DRAFT: 26.02.04
                                                                  FUNDING 1 SWAP

                                    SCHEDULE
                                     TO THE
                                MASTER AGREEMENT

                           dated as of 14th June, 2002

between

(1)   HALIFAX PLC ("PARTY A");

(2)   PERMANENT FUNDING (No.1) LIMITED ("PARTY B"); and

(3)   THE BANK OF NEW YORK (the "SECURITY TRUSTEE", which expression will
      include its successors and assigns and which has agreed to become a party
      to this Agreement solely for the purpose of taking the benefit of Parts
      5(b) and 5(k) of this Schedule and assuming the obligations under the
      final paragraph of Part 5(f) of this Schedule).

This Agreement amends and restates the 1992 ISDA Master Agreement (Funding 1
Swap) dated as of 14th June, 2002 between Party A, Party B and the Security
Trustee, as amended and supplemented from time to time.

Part 1. TERMINATION PROVISIONS

(a)   "SPECIFIED ENTITY" means in relation to Party A for the purpose of:-

      Section 5(a)(v), none

      Section 5(a)(vi), none

      Section 5(a)(vii), none

      Section 5(b)(iv), none

      and in relation to Party B for the purpose of:-

      Section 5(a)(v), none

      Section 5(a)(vi), none

      Section 5(a)(vii), none

      Section 5(b)(iv), none

(b)   "SPECIFIED TRANSACTION" will have the meaning specified in Section 14 of
      this Agreement.

(c)   The "CROSS DEFAULT" provisions of Section 5(a)(vi), will not apply to
      Party A and will not apply to Party B.

                                       19


(d)   The "CREDIT EVENT UPON MERGER" provisions of Section 5(b)(iv) will not
      apply to Party A and will not apply to Party B.

(e)   The "AUTOMATIC EARLY TERMINATION" provision of Section 6(a) will not apply
      to Party A and will not apply to Party B.

(f)   PAYMENTS ON EARLY TERMINATION. For the purposes of Section 6(e) of this
      Agreement:

      (i)  Market Quotation will apply.

      (ii) The Second Method will apply.

(g)   "TERMINATION CURRENCY" means Sterling.

(h)   "ADDITIONAL TERMINATION EVENT" will apply. In addition to the Additional
      Termination Events set forth in Part 5(f)(vi) of this Schedule, the
      following will constitute an Additional Termination Event:

      The Additional Tax Representation (as defined in Part 2(b) of this
      Schedule), proves to have been incorrect or misleading in any material
      respect with respect to one or more Transactions (each an "AFFECTED
      TRANSACTION" for the purpose of this Additional Termination Event) when
      made or repeated or deemed to have been made or repeated.

      For the purpose of the foregoing Termination Event, the Affected Party
      will be Party A only.

                                       20



Part 2. TAX REPRESENTATIONS

(a)   PAYER REPRESENTATIONS. For the purpose of Section 3(e) of this Agreement,
      Party A and Party B each make the following representation:

      It is not required by any applicable law, as modified by the practice of
      any relevant governmental revenue authority, of any Relevant Jurisdiction
      to make any deduction or withholding for or on account of any Tax from any
      payment (other than interest under Section 2(e), 6(d)(ii) or 6(e) of this
      Agreement) to be made by it to the other party under this Agreement. In
      making this representation, it may rely on (i) the accuracy of any
      representations made by the other party pursuant to Section 3(f) of this
      Agreement, (ii) the satisfaction of the agreement contained in Section
      4(a)(i) or 4(a)(iii) of this Agreement and the accuracy and effectiveness
      of any document provided by the other party pursuant to Section 4(a)(i) or
      4(a)(iii) of this Agreement and (iii) the satisfaction of the agreement of
      the other party contained in Section 4(d) of this Agreement, except that
      it will not be a breach of this representation where reliance is placed on
      clause (ii) and the other party does not deliver a form or document under
      Section 4(a)(iii) by reason of material prejudice to its legal or
      commercial position.

(b)   PAYEE REPRESENTATIONS. For the purpose of Section 3(f) of the Agreement,
      Party A makes the following representation (the "ADDITIONAL TAX
      REPRESENTATION"):

      (i)  it is a party to each Transaction solely for the purposes of a trade
           (or part of a trade) carried on by it in the United Kingdom through a
           branch or agency; or

      (ii) it is resident in the United Kingdom or in a jurisdiction with which
           the United Kingdom has a double tax treaty which makes provision,
           whether for relief or otherwise, in relation to interest.

