Exhibit 4.5.2




                           Dated [   ] September 2003
                           --------------------------






                        GRANITE FINANCE FUNDING LIMITED
                                  as Funding



                             THE BANK OF NEW YORK
                              as Security Trustee



                          GRANITE MORTGAGES 03-3 PLC
                               as Current Issuer



                               NORTHERN ROCK PLC
                   as Current Issuer Start-up Loan Provider



                                    - and -


                                    OTHERS







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

                           ISSUER DEED OF ACCESSION

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







                          SIDLEY AUSTIN BROWN & WOOD
                             1 THREADNEEDLE STREET
                                LONDON EC2R 8AQ
                            TELEPHONE 020 7360 3600
                            FACSIMILE 020 7626 7937






                                   CONTENTS

1.    Interpretation.........................................................3

2.    Representations and Warranties.........................................3

3.    Accession..............................................................4

4.    Funding Security.......................................................5

5.    Title Guarantee........................................................6

6.    Application............................................................6

7.    Scope of the Funding Deed of Charge....................................7

8.    Notices and Acknowledgements...........................................7

9.    Amendment to the Funding Priority of Payments..........................8

10.   Notices and Demands....................................................8

11.   Non Petition Covenant..................................................9

12.   Third Party Rights.....................................................9

13.   Execution in Counterparts..............................................9

14.   Governing Law and Jurisdiction; Appropriate Forum.....................10

SCHEDULE I  Utilisation of Issuer Reserves..................................16
APPENDIX 1 Amended and Restated Funding Priority of Payments................17




                                      i


THIS DEED OF ACCESSION is made on [  ] September 2003

BETWEEN:

(1)    GRANITE FINANCE FUNDING LIMITED (registered number 79308), a private
       limited liability company incorporated under the laws of Jersey whose
       London branch is at 4 Royal Mint Court, London EC3N 4HJ;

(2)    THE BANK OF NEW YORK, a New York banking corporation whose London
       branch address is at 48th Floor, One Canada Square, London E14 5AL
       United Kingdom, in its capacity as Security Trustee;

(3)    THE BANK OF NEW YORK, a New York banking corporation whose London
       branch address is at 48th Floor, One Canada Square, London E14 5AL
       United Kingdom, (1) in its separate capacities as Note Trustee in
       respect of the Previous Issuers and (2) in its capacity as note trustee
       under the Current Issuer Trust Deed and the Current Issuer Deed of
       Charge (the "Current Issuer Note Trustee" which expression shall
       include such person and all other persons for the time being acting as
       the note trustee or note trustees pursuant to those deeds);

(4)    GRANITE MORTGAGES 01-1 PLC (registered number 4129652), a public
       limited company incorporated under the laws of England and Wales whose
       registered office is at Fifth Floor, 100 Wood Street, London EC2V 7EX;

(5)    GRANITE MORTGAGES 01-2 PLC (registered number 4270015), a public
       limited company incorporated under the laws of England and Wales whose
       registered office is at Fifth Floor, 100 Wood Street, London EC2V 7EX;

(6)    GRANITE MORTGAGES 02-1 PLC (registered number 4340767), a public
       limited company incorporated under the laws of England and Wales whose
       registered office is at Fifth Floor, 100 Wood Street, London EC2V 7EX;

(7)    GRANITE MORTGAGES 02-2 PLC (registered number 4482804), a public
       limited company incorporated under the laws of England and Wales whose
       registered office is at Fifth Floor, 100 Wood Street, London EC2V 7EX;

(8)    GRANITE MORTGAGES 03-1 PLC (registered number 4598035), a public
       limited company incorporated under the laws of England and Wales whose
       registered office is at Fifth Floor, 100 Wood Street, London EC2V 7EX;

(9)    GRANITE MORTGAGES 03-2 PLC (registered number 4684567), a public
       limited company incorporated under the laws of England and Wales whose
       registered office is at Fifth Floor, 100 Wood Street, London EC2V 7EX
       as Current Issuer.




                                      1



(10)   GRANITE FINANCE TRUSTEES LIMITED (registered number 79309), a private
       limited liability company incorporated under the laws of Jersey whose
       registered office is at 22 Grenville Street, St. Helier, Jersey JE4 8PX
       Channel Islands in its capacity as Mortgages Trustee;

(11)   NORTHERN ROCK PLC (registered number 03273685), a public limited
       company incorporated under the laws of England and Wales whose
       registered office is at Northern Rock House, Gosforth, Newcastle upon
       Tyne NE3 4PL in its capacity as Cash Manager;

(12)   LLOYDS TSB BANK PLC, acting through its office at City Office, Bailey
       Drive, Gillingham Business Park, Kent ME8 0LS, in its capacity as
       Account Bank and acting through its office at 25 Monument Street,
       London EC3R 8BQ in its capacity as Funding GIC Provider;

(13)   MOURANT & CO. CAPITAL (SPV) LIMITED, a private limited company
       incorporated under the laws of England and Wales whose registered
       office is 4 Royal Mint Court, London EC3N 4HJ, in its capacity as
       Corporate Services Provider;

(14)   NORTHERN ROCK PLC (registered number 03273685), acting through its
       office at Northern Rock House, Gosforth, Newcastle upon Tyne NE3 4PL,
       in its capacity (1) as the Previous Start-up Loan Provider, and (2) as
       Current Issuer Start-up Loan Provider;

(15)   GRANITE MORTGAGES 03-3 PLC (registered number 4823268), a public
       limited company incorporated under the laws of England and Wales whose
       registered office is at Fifth Floor, 100 Wood Street, London EC2V 7EX
       as Current Issuer.

NOW THIS DEED OF ACCESSION WITNESSES AS FOLLOWS

WHEREAS:

(A)    Pursuant to the terms of the Current Issuer Intercompany Loan
       Confirmation, the Current Issuer has agreed to make available to
       Funding the Current Issuer Intercompany Loan.

(B)    Pursuant to the terms of the Current Issuer Start-up Loan Agreement,
       the Current Issuer Start-up Loan Provider has agreed to grant to
       Funding the Current Issuer Start-up Loan.

(C)    This Deed is supplemental to the Funding Deed of Charge, pursuant to
       which Funding agreed to provide the Security Trustee with the benefit
       of the security described in the Funding Deed of Charge to secure
       Funding's obligations to the Funding Secured Creditors.



                                      2


(D)    The terms of the Funding Deed of Charge permit Funding to secure its
       obligations to a New Funding Secured Creditor thereunder and (where
       such New Funding Secured Creditor is a New Issuer) permit Funding to
       create certain Security Interests in favour of the Security Trustee for
       the benefit of such New Funding Secured Creditor.

