Exhibit 4.5

DRAFT 1: 07/10/03

                      SECOND DEED OF ACCESSION TO FUNDING 1
                                 DEED OF CHARGE

                                 DATED [o], 2003

                        PERMANENT FUNDING (NO. 1) LIMITED

                                       and

                         PERMANENT FINANCING (NO. 1) PLC

                                       and

                         PERMANENT FINANCING (NO. 2) PLC

                                       and

                         PERMANENT FINANCING (NO. 3) PLC

                                       and

                              THE BANK OF NEW YORK

                                       and

                                   HALIFAX plc

                                       and

                THE GOVERNOR AND COMPANY OF THE BANK OF SCOTLAND

                                       and

                              [JPMORGAN CHASE BANK]

                                       and

                      STRUCTURED FINANCE MANAGEMENT LIMITED

                                 ALLEN & OVERY
                                     London


                                    CONTENTS

Clause                                                                      Page

1. Interpretation..............................................................2
2. Representations and Warranties..............................................2
3. Accession...................................................................3
4. Scope of the Funding 1 Deed of Charge.......................................3
5. Amendment to the Funding 1 Priority of Payments.............................4
6. Application.................................................................4
7. Notices and Demands.........................................................4
8. Choice of Law...............................................................5

Signatories....................................................................6

Appendix

1. Funding 1 Priority of Payments.............................................10
   Part 1   Funding 1 Pre-Enforcement Revenue Priority of Payments............10
   Part 2   Funding 1 Principal Priorities of Payments........................14
   Part 3   Funding 1 Post-Enforcement Priority of Payments...................21


THIS  SECOND DEED OF  ACCESSION  TO THE FUNDING 1 DEED OF CHARGE is made on [o],
2003

BETWEEN:

(1)   PERMANENT FUNDING (NO. 1) LIMITED  (registered number 4267660),  a private
      limited company  incorporated  under the laws of England and Wales,  whose
      registered  office is at Blackwell House,  Guildhall Yard, London EC2V 5AE
      (Funding 1);

(2)   PERMANENT  FINANCING (NO. 1) PLC  (registered  number  4416192),  a public
      limited company  incorporated  under the laws of England and Wales,  whose
      registered  office is at Blackwell House,  Guildhall Yard, London EC2V 5AE
      (the First Issuer);

(3)   PERMANENT  FINANCING (NO. 2) PLC  (registered  number  4623188),  a public
      limited company  incorporated  under the laws of England and Wales,  whose
      registered  office is at Blackwell House,  Guildhall Yard, London EC2V 5AE
      (the Second Issuer);

(4)   THE BANK OF NEW YORK,  whose  principal  office is at One  Canada  Square,
      London E14 5AL in its capacity as Security Trustee;

(5)   HALIFAX  plc  (registered  number  2367076),   a  public  limited  company
      incorporated  under the laws of England and Wales, whose registered office
      is at  Trinity  Road,  Halifax,  West  Yorkshire  HX1 2RG,  acting  in its
      capacities  as  Cash  Manager,  Seller,  Funding  1 Swap  Provider,  First
      Start-up Loan Provider (the First Start-up Loan Provider), Second Start-up
      Loan Provider (the Second  Start-up Loan Provider) and Third Start-up Loan
      Provider (the Third Start-up Loan Provider);

(6)   THE GOVERNOR AND COMPANY OF THE BANK OF SCOTLAND, established by an Act of
      the Parliament of Scotland in 1695, as amended,  acting through its office
      situated at 116 Wellington Street, Leeds LS1 4LT, acting in its capacities
      as Account Bank and Funding 1 GIC Provider;

(7)   [JPMORGAN CHASE BANK acting through its office at 125 London Wall,  London
      EC2Y 5AJ, acting in its capacity as Funding 1 Liquidity Facility Provider;
      ]

(8)   STRUCTURED  FINANCE  MANAGEMENT  LIMITED  (registered  number 3853947),  a
      private limited company  incorporated under the laws of England and Wales,
      whose registered office is at Blackwell House, Guildhall Yard, London EC2V
      5AE acting in its capacity as the Funding 1 Corporate  Services  Provider;
      and

(9)   PERMANENT  FINANCING (No. 3) PLC  (registered  number  4907355),  a public
      limited company  incorporated  under the laws of England and Wales,  whose
      registered  office is at Blackwell House,  Guildhall Yard, London EC2V 5AE
      (the Third Issuer).

WHEREAS:

(A)   Pursuant to the terms of an  intercompany  loan agreement dated 6th March,
      2003 made  between  Funding  1 and the  Third  Issuer  (the  Third  Issuer
      Intercompany  Loan  Agreement),  the Third  Issuer  has agreed to make the
      Third Issuer Term Advances available to Funding 1 and Funding 1 has agreed
      to secure  its  obligations  and  other  liabilities  to the Third  Issuer
      thereunder pursuant to the Funding 1 Deed of Charge.


                                       1


(B)   Pursuant  to the terms of a  start-up  loan  agreement  dated o, 2003 made
      between Funding 1 and the Third Start-up Loan Provider (the Third Start-up
      Loan  Agreement),  the Third  Start-up  Loan Provider has agreed to make a
      subordinated  loan to  Funding 1 and  Funding 1 has  agreed to secure  its
      obligations  and other  liabilities  to the Third  Start-up  Loan Provider
      thereunder pursuant to the Funding 1 Deed of Charge.

(C)   [On the Initial  Closing  Date,  Funding 1 agreed to provide the  Security
      Trustee with the benefit of the  security  described in the Funding 1 Deed
      of Charge to  secure  Funding  1's  obligations  to the  Funding 1 Secured
      Creditors. U.S. Bank National Trustee has since been appointed to act as a
      co-trustee with State Street Bank and Trust Company  pursuant to the terms
      of the  Funding 1 Deed of  Charge  and a Deed of  Appointment  dated on or
      about the date hereof.]

(D)   The terms of the Funding 1 Deed of Charge  permit  Funding 1 to secure its
      obligations to a New Funding 1 Secured Creditor thereunder.

(E)   The Third Issuer and the Third Start-up Loan Provider have agreed to enter
      into  this  Deed to  accede  to the  provisions  of the  Funding 1 Deed of
      Charge.

(F)   The  Funding 1 Secured  Creditors  have agreed to enter into this Deed to,
      among other things,  acknowledge and agree to such accession and to permit
      any consequential changes to the Funding 1 Priority of Payments set out in
      Part 1, Part 2 and Part 3 of Schedule 3 of the Funding 1 Deed of Charge as
      are required and any other  amendment as may be required to give effect to
      this Accession Undertaking.