      For the purpose of Section 3(f) of the Agreement, Party B does not make
      any representation.

                                       21



Part 3. AGREEMENT TO DELIVER DOCUMENTS

For the purpose of Sections 4(a)(i) and 4(a)(ii) of this Agreement, each party
agrees to deliver the following documents, as applicable:

(a)   Tax forms, documents or certificates to be delivered are: none

(b)   Other documents to be delivered are:

PARTY REQUIRED                                                  COVERED BY
TO DELIVER       FORM/DOCUMENT/               DATE BY WHICH     SECTION 3(D)
DOCUMENT         CERTIFICATE                  TO BE DELIVERED   REPRESENTATION

Party A and      Appropriate evidence of      On signing of     Yes
Party B          its signatory's authority    this Agreement

Party B          Certified copy of            On signing of     Yes
                 board resolution             this Agreement

Party A          Legal opinion in form        On signing of     No
                 and substance satisfactory   this Agreement
                 to Party B

Party B          Legal opinion                On signing of     No
                 from Allen &                 this Agreement
                 Overy

                                       22



Part 4. MISCELLANEOUS

(a)   ADDRESSES FOR NOTICES. For the purpose of Section 12(a) of this Agreement:

      Address for notices or communications to Party A:

      Address:          Trinity Road
                        Halifax
                        West Yorkshire
                        HX1 2RG

      Attention:        Mortgage Securitisation Manager

      Facsimile No.:    01422 391777

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

      Attention:        Head of Capital Markets and Securitisation

      Facsimile No.:    020 7574 8784

      Address for notices or communications to Party B:

      Address:          Blackwell House
                        Guildhall Yard
                        London
                        EC2V 5AE

      Attention:        The Secretary

      Facsimile No.:    020 7566 0975

      With a copy to:   (i) HBOS Treasury Services plc:

      Address:          33 Old Broad Street
                        London
                        EC2N 1HZ

      Attention:        Head of Capital Markets and Securitisation

      Facsimile No.:    020 7574 8784

                        (ii) the Security Trustee:

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

      Attention:        Global Structured Finance - Corporate Trust

                                       23



      Facsimile No.:    020 7964 6061/6399

(b)   PROCESS AGENT. For the purpose of Section 13(c) of this Agreement:

      Party A appoints as its Process Agent: None.

      Party B appoints as its Process Agent: None.

(c)   OFFICES. The provisions of Section 10(a) will apply to this Agreement.

(d)   MULTIBRANCH PARTY. For the purpose of Section 10(c) of this Agreement:

      Party A is not a Multibranch Party.

      Party B is not a Multibranch Party.

(e)   CALCULATION AGENT. The Calculation Agent is Party A.

(f)   CREDIT SUPPORT DOCUMENT. Details of any Credit Support Document:

      In respect of Party A:  None.

      In respect of Party B:  None.

(g)   CREDIT SUPPORT PROVIDER. Credit Support Provider means in relation to
      Party A, none.

      Credit Support Provider means in relation to Party B, none.

(h)   GOVERNING LAW. This Agreement will be governed by and construed in
      accordance with English law.

(i)   NETTING OF PAYMENTS. Subparagraph (ii) of Section 2(c) of this Agreement
      will apply to Transactions entered into under this Agreement unless
      otherwise specified in a Confirmation.

(j)   "AFFILIATE" will have the meaning specified in Section 14 of this
      Agreement.

                                       24



Part 5. OTHER PROVISIONS

(a)   NO SET-OFF

(i)   All payments under this Agreement will be made without set-off or
      counterclaim, except as expressly provided for in Section 6.

(ii)  Section 6(e) will be amended by the deletion of the following sentence:

      "The amount, if any, payable in respect of an Early Termination Date and
      determined pursuant to this Section will be subject to any Set-off."

(b)   SECURITY INTEREST

Notwithstanding Section 7, Party A hereby agrees and consents to the assignment
by way of security by Party B of its interests under this Agreement (without
prejudice to, and after giving effect to, any contractual netting provision
contained in this Agreement) to the Security Trustee (or any successor thereto)
pursuant to and in accordance with the Funding 1 Deed of Charge and acknowledges
notice of such assignment. Each of the parties hereby confirms and agrees that
the Security Trustee will not be liable for any of the obligations of Party B
hereunder.

