tranche supplement occurs;

                                           (b)  a pass-through trigger event occurs; or

                                           (c)  the step-up date (if any) in relation to such loan tranche occurs

"bullet redemption date"                   The bullet redemption date for any series and class of bullet
                                           redemption notes will be the monthly payment date specified as such
                                           for such series and class of notes in the applicable prospectus
                                           supplement

"bullet redemption notes"                  Any series and class of notes which is scheduled to be repaid in full
                                           on one note payment date. Bullet redemption notes will be deemed to be
                                           pass-through notes if:

                                           (a)  a date specified in relation to the same in the prospectus
                                                supplement occurs;


                                                       307



                                           (b)  pass-through trigger event occurs; or

                                           (c)  the step-up date (if any) in relation to such notes occurs

"bullet repayment date"                    The bullet repayment date for any bullet loan tranche will be the
                                           monthly payment date specified as such for such loan tranche in the
                                           applicable loan tranche supplement

"bullet repayment loan amount"             The amount required to be repaid on the bullet repayment date in
                                           respect of a bullet loan tranche in order to repay such loan tranche
                                           in full

"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

"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 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)

"class A noteholders"                      The holders of the class A notes

"class A notes"                            The notes of any series designated as such in the applicable
                                           prospectus supplement

"class B noteholders"                      The holders of the class B notes

"class B notes"                            The notes of any series designated as such in the applicable
                                           prospectus supplement

"class C noteholders"                      The holders of the class C notes


                                                       308



"class C notes"                            The notes of any series designated as such in the applicable
                                           prospectus supplement

"class D noteholders"                      The holders of the class D notes

"class D notes"                            The notes of any series designated as such in the applicable
                                           prospectus supplement

"class M noteholders"                      The holders of the class M notes

"class M notes"                            The notes of any series designated as such in the applicable
                                           prospectus supplement

"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

"controlled amortization installment"      On any controlled redemption 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 are controlled amortization notes, the
                                           maximum aggregate principal amount which may be repaid by the issuing
                                           entity to the relevant noteholder or noteholders of such series and
                                           class on that controlled redemption date in accordance with the terms
                                           and conditions of the relevant notes

"controlled amortization note"             Any series and class of notes the conditions of which impose a limit
                                           on the amount of principal which may be repaid on such notes on each
                                           controlled redemption date for such notes. Controlled amortization
                                           notes will be deemed to be pass-through notes if:

                                           (a)  a date specified in relation to the same in the prospective
                                                supplement occurs;

                                           (b)  a pass-through trigger event occurs; or

                                           (c)  the step-up date (if any) in relation to such notes occurs

"controlled redemption dates"              The controlled redemption dates for any series and class of controlled
                                           amortization notes will be the monthly payment dates specified as such
                                           for such series and class of notes in the applicable prospectus
                                           supplement

"controlled repayment dates"               The controlled repayment dates for any controlled repayment loan
                                           tranche will be the monthly payment dates specified as such for such
                                           loan tranche in the applicable loan tranche supplement

"controlled repayment loan                 On any controlled repayment date before the occurrence



                                                       309



amount"                                    of a trigger event or the enforcement of the Funding 2 security, for
                                           any controlled repayment loan tranche, the maximum aggregate principal
                                           amount which may be repaid by Funding 2 to the issuing entity on that
                                           controlled repayment date


"controlled repayment loan tranche"        Any loan tranche which by its terms imposes a limit on the amount of
                                           principal which may be repaid on such loan tranche on any controlled
                                           repayment date for such loan tranche. Controlled repayment loan
                                           tranches will be deemed to be pass-through loan tranche if:

                                           (a)  date specified in relation to the same in the applicable loan
                                                tranche supplement occurs;

                                           (b)  a pass-through trigger event occurs; or

                                           (c)  the step-up date (if any) in relation to such loan tranche occurs

"corporate services agreement"             With respect to (1) the issuing entity and Funding 2, 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,
                                           Funding 2 and the issuing entity and (2) the mortgages trustee, the
                                           corporate services agreement entered into on the initial closing
                                           date, as amended from time to time, among, inter alios, the corporate
                                           services provider, Funding and the mortgages trustee

"corporate services provider"              With respect to (1) the issuing entity and Funding 2, Law Debenture
                                           Corporate Services Limited and (2) 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

"credit support annex"                     The 1995 Credit Support Annex (Bilateral Form - Transfer) published
                                           by the International Swaps and Derivatives Association, Inc., entered
                                           into or to be entered into by Funding 2 or the issuing entity and a
                                           swap provider

"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


                                                       310



                                           (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

                                           (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

"cut-off date"                             The cut-off date in relation to the issuance of any series of notes,
                                           which will be specified in the prospectus supplement for such notes

"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


                                                       311



                                           from Funding 2 and otherwise in accordance with the mortgage sale
                                           agreement

"determination period"                     In respect of a series and class of notes, each period from (and
                                           including) a determination date for such notes to (but excluding) the
                                           next determination date for such notes (including, where either the
                                           interest commencement date for such notes or the applicable final
                                           note payment date for such notes is not a determination date, the
                                           period commencing on the first determination date for such notes
                                           prior to, and ending on the first determination date for such notes
                                           falling after, such date)

"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

"EURIBOR"                                  The Euro-zone inter-bank offered rate, as determined by the agent bank
                                           in accordance with the paying agent and agent bank agreement

"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

"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

"final maturity date"                      In respect of any series and class of notes, the date specified as
                                           such for such series and class of notes in the related prospectus
                                           supplement

"final repayment date"                     In relation to any loan tranche the date specified as such for such
                                           loan tranche in the related loan tranche supplement

"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



                                                       312



                                           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

"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

"Funding GIC Account"                      An account in the name of Funding held at Northern Rock and maintained
                                           pursuant to the terms of a guaranteed investment contract

"Funding (issuing entity) reserve fund"    A reserve fund established in the name of Funding for the benefit of a
                                           Funding issuing entity

"Funding issuing entities"                 The several note issuing entities, 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 priority of payments"             As the context requires, any of the Funding pre-enforcement revenue
                                           priority of payments, the Funding pre-enforcement principal priority
                                           of payments and/or the Funding post-enforcement priority of payments

"Funding reserve fund"                     A reserve fund established in the name of Funding

"Funding security"                         The mortgages, charges, assignments, pledges and/or other security
                                           created by Funding under or pursuant to deeds of charge in favor of
                                           the security trustee for the benefit of the secured creditors or
                                           Funding.