NOW THIS DEED WITNESSES as follows:

1.    INTERPRETATION

      The Amended and Restated  Master  Definitions  and  Construction  Schedule
      signed  [for the  purposes of  identification  by Allen & Overy and Sidley
      Austin  Brown & Wood on o,  2003] (as the same may be  amended,  varied or
      supplemented from time to time with the consent of the parties hereto) are
      expressly and specifically  incorporated into this Deed and,  accordingly,
      the expressions defined in the Amended and Restated Master Definitions and
      Construction  Schedule  (as so  amended,  varied or  supplemented)  shall,
      except  where the  context  otherwise  requires  and save where  otherwise
      defined  herein,  have the  same  meanings  in this  Deed,  including  the
      Recitals  hereto and this Deed shall be construed in  accordance  with the
      interpretation  provisions set out in Clause 2 of the Amended and Restated
      Master Definitions and Construction Schedule.

2.    REPRESENTATIONS AND WARRANTIES

2.1   The Third Issuer hereby  represents  and warrants to the Security  Trustee
      and each of the Funding 1 Secured  Creditors  in respect of itself that as
      of the date of this Deed:

      (a)   pursuant  to  the  terms  of  the  Third  Issuer  Intercompany  Loan
            Agreement,  Funding  1 has  agreed to pay to the  Third  Issuer  the
            amounts set out in the Third Issuer Intercompany Loan Agreement; and

      (b)   the Third Issuer Intercompany Loan Agreement expressly provides that
            all amounts due from Funding 1  thereunder  are to be secured by the
            Funding 1 Deed of Charge.

2.2   The Third  Start-up Loan Provider  hereby  represents  and warrants to the
      Security Trustee and each of the Funding 1 Secured Creditors in respect of
      itself that as of the date of this Deed:


                                       2


      (a)   pursuant to the terms of the Third Start-up Loan Agreement,  Funding
            1 has agreed to pay to the Third  Start-up Loan Provider the amounts
            set out in the Third Start-up Loan Agreement; and

      (b)   the  Third  Start-up  Loan  Agreement  expressly  provides  that all
            amounts  due from  Funding 1  thereunder  are to be  secured  by the
            Funding 1 Deed of Charge.

2.3   Funding 1 hereby  represents and warrants to the Security Trustee and each
      of the Funding 1 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

      In  consideration of the Third Issuer and the Third Start-up Loan Provider
      being  accepted  as Funding 1 Secured  Creditors  for the  purposes of the
      Funding 1 Deed of Charge by the  parties  thereto as from the date of this
      Deed, each of the Third Issuer and the Third Start-up Loan Provider:

      (a)   confirms  that as from the date of this  Deed,  it  intends  to be a
            party  to the  Funding  1 Deed of  Charge  as a  Funding  1  Secured
            Creditor;

      (b)   undertakes  to comply with and be bound by all of the  provisions of
            the  Amended  and  Restated  Master   Definitions  and  Construction
            Schedule  (as the same may be further  amended,  varied or  restated
            from time to time) and the Funding 1 Deed of Charge in its  capacity
            as a Funding 1 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 1 Deed of Charge  in its  capacity  as a
            Funding  1 Secured  Creditor,  as if it had been an  original  party
            thereto as  provided in Clause  31.8  (Funding 1 Secured  Creditors)
            (including  without  limitation Clauses 8.4 (Priorities of Payment -
            After Service of an  Intercompany  Loan  Acceleration  Notice),  8.5
            (Application of Monies Received After Intercompany Loan Acceleration
            Notice) and 9.2 (No Enforcement by Funding 1 Secured Creditors); and

      (d)   agrees that the Security  Trustee  shall be the Security  Trustee of
            the  Funding 1 Deed of Charge  for all  Funding 1 Secured  Creditors
            upon and  subject  to the  terms  set out in the  Funding  1 Deed of
            Charge.

4.    SCOPE OF THE FUNDING 1 DEED OF CHARGE

      Funding 1, the Third  Issuer,  the Third  Start-up  Loan  Provider and the
      Security Trustee hereby agree that for relevant purposes under the Funding
      1 Deed of Charge and the  Amended  and  Restated  Master  Definitions  and
      Construction Schedule:

      (a)   the Third Issuer Intercompany  Agreement and the Third Start-up Loan
            Agreement shall be treated as Funding 1 Agreements; and

      (b)   the Third  Issuer  and the Third  Start-up  Loan  Provider  shall be
            treated as an Funding 1 Secured Creditors.


                                       3


5.    AMENDMENT TO THE FUNDING 1 PRIORITY OF PAYMENTS

      The Funding 1 Secured  Creditors  agree to amend and restate the Funding 1
      Priority of Payments set out in Part 1, Part 2 and Part 3 of Schedule 3 of
      the Funding 1 Deed of Charge in accordance with Appendix 1 hereto.

6.    APPLICATION

      Prior to and following  enforcement  of the Funding 1 Security all amounts
      at any time held by Funding 1, 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 1 Deed of Charge.

7.    NOTICES AND DEMANDS

      Any notice or  communication  under or in connection  with this Deed,  the
      Funding 1 Deed of Charge or the Amended and  Restated  Master  Definitions
      and  Construction  Schedule  shall be given in the manner and at the times
      set out in Clause 30 (Notices and Demands) of the Funding 1 Deed of Charge
      to the  addresses  given in this  Clause or at such  other  address as the
      recipient may have notified to the other parties  hereto and/or thereto in
      writing.

      The address referred to in this Clause 7 for the Third Issuer is:

                              Permanent Financing (No. 3) PLC
                              Blackwell House
                              Guildhall Yard
                              London
                              EC2V 5AE

      Facsimile:              +44 (0) 20 7556 0975
      For the attention of:   The Directors

      with a copy to:         HBOS Treasury Services plc
                              33 Old Broad Street
                              London
                              EC2N 1HZ

      Facsimile:              +44 (0) 20 7574 8784
      For the attention of:   Head of Capital Markets and Securitisation

      The  address  referred  to in this  Clause 7 for the Third  Start-up  Loan
      Provider is:

                              Halifax plc
                              Trinity Road
                              Halifax
                              West Yorkshire
                              HX1 2RG

      Facsimile:              +44 (0) 1422 391 777
      For the attention of:   the Mortgage Securitisation Managers

      with a copy to:         HBOS Treasury Services plc
                              33 Old Broad Street
                              London
                              EC2N 1HZ


                                       4


      Facsimile:              +44 (0) 20 7574 8784
      For the attention of:   the Head of Capital Markets and Securitisation

      The address referred to in this Clause 7 for the Security Trustee is:

                              The Bank of New York
                              One Canada Square
                              London E14 5AL

      Facsimile:              +[(44) 02 7964 6061/6399]
      For the attention of:   Global Structured Finance - Corporate Trust

      or such  other  address  and/or  numbers  as the Third  Issuer,  the Third
      Start-up Loan  Provider or the Security  Trustee may notify to the parties
      to the Funding 1 Deed of Charge in accordance with the provisions thereof.