(E)    The Current Issuer Start-up Loan Provider and the Current Issuer, each
       of whom is a New Funding Secured Creditor, have agreed to enter into
       this Deed of Accession (this "Deed") to accede to the provisions of the
       Funding Deed of Charge.

(F)    The Current Issuer Note Trustee has agreed to enter into this Deed to
       accede to the provisions of the Funding Deed of Charge.

(G)    The Funding Secured Creditors have agreed to enter into this Deed to,
       among other things, acknowledge and agree to such accessions, permit
       any consequential changes to the Funding Priority of Payments set out
       in Part I, Part II and Part III of Schedule 3 of the Funding Deed of
       Charge as are required and any other amendment as may be required to
       give effect to this Deed and to acknowledge the Security Interests
       created hereunder.

1.     Interpretation

       The provisions of the Master Definitions Schedule as amended and
       restated by (and appearing in Appendix 1 to) the Master Definitions
       Schedule Sixth Amendment Deed made on [ ] September 2003 between,
       among others, the Seller, Funding and the Mortgages Trustee (as the
       same have been and may be amended, varied or supplemented from time
       to time with the consent of the parties hereto) are expressly and
       specifically incorporated into and shall apply to this Agreement.

2.     Representations and Warranties

2.1    The Current Issuer hereby represents and warrants to the Security
       Trustee and each of the Funding Secured Creditors in respect of itself
       that as of the date of this Deed:

       (a)    pursuant to the terms of the Current Issuer Intercompany Loan
              Agreement, Funding has agreed to pay to the Current Issuer fees,
              interest and principal in accordance with the terms of the
              Current Issuer Intercompany Loan Agreement; and

       (b)    the Current Issuer Intercompany Loan Agreement expressly
              provides that all amounts due from Funding thereunder are to be
              secured by or pursuant to the Funding Deed of Charge.

2.2    The Current Issuer Start-up Loan Provider hereby represents and
       warrants to the Security Trustee and each of the Funding Secured
       Creditors in respect of itself that as of the date of this Deed:


                                      3


       (a)    Funding has agreed to pay interest and repay principal to the
              Current Issuer Start-up Loan Provider in accordance with the
              terms of the Current Issuer Start-up Loan Agreement; and

       (b)    the Current Issuer Start-up Loan Agreement expressly provides
              that all amounts due from Funding thereunder are to be secured
              by or pursuant to the Funding Deed of Charge.

2.3    Funding hereby represents and warrants to the Security Trustee and each
       of the Funding Secured Creditors that as at the date of this Deed, the
       conditions to incurring further secured financial indebtedness set out
       in Clause 2.2 (New Intercompany Loan Agreements) of the Intercompany
       Loan Terms and Conditions are satisfied.

3.     Accession

3.1    In consideration of the Current Issuer New Funding Secured Creditors
       being accepted as Funding Secured Creditors for the purposes of the
       Funding Deed of Charge by the parties thereto as from the date of this
       Deed, each of the Current Issuer New Funding Secured Creditors:

       (a)    confirms that as from the date of this Deed, it will become and
              intends to be a party to the Funding Deed of Charge as a Funding
              Secured Creditor;

       (b)    undertakes to comply with and be bound by all of the provisions
              of the Master Definitions Schedule and the Current Issuer Master
              Definitions Schedule (as the same may be amended, varied or
              restated from time to time) and the Funding Deed of Charge in
              its capacity as a Funding Secured Creditor, as if it had been an
              original party thereto;

       (c)    undertakes to perform, comply with and be bound by all of the
              provisions of the Funding Deed of Charge in its capacity as a
              Funding Secured Creditor, as if it had been an original party
              thereto including, without limitation, Clause 20.3 (Funding
              Secured Creditors), Clause 8.3 (Funding Post-Enforcement
              Priority of Payments), Clause 8.6 (Security Trustee Rights upon
              Enforcement) and Clause 6 (Restrictions on Exercise of Certain
              Rights); and

       (d)    agrees that the Security Trustee shall be the Security Trustee
              of the Funding Deed of Charge for all Funding Secured Creditors
              upon and subject to the terms set out in the Funding Deed of
              Charge.

3.2    The Current Issuer Note Trustee:

       (a)    confirms that as of the date of this Deed, it becomes and
              intends to be party to the Funding Deed of Charge; and


                                      4


       (b)    agrees to comply with and be bound by the provisions of the
              Funding Deed of Charge relating to the Note Trustee and agrees
              that all references to the Note Trustee in the Funding Deed of
              Charge and this Deed shall be construed as including the note
              trustee under the Current Issuer Deed of Charge and Current
              Issuer Trust Deed.

4.     Funding Security

4.1    Funding, by way of first fixed security for the payment or discharge of
       that portion of the Funding Secured Obligations which represent the
       obligations and liabilities of Funding to the Current Issuer under the
       Current Issuer Intercompany Loan Agreement, subject to Clause 4
       (Release of Funding Charged Property) of the Funding Deed of Charge,
       hereby:

       (a)    assigns by way of first fixed security to the Security Trustee
              for the benefit of the Current Issuer all of its right, title,
              benefit and interest, present and future, in, to and under:

              (i)    the Funding (Current Issuer) Bank Account Agreement; and

              (ii)   the Funding (Current Issuer) Guaranteed Investment
                     Contract,

              including all rights to receive payment of any amounts which may
              become payable to Funding thereunder and all payments received by
              Funding thereunder including, without limitation, all rights to
              serve notices and/or make demands thereunder and/or to take such
              steps as are required to cause payments to become due and
              payable thereunder and all rights of action in respect of any
              breach thereof and all rights to receive damages or obtain
              relief in respect thereof and the proceeds of any of the
              foregoing, TO HOLD the same unto the Security Trustee
              absolutely;

       (b)    assigns by way of first fixed security in favour of the Security
              Trustee for the benefit of the Current Issuer all of its rights,
              title, benefit and interest, present and future, in and to all
              monies now or at any time hereafter standing to the credit of
              the Funding (Current Issuer) GIC Account and the debts
              represented by them together with all rights and claims relating
              or attached thereto including, without limitation, the right to
              interest and the proceeds of any of the foregoing, TO HOLD the
              same unto the Security Trustee absolutely; and

       (c)    charges by way of first fixed security to the Security Trustee
              for the benefit of the Current Issuer all of its right, title,
              benefit and interest, present and future in, to and under any
              Authorised Investment purchased using monies standing to the
              credit of the Funding (Current Issuer) GIC Account and all
              rights in respect of or ancillary to such Authorised
              Investments, including the right to




                                      5


              income and the proceeds of any of the foregoing, TO HOLD the
              same unto the Security Trustee absolutely.