"Funding security trustees"                The security trustee and the Funding 2 security trustee

"Funding 2 bank account agreement"         The agreement entered into on or about the Funding 2 program date,
                                           as amended from time to time, among the account bank, the cash manager,
                                           Funding 2 and the Funding 2 security trustee which governs the
                                           operation of the Funding 2 bank accounts

"Funding 2 basis rate swap agreement"      The ISDA master agreement, the schedule thereto and the confirmations
                                           thereunder to be entered into on or before the Funding 2 program
                                           date, and any credit




                                                       313



                                           support annex entered into at any time, as amended from time to time,
                                           among Funding 2 and the Funding 2 basis rate swap provider, 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 excluded        In relation to the Funding 2 basis rate swap agreement, an amount equal
termination amount"                        to:

                                           (a)  the amount of any swap termination payment due and payable to the
                                                Funding 2 basis rate swap provider as a result of a swap provider
                                                default in respect of the Funding 2 basis rate swap provider;
                                                less

                                           (b)  the swap replacement premium (if any) received by Funding 2 upon
                                                entry by Funding 2 into an agreement to replace such swap
                                                agreement which has terminated as a result of such 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 Funding 2 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

"Funding 2 GIC provider"                   Northern Rock or any other person or persons as are for the time
                                           being the Funding 2 GIC provider under the applicable Funding 2
                                           guaranteed investment contract

"Funding 2 guaranteed investment           The guaranteed investment contract entered into on the Funding 2
contract"                                  program date, 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 intercompany loan"              A loan (or the aggregate of a number of separate loans) of the net
                                           proceeds of any issue (or all issues) of notes by a Funding 2 issuing
                                           entity, such loan(s) being advanced to


                                                       314



                                           Funding 2 by such Funding 2 issuing entity pursuant to the terms of a
                                           Funding 2 intercompany loan agreement;

"Funding 2 intercompany loan agreement"    means a loan agreement entered into between Funding 2 and a Funding 2
                                           issuing entity in relation to a Funding 2 intercompany loan;

"Funding 2 intercompany loan enforcement   An enforcement notice served by the Funding 2 security trustee on
notice"                                    Funding 2 for the enforcement of the Funding 2 security following the
                                           occurrence of Funding 2 intercompany loan event of default

"Funding 2 intercompany loan event of      An event of default under the global intercompany loan agreement
default"                                   and/or under any other Funding 2 intercompany loan agreement "Funding
                                           2 issuing entity" A wholly-owned subsidiary of Funding 2, which is
                                           established to issue notes and to make a Funding 2 intercompany loan
                                           to Funding 2

"Funding 2 liquidity facility"             A liquidity facility entered into at any time after the Funding 2
                                           program date

"Funding 2 liquidity facility provider"    The provider of the Funding 2 liquidity facility

"Funding 2 liquidity facility              The amounts specified as such in the Funding 2 liquidity facility
subordinated amounts"                      agreement (if any)

"Funding 2 liquidity facility principal    The payments specified as such in the Funding 2 liquidity facility
payment"                                   agreement (if any)

"Funding 2 liquidity reserve               The liquidity reserve fund in Funding 2's name which Funding 2 will be
fund"                                      required to establish 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). The Funding 2 liquidity reserve fund, if any,
                                           will be funded up to the Funding 2 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 Funding 2 liquidity reserve fund, if any and, if
                                           the context so requires

"Funding 2 principal deficiency ledger"    The ledger maintained by the Funding 2 cash manager which will be
                                           established on the Funding 2 program date and will be sub-divided
                                           into sub-ledgers corresponding to the loan tranches made under the
                                           global intercompany loan agreement in order to record losses
                                           allocated to the global intercompany loan which are to be applied to
                                           the notes or the application of Funding 2 available principal
                                           receipts in paying interest on the loan tranches and

                                                       315


                                           certain amounts ranking in priority thereto in accordance with the
                                           Funding 2 pre-enforcement revenue priority of payments

"Funding 2 principal ledger"               The ledger on which receipts and payments of Funding 2 available
                                           principal receipts (other than amounts recorded on the Funding 2 cash
                                           accumulation ledger) will be recorded by the cash manager

"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 fund threshold"         On any date, the lesser of:

                                           (a)      the target reserve required amount; or

                                           (b)      the highest amount which the adjusted Funding 2 reserve fund
                                                    level has been since the first loan 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 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 Funding 2 security trustee for the benefit
                                           of the Funding 2 secured creditors

"Funding 2 swap collateral accounts"       The accounts, if any, opened in the name of Funding 2 for the purpose
                                           of holding swap collateral delivered to Funding 2 and maintained in
                                           accordance with the terms of the cash management agreement

"Funding 2 transaction account"            The account in the name of Funding 2 held at the account bank and
                                           maintained subject to the terms of the Funding 2 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 Funding 2 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;

                                                       316


                                           (d)      the Funding 2 deed of charge;

                                           (e)      the corporate services agreement;

                                           (f)      the bank account agreement;

                                           (g)      the Funding 2 bank account agreement;

                                           (h)      the Funding 2 guaranteed investment contract;

                                           (i)      the cash management agreement;

                                           (j)      the collection bank agreement;

                                           (k)      the global intercompany loan agreement;

                                           (l)      the controlling beneficiary deed;

                                           (m)      each other transaction document to which Funding 2 is a
                                                    party; and

                                           (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 (m)
                                                    above or the transactions contemplated in them

"further mortgage loan"                    Any mortgage loan which was assigned by the seller to the mortgages
                                           trustee after the initial closing 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 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

"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

                                                       317


                                           capital and income by the mortgages trustee for the benefit of the
                                           beneficiaries

"insolvency event"                         For the seller, the servicer, 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
                                                    servicer over the relevant entity (except, in any such case,
                                                    a winding-up or dissolution for the purpose of a
                                                    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 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 reenacted) 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, 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

                                                       318


                                                    (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 issuing entity (each, for the
                                                    purposes of this definition, a "relevant entity") means:

                                           (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 issuer
                                                    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 issuer 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,

                                                       319


                                                             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 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)     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"               (a)      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; and

                                           (b)      In respect of any loan tranche, the closing date of the
                                                    related series and class of notes or such other date as may
                                                    be specified as such in the applicable loan tranche
                                                    supplement

"interest determination date"              In respect of any series and class of notes, the date(s) specified as
                                           such (if any) in the applicable prospectus supplement

                                           (a)      In respect of any series and class of notes, (i) with respect
                                                    to the first note payment date for such notes, the period
                                                    from (and including) the applicable interest commencement
                                                    date to (but excluding) such first note payment date, and
                                                    (ii) thereafter, with respect to each note payment date for
                                                    such notes, the period from and including the preceding note
                                                    payment date to but excluding such current note payment date;
                                                    and

                                           (b)      In respect of any loan tranche, (i) with respect to the
                                                    first loan payment date for such loan tranche, the period
                                                    from (and including) the applicable interest commencement
                                                    date to (but excluding)