8.    CHOICE OF LAW

      This Deed is governed by and shall be construed in accordance with English
      law.

DULY  EXECUTED AND  DELIVERED AS A DEED by each of the parties  hereto or on its
behalf on the date appearing on page 1.


                                       5


                                   SIGNATORIES

Funding 1

EXECUTED as a DEED by                    )
PERMANENT FUNDING (NO. 1)                )
LIMITED acting by two                    )
directors/a director and the secretary   )

Director

Director/Secretary

First Issuer

EXECUTED as a DEED by                    )
PERMANENT FINANCING (NO. 1)              )
PLC acting by two                        )
directors/a director and the secretary   )

Director

Director/Secretary

Second Issuer

EXECUTED as a DEED by                    )
PERMANENT FINANCING (NO. 2)              )
PLC acting by two                        )
directors/a director and the secretary   )

Director

Director/Secretary


                                       6


Halifax

EXECUTED as a DEED by                                )
HALIFAX plc                                          )
in its capacities as Seller, Cash Manager            )
Funding 1 Swap Provider, First Start-up              )
Loan Provider, Second Start-up Loan                  )
Provider and Third Start-up Loan Provider            )
acting by its attorney                               )
in the presence of                                   )

Witness:

Name:

Address:

The Governor and Company of the Bank of Scotland

EXECUTED as a DEED by                                )
THE GOVERNOR AND COMPANY OF                          )
THE BANK OF SCOTLAND                                 )
in its capacities as Account Bank                    )
and Funding 1 GIC Provider                           )
acting by two directors/a director                   )
and the secretary                                    )

Director

Director/Secretary

Funding 1 Corporate Services Provider

EXECUTED as a DEED by                                )
STRUCTURED FINANCE                                   )
MANAGEMENT LIMITED                                   )
acting by two Directors/a director                   )
and the secretary                                    )

Director

Director/Secretary


                                       7


Funding 1 Liquidity Facility Provider

EXECUTED as a DEED by                                )
[JPMORGAN CHASE BANK]                                )
acting by its attorney                               )
in the presence of                                   )

Witness:

Name:

Address:

Security Trustee

EXECUTED as a DEED by                                )
THE BANK OF NEW YORK                                 )
acting by its attorney in the presence of            )

Witness:

Name:

Address:

Second Issuer

EXECUTED as a DEED by                                )
PERMANENT FINANCING (NO. 2)                          )
PLC acting by two                                    )
directors/a director and the secretary               )

Director

Director/Secretary

Third Issuer

EXECUTED as a DEED by                                )
PERMANENT FINANCING (NO. 3)                          )
PLC acting by two                                    )
directors/a director and the secretary               )


                                       8


Director

Director/Secretary


                                       9


                                   APPENDIX 1

                         FUNDING 1 PRIORITY OF PAYMENTS

                                     PART 1

             FUNDING 1 PRE-ENFORCEMENT REVENUE PRIORITY OF PAYMENTS

1.    Calculation of Funding 1 Available Revenue Receipts

1.1   On the day  falling  four  London  Business  Days prior to each  Funding 1
      Interest  Payment  Date,  the Cash  Manager will  calculate  the amount of
      Funding 1 Available  Revenue  Receipts that available to be applied on the
      next  Funding 1 Interest  Payment  Date in  accordance  with the Funding 1
      Pre-Enforcement Revenue Priority of Payments.

1.2   Subject to paragraph 1.3 below, if there would be  insufficient  Funding 1
      Available  Revenue  Receipts to meet Funding 1's  obligations  on the next
      Funding  1  Interest  Payment  Date  under the  Funding 1  Pre-Enforcement
      Revenue  Priority of Payments,  then Funding 1 (or the Cash Manager on its
      behalf)  shall pay or provide for that  deficit by applying  amounts  then
      standing to the credit of (a) the Funding 1 Principal  Ledger, if any, and
      (b) any  amounts  standing to the credit of the Cash  Accumulation  Ledger
      after  deducting  the  amounts  standing  to the  credit of the  Funding 1
      Principal  Ledger (if any) from such ledger,  and the Cash  Manager  shall
      make a corresponding entry in the relevant Principal Deficiency Ledger.

1.3   Funding 1 Principal  Receipts  may not be used to pay interest on any Term
      Advance  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 Term Advance.

1.4   If, on a Funding 1 Interest  Payment Date, there is a deficit of Funding 1
      Available  Revenue  Receipts  and there are no (or  insufficient)  amounts
      standing  to the  credit  of the  Funding 1  Principal  Ledger or the Cash
      Accumulation  Ledger to cure that deficit as described in  paragraphs  1.2
      and 1.3 above,  then the Cash Manager  will direct  Funding 1 to request a
      drawing  pursuant  to  Clause  5.1 of the  Funding  1  Liquidity  Facility
      Agreement to apply towards the deficit.

2.    Distribution of Funding 1 Available  Revenue Receipts prior to the service
      of an Intercompany Loan Acceleration Notice on Funding 1

2.1   This  section  sets out the order of  priority  of  payments  of Funding 1
      Available  Revenue  Receipts as at the Closing  Date.  If Funding 1 enters
      into New  Intercompany  Loan  Agreements,  then this order of priority may
      change pursuant to Clause 7.5 of the Funding 1 Deed of Charge.