(c)   DISAPPLICATION OF CERTAIN EVENTS OF DEFAULT

Section 5(a)(ii), Section 5(a)(iii), Section 5(a)(iv), Section 5(a)(v), Section
5(a)(vii)(2), (5), (6), (7) and (9) and Section 5(a)(viii) will not apply in
respect of Party B.

Section 5(a)(vii)(8) will not apply in respect of Party B to the extent that it
applies to Section 5(a)(vii) (2), (5), (6), (7) and (9).

(d)   DISAPPLICATION OF CERTAIN TERMINATION EVENTS

The "Tax Event" and "Tax Event Upon Merger" provisions of Section 5(b)(ii) and
5(b)(iii) will not apply to Party A or to Party B.

(e)   ADDITIONAL EVENT OF DEFAULT

The following will constitute an additional Event of Default with respect to
Party B:

An Intercompany Loan Acceleration Notice is served on Party B (which will be the
Defaulting Party).

"INTERCOMPANY LOAN ACCELERATION NOTICE" will have the meaning ascribed to that
term in the relevant Intercompany Loan Agreement.

(f)   RATINGS EVENT

(i)   In the event that the short-term, unsecured and unsubordinated debt
      obligations of Party A (or its successor) or any Credit Support Provider
      from time to time in respect of Party A cease to be rated at least as high
      as ["A-1+"] by Standard & Poor's Rating Services, a division of The
      McGraw-Hill Companies, Inc. ("S&P") and, as a result of such cessation,
      the then current rating of the Issuer Notes is downgraded or placed under
      review for possible downgrade by S&P (an "INITIAL S&P RATING EVENT"), then
      Party A will, within 30 days of the occurrence of such Initial S&P Rating
      Event, at its own cost either:

                                       25



      (A)  put in place an appropriate mark-to-market collateral agreement
           (which may be based on the credit support documentation published by
           ISDA, or otherwise, and relates to collateral in the form of cash or
           securities or both) in support of its obligations under this
           Agreement provided that (x) Party A will be deemed to have satisfied
           the requirements of S&P if the amount of collateral agreed to be
           provided in the form of cash and/or securities (the "COLLATERAL
           AMOUNT") is determined on a basis which satisfies (but is no more
           onerous than) the criteria of S&P published on 17th December, 2003,
           which enables entities rated lower than a specified level to
           participate in structured finance transactions which, through
           collateralisation, are rated at a higher level (the "S&P CRITERIA"),
           (y) the Collateral Amount will not be required to exceed such amount
           as would be required (in accordance with the S&P Criteria) to
           maintain or restore the rating of the Issuer Notes at or to the level
           they would have been at immediately prior to such Initial S&P Rating
           Event [and (z) the enforceability of such collateral arrangement must
           be supported by legal opinions with respect to each relevant
           jurisdiction provided in a form reasonably acceptable to S&P within
           30 days of the occurrence of such Initial S&P Rating Event];

      (B)  transfer all of its rights and obligations with respect to this
           Agreement to a replacement third party satisfactory to the Security
           Trustee (whose consent will be given if S&P confirms that such
           transfer would maintain the ratings of the Issuer Notes by S&P at, or
           restore the rating of the Issuer Notes by S&P to, the level it would
           have been at immediately prior to such Initial S&P Rating Event);

      (C)  obtain a guarantee of its rights and obligations with respect to this
           Agreement from a third party satisfactory to the Security Trustee
           (whose consent will be given if S&P confirms that such guarantee
           would maintain the rating of the Issuer Notes at, or restore the
           rating of the Issuer Notes to, the level it would have been at
           immediately prior to such Initial S&P Rating Event); or

      (D)  take such other action as Party A may agree with S&P as will result
           in the rating of the Issuer Notes following the taking of such action
           being maintained at, or restored to, the level it would have been at
           immediately prior to such Initial S&P Rating Event.

      If any of paragraphs (i)(B), (i)(C) or (i)(D) above are satisfied at any
      time, all collateral (or the equivalent thereof, as appropriate)
      transferred by Party A pursuant to paragraph (i)(A) will be transferred to
      Party A and Party A will not be required to transfer any additional
      collateral.