                                                       320


                                                    such first loan payment date, and (ii) thereafter, with
                                                    respect to each loan payment date for such loan tranche, the
                                                    period from (and including) the preceding loan payment date
                                                    to (but excluding) such current loan payment date

"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

"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

"issuance fees"                            The fees payable by Funding 2 to the issuing entity under the global
                                           intercompany loan agreement being an amount equal to the expenses
                                           incurred by the issuing entity and Funding 2 (and paid by the issuing
                                           entity under the global intercompany loan agreement) in connection
                                           with the issuance of notes, the making of loan tranches and the
                                           acquisition by Funding 2 of an additional share of the trust property

"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 issuing entity,
                                           the issuer cash manager, the issuer account banks and the issuer
                                           security 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 issuing entity and the issuer security trustee, as
                                           described further in "Cash management for the issuing entity"

"issuer deed of charge"                    The deed of charge entered into on the Funding 2 program date, as
                                           amended from time to time, between, the issuing entity, the issuer
                                           security trustee and the issuer secured creditors as at the Funding 2
                                           program date including any deeds of accession or supplements thereto,
                                           under which the issuing entity charges the issuer security in favor
                                           of the issuer secured creditors, as described further under "Security
                                           for the issuing entity's obligations"

"Issuer enforcement notice"                A notice served by the note trustee for the acceleration of the
                                           amounts outstanding in respect of the notes and the enforcement of the
                                           issuer security following a note event of default

"issuer GIC provider"                      Northern Rock or any other person or persons as are for the time being
                                           the issuer GIC provider under the

                                                       321


                                           applicable issuer guaranteed investment contract

"issuer guaranteed investment contract"    The guaranteed investment contract entered into on the Funding 2
                                           program date, as amended, restated supplemented or otherwise modified
                                           from time to time, among the issuing entity, the issuer GIC provider
                                           and others, under which the issuer GIC provider, agrees to pay the
                                           issuing entity a guaranteed rate of interest on the balance from time
                                           to time of the issuer GIC account

"issuer note principal sub-ledger"         The sub-ledger to the issuer principal ledger on which the issuer cash
                                           manager records issuer available principal receipts allocated to the
                                           repayment of principal on each series and class of notes

"issuer principal ledger"                  The ledger on which the issuer cash manager records issuer available
                                           principal receipts received and paid out by the issuing entity

"issuer revenue ledger"                    The ledger on which the issuer cash manager records issuer available
                                           revenue receipts received and paid out by the issuing entity

"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 issuer security trustee (and any receiver appointed under the
                                           issuer deed of charge), the note trustee, the issuer swap providers,
                                           any start-up loan provider, the corporate services provider in
                                           respect of the issuing entity, the issuer account banks, the issuer
                                           cash manager, the paying agents, the agent bank, the transfer agent,
                                           the registrar and the noteholders and any new issuer secured creditor
                                           who accedes to the issuer deed of charge from time to time under a
                                           deed of accession or a supplemental deed

"issuer security"                          The mortgages, charges, assignments, pledges and/or any other security
                                           created by the issuing entity under the issuer deed of charge in favor
                                           of the issuer security 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 issuing entity and the applicable issuer swap
                                           provider and/or any credit support provider and includes any
                                           additional and/ or replacement issuer swap agreement entered into by
                                           the issuing entity from time to

                                                       322


                                           time in connection with the notes

"issuer swap collateral accounts"          The accounts, if any, opened in the name of the issuing entity for the
                                           purpose of holding swap collateral delivered to the issuing entity and
                                           maintained in accordance with the terms of the issuer cash management
                                           agreement

"issuer swap excluded termination"         In relation to an issuer swap agreement an amount equal to:

                                           (a)      the amount of any swap termination payment due and payable
                                                    to the relevant swap provider as a result of a swap provider
                                                    default in relation to such issuer swap provider
                                           less

                                           (b)      the swap replacement premium (if any) received by the issuing
                                                    entity upon entry by the issuing entity into an agreement 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

"LIBOR"                                    The London Interbank Offered Rate for deposits in the relevant
                                           currency, as determined by the agent bank in accordance with the
                                           paying agent and agent bank agreement

"loan payment date"                        In respect of a loan tranche, the monthly payment date(s) specified in
                                           the loan tranche supplement for the payment of interest and/or
                                           principal, subject to the terms of the global intercompany loan
                                           agreement

"loan tranche supplement"                  In relation to any loan tranche, the document between, amongst others,
                                           Funding 2 and the issuing entity recording the principal terms of such
                                           loan tranche

"London business day"                      A day (other than a Saturday, Sunday or public holiday) on which banks
                                           are generally open for business in London

"LTV ratio" or "loan to value ratio"       In respect of (1) 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 (2)
                                           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

                                                       323


                                           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

"master definitions schedule"              Together, the master definitions schedule dated January 19, 2005, as
                                           amended from time to time, and the issuer master definitions schedule
                                           dated January 19, 2005, as amended from time to time, which are
                                           schedules of definitions used in the transaction documents

"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

"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

"monthly payment date"                     (a)      In respect of 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

                                           (b)      in respect of the issuing entity (and each series and class
                                                    of notes issued by the issuing entity before May 1, 2007)
                                                    and Funding 2 (and each loan tranche made by the issuing
                                                    entity to Funding 2 before May 1, 2007), the 20th monthly
                                                    payment date of each calendar month, subject to the
                                                    appropriate business day convention (if any) specified (in
                                                    relation to a series and class of notes) in the applicable
                                                    prospectus supplement or (in relation to a loan tranche) in
                                                    the applicable loan tranche supplement in each case;

                                           (c)      in respect of the issuing entity (and each series and class
                                                    of notes issued by the issuing entity on or after May 1,
                                                    2007) and Funding 2 (and each loan tranche made by the
                                                    issuing entity to Funding 2 on or after May 1, 2007), the
                                                    day of each calendar month specifed as such (in relation to
                                                    a

                                                       324


                                                    series and class of notes) in the applicable prospectus
                                                    supplement or (in relation to a loan tranche) in the
                                                    applicable loan tranche supplement, subject to the
                                                    appropriate business day convention, if any, specified in the
                                                    applicable prospectus supplement or in the applicable loan
                                                    tranche supplement in each case, which day shall be either
                                                    the 17th monthly payment date (the "17th monthly payment
                                                    date") of each calendar month or the 20th monthly payment
                                                    date (the "20th monthly payment date") of each calendar month

"monthly payment period"                   In respect of the issuing entity and Funding 2 and in relation to a
                                           calendar month, subject to any applicable business day convention in
                                           respect of the notes or the loan tranches, as applicable, the period
                                           beginning on, and including, the 17th monthly payment date of such
                                           calendar month and ending on, and including, the 20th monthly payment
                                           date of such calendar month