2.2   Except  for  amounts  due to third  parties  by an Issuer  Funding 1 under
      paragraph  (a) below or amounts due to the  Account  Bank and/or an Issuer
      Account  Bank  which  shall be paid when due,  on each  Funding 1 Interest
      Payment  Date prior to the service of an  Intercompany  Loan  Acceleration
      Notice on Funding 1, the Cash  Manager  will apply the Funding 1 Available
      Revenue  Receipts in the following  order of priority (being the Funding 1
      Pre-Enforcement Revenue Priority of Payments):


                                       10


      (a)   firstly, in or towards  satisfaction of pro rata and pari passu, the
            amounts due to:

            (i)   the Security Trustee (together with interest and any amount in
                  respect of VAT (or  similar  taxes) on those  amounts)  and to
                  provide   for  any  amounts  due  or  to  become  due  in  the
                  immediately  following Interest Period to the Security Trustee
                  under the Funding 1 Deed of Charge;

            (ii)  pro rata and  pari  passu,  to pay  amounts  due to the  First
                  Issuer in respect of the First Issuer's obligations  specified
                  in  items  (a)  to  (c)   inclusive   of  the   First   Issuer
                  Pre-Enforcement  Revenue  Priority of Payments or, as the case
                  may be, items (a) and (b) of the First Issuer Post-Enforcement
                  Priority of Payments;

            (iii) pro rata and pari  passu,  to pay  amounts  due to the  Second
                  Issuer in respect of the Second Issuer's obligations specified
                  in  items  (a)  to  (c)   inclusive   of  the  Second   Issuer
                  Pre-Enforcement  Revenue  Priority of Payments or, as the case
                  may   be,   items   (a)   and   (b)  of  the   Second   Issuer
                  Post-Enforcement Priority of Payments;

            (iv)  pro rata and  pari  passu,  to pay  amounts  due to the  Third
                  Issuer in respect of the Third Issuer's obligations  specified
                  in  items  (a)  to  (c)   inclusive   of  the   Third   Issuer
                  Pre-Enforcement  Revenue  Priority of Payments or, as the case
                  may be, items (a) and (b) of the Third Issuer Post-Enforcement
                  Priority of Payments;

            (v)   any third  party  creditors  of  Funding 1 (other  than  those
                  referred  to later in this  order of  priority  of  payments),
                  which amounts have been incurred  without  breach by Funding 1
                  of the  Funding 1  Agreements  (and for which  payment has not
                  been provided for  elsewhere)  and to provide for any of these
                  amounts  expected to become due and payable in the immediately
                  following Interest Period by Funding 1 and to pay or discharge
                  any  liability  of  Funding  1  for  corporation  tax  on  any
                  chargeable income or gain of Funding 1;

      (b)   secondly, in or towards satisfaction of amounts due to the Funding 1
            Liquidity  Facility Provider under the Funding 1 Liquidity  Facility
            Agreement (except for amounts drawn thereunder to repay principal on
            the Bullet Term  Advances  and any Funding 1 Liquidity  Subordinated
            Amounts);

      (c)   thirdly,  in or towards  satisfaction  of amounts due and payable to
            the Cash Manager under the Cash Management  Agreement (together with
            any amount in respect of VAT (or similar taxes) on those amounts);

      (d)   fourthly,  in or towards  satisfaction,  pro rata and pari passu, of
            amounts, if any, due and payable to the Account Bank under the terms
            of  the  Bank  Account  Agreement  and to the  Funding  1  Corporate
            Services Provider under the Funding 1 Corporate Services Agreement;

      (e)   fifthly, in or towards  satisfaction of all amounts (if any) due and
            payable  to the  Funding 1 Swap  Provider  under the  Funding 1 Swap
            Agreement (including  termination payments but excluding any Funding
            1 Swap Excluded Termination Amount);

      (f)   sixthly, in or towards satisfaction, pro rata and pari passu, of the
            amounts of interest due and payable on the Term AAA Advances;


                                       11


      (g)   seventhly,   towards  a  credit  to  the  AAA  Principal  Deficiency
            Sub-Ledger  in an amount  sufficient  to eliminate any debit on that
            ledger;

      (h)   eighthly,  in or towards  satisfaction,  pro rata and pari passu, of
            the amounts of interest due and payable on the Term AA Advances;

      (i)   ninthly,  towards a credit to the AA Principal Deficiency Sub-Ledger
            in an amount sufficient to eliminate any debit on that ledger;

      (j)   tenthly,  in or towards  satisfaction,  pro rata and pari passu,  of
            amounts of interest due and payable on the Term BBB Advances;

      (k)   eleventhly,  towards  a  credit  to  the  BBB  Principal  Deficiency
            Sub-Ledger  in an amount  sufficient  to eliminate any debit on that
            ledger;

      (l)   twelfthly,  in or  towards  satisfaction,  pro rata and pari  passu,
            according to the respective amounts thereof:

            (i)   any  amounts  due to the First  Issuer in respect of the First
                  Issuer's obligations (if any) to make a termination payment to
                  a First Issuer Swap Provider  (but  excluding any First Issuer
                  Swap Excluded Termination Amount);

            (ii)  any amounts due to the Second  Issuer in respect of the Second
                  Issuer's obligations (if any) to make a termination payment to
                  a Second Issuer Swap Provider (but excluding any Second Issuer
                  Swap Excluded Termination Amount); and

            (iii) any  amounts  due to the Third  Issuer in respect of the Third
                  Issuer's obligations (if any) to make a termination payment to
                  a Third Issuer Swap Provider  (but  excluding any Third Issuer
                  Swap Excluded Termination Amount);

      (m)   thirteenthly, towards a credit to the Reserve Ledger in an amount up
            to the Reserve  Fund  Required  Amount  taking into  account any net
            replenishment of the Reserve Fund on that Funding 1 Interest Payment
            Date from Funding 1 Available Principal Receipts;

      (n)   fourteenthly,  in or towards satisfaction,  pro rata and pari passu,
            of any amounts due (without double counting) to:

            (i)   the First Issuer in respect of the First Issuer's  obligations
                  to  make  any  termination  payment  to a  First  Issuer  Swap
                  Provider as a result of a First Issuer Swap Provider Downgrade
                  Termination Event;

            (ii)  the  Second   Issuer  in   respect  of  the  Second   Issuer's
                  obligations to make any termination payment to a Second Issuer
                  Swap  Provider as a result of a Second  Issuer  Swap  Provider
                  Downgrade Termination Event;

            (iii) the Third Issuer in respect of the Third Issuer's  obligations
                  to  make  any  termination  payment  to a  Third  Issuer  Swap
                  Provider as a result of a Third Issuer Swap Provider Downgrade
                  Termination Event;


                                       12


            (iv)  the First  Issuer in  respect  of any  other  amounts  due and
                  payable under the First Issuer Intercompany Loan Agreement and
                  not otherwise provided for in this order of priorities:

            (v)   the  Second  Issuer in respect  of any other  amounts  due and
                  payable under the Second Issuer  Intercompany  Loan  Agreement
                  and not otherwise provided for in this order of priorities:

            (vi)  the Third  Issuer in  respect  of any  other  amounts  due and
                  payable under the Third Issuer Intercompany Loan Agreement and
                  not otherwise provided for in this order of priorities:

            (vii) after the occurrence of a Funding 1 Swap Provider Default or a
                  Funding 1 Swap Provider Downgrade  Termination Event,  towards
                  payment of any termination amount due and payable by Funding 1
                  under the Funding 1 Swap Agreement; and

           (viii) the Funding 1 Liquidity  Facility  Provider to pay any Funding
                  1  Liquidity  Subordinated  Amounts  due under  the  Funding 1
                  Liquidity Facility Agreement;

      (o)   fifteenthly, towards payment pro rata and pari passu amounts due to:


            (i)   the First Start-up Loan Provider under the First Start-up Loan
                  Agreement;  and

            (ii)  the Second  Start-up Loan Provider  under the Second  Start-up
                  Loan  Agreement;

            (iii) the Third Start-up Loan Provider under the Third Start-up Loan
                  Agreement;

      (p)   sixteenthly, towards payment of an amount equal to 0.01 per cent. of
            the Funding 1 Available Revenue Receipts; and

      (q)   seventeenthly,  towards payment to the  shareholders of Funding 1 of
            any dividend declared by Funding 1.


                                       13



                                     PART 2

                   FUNDING 1 PRINCIPAL PRIORITIES OF PAYMENTS

1.    Due and payable dates of Term Advances

1.1   Each First  Issuer Term  Advance  shall  become  "due and  payable" on the
      earlier to occur of:

      (a)   each respective First Issuer Term Advances Due Date;

      (b)   the date upon which a Trigger Event occurs;

      (c)   the date upon  which  the Note  Trustee  serves a Note  Acceleration
            Notice on the First Issuer; and

      (d)   the date  upon the  Security  Trustee  serves an  Intercompany  Loan
            Acceleration Notice on Funding 1.

1.2   Each Second  Issuer Term  Advance  shall  become "due and  payable" on the
      earlier to occur of:

      (a)   each respective Second Issuer Term Advances Due Date;

      (b)   the date upon which a Trigger Event occurs;

      (c)   the date upon  which  the Note  Trustee  serves a Note  Acceleration
            Notice on the Second Issuer;

      (d)   the date  upon the  Security  Trustee  serves an  Intercompany  Loan
            Acceleration Notice on Funding 1; and

      (e)   the date  upon  which a  step-up  date  occurs  in  relation  to the
            relevant Second Issuer Term Advance.

1.3   Each Third  Issuer Term  Advance  shall  become  "due and  payable" on the
      earlier to occur of:

      (a)   each respective Third Issuer Term Advances Due Date;

      (b)   the date upon which a Trigger Event occurs;

      (c)   the date upon  which  the Note  Trustee  serves a Note  Acceleration
            Notice on the Third Issuer;

      (d)   the date  upon the  Security  Trustee  serves an  Intercompany  Loan
            Acceleration Notice on Funding 1; and

      (e)   the date  upon  which a  step-up  date  occurs  in  relation  to the
            relevant Third Issuer Term Advance.

1.4   If there are insufficient Funding 1 Available Principal Receipts available
      to repay a Term  Advance on a Funding 1 Interest  Payment  Date upon which
      that Term  Advance is due and  payable  (either in full or as a  Scheduled
      Amortisation Instalment),  then the shortfall will be repaid on subsequent
      Funding 1  Interest  Payment  Dates  from  Funding 1  Available  Principal
      Receipts until that Term Advance is fully repaid.


                                       14


2.    Repayment  of Term  Advances of each Series prior to the  occurrence  of a
      Trigger  Event and prior to the  service on  Funding 1 of an  Intercompany
      Loan  Acceleration  Notice  or  the  service  on  each  Issuer  of a  Note
      Acceleration Notice

2.1   On each  Funding 1 Interest  Payment  Date (but prior to the date on which
      (a)  a  Trigger  Event  occurs,   (b)  the  Security   Trustee  serves  an
      Intercompany Loan Acceleration  Notice on Funding 1 or (c) each Issuer has
      been served with a Note  Acceleration  Notice by the [Security  Trustee]),
      the Cash Manager shall apply Funding 1 Available Principal Receipts in the
      following order of priority:

      (a)   firstly, towards repayment of amounts due to the Funding 1 Liquidity
            Facility  Provider  under the  Funding 1  Liquidity  Facility to the
            extent  only that  amounts  were drawn  thereunder  in order to make
            Eligible Liquidity Facility Principal Repayments;

      (b)   secondly,  towards  replenishment  of the Reserve Fund to the extent
            only that  monies  have been  drawn  from the  Reserve  Fund to make
            Eligible Reserve Fund Principal Repayments;

      (c)   thirdly,  towards  repayment of all Term AAA Advances  that are then
            due and  payable  in an order  of  priority  based  on  their  Final
            Repayment  Date,  so that the earliest  maturing Term AAA Advance is
            paid  first  (and if any Term  AAA  Advances  have  the  same  Final
            Repayment Date, then those Term Advances will be repaid pro rata and
            pari passu),  in each case subject to Rules (1), (2) and (3) set out
            in paragraphs 2.2(a), (b) and (c) below;

      (d)   fourthly,  pro rata and pari passu towards  repayment of all Term AA
            Advances  that are then due and  payable,  in each case  subject  to
            Rules (1),  (2) and (3) set out in  paragraphs  2.2(a),  (b) and (c)
            below;

      (e)   fifthly,  pro rata and pari passu towards  repayment of all Term BBB
            Advances  that are then due and  payable,  in each case  subject  to
            Rules (1),  (2) and (3) set out in  paragraphs  2.2(a),  (b) and (c)
            below;

      (f)   sixthly,  towards a credit to the Cash Accumulation Ledger until the
            balance  is equal to Funding  1's Cash  Accumulation  Liability  (as
            calculated  after any payments are made at paragraph  2.1(c) above);
            and

      (g)   seventhly,  the  remainder  shall  be  credited  to  the  Funding  1
            Principal Ledger.

2.2   In the applicable circumstances,  the following Rules apply in determining
      the  amounts to be paid under  paragraphs  2.1(c),  (d) and (e) above and,
      where indicated,  paragraphs  3.1(c),  (d) and (e) and 4.1(c), (d) and (e)
      below:

      (a)   Rule (1) - Deferral  of  repayment  of  Pass-Through  Term  Advances
            and/or Scheduled Amortisation Instalments in certain circumstances.