4.2    (a)    Funding, by way of first fixed security for the payment or
              discharge of the Funding Secured Obligations, subject to Clause
              4 (Release of Funding Charged Property) of the Funding Deed of
              Charge, hereby assigns to the Security Trustee, save to the
              extent that the same may be situate in Jersey at any relevant
              time, all of its right, title, benefit and interest, present and
              future, in, to and under the Current Issuer Start-up Loan
              Agreement, including, without limitation, all rights to receive
              payment of any amounts which may become payable to Funding
              thereunder and all payments received by Funding thereunder, all
              rights to serve notices and/or make demands thereunder and/or to
              take such steps as are required to cause payments to become due
              and payable thereunder, all rights of action in respect of any
              breach thereof and all rights to receive damages or obtain
              relief in respect thereof and the proceeds of any of the
              foregoing, TO HOLD the same unto the Security Trustee
              absolutely.

       (b)    To the intent that the Security Trustee shall have a security
              interest in accordance with the Jersey Security Law (and as
              secured party for the purposes of such law) for the payment or
              discharge of the Funding Secured Obligations, subject to Clause
              4 (Release of Funding Charged Property) of the Funding Deed of
              Charge, Funding (as debtor for the purposes of the Jersey
              Security Law) hereby assigns, to the extent that the same may be
              situate in Jersey at any relevant time to the Security Trustee
              all of its right, title, benefit and interest, present and
              future, in, to and under the Current Issuer Start-up Loan
              Agreement, including, without limitation, all rights to receive
              payment of any amounts which may become payable to Funding
              thereunder and all payments received by Funding thereunder, all
              rights to serve notices and/or make demands thereunder and/or to
              take such steps as are required to cause payments to become due
              and payable thereunder, all rights of action in respect of any
              breach thereof and all rights to receive damages or obtain
              relief in respect thereof and the proceeds of any of the
              foregoing, TO HOLD the same unto the Security Trustee
              absolutely.

5.     Title Guarantee

       Each of the dispositions of, assignments of and charges over,
       property effected in or pursuant to Clause 4 (Accounts for Issuers)
       is made with full title guarantee.

6.     Application


                                      6



       Prior to and following enforcement of the Funding Security all amounts
       at any time held by Funding, the Cash Manager or the Security Trustee in
       respect of the security created under this Deed shall be held and/or
       applied by such person subject to and in accordance with the relevant
       provisions of the Funding Deed of Charge.

7.     Scope of the Funding Deed of Charge

       Funding, the Current Issuer New Funding Secured Creditors and the
       Funding Secured Creditors (including the Security Trustee) hereby agree
       that for the relevant purposes under the Funding Deed of Charge and the
       Master Definitions Schedule:

       (a)    the Current Issuer Intercompany Loan Agreement shall be treated
              as a Funding Transaction Document;

       (b)    the Current Issuer Start-up Loan Agreement shall be treated as a
              Funding Transaction Document;

       (c)    the Funding (Current Issuer) Bank Account Agreement shall be
              treated as a Funding Transaction Document;

       (d)    the Funding (Current Issuer) Guaranteed Investment Contract
              shall be treated as a Funding Transaction Document;

       (e)    the property and assets of Funding expressed to be assigned or
              charged pursuant to this Deed shall constitute Funding Charged
              Property; and

       (f)    each of the Current Issuer New Funding Secured Creditors shall
              be treated as a Funding Secured Creditor.

8.     Notices and Acknowledgements

       (a)    The execution of this Deed by the Current Issuer New Funding
              Secured Creditors shall constitute notice to such Current Issuer
              New Funding Secured Creditors of the assignments made by Funding
              pursuant to Clause 3 (Funding Security) of the Funding Deed of
              Charge. The execution of this Deed by each other Funding Secured
              Creditor shall constitute notice to such Funding Secured
              Creditor of the assignments made by Funding pursuant to this
              Deed.

       (b)    By its execution of this Deed, each of the Current Issuer New
              Funding Secured Creditors acknowledges that it has notice of and
              consents to the assignments, charges and Security Interests
              (including the Jersey Security Interests) made or granted by
              Funding pursuant to Clause 3 (Funding Security) of the Funding
              Deed of Charge and also acknowledges that as at the date hereof
              it has not received from any other person any notice of any
              assignment or charge of any of the property the subject of such
              Security Interests. By its




                                      7



              execution of this Deed, each other Funding Secured Creditor
              acknowledges that it has notice of and consents to the
              assignments, charges and Security Interests made or granted by
              Funding pursuant to this Deed and also acknowledges that as at
              the date hereof it has not received from any other person any
              notice of any assignment or charge of any of the property the
              subject of such Security Interests.

       (c)    Notwithstanding the assignments and charges granted pursuant to
              Clause 3 (Funding Security) of the Funding Deed of Charge or
              pursuant to this Deed, the parties hereto acknowledge that,
              subject as provided otherwise in the Funding Deed of Charge,
              each Funding Secured Creditor and each other party to any
              Funding Transaction Document may continue to make all payments
              becoming due to Funding under any Funding Transaction Document
              in the manner envisaged by such Funding Transaction Document
              until the receipt of written notice from the Security Trustee or
              any Receiver requiring payments to be made otherwise.

9.     Amendment to the Funding Priority of Payments

       The Funding Secured Creditors agree to amend and restate the Funding
       Priority of Payments set out in Part I and Part II of Schedule 3 of
       the Funding Deed of Charge in accordance with Appendix 1 hereto.

10.    Notices and Demands

       Any notice or communication under or in connection with this Deed
       shall be given in the manner and at the times set out in Clause 24
       (Notices) of the Funding Deed of Charge. For the purposes of such
       Clause 24 (Notices), as at the date of this Deed the relevant contact
       details for the Current Issuer are:

                  Granite Mortgages 03-3 plc
                  Fifth Floor
                  100 Wood Street
                  London EC2V  7EX

                  For the attention of:  The Company Secretary

                  Telephone:             +44 020 7606 5451
                  Facsimile:             +44 020 7606 0643

       and for the Current Issuer Start-up Loan Provider are:


                                      8


                  Northern Rock PLC
                  Northern Rock House
                  Gosforth
                  Newcastle upon Tyne
                  NE3 4PL

                  For the attention of:   The Group Secretary

                  Facsimile:              +44 (0)191 213 2203

       and for the Current Issuer Note Trustee are:

                  The Bank of New York
                  48th Floor, One Canada Square
                  London E14 5AL

                  For the attention of:   Corporate Trust (Global Structured
                                          Finance)

                  Facsimile:              +44 (020) 7964 6399.