"Moody's portfolio variation test value"   A certain percentage resulting from the application of the Moody's
                                           portfolio variation test

"Moody's portfolio variation test"         The calculation methodology provided by Moody's to the servicer from
                                           time to time for the purpose of calculating the Moody's portfolio
                                           variation test value

"mortgage conditions"                      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

"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

                                                       325


                                           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 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 the initial closing date,
                                           as amended from time to time, among the seller, the mortgages
                                           trustee, Funding, Funding 2, the security trustee and the Funding 2
                                           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

"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   The guaranteed investment contract entered into on May 26, 2004, as
 contract"                                 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 receipts"     On any distribution date, any mortgages trustee retained principal
                                           receipts 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                         The account in the name of the mortgages trustee held at the account
                                           bank and maintained subject to the terms of

                                                       326



transaction account"                       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

"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

"note payment date"                        In respect of a series and class of notes, the monthly payment date(s)
                                           specified in the prospectus supplement for the payment of interest
                                           and/or principal subject to the terms and conditions of the notes

"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

"original bullet loan tranche"             A loan tranche which has, at any time, been a bullet loan tranche,
                                           whether or not the step-up date in respect of such loan tranche has
                                           occurred

"original bullet redemption note"          A note which has, at any time, been a bullet redemption note, whether
                                           or not the step-up date in respect of such note has occurred

"original pass through loan tranche"       A loan tranche which, at the time it was advanced, was a pass-through
                                           loan tranche

                                                       327


"pass-through loan tranche"                A loan tranche which has no specified repayment dates other than the
                                           final repayment date. On the occurrence of a date specified for a
                                           bullet loan tranche, a scheduled repayment loan tranche or a
                                           controlled repayment loan tranche in the applicable loan tranche
                                           supplement or if a step-up date in relation to such loan tranche
                                           occurs or if a pass-through trigger event occurs, then such loan
                                           tranche will be deemed to be a pass-through loan tranche

"pass-through notes"                       Any series and class of notes which has no specified redemption dates
                                           other than a final maturity date. On the occurrence of a date
                                           specified for a series and class of bullet redemption notes,
                                           scheduled redemption notes or a controlled amortization notes in the
                                           applicable prospectus supplement or if a step-up date in relation to
                                           such series and class of notes occurs or if a pass-through trigger
                                           event occurs then such notes will be deemed to be pass-through notes

"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
                                           issuing entity, the note trustee, the issuer security trustee, the
                                           principal paying agent, the paying agents, the transfer agent, the
                                           registrar and the agent bank

"payment business day"                     A day which is:

                                           (i)      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
                                                         prospectus 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

                                                       328


                                                    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 authorized or required by law or regulation to be closed
                                                    in New York

"permitted redemption date"                As applicable, a bullet redemption date, a scheduled redemption date,
                                           a controlled redemption date or the date on or after which principal
                                           repayments of pass-through notes may be made

"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 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 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

"programme agreement"                      The agreement entered into on or around the Funding 2 program date, as
                                           amended from time to time, between, amongst others, the issuing
                                           entity, Funding 2 and the dealers named therein (or deemed named
                                           therein)

"prospectus"                               This prospectus dated January 19, 2007 relating to the issue of US
                                           notes, together with the prospectus supplement relating to each series
                                           and class of notes

                                                       329


"prospectus rules"                         The rules contained in the Prospectus Rules Instrument 2005, made
                                           pursuant to the Financial Services and Market Act 2000

"prospectus supplement"                    Each prospectus supplement relating to one or more series and classes
                                           of notes issued on a single closing date

"rate of interest"                         In respect of any series and class of notes, the rate (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 agencies"                          Moody's, Standard & Poor's and Fitch

"receiver"                                 A receiver appointed by the issuer security trustee under the issuer
                                           deed of charge and/or the Funding 2 security trustee under the Funding
                                           2 deed of charge

"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  servicer, 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 (other than US notes) admitted to the official list and
                                           admitted to trading on the London Stock Exchange's Gilt Edged and
                                           Fixed Interest Market for listed securities

"registered land"                          Land in England and Wales, title to which is registered at the Land
                                           Registry

"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

                                                       330


                                                          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 issuing entity, an amount equal to the
                                                          aggregate of:

                                                          the Funding share of the trust property (as most
                                                          recently calculated)/the Funding share of the trust
                                                          property on the relevant closing date x the outstanding
                                                          balance in the Funding reserve fund plus the
                                                          outstanding balance in the Funding (issuing entity)
                                                          reserve fund (as most recently calculated); and

                                                          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 plus the
                                                          outstanding balance in the issuing entity reserve fund
                                                          (as most recently calculated); or

                                                    (ii)  if the issuing entity 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 aggregate of:

                                                          the Funding share of the trust property (as most
                                                          recently calculated)/the Funding share of the trust
                                                          property on the relevant closing date x the outstanding
                                                          balance in the Funding reserve fund plus the
                                                          outstanding balance in the Funding (issuing entity)
                                                          reserve fund (as most recently calculated) x 2; and 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 plus the outstanding
                                                          balance in the issuer reserve fund (as most recently
                                                          calculated) x 2;

                                           (b)      any amounts standing to the credit of the Funding GIC Account
                                                    and the Funding 2 GIC account which will be applied on the
                                                    next following date on which amounts are due under any
                                                    Funding intercompany loan or any Funding 2 intercompany loan
                                                    which in turn will result in any notes having

                                                       331


                                                    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 and/or
                                                    Funding 2 on the next following distribution date and which
                                                    will be applied by Funding and/or Funding 2 on the next
                                                    following date on which amounts are due under any Funding
                                                    intercompany loan or any Funding 2 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)      other amounts standing to the credit of accounts maintained
                                                    by the mortgages trustee, Funding, Funding 2 or the issuing
                                                    entity 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 "A1+" by
                                                    Standard & Poor's

"relevant screen page"                     In respect of any series and class of notes, the screen page
                                           specified as such in the applicable prospectus supplement

"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 for a monthly
                                           payment period over the aggregate of the amounts due by Funding 2
                                           under the Funding 2 pre-enforcement revenue priority of payments on
                                           each monthly payment date falling in the relevant monthly payment
                                           period, and the deficiency of issuer available revenue receipts for a
                                           monthly payment period over the aggregate of the amounts due by the
                                           issuing entity under the issuer pre-enforcement revenue priority of
                                           payments on each monthly payment date falling in the relevant monthly
                                           payment period, as the context requires

"scheduled redemption dates"               The scheduled redemption dates for any series and class of scheduled
                                           redemption notes will be the monthly payment dates set out in the
                                           prospectus supplement related to such series and class of notes.