            (i)   Deferral of Term AA Advances and/or Term BB Advances

                  (A)   If on a Funding 1 Interest Payment Date:

                        I.    there  is a debit  balance  on the  BBB  Principal
                              Deficiency   Sub-Ledger   or  the   AA   Principal
                              Deficiency  Sub-Ledger,  after  application of the
                              Funding  1  Available  Revenue  Receipts  on  that
                              Funding 1 Interest Payment Date; or


                                       15


                        II.   the  Adjusted  Reserve Fund Level is less than the
                              Reserve Fund Threshold; or

                        III.  the  aggregate  Outstanding  Principal  Balance of
                              Loans in the Mortgages  Trust, in respect of which
                              the aggregate amount in arrears is more than three
                              times the Monthly Payment then due, is more than 5
                              per cent. of the aggregate  Outstanding  Principal
                              Balance of Loans in the Mortgages Trust,

                        then until the  relevant  circumstances  as described in
                        subparagraphs  2.2(a)(i)(A)I,  II or III  above has been
                        cured or otherwise ceases to exist, if:

                        (aa)  any Term AAA Advance (whether or not such Term AAA
                              Advance   is  then   due  and   payable)   remains
                              outstanding   after  making  the  payments   under
                              paragraph   2.1(c)  above  the  Term  AA  Advances
                              (including the Third Issuer Term AA Advances) will
                              not be  entitled  to  Principal  Repayments  under
                              paragraph 2.1(d) above; and/or

                        (bb)  any  Term  AAA  Advance  or  any AA  Term  Advance
                              (whether  or not such Term AAA  Advance or Term AA
                              Advance   is  then   due  and   payable)   remains
                              outstanding   after  making  the  payments   under
                              paragraphs  2.1(c)  and/or (d) above then the Term
                              BBB Advances  (including the Third Issuer Term BBB
                              Advances)   will  not  be  entitled  to  Principal
                              Repayments under paragraph 2.1(e) above.

            (ii)  Deferral of Scheduled  Amortisation  Term Advances when CPR is
                  below certain threshold(s) prior to Step-up Date:

                  If on a Funding 1 Interest Payment Date:

                  (A)   one or more  Bullet  Term  Advances  are  within  a Cash
                        Accumulation   Period  at  that  time  (irrespective  of
                        whether any Scheduled Amortisation  Instalments are then
                        in a Cash Accumulation Period); and

                  (B)   either:

                        I.    the quarterly CPR is less than [10] per cent.;  or

                        II.   both:

                              (aa)  the  quarterly  CPR is equal  to or  greater
                                    than [10] per cent.,  but less than [15] per
                                    cent.;  and

                              (bb)  the  annualised  CPR is less  than  [10] per
                                    cent.,

                              then  on  or  before  their   Step-up   Dates  the
                              Scheduled   Amortisation  Term  Advances  will  be
                              entitled to Principal  Repayments  under paragraph
                              2.1(c) above only the extent  permitted  under the
                              Scheduled Amortisation Repayment Restrictions.


                                       16


            (iii) Deferral of original  Pass-Through  Term  Advances when CPR is
                  below a certain threshold prior to Step-up Date:

                  If on a Funding 1 Interest Payment Date:

                  (A)   one  or  more  Bullet  Term  Advances  and/or  Scheduled
                        Amortisation  Instalments are within a Cash Accumulation
                        Period at that time; and

                  (B)   the quarterly  CPR is less than [15] per cent.;  and

                  (C)   there is a Cash Accumulation Shortfall at that time,

                  then,  on  or  before  their  Step-up   Dates,   the  Original
                  Pass-Through  Term  Advances  will be  entitled  to  principal
                  repayments   under   paragraphs   2.1(c),   (d)  and  (e)  (as
                  applicable)  above  only to the  extent  permitted  under  the
                  Pass-Through Repayment Restrictions.

      (b)   Rule (2) - Repayment of Payable Pass-Through Term Advances after the
            occurrence of a Step-up Date

            Following the  occurrence of the Step-up Date under an  Intercompany
            Loan  Agreement  (Intercompany  Loan A) but prior to the time  which
            Rule (3) (as set out in paragraph  2.2(c) below) becomes  applicable
            and  provided  that the  Funding  1 Share of the Trust  Property  is
            greater  than  zero,  the  aggregate  amount  repaid  on a Funding 1
            Interest  Payment  Date in  relation  to Term  Advances  (other than
            Bullet Term Advances or Scheduled  Amortisation  Instalments)  under
            that Intercompany Loan A under paragraphs  2.1(c), (d) and (e) above
            shall be limited to an amount calculated as follows:

                                   Outstanding Principal Balance of Intercompany
                                                      Loan A
Funding 1 Principal Funds x       ----------------------------------------------
                                  Aggregate Outstanding Principal Balance of all
                                                Intercompany Loans

      (c)   Rule  (3) -  Repayment  of Term  Advances  after  service  of a Note
            Acceleration Notice on one or more (but not all) of the Issuers

            If the [Note Trustee]  serves a Note  Acceleration  Notice on one or
            more (but not all) of the Issuers, then this Rule (3) will apply. In
            these circumstances:

            (i)   service  of a Note  Acceleration  Notice  will not  result  in
                  automatic  enforcement of the Funding 1 Security;

            (ii)  all of the Term Advances  (including  any  outstanding  Bullet
                  Term Advances and Scheduled  Amortisation  Instalments)  under
                  the Intercompany  Loan relating to the relevant Issuer who has
                  been served a Note Acceleration  Notice  (Intercompany Loan B)
                  will become immediately due and payable;

            (iii) the Cash Manager shall apply the appropriate amount of Funding
                  1 Available  Principal Receipts allocated to Intercompany Loan
                  B at the relevant level of the Funding 1 Principal  Priorities
                  of Payments,  towards  repayment,  pro rata and pari passu, of
                  any Term AAA Advances outstanding under that Intercompany Loan
                  B (that is, those Term AAA  Advances  will not be repaid in an
                  order of priority based on their Final Repayment Date); and


                                       17


            (iv)  the aggregate  amount  repaid on a Funding 1 Interest  Payment
                  Date  in  respect  of  Intercompany  Loan B  under  paragraphs
                  2.1(c),  (d) and (e), 3.1(c),  (d) and (e) or 4.1(c),  (d) and
                  (e) (as applicable) of the relevant priority of payments shall
                  be limited to an amount calculated as follows:

                                   Outstanding Principal Balance of Intercompany
                                                      Loan B
Funding 1 Principal Funds x       ----------------------------------------------
                                  Aggregate Outstanding Principal Balance of all
                                                Intercompany Loans

      Allocations involving Rule (2) or Rule (3)

      Where Rule (2) or Rule (3) applies at a level of any priority of payments,
      the funds  available  for making  payments  at that level  shall  first be
      allocated  without  reference  to Rule  (2) or Rule  (3) (as  applicable).
      However,  if the amount so allocated to one or more Term Advances  exceeds
      the amount permitted under Rule (2) or Rule (3) (as applicable) to be paid
      in respect of those Term Advances (the Capped Advances),  the excess shall
      then be reallocated  among any other Term Advances at that level using the
      method of allocation as applies at that level but without reference to the
      Capped Advances in calculating such reallocation. If a further such excess
      arises as a result of the reallocation  process,  the reallocation process
      shall be repeated at that level in  relation to each such  further  excess
      that  arises  until  no  further  funds  can be  allocated  at that  level
      following  which the  remaining  excess  shall then be applied at the next
      level of that priority of payments.