11.    Non Petition Covenant

       Each of the parties hereto hereby agrees that it shall not institute
       against Funding, the Mortgages Trustee or any Issuer any winding-up,
       administration, insolvency or similar proceedings in any jurisdiction
       for so long as any sum is outstanding under any Intercompany Loan
       Agreement of any Issuer or for two years plus one day since the last
       day on which any such sum was outstanding provided that the Security
       Trustee may prove or lodge a claim in the event of a liquidation
       initiated by any other person. The provisions of Clause 6 (Restrictions
       on Exercise of Certain Rights) of the Funding Deed of Charge shall
       prevail in the event that and to the extent that they conflict with the
       provisions of this Clause.

12.    Third Party Rights

       A person who is not a party to this Deed may not enforce any of its
       terms under the Contracts (Rights of Third Parties) Act 1999, but this
       shall not affect any right or remedy of a third party which exists or
       is available apart from that Act.

13.    Execution in Counterparts

       This Deed may be executed in any number of counterparts (manually or by
       facsimile) and by different parties hereto in separate counterparts,
       each of which when so executed shall be deemed to be an original and
       all of which when taken together shall constitute one and the same
       instrument.


                                      9


14.    Governing Law and Jurisdiction; Appropriate Forum

14.1   This Deed is governed by and shall be construed in accordance with
       English law save that those parts of this Deed concerned with the
       creation, subsistence or enforcement of Jersey Security Interests shall
       be governed by and in accordance with Jersey law.

14.2   Each of the parties hereto irrevocably agrees that the courts of
       England shall have jurisdiction to hear and determine any suit, action
       or proceeding, and to settle any disputes, which may arise out of or in
       connection with this Deed and, for such purposes, irrevocably submits
       to the jurisdiction of such courts.

14.3   Each of the parties hereto irrevocably waives any objection which it
       might now or hereafter have to the courts of England being nominated as
       the forum to hear and determine any Proceedings and to settle any
       disputes, and agrees not to claim that any such court is not a
       convenient or appropriate forum.




                                      10





DULY EXECUTED AND DELIVERED AS A DEED by each of the parties hereto or on its
behalf on the date appearing on page one.

Funding
                                                           
Executed by
GRANITE FINANCE FUNDING LIMITED
as its deed as follows:                                         By
Signed for and on its behalf by one of its directors               ----------------------------------------------
and by another of its directors/its secretary                      Director


                                                              Name
                                                                  ----------------------------------------------


                                                                By
                                                                  ----------------------------------------------
                                                                  Director/Secretary

                                                              Name
                                                                  ----------------------------------------------

The Security Trustee/The Note Trustee in respect of the Previous Issuers
and the Current Issuer Note Trustee

Executed by
THE BANK OF NEW YORK
as its deed as follows:                                         By
Signed for and on its behalf by one of its duly                   ----------------------------------------------
authorised signatories
                                                              Name
                                                                  ----------------------------------------------



Executed by
GRANITE MORTGAGES 01-1 PLC
as its deed as follows:                                         By
Signed for and on its behalf by one of its directors              -------------------------------------------
and by another of its directors/its secretary                     Director


                                                              Name
                                                                  --------------------------------------------


                                                                By
                                                                  --------------------------------------------
                                                                  Director/Secretary

                                                              Name
                                                                    --------------------------------------------


                                      11


Executed by
GRANITE MORTGAGES 01-2 PLC
as its deed as follows:                                         By
Signed for and on its behalf by one of its directors                -------------------------------------------
and by another of its directors/its secretary                       Director


                                                              Name
                                                                    --------------------------------------------


                                                                By
                                                                  --------------------------------------------
                                                                  Director/Secretary

                                                              Name
                                                                   -------------------------------------------


Executed by
GRANITE MORTGAGES 02-1 PLC
as its deed as follows:                                         By
Signed for and on its behalf by one of its directors                -----------------------------------------
and by another of its directors/its secretary                       Director

                                                              Name
                                                                    -----------------------------------------


                                                                By
                                                                  -------------------------------------------
                                                                  Director/Secretary

                                                              Name
                                                                   ------------------------------------------



Executed by
GRANITE MORTGAGES 02-2 PLC
as its deed as follows:                                         By
Signed for and on its behalf by one of its directors                -----------------------------------------
and by another of its directors/its secretary                       Director


                                                              Name
                                                                    -----------------------------------------


                                                                By
                                                                  -------------------------------------------
                                                                  Director/Secretary

                                                              Name
                                                                   ------------------------------------------



                                      12



Executed by
GRANITE MORTGAGES 03-1 PLC
as its deed as follows:                                         By
Signed for and on its behalf by one of its directors                -----------------------------------------
and by another of its directors/its secretary                       Director


                                                              Name
                                                                    -----------------------------------------


                                                                By
                                                                  -------------------------------------------
                                                                  Director/Secretary

                                                              Name
                                                                   ------------------------------------------




Executed by
GRANITE MORTGAGES 03-2 PLC
as its deed as follows:                                         By
Signed for and on its behalf by one of its directors                -----------------------------------------
and by another of its directors/its secretary                       Director


                                                              Name
                                                                    -----------------------------------------


                                                                By
                                                                  -------------------------------------------
                                                                  Director/Secretary

                                                              Name
                                                                   ------------------------------------------



Current Issuer

Executed by
GRANITE MORTGAGES 03-3 PLC
as its deed as follows:                                         By
Signed for and on its behalf by one of its directors                -----------------------------------------
and by another of its directors/its secretary                       Director


                                                              Name
                                                                    -----------------------------------------


                                                                By
                                                                  -------------------------------------------
                                                                  Director/Secretary

                                                              Name
                                                                   ------------------------------------------


The Cash Manager, the Previous Start-up Loan Provider and
the Current Issuer Start-up Loan Provider





                                      13



Executed by
NORTHERN ROCK PLC                                               By
as its deed as follows:                                           -------------------------------------------
Signed for and on its behalf by one of its duly                   Duly Authorised Attorney/Signatory
authorised attorneys/signatories
                                                              Name
                                                                  -------------------------------------------


Signature
           ----------------------------------------------
           Witness
Full name
           ----------------------------------------------
Occupation Solicitor
           ----------------------------------------------
Address    c/o Sidley Austin Brown & Wood
           ----------------------------------------------
           1 Threadneedle Street
           ----------------------------------------------
           London EC2R 8AW
           ----------------------------------------------


The Corporate Services Provider

Executed by
MOURANT & CO. CAPITAL (SPV) LIMITED
as its deed as follows:                                           By
Signed for and on its behalf by one of its directors                  ---------------------------------------
and by another of its directors/its secretary                         Director