                                                       332


"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 date  specified in relation to the same in the  prospective
                                                    supplement occurs;

                                           (b)      a pass-through trigger event occurs; or

                                           (c)      the step-up date (if any) in relation to such notes occurs

"scheduled amortization installment"       On any scheduled redemption 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 are scheduled redemption notes, the maximum
                                           aggregate principal amount which may be repaid by the issuing entity
                                           to the relevant noteholder or noteholders of such series and class on
                                           that scheduled redemption date in accordance with the terms and
                                           conditions of the relevant notes

"scheduled repayment dates"                The scheduled repayment dates for any scheduled repayment loan tranche
                                           will be the monthly payment dates specified as such for such loan
                                           tranche set out in the applicable loan tranche supplement

"scheduled repayment loan installment"     That part of a scheduled repayment loan tranche which is payable on a
                                           scheduled repayment date for that loan tranche

"scheduled repayment loan tranche"         Any loan tranche scheduled to be repaid in full in two or more
                                           installments on scheduled repayment dates. Scheduled repayment loan
                                           tranches will be deemed to be pass-through loan tranches if:

                                           (a)      a date specified in relation to the same in the
                                                    applicable loan tranche supplement occurs

                                           (b)      a pass-through trigger event occurs; or

                                           (c)      the step-up  date (if any) in  relation to such loan  tranche
                                                    occurs

"Scottish assets"                          Any asset, property, right or benefit situated in or the rights of
                                           which are governed by the laws of Scotland

"security trustee"                         The Bank of New York, acting through its London branch at 40th floor,
                                           One Canada Square, London E14 5AL or such other person for the time
                                           being acting as security trustee under the Funding security

                                                       333


"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

"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 distribution"                     A payment made by the mortgages trustee: (a)to the seller (excluding
                                           any payment of initial purchase price) which is funded by a further
                                           contribution made to the mortgages trustee by Funding or by Funding 2;
                                           or (b) to Funding which is funded by a further contribution made to
                                           the mortgages trustee by Funding 2

"specified denomination"                   In respect of any series and class of notes, the denomination
                                           specified as such in the applicable prospectus supplement and in
                                           respect of listed notes, shall be no less than euro 50,000 (or its
                                           equivalent in any other currency as at the date of issue of such
                                           notes).

"stand-by GIC provider"                    In respect of the mortgages trustee GIC account, Lloyds TSB Bank plc
                                           acting through its office at Financial Markets Division, 25 Monument
                                           Street, London EC2R 8BQ

"step-up date"                             In respect of any loan tranche or any series and class of notes, the
                                           monthly payment date on which the interest rate on that loan tranche,
                                           or those notes, as applicable, increases by a predetermined amount
                                           following the payment made by Funding 2 or the issuing entity, as
                                           applicable, on such monthly payment date, which date, for any loan
                                           tranche, will be specified in the applicable loan tranche supplement
                                           and, for any series and class of notes, will be specified in the
                                           applicable prospectus supplement

"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 exchange 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 in or
                                           substantially in the form set out in the programme agreement or in
                                           such other form as may be agreed between the issuing entity and the
                                           dealers

                                                       334


"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 collateral"                          At any time, any asset (including, without limitation, cash and/or
                                           securities) which is paid or transferred by a swap provider to, or
                                           held by, the issuing entity or to Funding 2, as applicable, as
                                           collateral to support 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 (if the issuing
                                           entity or Funding 2, as applicable, is entitled to retain the same)

"swap collateral account"                  An account opened in the name of the issuing entity 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

"swap collateral ancillary document"       In relation to (1) the issuing entity, 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
                                           issuing entity from time to time in connection with the swap
                                           collateral and (2) 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 provider default"                    (i)      The occurrence of:

                                                    (a)   an event of default (as defined in the relevant swap
                                                          agreement) where the relevant swap provider is the
                                                          defaulting party (as defined in the relevant swap
                                                          agreement); or

                                                    (b)   an additional termination event (as defined in the
                                                          relevant swap agreement) as a result of the failure by
                                                          the relevant swap provider to remedy a swap downgrade
                                                          event in accordance with the relevant swap agreement
                                                          where the relevant swap provider is the sole affected
                                                          party (as defined in the relevant swap agreement); or


                                                       335


                                                   (c)    the additional tax representation (as defined in the
                                                          relevant swap agreement) proves to be incorrect or
                                                          misleading in any material respect as a result of any
                                                          action and/or any omission to take action by the
                                                          relevant swap provider which could have prevented such
                                                          breach of representation

"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 premium"                 Any payment received from a replacement swap provider in order to
                                           enter into a replacement swap agreement with such replacement swap
                                           provider replacing a swap agreement

"swap termination payment"                 The amount payable because of a swap early termination event

"swap transactions"                        The Funding 2 basis rate swaps and the issuer swaps, or any of
                                           them, and individually each a "swap transaction"

"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

"transaction documents"                    The documents listed in "Listing and general information" and any swap
                                           collateral ancillary document

"transfer of equity"                       A transfer of the equitable or beneficial and legal title by coowners
                                           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

"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 issuing entity and the note
                                           trustee constituting the notes, as further described under
                                           "Description of the trust deed"

                                                       336


"trust determination date"                 The first day (or, if not a London business day, the next succeeding
                                           London business day) of each calendar month

"UK Listing Authority"                     The Financial Services Authority in its capacity as competent
                                           authority under Part VI of the Financial Services and Markets Act 2000

"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 underwriters for the US notes specified in the prospectus
                                           supplement relating to any series and class of notes offered
                                           thereunder

"underwriting agreement"                   The underwriting agreement relating to the sale of a series or class
                                           of US notes among the issuing entity and the underwriters designated
                                           therein

"United Kingdom"                           The United Kingdom of Great Britain and Northern Ireland

"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 the Land
                                           Registry

"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)