3.    Repayment of Term Advances of each Series  following  the  occurrence of a
      Non-Asset  Trigger  Event  but  prior to the  service  on  Funding 1 of an
      Intercompany Loan  Acceleration  Notice or the service on each Issuer of a
      Note Acceleration Notice

3.1   On each Funding 1 Interest  Payment Date  following  the  occurrence  of a
      Non-Asset  Trigger  Event  (but  prior to the  date on which  (i) an Asset
      Trigger Event occurs,  (ii) the Security  Trustee  serves an  Intercompany
      Loan Acceleration Notice on Funding 1 or (iii) each Issuer has been served
      with a Note  Acceleration  Notice),  the  Bullet  Term  Advances  and  the
      Scheduled  Amortisation Term Advances under each Intercompany Loan will be
      deemed to be  Pass-Through  Term  Advances and, on each Funding 1 Interest
      Payment  Date,  Funding 1 will be  required  to apply  Funding 1 Available
      Principal Receipts in the following order of priority:

      (a)   firstly, towards repayment of amounts due to the Funding 1 Liquidity
            Facility  Provider  under the  Funding 1  Liquidity  Facility to the
            extent  only that  amounts  were drawn  thereunder  in order to make
            Eligible Liquidity Facility Principal Repayments;

      (b)   secondly,  towards  replenishment  of the Reserve Fund to the extent
            only that  monies  have been  drawn  from the  Reserve  Fund to make
            Eligible Reserve Fund Principal Repayments;

      (c)   thirdly,  to repay  the Term AAA  Advance  with the  earliest  Final
            Repayment  Date,  then to repay the Term AAA  Advance  with the next
            earliest Final Repayment Date, and so on until the Term AAA Advances
            are fully repaid;

      (d)   fourthly,  pro rata and pari passu,  to repay the Term AA  Advances,
            until those Term AA Advances are fully repaid; and

      (e)   fifthly,  pro rata and pari passu,  to repay the Term BBB  Advances,
            until each of those Term BBB Advances are fully repaid.


                                       18


4.    Repayment of Term Advances of each Series  following the  occurrence of an
      Asset  Trigger  Event  but  prior  to  the  service  on  Funding  1 of  an
      Intercompany Loan  Acceleration  Notice or the service on each Issuer of a
      Note Acceleration Notice

4.1   Following  the  occurrence  of an Asset  Trigger  Event  (whether or not a
      Non-Asset  Trigger Event occurs or has occurred) (but prior to (i) service
      by the Security  Trustee of an Intercompany  Loan  Acceleration  Notice on
      Funding 1 or (ii) each  issuer has been  served  with a Note  Acceleration
      Notice),  the Bullet Term  Advances and the  Scheduled  Amortisation  Term
      Advances  in  respect  of all  Intercompany  Loans  will be  deemed  to be
      Pass-Through  Term Advances,  and on each Funding 1 Interest  Payment Date
      Funding 1 will be required to apply Funding 1 Available Principal Receipts
      in the following order of priority:

      (a)   firstly, towards repayment of amounts due to the Funding 1 Liquidity
            Facility  Provider  under the  Funding 1  Liquidity  Facility to the
            extent only that those  amounts were drawn in order to make Eligible
            Liquidity Facility Principal Repayments;

      (b)   secondly,  towards  replenishment  of the Reserve Fund to the extent
            only that  monies  have been  drawn  from the  Reserve  Fund to make
            Eligible Reserve Fund Principal Repayments;

      (c)   thirdly,  pro rata and pari passu, towards repayment of the Term AAA
            Advances, until each of those Term AAA Advances is fully repaid;

      (d)   fourthly,  pro rata and pari passu, towards repayment of the Term AA
            Advances until each of those Term AA Advances is fully repaid; and

      (e)   fifthly,  pro rata and pari passu, towards repayment of the Term BBB
            Advances, until each of those Term BBB Advances is fully repaid.

5.    Repayment of Term  Advances of each Series  following  the service on each
      Issuer of a Note Acceleration Notice but prior to the service on Funding 1
      of an Intercompany Loan Acceleration Notice

5.1   If each Issuer has been served with a Note Acceleration  Notice, then that
      will not result in automatic  enforcement  of the Funding 1 Security under
      the Funding 1 Deed of Charge. In those circumstances,  however, the Bullet
      Term Advances and any  Scheduled  Amortisation  Term  Advances  under each
      Issuer's  respective  Intercompany  Loan will be deemed to be Pass-Through
      Term  Advances and Funding 1 will be required to apply Funding 1 Available
      Principal  Receipts  on  each  Funding  1  Interest  Payment  Date  in the
      following order of priority:

      (a)   firstly,  towards  repayment  to the  Funding 1  Liquidity  Facility
            Provider of amounts drawn under the Funding 1 Liquidity  Facility on
            the prior Funding 1 Interest  Payment Date in order to make Eligible
            Liquidity Facility Principal Repayments;

      (b)   secondly,  towards  replenishment  of the Reserve Fund to the extent
            only that  monies  have been  drawn  from the  Reserve  Fund to make
            Eligible Reserve Fund Principal Repayments;

      (c)   thirdly,  pro rata and pari passu, towards repayment of the Term AAA
            Advances, until each of those Term AAA Advances is fully repaid.