                                                                Name
                                                                      ---------------------------------------


                                                                  By
                                                                    -----------------------------------------
                                                                    Director/Secretary

                                                                Name
                                                                     ----------------------------------------



The Account Bank and the Funding GIC Provider

Executed by
LLOYDS TSB BANK PLC                                             By
as its deed as follows:                                             -----------------------------------------
Signed for and on its behalf by one of its duly                     Duly Authorised Attorney/Signatory
authorised attorneys/signatories

                                                              Name
                                                                  -------------------------------------------

Signature
           ----------------------------------------------
           Witness
Full name
           ----------------------------------------------
Occupation Solicitor
           ----------------------------------------------
Address    c/o Sidley Austin Brown & Wood
           ----------------------------------------------
           1 Threadneedle Street
           ----------------------------------------------
           London EC2R 8AW
           ----------------------------------------------


The Mortgages Trustee


                                      14


Executed by
GRANITE FINANCE TRUSTEES LIMITED
as its deed as follows:                                         By
Signed for and on its behalf by one of its directors                -----------------------------------------
and by another of its directors/its secretary                       Director


                                                              Name
                                                                    -----------------------------------------


                                                                By
                                                                  -------------------------------------------
                                                                  Director/Secretary

                                                              Name
                                                                   ------------------------------------------






                                      15



                                  SCHEDULE I

                        Utilisation of Issuer Reserves

Reserves for Current Issuer

1.       Current Issuer Reserve Fund:

1.1      Prior to enforcement of the Current Issuer Security, the
         Current Issuer Reserve Fund shall only be applied on any Payment Date
         to increase that portion of Funding Available Revenue Receipts which
         are allocated to the Current Issuer to make payments of interest and
         fees due under the Current Issuer Intercompany Loan.

1.2      Following enforcement of the Current Issuer Security, to the
         extent not applied on a Payment Date in accordance with 1.1 above,
         amounts standing to the credit of the Current Issuer Reserve Fund
         Ledger shall only be applied in making payments of principal due
         under the Current Issuer Intercompany Loan (but not in respect of any
         other Intercompany Loan of any other Issuer) .

2.       Current Issuer Liquidity Reserve Fund:

2.1      Prior to enforcement of the Current Issuer Security, the
         Current Issuer Liquidity Reserve Fund (if any is required to be
         established) shall only be applied on any Payment Date to:

         (a)      increase that portion of Funding Available Revenue
                  Receipts which are allocated to the Current Issuer to pay
                  amounts due under the Current Issuer Intercompany Loan, but
                  only to the extent necessary to fund the payment by the
                  Current Issuer of interest and fees due on the relevant
                  Payment Date in respect of the Class A Notes and/or the
                  Class B Notes and/or the Class M Notes and to credit the
                  Class A Principal Deficiency Sub Ledger; and

         (b)      (provided that there are no Class A Notes outstanding)
                  increase Funding Available Revenue Receipts which are
                  allocated to the Current Issuer to pay interest
                  and fees due on the Current Issuer Intercompany Loan.

2.2      Following enforcement of the Current Issuer Security, to the
         extent not applied on a Payment Date in accordance with 2.1 above,
         amounts standing to the credit of the Current Issuer Liquidity
         Reserve Ledger shall only be applied in making payments of principal
         due under the Current Issuer Intercompany Loan (but not in respect of
         any other Intercompany Loan of any other Issuer).


                                      16


                                  APPENDIX 1
               Amended and Restated Funding Priority of Payments

                                    Part I

             Funding Pre-Enforcement Revenue Priority of Payments

Distribution of Funding Available Revenue Receipts prior to Enforcement of the
Funding Security

On each Payment Date or, in respect of amounts due to third parties by Funding
under paragraph (B), when due, prior to enforcement of the Funding Security,
the Cash Manager will, subject to the rules for application of Funding
Available Revenue Receipts (set out below), apply Funding Available Revenue
Receipts in the following order of priority (the "Funding Pre-Enforcement
Revenue Priority of Payments"):

         (A)      first, to pay amounts due to the Security Trustee
                  (together with interest and (to the extent not already
                  inclusive) VAT on those amounts) and to provide for any
                  amounts due or to become due during the following Interest
                  Period to the Security Trustee, under the Funding Deed of
                  Charge or any other Transaction Document;

         (B)      second, to pay amounts due to any third party creditors of
                  Funding (other than those referred to later in this order of
                  priority of payments or in the Funding Pre-enforcement
                  Principal Priority of Payments) of which the Cash Manager
                  has notice prior to the relevant Payment Date, which amounts
                  have been incurred without breach by Funding 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 during the following Interest Period and to pay or
                  discharge any liability of Funding for corporation tax on
                  any chargeable income or gain of Funding;

         (C)      third, towards payment of amounts due to the Cash Manager
                  under the Cash Management Agreement (together with (to the
                  extent not already inclusive) VAT on those amounts);

         (D)      fourth, in no order of priority among them, but in
                  proportion to the respective amounts due, towards payment of
                  amounts, if any, due to the Account Bank under the terms of
                  the Bank Account Agreement and to the Corporate Services
                  Provider under the Corporate Services Agreement;

         (E)      fifth, to pay, in no order of priority among them, but in
                  proportion to the respective amounts due, to each Issuer an
                  amount up to its Issuer Allocable



                                      17


                  Revenue Receipts in respect of interest and fees due on that
                  Issuer's Intercompany Loan but not exceeding the aggregate
                  amount of, and to be applied in the amounts and priorities
                  set forth in, the Issuer Pre-Liquidity Payments for that
                  Issuer.