                                       337





                           Index of principal terms




$  ..............................................67
(GBP)  ..........................................67
(euro)  .........................................67
17th monthly payment date..............18, 305, 324
1970 Act........................................281
2001 Act........................................283
2006 Act.........................................60
20th monthly payment date..............18, 305, 324
A loan tranches.................................305
A principal deficiency subledger................305
AA loan tranches................................305
AA principal deficiency sub-ledger..............305
AAA loan tranches...............................305
AAA principal deficiency sub-ledger.............305
account bank.....................................15
accrual period..................................253
accrued income scheme...........................285
additional interest.............................257
additional mortgage loan........................305
additional mortgage portfolio....................86
adjusted Funding 2 reserve fund level...........305
administration fee..............................126
administration procedures.......................117
agent bank.......................................16
anticipated cash accumulation period............180
arrears of interest........................135, 306
arrears or step-up trigger event................209
asset trigger event.........................24, 153
assign..........................................129
assigned........................................129
assignment date.................................143
authorized investments..........................306
authorized underpayment..........................97
AXA.............................................108
bank account agreement..........................306
Bank of England base rate.......................306
Barclays........................................125
base rate pledge.................................94
Basel II.....................................24, 63
basis rate swaps................................307
BB loan tranche.................................307
BB principal deficiency sub-ledger..............307
BBB loan tranches...............................307
BBB principal deficiency sub-ledger.............307
beneficiaries....................................15
borrower....................................67, 307
bullet loan tranche.............................307
bullet redemption date..........................307
bullet redemption notes.........................307
bullet repayment date...........................308
bullet repayment loan amount....................308
calculation agent...............................254
calendar year...................................308
capital balance.................................308
capital payment..................................92
capitalized.....................................308
capitalized arrears.............................308
capitalized interest............................308
capped loan tranches............................189
capped rate mortgage loans.......................89
cash accumulation liability.....................187
cash accumulation period........................179
cash accumulation requirement...................180
cash accumulation shortfall.....................187
cash manager.....................................15
cashback mortgage loans..........................90
Cashflows........................................13
CAT standard mortgage loans......................89
CCA..............................................55
CFC.............................................290
class............................................67
class A available subordinated amount............82
class A note event of default...................263
class A noteholders.............................308
class A notes...................................308
class A required subordinated amount.............82
class B available subordinated amount............83
class B note event of default...................264
class B noteholders.............................308
class B notes...................................308
class B required subordinated amount.............82
class C available subordinated amount............84
class C note event of default...................266
class C noteholders.............................308
class C notes...................................309
class C required subordinated amount.............84
class D note event of default...................266
class D noteholders.............................309
class D notes...................................309
class M available subordinated amount............83
class M note event of default...................265
class M noteholders.............................309
class M notes...................................309
class M required subordinated amount.............83
clearing agency.................................243
clearing corporation............................243
Clearstream, Luxembourg..........................64
closing date.....................................16
CML..............................................57
CML Code.........................................57
Code............................................287
collection account..............................125
collection bank.................................125
collection bank agreement.......................125
combination mortgage loan........................52
combination repayment and interest-only..........91
combined credit balance..........................88
combined debit balance...........................88
commercial business day.........................249
Connections Benefit..............................89
Connections combined credit balance..............89
Connections debit balance........................89
Connections Interest.............................89
Connections mortgage loans.......................89
contribution....................................309
contribution date...............................143
controlled amortization installment.............309
controlled amortization note....................309
controlled redemption dates.....................309
controlled repayment dates......................309


                                   338



controlled repayment loan amount................309
controlled repayment loan tranche...............310
controlled repayment requirement................181
controlling beneficiary deed....................160
controlling directions..........................160
corporate services agreement....................310
corporate services provider.....................310
CPR.............................................111
Credit Structure.................................13
credit support annex............................310
current balance.................................310
current Funding 2 share....................144, 145
current Funding 2 share percentage.........144, 145
current seller share.......................148, 149
current seller share percentage............148, 149
cut-off date....................................311
cut-off date mortgage portfolio..................86
day count fraction.........................252, 255
deferred contribution...........................311
deferred interest...............................257
deferred purchase price.........................311
deferred tax....................................290
designated maturity.............................254
determination period............................312
direct debit.....................................90
discount rate mortgage loans.....................90
disqualified persons............................293
distribution date...............................312
DM Regulations...................................58
dollars..........................................67
DTC..............................................64
employee benefit plans..........................293
endowment........................................91
English mortgage.................................87
English mortgage loan............................87
equity interest.................................294
ERISA...........................................293
ERISA Plans.....................................293
EURIBOR.........................................312
euro.............................................67
Euroclear........................................64
Euroclear operator..............................245
event of default................................312
excess distributions............................290
Excess spread....................................85
Exchange Act....................................243
existing borrowers' re-fix rate.................312
extraordinary resolution........................271
filed plan......................................278
final maturity date.............................312
final repayment date............................312
Fitch............................................17
fixed rate mortgage loans........................87
fixed rate note.................................312
fixed rate period...............................312
fixed security..................................313
flexi plan loan.................................100
flexible capped rate mortgage loans..............89
flexible cash re-draw capacity..................150
flexible discount rate mortgage loans............89
flexible fixed rate mortgage loans...............89
flexible mortgage loans..........................96
flexible tracker rate mortgage loans.............90
floating rate...................................254
floating rate note..............................313
floating rate option............................254
floating security...............................313
FSMA.............................................55
full repayment amount...........................193
Funding...........................................2
Funding (issuing entity) reserve fund...........313
Funding 2.....................................2, 14
Funding 2 available principal receipts..........182
Funding 2 available revenue receipts............168
Funding 2 bank account agreement................313
Funding 2 bank accounts.........................166
Funding 2 basis rate swap agreement.............313
Funding 2 basis rate swap excluded
  termination amount............................314
Funding 2 basis rate swaps......................217
Funding 2 cash accumulation ledger..............180
Funding 2 cash accumulation ledger amount.......187
Funding 2 charged property......................314
Funding 2 deed of charge........................314
Funding 2 GIC account...........................166
Funding 2 GIC provider..........................314
Funding 2 guaranteed investment contract........314
Funding 2 intercompany loan.....................314
Funding 2 intercompany loan agreement...........315
Funding 2 intercompany loan enforcement notice..315
Funding 2 intercompany loan event of default....315
Funding 2 liquidity facility....................315
Funding 2 liquidity facility principal payment..315
Funding 2 liquidity facility provider...........315
Funding 2 liquidity facility subordinated
  amounts.......................................315
Funding 2 liquidity reserve fund................315
Funding 2 liquidity reserve ledger..............315
Funding 2 liquidity reserve principal payment...211
Funding 2 liquidity reserve rating event........210
Funding 2 liquidity reserve required amount.....211
Funding 2 post-enforcement priority of payments.196
Funding 2 pre-enforcement revenue priority
  of payments...................................170
Funding 2 principal deficiency ledger...........315
Funding 2 principal ledger......................316
Funding 2 priority of payments..................316
Funding 2 program date...........................25
Funding 2 reserve fund..........................208
Funding 2 reserve fund threshold................316
Funding 2 reserve ledger........................166
Funding 2 reserve principal payment.............209
Funding 2 reserve required amount...............210
Funding 2 security..............................316
Funding 2 security trustee.......................15
Funding 2 swap collateral accounts..............316
Funding 2 transaction account...................316
Funding 2 transaction documents.................316
Funding beneficiaries............................35