(ii)  In the event that the short-term, unsecured and unsubordinated debt
      obligations of Party A (or its successor) or any Credit Support Provider
      from time to time in respect of Party A cease to be rated at least as high
      as ["A-3"] by S&P and, as a result of such downgrade, the then current
      rating of the Issuer Notes may in the reasonable opinion of S&P be
      downgraded or placed under review for possible downgrade (such event, a
      "SUBSEQUENT S&P RATING EVENT"), then Party A will, within 30 days of the
      occurrence of such Subsequent S&P Rating Event, at its own cost either:

      (A)  transfer all of its rights and obligations with respect to this
           Agreement to a replacement third party satisfactory to the Security
           Trustee (whose consent will be given if S&P confirms that such
           transfer would maintain the rating of the Issuer Notes by S&P at, or
           restore the rating of the Issuer Notes by S&P to, the level it would
           have been at immediately prior to such Subsequent S&P Rating Event);

                                       26



      (B)  take such other action as Party A may agree with S&P as will result
           in the rating of the Issuer Notes following the taking of such action
           being maintained at, or restored to, the level it would have been at
           immediately prior to such Subsequent S&P Rating Event[; or

      (C)  obtain a guarantee of its rights and obligations with respect to this
           Agreement from a third party satisfactory to the Security Trustee
           (whose consent will be given if S&P confirms that such guarantee
           would maintain the rating of the Issuer Notes at, or restore the
           rating of the Issuer Notes to, the level it would have been at
           immediately prior to such Subsequent S&P Rating Event)],

      and, if, at the time a Subsequent S&P Rating Event occurs, Party A has
      provided collateral pursuant to a mark-to-market collateral arrangement
      put in place pursuant to paragraph (i)(A) above following an Initial S&P
      Rating Event, it will continue to post collateral notwithstanding the
      occurrence of a Subsequent S&P Rating Event until such time as any of
      paragraphs (ii)(A), (ii)(B) [or (ii)(C)] above have been satisfied.

      If any of paragraphs (ii)(A), (ii)(B) or (ii)(C) above are satisfied at
      any time, all collateral (or the equivalent thereof, as appropriate)
      transferred by Party A pursuant to paragraph (i)(A) above will be
      transferred to Party A and Party A will not be required to transfer any
      additional collateral.

(iii) In the event that:

      (A)  the long-term, unsecured and unsubordinated debt obligations of Party
           A (or its successor) or any Credit Support Provider in respect of
           Party A cease to be rated at least as high as "A1" (or its
           equivalent) by Moody's; or

      (B)  the short-term, unsecured and unsubordinated debt obligations of
           Party A (or its successor) or any Credit Support Provider in respect
           of Party A cease to be rated at least as high as "Prime-1" (or its
           equivalent) by Moody's,

      (such cessation being an "INITIAL MOODY'S RATING EVENT"), then Party A
      will, within 30 days of the occurrence of such Initial Moody's Rating
      Event, at its own cost either:

      (1)  transfer all of its rights and obligations with respect to this
           Agreement to either (x) a replacement third party with the Required
           Ratings (as defined below) domiciled in the same legal jurisdiction
           as Party A or Party B, or (y) a replacement third party as agreed
           with Moody's;

      (2)  procure another person to become co-obligor in respect of the
           obligations of Party A under this Agreement, which co-obligor may be
           either (x) a person with the Required Ratings (as defined below)
           domiciled in the same legal jurisdiction as Party A or Party B, or
           (y) such other person as agreed with Moody's;

      (3)  take such other action as agreed with Moody's; or

      (4)  put in place a mark-to-market collateral agreement in a form and
           substance acceptable to Moody's (which may be based on the credit
           support documentation published by ISDA, or otherwise, and relates to
           collateral in the form of cash or securities or both) in support of
           its obligations under this Agreement which complies with the Moody's
           Criteria (as defined below) or such other requirements as may be
           agreed with Moody's.

                                       27



      If any of paragraphs (iii)(1), (iii)(2) or (iii)(3) above are satisfied at
      any time, all collateral (or the equivalent thereof, as appropriate)
      transferred by Party A pursuant to paragraph (iii)(4) will be transferred
      to Party A and Party A will not be required to transfer any additional
      collateral.