         (F)      sixth, to pay, in no order of priority among them, but in
                  proportion to the respective amounts due, such amount for
                  each Issuer up to its Issuer Allocable Revenue Receipts as
                  is necessary to replenish the Issuer Liquidity Reserve Fund,
                  if any, established in respect of that Issuer up to the
                  Issuer Liquidity Reserve Required Amount (but only to the
                  extent that monies have been drawn from the relevant Issuer
                  Liquidity Reserve Fund to pay interest and fees due under
                  the relevant Intercompany Loan and only to replenish the
                  Issuer Liquidity Reserve Fund of an Issuer to the extent
                  that there are Class A Notes issued by the such Issuer
                  outstanding on such Payment Date);

         (G)      seventh, to pay, in no order of priority among them, but in
                  proportion to the respective amounts due, to each Issuer an
                  amount up to its Issuer Allocable Revenue Receipts in
                  respect of interest and fees due on that Issuer's
                  Intercompany Loan but not exceeding the aggregate amount of,
                  and to be applied in the amounts and priorities set forth
                  in, the Issuer Post-Liquidity Payments for that Issuer;

         (H)      eighth, to pay, in no order of priority among them, but in
                  proportion to the respective amounts due, such amount for
                  each Issuer up to its Issuer Allocable Revenue Receipts as
                  is necessary to fund the Issuer Reserve Fund established in
                  respect of that Issuer up to the Issuer Reserve Required
                  Amount or to replenish such Issuer Reserve Fund up to the
                  related Issuer Reserve Required Amount (to the extent that
                  monies have been drawn from such Issuer Reserve Fund to pay
                  interest and fees under the relevant Intercompany Loan);

         (I)      ninth, to pay in no order of priority among them, but in
                  proportion to the respective amounts due, to each Issuer an
                  amount up to its Issuer Allocable Revenue Receipts in
                  respect of interest, principal (in the case of the Special
                  Repayment Notes) and fees due on that Issuer's Intercompany
                  Loan but not exceeding the aggregate amount of, and to be
                  applied in the amounts and priorities set forth in, the
                  Issuer Pre-Reserve Payments for that Issuer;

         (J)      tenth, in no order of priority among them, but in proportion
                  to the respective amounts due, from Issuer Allocable Revenue
                  Receipts, to credit the Funding Reserve Ledger in an amount
                  up to the Funding Reserve Required Amount;

         (K)      eleventh, to pay to each Issuer, in no order of priority
                  among them but in proportion to the respective amounts due,
                  an amount up to its Issuer Allocable



                                      18


                  Revenue Receipts in respect of interest and fees due on that
                  Issuer's Intercompany Loan but not exceeding the aggregate
                  amount of, and to be applied in the amounts and priorities
                  set forth in, the Issuer Post-Reserve Payments for that
                  Issuer;

         (L)      twelfth, in no order of priority among them, but in
                  proportion to the respective amounts due, from Issuer
                  Allocable Revenue Receipts, towards payment of interest and
                  principal amounts due to each Issuer Start-up Loan Provider
                  under the relevant Issuer Start-up Loan Agreement;

         (M)      thirteenth, in no order of priority among them, but
                  in proportion to the respective amounts due, to pay to each
                  Issuer an amount up to its Issuer Allocable Revenue Receipts
                  in respect of interest and fees and any other amount (if
                  any) due on that Issuer's Intercompany Loan but not
                  exceeding the aggregate amount of, and to be applied in the
                  amounts and priorities set forth in, the Issuer Post
                  Start-up Payments for that Issuer;

         (N)      fourteenth, to the extent required, to apply all
                  Shared Issuer Revenue Receipts in the priorities set forth
                  in items (E) through (M) above;

         (O)      fifteenth, towards payment to Funding of an amount
                  equal to 0.01% per annum of the Funding Available Revenue
                  Receipts, which amount will be retained by Funding as profit
                  less corporation tax in respect of those profits provided
                  for or paid at item (B) above;

         (P)      sixteenth, towards payment of any Deferred Contribution due
                  to the Mortgages Trustee pursuant to the terms of the
                  Mortgages Trust Deed; and

         (Q)      last, towards payment to the shareholders of Funding
                  of any dividend declared by Funding.

PROVIDED THAT no amount will be applied in replenishing any of the reserve
funds held by Funding in respect of an Issuer under paragraphs (F) and/or (H)
above following an enforcement of the Issuer Security relating to that Issuer.

Rules for application of Funding Available Revenue Receipts


(1)      Subject as provided in paragraphs (2) through (4) below, the
         portion of Issuer Allocable Revenue Receipts, remaining after item
         (M) of the Funding Pre-Enforcement Revenue Priority of Payments,
         together with any additional Funding Available Revenue Receipts under
         paragraph (3) below, shall constitute "Shared Issuer Revenue
         Receipts". Shared Issuer Revenue Receipts will be reallocated by the
         Cash Manager and distributed on such Payment Date among the Issuers
         until there are no remaining amounts of Shared Issuer Revenue
         Receipts to be reallocated and



                                      19


         distributed on such Payment Date. If there is more than one Issuer
         that is entitled to Shared Issuer Revenue Receipts then each such
         Issuer will be reallocated a portion of the Shared Issuer Revenue
         Receipts equal to:




                                                  
                                                     Outstanding Principal Balance of
                                                     the Intercompany Loan of the Issuer
         Amount of Shared Issuer Revenue Receipts x--------------------------------------------
                                                     Aggregate Outstanding Principal Balance of
                                                     the Intercompany Loans of all Issuers


(2)      No Issuer shall be entitled to or shall receive any amount of
         Issuer Allocable Revenue Receipts from Funding on a Payment Date on
         which such Issuer is not required by that Issuer to make a payment on
         that date in accordance with the relevant Issuer Pre-Enforcement
         Revenue Priority of Payments or other relevant Issuer Priority of
         Payments which applies to that Issuer on that date, and the Cash
         Manager will take account of all of the funds which are or will
         become available to that Issuer on that Payment Date and which
         constitute Issuer Available Revenue Receipts (including any payments
         due under any Swap Agreement and any interest or other income
         received or to be received) for that Issuer for the purpose of making
         this determination.


(3)      Unless and until the Intercompany Loan of any Issuer has been
         repaid in full and Funding has no further liability under the
         relevant Intercompany Loan Agreement, amounts standing to the credit
         of the Issuer Reserve Ledger and the Issuer Liquidity Reserve Ledger,
         if any, established by Funding for that Issuer may only be utilized
         by Funding in making payments due under that Issuer's Intercompany
         Loan and may not be used in or towards the payment of any other
         liability of Funding. On the Payment Date following the repayment in
         full of the Intercompany Loan of that Issuer and provided that
         Funding has no further liability in respect of the relevant
         Intercompany Loan Agreement, any remaining amounts standing to the
         credit of the Issuer Reserve Ledger and the Issuer Liquidity Reserve
         Ledger, if any, of that Issuer will constitute additional Funding
         Available Revenue Receipts for the purpose of paragraphs (N) through
         (Q) of the Funding Pre-Enforcement Revenue Priority of Payments and
         may be utilized by Funding in paying any other liability of Funding
         subject to and in accordance with the relevant Funding Priority of
         Payments.