                                      339


Funding GIC Account.............................313
Funding intercompany loans......................127
Funding issuing entities........................313
Funding priority of payments....................313
Funding reserve fund............................313
Funding security................................313
Funding security trustees.......................313
further contribution............................143
further draw capacity...........................150
further draws....................................90
further mortgage loan...........................317
further mortgage portfolio.......................86
global note certificates.........................64
Granite Program..................................25
heritable creditor..............................110
holder..........................................249
Holdings.........................................11
Housing Indices.................................113
IFRS.............................................65
in arrears......................................118
individual note certificates.....................64
individual savings accounts......................91
initial closing date..............................7
initial contribution............................143
initial mortgage portfolio.......................86
initial purchase price..........................317
initial trust property..........................317
insolvency event................................318
interest amount.................................255
interest commencement date......................320
interest determination date.....................320
interest-only....................................91
interim calculation period......................144
investment plan.................................321
IRS.........................................66, 287
ISAs.............................................91
ISDA definitions................................321
ISDA rate.......................................254
issuance fees...................................321
Issuance of notes - Issuance....................187
issuance tests...................................81
issuer account bank..............................15
issuer arrears test.............................188
issuer available principal receipts.............193
issuer available revenue receipts...............173
issuer bank account agreement...................321
issuer cash management agreement................321
issuer cash manager..............................15
issuer deed of charge...........................321
Issuer enforcement notice.......................321
issuer expenses sub-ledger......................174
issuer GIC account..............................226
issuer GIC provider.............................321
issuer guaranteed investment contract...........322
issuer note principal sub-ledger................322
issuer note revenue sub-ledger..................174
issuer post-enforcement priority of payments....199
issuer pre-enforcement principal priority
  of payments...................................194
issuer pre-enforcement revenue priority
  of payments...................................174
issuer principal ledger.........................322
issuer priority of payments.....................322
issuer reserve fund.............................207
issuer reserve ledger...........................208
issuer reserve minimum amount...................207
issuer reserve principal payment................207
issuer reserve required amount..................207
issuer reserve requirement......................188
issuer revenue ledger...........................322
issuer secured creditors........................322
issuer security.................................322
issuer security trustee..........................15
issuer swap.....................................218
issuer swap agreement...........................218
issuer swap agreements..........................322
issuer swap collateral accounts.................323
issuer swap excluded termination................323
issuer swap providers...........................323
issuer transaction account......................226
issuing entity...............................14, 67
ITA 2007........................................284
lender...........................................95
lending criteria.................................14
LIBOR...........................................323
Lloyds TSB......................................125
loan payment date...............................323
loan payment dates..............................164
loan to value ratio.............................323
loan tranche......................................7
loan tranche A..................................187
loan tranche ratings............................162
loan tranche supplement.........................323
loan tranches.....................................7
London business day.............................323
London Stock Exchange............................17
losses...........................................30
low-start flexible fixed rate mortgage loans.....89
LTV ratio.......................................323
LTV tests.......................................324
Mandate holders.................................102
mark to market election.........................290
Market...........................................17
master definitions schedule.....................324
maximum rate of interest........................324
MCoB.............................................57
MEAF.............................................61
MIG policy......................................109
minimum rate of interest........................324
minimum seller share............................149
monthly CPR.....................................180
monthly payment date........................40, 324
monthly payment dates............................18
monthly payment period......................18, 325
Moody's..........................................17
Moody's portfolio variation test................325
Moody's portfolio variation test value..........325
mortgage....................................87, 110
mortgage account.................................87
mortgage conditions.............................325
mortgage deed...................................325
mortgage loan...................................325
mortgage loan files.............................326
mortgage portfolio...............................86
mortgage related security..................297, 326

                                      340


mortgage sale agreement.........................326
mortgaged property..............................326
mortgagee.......................................110
mortgages trust.............................29, 141
mortgages trust allocation of revenue
  receipts......................................151
mortgages trust deed..............................7
mortgages trustee................................14
Mortgages trustee available revenue receipts....150
mortgages trustee bank accounts..................29
mortgages trustee GIC account....................29
mortgages trustee GIC provider..................326
mortgages trustee guaranteed investment contract326
mortgages trustee principal receipts............326
mortgages trustee retained principal receipts...155
mortgages trustee transaction account...........326
N(m).............................................56
new mortgage loans..............................327
new mortgage portfolio..........................327
new related security............................327
new trust property..............................327
new UK GAAP......................................65
non-asset trigger event.....................24, 153
non-cash re-draw.................................97
non-cash re-draws................................89
non-performing mortgage loan....................119
NORMIC...........................................72
Northern Rock....................................14
note certificate................................249
note certificates................................64
note determination date.........................259
note event of default...........................263
note payment date...............................327
note payment dates...............................18
note principal payment..........................259
note trustee.....................................15
noteholder......................................249
noteholders.....................................327
notes...................................17, 67, 248
NR start-up loan agreement......................215
NRG..............................................72
official list....................................17
OFT..............................................59
OID.............................................288
OID regulations.................................289
Ombudsman........................................62
original bullet loan tranche....................327
original bullet redemption note.................327
original pass through loan tranche..............327
overpayments ledger.............................222
parties in interest.............................293
pass-through loan tranche.......................328
pass-through notes..............................328
pass-through requirement........................181
pass-through trigger event.......................43
paying agent and agent bank agreement...........328
paying agents...............................15, 242
payment business day............................328
pension policy...................................91
PEPs.............................................91
permitted product switch........................133
permitted redemption date.......................329
permitted replacement mortgage loan.............133
personal equity plans............................91
personal secured loans...........................90
PFIC............................................290
Plan Asset Regulation...........................294
Plans...........................................293
post-enforcement call option agreement...........76
post-enforcement call option holder..........25, 76
pounds sterling..................................67
previous mortgages trustee GIC Provider.........329
principal amount outstanding....................329
principal ledger................................222
principal paying agent......................15, 242
principal receipts..............................329
product switch..................................101
programme agreement.............................329
programme reserve required amount...............208
programme reserve required percentage...........208
programme resolution............................272
prospectus......................................329
prospectus rules................................330
prospectus supplement...........................330
PTCE............................................293
publicly-offered security.......................294
QEF election....................................290
qualified professional asset manager............293
qualified stated interest.......................289
qualifying corporate bonds......................285
rate of interest................................330
rating agencies.................................330
Recast Banking Consolidation Directive.......24, 63
Recast Capital Adequacy Directive................64
receiver........................................330
recognised stock exchange.......................284
record date.....................................262
re-draws.........................................29
re-fix..........................................101
re-fixed mortgage loan..........................330
Reg S notes.....................................330
registered land.................................330
registrants.......................................3
registrar and transfer agent.....................16
regulated mortgage contract......................56
regulated personal secured loan..................90
reinstatement...................................330
related security................................330
relevant deposit amount.........................330
relevant distribution date......................144
relevant entity.................................319
relevant recalculation date.....................145
relevant screen page............................332
remaining Funding 2 available principal
receipts........................................202
remaining Funding 2 available revenue receipts..202
remaining issuer available principal receipts...203
remaining issuer available revenue receipts.....203
repayment........................................90
repayment mortgage loan..........................52