(iv)  In the event that:

      (A)  the long-term, unsecured and unsubordinated debt obligations of Party
           A (or its successor) or any Credit Support Provider in respect of
           Party A cease to be rated as high as "Baa2" (or its equivalent) by
           Moody's; or

      (B)  the short-term, unsecured and unsubordinated debt obligations of
           Party A (or its successor) or any Credit Support Provider in respect
           of Party A cease to be rated as high as "Prime-2" (or its equivalent)
           by Moody's,

      (such cessation being a "SUBSEQUENT MOODY'S RATING EVENT"), then Party A
      will:

      (1)  on a best efforts basis within 30 days of the occurrence of such
           Subsequent Moody's Rating Event, at its own cost, attempt either to:

           (aa)  transfer all of its rights and obligations with respect to this
                 Agreement to either (x) a replacement third party with the
                 Required Ratings (as defined below) domiciled in the same legal
                 jurisdiction as Party A or Party B, or (y) a replacement third
                 party as agreed with Moody's;

           (bb)  procure another person to become co-obligor in respect of the
                 obligations of Party A under this Agreement, which co-obligor
                 may be either (x) a person with the Required Ratings (as
                 defined below) domiciled in the same legal jurisdiction as
                 Party A or Party B, or (y) such other person as agreed with
                 Moody's; or

           (cc)  take such other action agreed with Moody's; and

      (2)  within 10 days of the occurrence of such Subsequent Moody's Rating
           Event, put in place, at its own cost, pending compliance with
           paragraph (iv)(1)(aa), (iv)(1)(bb) or (iv)(1)(cc) above, a
           mark-to-market collateral agreement in a form and substance
           acceptable to Moody's (which may be based on the credit support
           documentation published by ISDA, or otherwise, and relates to
           collateral in the form of cash or securities or both) in support of
           its obligations under this Agreement which complies with the Moody's
           Criteria (as defined below) or such other requirements as may be
           agreed with Moody's, provided that, if, at the time a Subsequent
           Moody's Rating Event occurs, Party A is required to post collateral
           following an Initial Moody's Rating Event, it will continue to post
           collateral notwithstanding the occurrence of a Subsequent Moody's
           Rating Event.

      If any of paragraphs (iv)(1)(aa), (bb) or (cc) are satisfied at any time,
      all collateral (or the equivalent thereof, as appropriate) transferred by
      Party A pursuant to paragraph (iv)(2) will be transferred to Party A and
      Party A will not be required to transfer any additional collateral.

For the purposes of paragraphs (iii) and (iv) of this Part 5(f), "REQUIRED
RATINGS" means, in respect of the relevant entity, its short-term, unsecured and
unsubordinated debt obligations are rated at least as

                                       28



high as "Prime-1" and its long-term, unsecured and unsubordinated debt
obligations are rated at least as high as "A1", or such other ratings as may be
agreed with Moody's from time to time.

"MOODY'S CRITERIA" means that the Collateral Amount will equal:

(a)   102 per cent. of the mark-to-market value of the outstanding Transactions
      as determined by Party A in good faith on a weekly basis if the long-term,
      unsecured and unsubordinated debt obligations of Party A (or its
      successor) or any Credit Support Provider in respect of Party A are
      downgraded below "A1";

(b)   if the long-term, unsecured and unsubordinated debt obligations or
      short-term, unsecured and unsubordinated debt obligations of Party A (or
      its successor) or any Credit Support Provider in respect of Party A are
      downgraded below "A2" or "Prime-1" by Moody's, the sum of:

      (i)  102 per cent. of the mark-to-market value of the outstanding
           Transactions determined by Party A in good faith on a weekly basis;
           and

      (ii) the sum of:

           (A)   the aggregate of the amounts, determined in respect of each
                 class and series of Issuer Notes, equal to the Outstanding
                 Principal Balance of that class and series of Issuer Notes at
                 the time of determination multiplied by the weighted average
                 life of that class and series of Issuer Notes, as at the date
                 of determination (expressed in days) divided by 365 (such
                 aggregate, the "BUFFER NOTIONAL") multiplied by the product of
                 0.2 per cent. and the Fixed Rate Ratio; and

           (B)   the Buffer Notional multiplied by the product of 0.1 per cent.
                 and the sum of:

                 (aa)  the Variable Rate Ratio; and

                 (bb)  the Tracker Ratio; and

(c)   if the long-term, unsecured and unsubordinated debt obligations or
      short-term, unsecured and unsubordinated debt obligations of Party A (or
      its successor) or any Credit Support Provider in respect of Party A are
      downgraded below "Baa2" or "Prime-2" by Moody's, the sum of:

      (i)  102 per cent. of the mark-to-market value of the outstanding
           Transactions determined by Party A in good faith on a weekly basis;
           and

      (ii) the sum of:

           (A)   the Buffer Notional multiplied by the product of 0.4 per cent.
                 and the Fixed Rate Ratio; and

           (B)   the Buffer Notional multiplied by the product of 0.2 per cent.
                 and the sum of:

                 (aa)  the Variable Rate Ratio; and

                 (bb)  the Tracker Ratio.