(4)      If on any Payment Date any Issuer Allocable Revenue Receipts
         and/or any Shared Issuer Revenue Receipts are paid to an Issuer and
         are applied by that Issuer, in reducing any deficiency recorded on
         the Issuer Principal Deficiency Ledger of that Issuer (but only to
         the extent that any deficiency which has arisen as a result of (i)
         losses on the Mortgage Loans allocated by Funding to the Issuer
         and/or (ii) the application of Funding Available Principal Receipts
         to fund the Issuer Liquidity



                                      20


         Reserve Fund of the Issuer, but not as a result of any other principal
         deficiency of the Issuer), then the Issuer Allocable Revenue Receipts
         and/or Shared Issuer Revenue Receipts so applied shall constitute
         repayments of principal under the relevant Intercompany Loan and shall
         reduce the Outstanding Principal Balance of that Intercompany Loan
         accordingly.




                                      21


                                    Part II

            Funding Pre-Enforcement Principal Priority of Payments

On each Payment Date prior to enforcement of the Funding Security, the Cash
Manager will, subject to the rules for application of Funding Available
Principal Receipts set forth below, apply Funding Available Principal Receipts
in the following order of priority (the "Funding Pre-Enforcement Principal
Priority of Payments"):

         (A)      first, to fund or replenish, as the case may be, the
                  Issuer Liquidity Reserve Fund, if any, of each Issuer up to
                  the Issuer Liquidity Reserve Required Amount but only from
                  and to the extent of the Issuer Allocable Principal Receipts
                  for that Issuer;

         (B)      second, to pay to (or, if required under that
                  Issuer's Intercompany Loan, set aside for) each Issuer an
                  amount up to its Issuer Allocable Principal Receipts in
                  respect of principal due (or, if required under that
                  Issuer's Intercompany Loan, to become due) on that Issuer's
                  Intercompany Loan, which shall be an amount up to the
                  aggregate amount of, and shall be applied in the amounts and
                  priorities set forth in, the Issuer Principal Payments for
                  that Issuer;

         (C)      last, to pay to (or, if required under that Issuer's
                  Intercompany Loan, set aside for) each Issuer an amount up
                  to its allocable portion of Shared Issuer Principal Receipts
                  in respect of principal due (or, if required under that
                  Issuer's Intercompany Loan, to become due) on that Issuer's
                  Intercompany Loan, which in the case of the Issuer shall be
                  an amount up to the aggregate amount of, and shall be
                  applied in the amounts and priorities set forth in, the
                  Issuer Principal Payments for that Issuer until there are no
                  remaining Funding Available Principal Receipts on such
                  Payment Date,

PROVIDED THAT no amount will be applied in replenishing the Issuer Liquidity
Reserve Fund held by Funding in respect of an Issuer under paragraph (A) above
following an enforcement of the Issuer Security relating to that Issuer.

Rules for application of Funding available principal receipts

         (1)      On the Distribution Date immediately preceding such
         Payment Date, the Cash Manager will calculate the "Issuer Allocable
         Principal Receipts" for each Issuer in respect of the relevant
         Payment Date which, subject as provided in paragraphs (2) through (7)
         below, is for any Issuer an amount which is equal to the sum of:

                  (A)    For any Issuer which has a Money Market Note
                  still outstanding up to the amount equal to the Controlled
                  Amortization Amount due on such Money Market Note, if any,
                  on the Payment Date immediately succeeding such Distribution
                  Date; and

                                      22


                  (B)    For any Issuer, an amount equal to the lesser of:

                  (a)    (only if relevant) the principal amount due on
                  the Intercompany Loan of such Issuer which is an amount
                  equal to the Controlled Amortisation Amount due, if any, on
                  the Payment Date immediately succeeding such Distribution
                  Date (excluding any amount calculated in accordance with
                  paragraph 1(A)); and

                  (b)     an amount equal to:


                                                                       
                          Funding Available Principal Receipts
                          minus the aggregate of any Controlled           Outstanding Principal Balance on
                          Amortisation Amounts already allocated    x     such Issuer's Intercompany Loan
                          to an Issuer under (1)(A) above in              after applying amounts allocated
                          relation to the Money Market Notes of                     under 1(A) above
                          such Issuer on such Payment Date                      ---------------------------
                                                                              Aggregate Outstanding Principal
                                                                              Balance of the Intercompany's
                                                                              Loans of all Issuers


         PROVIDED THAT,

         (a)   subject as provided in paragraphs (2) through (7) below,
         for the purpose only of determining the amount of Issuer Allocable
         Principal Receipts which may be allocated and paid to that Issuer
         (but not to any other Issuer) in accordance with this paragraph (1),
         following an enforcement of the Issuer Security relating to that
         Issuer the amount so determined may be increased to the extent of the
         aggregate of any amounts standing to the credit of the Issuer
         Liquidity Reserve Ledger, if any, and the Issuer Reserve Ledger of
         that Issuer remaining on that Payment Date after the application of
         such reserve funds in accordance with the Funding Pre-Enforcement
         Revenue Priority of Payments; and

         (b)   for the purposes only of determining the amount of Shared
         Issuer Principal Receipts in accordance with paragraph (6) below,
         Issuer Allocable Principal Receipts shall be an amount equal to the
         amount calculated in accordance with paragraphs 1(A) and (1)(B)(b)
         above and paragraph 1(B)(a) above shall not apply.

         (2)   If the Notes of any Issuer have become immediately due and
         payable as a result of the service of a Note Enforcement Notice or if
         the Intercompany Loan of any Issuer and the other Intercompany Loans
         of any other Issuers have become immediately due and payable as a
         result of the service of an Intercompany Loan Enforcement Notice or
         otherwise on any Payment Date following the occurrence of any Asset
         Trigger Event, principal payments in respect of any Intercompany Loan
         may be made in excess of any Controlled Amortisation Amount and
         paragraphs (1)(A) and 1(B)(a) above shall no longer apply in relation
         to that Issuer and the amount of Issuer Allocable Principal Receipts
         payable to that Issuer on the relevant Payment Date may not exceed
         the amount determined under paragraph (1)(B)(b) above (save that no
         deduction shall be made from Funding Available Principal Receipts)
         but subject always to any increase in that amount as a result of the




                                      23


         utilisation of the Issuer Reserve Fund and the Issuer Liquidity
         Reserve Fund (if any) following enforcement of the Issuer Security
         relating to that Issuer as provided in that paragraph.

         (3)   For the purpose of determining the amount of Issuer
         Allocable Principal Receipts and/or any Shared Issuer Principal
         Receipts which may be paid to any Issuer on a Payment Date pursuant
         to paragraph (1) above or paragraph (6) below, the Outstanding
         Principal Balance of that Intercompany Loan shall be deemed to be
         reduced by the amount of:

               (a)    any deficiency recorded on the Issuer Principal
                      Deficiency Ledger of that Issuer as at such Payment
                      Date, but only to the extent that such deficiency has
                      arisen as a result of (i) losses on the Mortgage Loans
                      allocated by Funding to that Issuer and/or (ii) the
                      application of Funding Available Principal Receipts to
                      fund the Issuer Liquidity Reserve Fund of that Issuer
                      but not as a result of any other principal deficiency of
                      that Issuer; and

               (b)    the Outstanding Principal Balance as at such Payment
                      Date of any Special Repayment Notes issued by that
                      Issuer.