      (d)   fourthly,  pro rata and pari passu, towards repayment of the Term AA
            Advances, until each of those Term AA Advances is fully repaid; and


                                       19


      (e)   fifthly,  pro rata and pari passu, towards repayment of the Term BBB
            Advances, until each of those Term BBB Advances is fully repaid

6.    Repayment of Term Advances when Funding 1 receives the amount  outstanding
      under an Intercompany Loan

      If Funding 1 receives a payment from the Seller in the  circumstances  set
      out in  Clause 7 of the  Mortgages  Trust  Deed or the  proceeds  of a New
      Intercompany Loan which are to be used to refinance  another  Intercompany
      Loan (such payment by the Seller or such proceeds  being a Full  Repayment
      Amount),  then  Funding  1 will not  apply  the Full  Repayment  Amount as
      described in  paragraphs 2 to 5 above.  Instead,  Funding 1 will apply the
      Full Repayment Amount to repay the relevant  Intercompany  Loan. If at any
      time only one Intercompany Loan is outstanding,  then Funding 1 will apply
      the Full  Repayment  Amount  first to repay  amounts  due to the Funding 1
      Liquidity  Facility Provider under the Funding 1 Liquidity Facility to the
      extent  only that  amounts  were  drawn  thereunder  in order to repay the
      principal  amounts  of any  Bullet  Term  Advances  made  under any of the
      Intercompany  Loans  and the  remainder  shall be  applied  to  repay  the
      relevant Intercompany Loan.


                                       20


                                     PART 3

                 FUNDING 1 POST-ENFORCEMENT PRIORITY OF PAYMENTS

All monies  received or  recovered  by the  Security  Trustee or the Receiver in
respect of the Funding 1 Security  subsequent to the Security Trustee serving an
Intercompany Loan Acceleration Notice on Funding 1, will be applied (save to the
extent required by law) by the Security  Trustee or the Receiver on each Funding
1 Interest  Payment Date in accordance  with the following order of priority (in
each case only and to the extent that payments or provision of a higher priority
have been made in full):

(a)   firstly, in or towards  satisfaction of, pro rata and pari passu,  amounts
      due to:

      (i)   the  Security  Trustee and any  Receiver  appointed  by the Security
            Trustee, together with interest and any amount in respect of VAT (or
            similar taxes) 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 1 Deed of Charge;

      (ii)  the  First  Issuer in  respect  of the  First  Issuer's  obligations
            specified in items (a) and (b) of the First Issuer  Post-Enforcement
            Priority of Payments;

      (iii) the Second  Issuer in respect  of the  Second  Issuer's  obligations
            specified in items (a) and (b) of the Second Issuer Post-Enforcement
            Priority of Payments; and

      (iv)  the  Third  Issuer in  respect  of the  Third  Issuer's  obligations
            specified in items (a) and (b) of the Third Issuer  Post-Enforcement
            Priority of Payments;

(b)   secondly,  in or towards  satisfaction  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 VAT (or similar taxes) on those amounts;

(c)   thirdly, in or towards  satisfaction of, pro rata and pari passu,  amounts
      (if any) due to the  Account  Bank  under  the  terms of the Bank  Account
      Agreement  and to the  Funding 1  Corporate  Services  Provider  under the
      Funding 1 Corporate Services Agreements;

(d)   fourthly,  in or  towards  satisfaction  of  amounts  (if  any) due to the
      Funding  1  Liquidity  Facility  Provider  under the  Funding 1  Liquidity
      Facility   Agreement   (except  for  any  Funding  1  Liquidity   Facility
      Subordinated Amounts);

(e)   fifthly, in or towards satisfaction of amounts (if any) due to the Funding
      1 Swap  Provider  under  the  Funding  1  Swap  Agreement  (including  any
      termination payment but excluding any Funding 1 Swap Excluded  Termination
      Amount;

(f)   sixthly, in or towards  satisfaction of, pro rata and pari passu,  amounts
      of interest and principal due and payable on the Term AAA Advances;

(g)   seventhly, in or towards satisfaction of, pro rata and pari passu, amounts
      of interest and principal due and payable on the Term AA Advances;

(h)   eighthly,  in or towards satisfaction of, pro rata and pari passu, amounts
      of interest and principal due and payable on the Term BBB Advances;


                                       21


(i)   ninthly, in or towards satisfaction of any amounts due to:

      (i)   the First Issuer in respect of the First Issuer's  obligation's  (if
            any) to make a  termination  payment to a First Issuer Swap Provider
            (but excluding any First Issuer Swap Excluded Termination Amount);

      (ii)  the Second Issuer in respect of the Second Issuer's  obligations (if
            any) to make a termination  payment to a Second Issuer Swap Provider
            (but excluding any Second Issuer Swap Excluded  Termination Amount);
            and

      (iii) the Third Issuer in respect of the Third  Issuer's  obligations  (if
            any) to make a  termination  payment to a Third Issuer Swap Provider
            (but excluding any Third Issuer Swap Excluded Termination Amount);

(j)   tenthly,  in or towards  satisfaction of, pro rata and pari passu (without
      double counting):

      (i)   amounts  due to the First  Issuer in respect  of the First  Issuer's
            obligations  to pay any  termination  payment to a First Issuer Swap
            Provider as a result of a First  Issuer Swap  Provider  Default or a
            First  Issuer  Swap  Provider   Downgrade   Termination   Event  (as
            appropriate);

      (ii)  amounts due to the Second  Issuer in respect of the Second  Issuer's
            obligations to pay any  termination  payment to a Second Issuer Swap
            Provider as a result of a Current Swap  Provider  Default or an Swap
            Provider Downgrade Termination Event (as appropriate);

      (iii) amounts  due to the Third  Issuer in respect  of the Third  Issuer's
            obligations  to pay any  termination  payment to a Third Issuer Swap
            Provider as a result of a Current Swap  Provider  Default or an Swap
            Provider Downgrade Termination Event (as appropriate);

      (iv)  any other  amounts due to the First  Issuer  under the First  Issuer
            Intercompany  Loan Agreement and not otherwise  provided for earlier
            in this order of priorities;

      (v)   any other  amounts due to the Third  Issuer  under the Third  Issuer
            Intercompany  Loan Agreement and not otherwise  provided for earlier
            in this order of priorities;

      (vi)  any  Funding 1 Liquidity  Subordinated  Amounts due to the Funding 1
            Liquidity Facility Provider;  and

      (vii) amounts  due to  the  Funding  1 Swap  Provider  in  respect  of any
            termination  payment due to the Funding 1 Swap  Provider as a result
            of a Funding 1 Swap  Provider  Default or a Funding 1 Swap  Provider
            Downgrade Termination Event; and

(k)   eleventhly, towards payment, pro rata and pari passu, of amounts due to:

      (i)   the First  Start-up  Loan  Provider  under the First  Start-up  Loan
            Agreement;

      (ii)  the Second  Start-up  Loan Provider  under the Second  Start-up Loan
            Agreement; and

      (iii) the Third  Start-up  Loan  Provider  under the Third  Start-up  Loan
            Agreement.


                                       22