For the purposes of determining the Buffer Notional Amount, Party A will
calculate the weighted average life of each series and class of Issuer Notes
using (1) such assumptions as will reflect the then

                                       29



current expectations of Party A and/or be based upon such circumstances as Party
A may, in good faith, determine applicable; and, notwithstanding for the
avoidance of doubt (1) above; assuming (2) that the constant payment rate of the
Loans comprised within the Portfolio will be equal to the Annualised CPR in
respect of the Calculation Date immediately preceding the Funding 1 Interest
Payment Date immediately preceding the date of determination; (3) that the
relevant Issuer will not exercise its call option to redeem such Issuer Notes in
full on the Step-up Date, if any, in respect of such Issuer Notes; and (4) that
sufficient Loans will be assigned to the Mortgages Trustee so that the aggregate
Outstanding Principal Balance of Loans in the Portfolio is not less than that
required to be maintained by the Seller pursuant to Clause 4.7 of the Mortgage
Sale Agreement (as amended and /or restated from time to time).

In relation to paragraphs (ii)(4) and (iii)(2) above, Party A will, upon receipt
of reasonable notice from Moody's demonstrate to Moody's the calculation by
Party A of the mark-to-market value of the outstanding Transactions. In relation
to paragraph (iii)(2) above, Party A will, at its own cost, on receipt of
reasonable notice from Moody's (which, for the avoidance of doubt, will be no
less than 30 days) arrange an audit of the methodology used by Party A in the
calculation of the mark-to-market value of the outstanding Transactions.

(v)   In the event that the short-term, unsecured and unsubordinated debt
      obligations of Party A (or its successor) or any Credit Support Provider
      from time to time in respect of Party A cease to be rated at least as high
      as "F1" (or its equivalent) by Fitch Ratings Ltd ("FITCH") and, as a
      result of such cessation, the then current rating of the Issuer Notes is
      downgraded or placed under review for possible downgrade by Fitch (an
      "INITIAL FITCH RATING EVENT") then Party A will, on a reasonable efforts
      basis within 30 days of the occurrence of such Initial Fitch Rating Event,
      at its own cost, either:

      (A)  put in place an appropriate mark-to-market collateral agreement in a
           form and substance acceptable to Fitch (which may be based on the
           credit support documentation published by ISDA, or otherwise, and
           relates to collateral in the form of cash or securities or both to be
           posted on a weekly basis) in support of its obligations under this
           Agreement provided that (x) Party A will be deemed to have satisfied
           the requirements of Fitch if the Collateral Amount is determined on a
           basis which is no more onerous than the Fitch Criteria (as defined
           below), and (y) the Collateral Amount will not be required to exceed
           such amount as would be required (in accordance with the Fitch
           Criteria) to maintain or restore the rating of the Issuer Notes at or
           to the level it would have been at immediately prior to such Initial
           Fitch Rating Event;

      (B)  transfer all of its rights and obligations with respect to this
           Agreement to a replacement third party satisfactory to the Security
           Trustee (whose consent will be given if Fitch confirms that such
           transfer would maintain the rating of the Issuer Notes by Fitch at,
           or restore the rating of the Issuer Notes by Fitch to, the level it
           would have been at immediately prior to such Initial Fitch Rating
           Event);

      (C)  obtain a guarantee of its rights and obligations with respect to this
           Agreement from a third party satisfactory to the Security Trustee
           (whose consent will be given if Fitch confirms that such guarantee
           would maintain the rating of the Issuer Notes at, or restore the
           rating of the Issuer Notes to, the level it would have been at
           immediately prior to such Initial Fitch Rating Event); or

      (D)  take such other action as Party A may agree with Fitch as will result
           in the rating of the Issuer Notes following the taking of such action
           being maintained at, or restored

                                       30



           to, the level it would have been at immediately prior to such Initial
           Fitch Rating Event.

      If any of paragraphs (v)(B), (v)(C) or (v)(D) above are satisfied at any
      time, all collateral (or the equivalent thereof, as appropriate)
      transferred by Party A pursuant to paragraph (v)(A) above will be
      transferred to Party A and Party A will not be required to transfer any
      additional collateral.