                                      341


repayment requirement...........................181
repayment tests..................................19
reset date......................................254
resolution......................................270
revenue ledger..................................222
revenue receipts................................332
revenue shortfall...............................332
scheduled amortization installment..............333
scheduled redemption dates......................332
scheduled redemption notes......................333
scheduled repayment dates.......................333
scheduled repayment loan installment............333
scheduled repayment loan tranche................333
scheduled repayment requirement.................182
Scottish assets.................................333
Scottish mortgage................................87
Scottish mortgage loan...........................87
SEC...............................................3
secured property................................281
Securities Act...................................17
Securitisation Companies Tax Regulations.........65
security trustee................................333
seller...........................................14
seller arranged insurer.........................107
seller share event..............................153
seller share event distribution date............153
seller's policy.................................334
seller's standard variable rate..................94
series...........................................67
series and class.................................67
servicer.........................................14
servicer termination event......................127
short-term obligations..........................289
special distribution............................334
specified currency exchange rate................334
specified denomination..........................334
sponsor..........................................14
Standard & Poor's................................17
standard variable rate mortgage loans............87
stand-by GIC provider...........................334
start-up loan provider..........................215
start-up loan tranche...........................215
step-up date...............................259, 334
sterling.........................................67
sterling equivalent.............................334
sub-class.......................................334
subscription agreement..........................334
subsidiary......................................335
substantial equity features.....................294
swap agreements.................................217
swap collateral.................................335
swap collateral account.........................335
swap collateral ancillary document..............335
swap downgrade event............................219
swap early termination event....................219
swap provider default...........................335
swap providers..................................336
swap replacement premium........................336
swap termination payment........................336
swap transactions...............................336
target reserve required amount..................210
tier............................................336
title deeds.....................................336
Together Connections.............................99
Together Connections Benefit.....................88
Together Connections fixed.......................99
Together Connections Interest....................88
Together Connections mortgage loans..............88
Together Connections variable....................99
Together discount tracker........................99
Together fixed...................................99
Together fixed for life..........................99
Together flexible................................99
Together mortgage loans..........................87
Together stepped tracker.........................99
Together variable................................98
tracker rate mortgage loans......................90
transaction documents...........................336
transfer of equity..............................336
trigger event...............................24, 153
trust calculation period........................336
trust deed......................................336
trust determination date........................337
Trust Indenture Act.............................240
trust property..................................141
trust property calculation adjustments..........145
UK Listing Authority............................337
unauthorized underpayment........................97
underpayment................................92, 337
underwriters....................................337
underwriting agreement..........................337
unit trusts......................................91
United Kingdom..................................337
United States person............................288
unpaid interest.................................337
unregistered land...............................337
unregulated personal secured loan................90
us...............................................67
US dollars.......................................67
US federal income tax counsel...................287
US global note certificates.....................242
US holder.......................................287
US paying agent..................................15
US$..............................................67
USD..............................................67
UTCCR............................................60
variable mortgage rate..........................337
variable rate mortgage loan.....................337
VAT..............................................32
W-8BEN..........................................291
WAFF............................................136
WALS............................................136
we 67
weighted average Funding 2 share percentage.....148
weighted average Funding share percentage.......148
zero coupon notes................................21

                                      342




                     REGISTERED OFFICE OF THE ISSUING ENTITY
                            Granite Master Issuer plc
                                   Fifth Floor
                                 100 Wood Street
                                 London EC2V 7EX

                    SPONSOR, ORIGINATOR, SELLER AND SERVICER
                                Northern Rock plc
                               Northern Rock House
                                    Gosforth
                               Newcastle upon Tyne
                                     NE3 4PL

NOTE TRUSTEE AND ISSUER SECURITY                PRINCIPAL PAYING AGENT, COMMON
         TRUSTEE                                    DEPOSITARY AND REGISTRAR
    The Bank of New York                          Citibank, N.A., London Branch
         40th Floor                              Citigroup Centre, Canada Square
      One Canada Square                                   Canary Wharf
       London E14 5AL                                    London E14 5LB

       US PAYING AGENT                                    AGENT BANK
Citibank, N.A., London Branch                    Citibank, N.A., London Branch
         14th Floor                             Citigroup Centre, Canada Square
    388 Greenwich Street                                 Canary Wharf
  New York, New York 10013                              London E14 5LB

          LEGAL ADVISERS TO NORTHERN ROCK PLC IN ITS VARIOUS CAPACITIES

As to English and US Law                                 As to Scots Law
   Sidley Austin (UK) LLP                               Todds Murray LLP
      Woolgate Exchange                                 Edinburgh Quay,
  25 Basinghall Street                                 133 Fountainbridge
     London EC2V 5AH                                    Edinburgh EH3 9AG

  LEGAL ADVISERS TO THE UNDERWRITERS, THE DEALERS, THE NOTE TRUSTEE, THE ISSUER
               SECURITY TRUSTEE AND THE FUNDING 2 SECURITY TRUSTEE

as to English and US Law                                as to Scots Law
    Allen & Overy LLP                                   Dundas & Wilson
    One Bishops Square                                 Saltire Court
       London E1 6AO                                   20 Castle Terrace
                                                       Edinburgh EH1 2EN

                     LEGAL ADVISERS TO THE MORTGAGES TRUSTEE
                                as to Jersey law
                             Mourant du Feu & Jeune
                               4 Royal Mint Court
                                 London EC3N 4HJ




                                                      
                                  ARRANGERS
  Barclays Bank PLC     Citigroup Global Markets Limited    Merrill Lynch International
5 The North Colonnade           Citigroup Centre               2 King Edward Street
    Canary Wharf                  Canary Wharf                        London
   London E14 4BB                London E14 5LB                      EC1A 1HQ







                           Granite Master Issuer plc


             $1,060,000,000 series 2007-2 callable class 1A1 notes

             $1,025,000,000 series 2007-2 callable class 2A1 notes

             $1,100,000,000 series 2007-2 callable class 3A1 notes

             $1,000,000,000 series 2007-2 callable class 4A1 notes

              $66,500,000 series 2007-2 callable class 1B1 notes

              $53,500,000 series 2007-2 callable class 2B1 notes

              $35,000,000 series 2007-2 callable class 3B1 notes

              $64,000,000 series 2007-2 callable class 1M1 notes

              $52,000,000 series 2007-2 callable class 2M1 notes

              $50,000,000 series 2007-2 callable class 2C1 notes


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

                                  PROSPECTUS
                                  SUPPLEMENT

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



                                 Underwriters

Barclays Capital                Lehman Brothers             Merrill Lynch & Co.





                                 May 18, 2007