         (4)   The amount of Funding Available Principal Receipts payable
         to each Issuer on a Payment Date will be reduced by an amount equal
         to the aggregate of the Issuer Available Revenue Receipts of that
         Issuer which are to be applied on that Payment Date in reducing
         deficiencies recorded on the Issuer Principal Deficiency Ledgers, but
         only to the extent that the Issuer Available Revenue Receipts which
         are to be so applied on that Payment Date would not otherwise be
         payable as principal on the relevant Notes on such Payment Date.

         (5)   No Issuer shall be entitled to, or shall receive on a
         Payment Date, any amount of Issuer Allocable Principal Receipts from
         Funding which is not required by that Issuer to make a payment on
         that date in accordance with the relevant Issuer Pre-Enforcement
         Principal Priority of Payments or otherwise to make a payment of
         principal on the Notes.

         (6)   The portion of Issuer Allocable Principal Receipts
         (calculated in accordance with paragraph 1(b) above), if any, not
         required to be applied by the Issuer to pay principal on the Notes on
         a Payment Date together with the portion of Issuer Allocable
         Principal Receipts relating to all other Issuers not required to be
         so applied by such other Issuers (or otherwise required to be set
         aside by Funding for any Issuer) on that Payment Date (excluding the
         amount of any Issuer Reserve Fund or Issuer Liquidity Reserve Fund
         (if any) of any Issuer), shall constitute "Shared Issuer Principal
         Receipts". Shared Issuer Principal Receipts will be reallocated by
         the Cash


                                      24


         Manager and distributed on such Payment Date among the Issuers
         as payments of principal under the applicable Intercompany
         Loans to the extent required to make payments of principal due on the
         relevant Notes. Such reallocation and distribution will continue to
         be made on such Payment Date until there are no remaining amounts of
         Shared Issuer Principal Receipts to be reallocated and distributed on
         such Payment Date. Save as provided in paragraph (2) above, if there
         is more than one Issuer that is entitled to Shared Issuer Principal
         Receipts, then each such Issuer will be reallocated a portion of the
         Shared Issuer Principal Receipts equal to:


                                               
                                                  Outstanding Principal Balance of
         Shared Issuer Principal Receipts x       the Intercompany Loan of the Issuer
                                            --------------------------------------------
                                            Aggregate Outstanding Principal Balance of
                                            the Intercompany Loans of all Issuers


         (7)   The repayment of any Intercompany Loan prior to the
         occurrence of a Trigger Event, enforcement of the Issuer Security by
         the Note Trustee under the Issuer Deed of Charge or enforcement of
         the Funding Security by the Security Trustee under the Funding Deed
         of Charge will be made in accordance with the terms of the relevant
         Intercompany Loan Agreement.



                                      25


                                   Part III

                 Funding Post-Enforcement Priority of Payments

At any time after the security created under the Funding Deed of Charge has
become enforceable in accordance with Clause 7.2 (Enforceable) thereof and
provided that the Intercompany Loan Enforcement Notice has not been withdrawn,
all Funding Available Revenue Receipts, Funding Available Principal Receipts
and all other monies paid to or received or recovered by or on behalf of
Funding or the Security Trustee or any Receiver appointed on its behalf,
including all proceeds following any sale, realisation or enforcement of the
security created under the Funding Deed of Charge and all amounts not
previously distributed and/or standing to the credit of any Funding Bank
Account and all monies standing to the credit of the Funding Reserve Ledger
(if any) shall (if not already received by the Security Trustee) be paid to
and held by the Security Trustee on trust to apply the same (save to the
extent required otherwise by applicable law) in accordance with the rules and
the order of priority of the Funding Post-Enforcement Priority of Payments.

The Security Trustee (or the Cash Manager on its behalf) will, subject to the
rules for application of Funding Available Principal Receipts and Funding
Available Revenue Receipts set out in Part I and Part II of this Schedule,
apply all such amounts received or recovered following enforcement of the
Funding Security on each Payment Date in accordance with the following order
of priority (the "Funding Post-Enforcement Priority of Payments"):

         (A)      first, to pay amounts due to the Security Trustee and
                  any Receiver appointed by the Security Trustee, together
                  with interest and (to the extent not already inclusive) VAT
                  on those amounts, and to provide for any amounts due or to
                  become due to the Security Trustee and the Receiver in the
                  following Interest Period under the Funding Deed of Charge
                  or any other Transaction Document;

         (B)      second, towards payment of amounts due and payable to
                  the Cash Manager and any costs, charges, liabilities and
                  expenses then due or to become due and payable to the Cash
                  Manager under the Cash Management Agreement, together with
                  (to the extent not already inclusive) VAT on those amounts;

         (C)      third, (in no order of priority between them but in
                  proportion to the respective amounts due) towards payment of
                  amounts (if any) due to the Account Bank under the terms of
                  the Bank Account Agreement and to the Corporate Services
                  Provider under the Corporate Services Agreement;

         (D)      fourth, (in no order of priority among them but in
                  proportion to the respective amounts due) to each Issuer its
                  share of Issuer Allocable Revenue Receipts and Issuer
                  Allocable Principal Receipts towards payment of amounts of
                  interest, principal and fees due to such Issuer under such
                  Issuer's



                                      26


                  Intercompany Loan Agreement, which in the case of
                  that Issuer shall be up to the aggregate amount of the
                  amounts, and shall be applied in the amounts and priorities,
                  as set forth in the Issuer Post-Enforcement Priority of
                  Payments for that Issuer;

         (E)      fifth, towards payment of amounts due to each Issuer
                  Start-up Loan Provider under the relevant Issuer Start-up
                  Loan Agreement;

         (F)      sixth, towards payment of any Deferred Contribution
                  due to the Mortgages Trustee under the Mortgages Trust Deed;
                  and

         (G)      last, to pay any amount remaining following the
                  application of principal and revenue set forth in paragraphs
                  (A) through (F) above, to Funding,

Provided that for the avoidance of doubt, subject to and in accordance with
the Funding Priority of Payments, funds standing to the credit of any Issuer
Reserve Fund or Issuer Liquidity Reserve Fund of an Issuer shall only be
applied in reduction of the liabilities owing under the Intercompany Loan of
such Issuer.




                                      27