(vi)  In the event that the short-term, unsecured and unsubordinated debt
      obligations of Party A (or its successor) or any Credit Support Provider
      from time to time in respect of Party A cease to be rated at least as high
      as "F2" (or its equivalent) by Fitch and, as a result of such cessation,
      the then current rating of the Issuer Notes is downgraded or placed under
      review for possible downgrade by Fitch (a "SUBSEQUENT FITCH RATING EVENT")
      then Party A will:

      (A)  on a reasonable efforts basis within 30 days of the occurrence of
           such Subsequent Fitch Rating Event, at its own cost, attempt either
           to:

           (1)   transfer all of its rights and obligations with respect to this
                 Agreement to a replacement third party satisfactory to the
                 Security Trustee (whose consent will be given if Fitch confirms
                 that such transfer would maintain the rating of the Issuer
                 Notes by Fitch at, or restore the rating of the Issuer Notes by
                 Fitch to, the level it would have been at immediately prior to
                 such Subsequent Fitch Rating Event);

           (2)   obtain a guarantee of its rights and obligations with respect
                 to this Agreement from a third party satisfactory to the
                 Security Trustee (whose consent will be given if Fitch confirms
                 that such guarantee would maintain the rating of the Issuer
                 Notes at, or restore the rating of the Issuer Notes to, the
                 level it would have been at immediately prior to such
                 Subsequent Fitch Rating Event); or

           (3)   take such other action as Party A may agree with Fitch as will
                 result in the rating of the Issuer Notes following the taking
                 of such action being maintained at, or restored to, the level
                 it would have been at immediately prior to such Subsequent
                 Fitch Rating Event; and

      (B)  within 10 days of the occurrence of such Subsequent Fitch Rating
           Event, put in place, at its own cost, pending compliance with
           paragraph (vi)(A)(1), (vi)(A)(2) or (vi)(A)(3) above, an appropriate
           mark-to-market collateral agreement in a form and substance
           acceptable to Fitch (which may be based on the credit support
           documentation published by ISDA, or otherwise, and relates to
           collateral in the form of cash or securities or both to be posted on
           a weekly basis) in support of its obligations under this Agreement
           provided that (x) Party A will be deemed to have satisfied the
           requirements of Fitch if the Collateral Amount is determined on a
           basis which is no more onerous than the Fitch Criteria (as defined
           below), and (y) the Collateral Amount will not be required to exceed
           such amount as would be required (in accordance with the Fitch
           Criteria) to maintain or restore the rating of the Issuer Notes at or
           to the level it would have been at immediately prior to such
           Subsequent Fitch Rating Event, and provided that, if, at the time a
           Subsequent Fitch Rating Event occurs, Party A is required to post
           collateral following an Initial Fitch Rating Event, it will continue
           to post collateral notwithstanding the occurrence of a Subsequent
           Fitch Rating Event.

                                       31



      If any of paragraphs (vi)(A)(1), (2) or (3) above are satisfied at any
      time, all collateral (or the equivalent thereof, as appropriate)
      transferred by Party A pursuant to paragraph (vi)(B) above will be
      transferred to Party A and Party A will not be required to transfer any
      additional collateral.

"FITCH CRITERIA" means that the Collateral Amount will equal the sum of:

(a)   100 per cent. of the mark-to-market value of the outstanding Transactions
      as determined by Party A in good faith on a weekly basis; and

(b)   the product of:

      (i)  the aggregate of the amounts, determined in respect of each class and
           series of Issuer Notes, equal to the Outstanding Principal Balance of
           such class and series of Issuer Notes as at the date of determination
           multiplied by the number of days remaining from the date of the
           determination to the Expected Repayment Date (as defined below) in
           respect of such class and series of Issuer Notes divided by 365, and

      (ii) 0.1 per cent. multiplied by the Fixed Rate Ratio.

"EXPECTED REPAYMENT DATE" means in respect of each class and series of Issuer
Notes the earlier of the Step Up Date of such class and series of Issuer Notes
and the Final Maturity Date of such class and series of Issuer Notes.

(vii) (A)  If Party A does not take any of the measures described in paragraph
           (i) above, such failure will not be or give rise to an Event of
           Default but will constitute an Additional Termination Event with
           respect to Party A which will be deemed to have occurred on the
           thirtieth day following the S&P Rating Event with Party A as the sole
           Affected Party and all Transactions as Affected Transactions.

      [(B) If, at the time a Subsequent S&P Rating Event occurs, Party A has
           provided collateral and fails to continue to post collateral pending
           compliance with any of paragraphs (ii)(A), (ii)(B) [or (ii)(C)]
           above, such failure will not be or give rise to an Event of Default
           but will constitute an Additional Termination Event with respect to
           Party A and will be deemed to have occurred on the [tenth] day
           following such Subsequent S&P Rating Event with Party A as the sole
           Affected Party and all Transactions as Affected Transactions.
           Further, it will constitute an Additional Termination Event with
           respect to Party A if, even if it is posting collateral as required
           by paragraph (ii) above and notwithstanding Section 5(a)(ii), Party A
           does not take any of the measures described in paragraphs (ii)(A),
           (ii)(B) [or (ii)(C)] above. Such Additional Termination Event will be
           deemed to have occurred on the thirtieth day following the Subsequent
           S&P Rating Event with Party A as the sole Affected Party and all
           Transactions as Affected Transactions.]

      (C)  If Party A does not take any of the measures described in paragraph
           (iii)(1), (2), (3) or (4) above, such failure will not be or give
           rise to an Event of Default but will constitute an Additional
           Termination Event with respect to Party A and will be deemed to have
           occurred on the thirtieth day following the occurrence of such
           Initial Moody's Rating Event with Party A as the sole Affected Party
           and all Transactions as Affected Transactions.

      (D)  If Party A does not take the measures described in paragraph (iv)(2)
           above, such failure will give rise to an Event of Default with
           respect to Party A and will be

                                       32



           deemed to have occurred on the tenth day following such Subsequent
           Moody's Rating Event with Party A as the Defaulting Party. Further,
           it will constitute an Additional Termination Event with respect to
           Party A if, even after satisfying the requirements of paragraph
           (iv)(2) above, Party A has failed, within 30 days following such
           Subsequent Moody's Rating Event, to either transfer as described in
           paragraph (iv)(1)(aa), find a co-obligor as described in paragraph
           (iv)(1)(bb) or take such other action as described in paragraph
           (iv)(1)(cc). Such Additional Termination Event will be deemed to have
           occurred on the thirtieth day following such Subsequent Moody's
           Rating Event with Party A as the sole Affected Party and all
           Transactions as Affected Transactions.

      (E)  If Party A does not take the measures described in paragraph (v)
           above, such failure will not be or give rise to an Event of Default
           but will constitute an Additional Termination Event with respect to
           Party A which will be deemed to have occurred on the thirtieth day
           following the Initial Fitch Rating Event with Party A as the sole
           Affected Party and all Transactions as Affected Transactions.

      (F)  If Party A does not take the measures described in paragraph (vi)(B)
           above, such failure will give rise to an Event of Default with
           respect to Party A and will be deemed to have occurred on the tenth
           day following such Subsequent Fitch Rating Event with Party A as the
           Defaulting Party. Further, it will constitute an Additional
           Termination Event with respect to Party A if, even after satisfying
           the requirements of paragraph (vi)(B) above, Party A has failed,
           within 30 days following such Subsequent Fitch Rating Event, to
           either transfer as described in paragraph (vi)(A)(1), find a
           co-obligor as described in paragraph (vi)(A)(2) or take such other
           action as described in paragraph (vi)(A)(3). Such Additional
           Termination Event will be deemed to have occurred on the thirtieth
           day following such Subsequent Fitch Rating Event with Party A as the
           sole Affected Party and all Transactions as Affected Transactions.

      (G)  In the event that Party B were to designate an Early Termination Date
           and there would be a payment due to Party A, Party B may only
           designate such an Early Termination Date in respect of an Additional
           Termination Event under this Part 5(f) if Party B has found a
           replacement counterparty willing to enter into a new transaction on
           terms that reflect as closely as reasonably possible, as determined
           by Party B in its sole and absolute discretion, the economic, legal
           and credit terms of the Terminated Transactions with Party A, and
           Party B has obtained the prior written consent of the Security
           Trustee.

Each of Party B and the Security Trustee will use their reasonable endeavours to
co-operate with Party A in putting in place such credit support documentation,
including agreeing to such arrangements in such documentation as may satisfy
S&P, Moody's and/or Fitch, as applicable, with respect to the operation and
management of the collateral and entering into such documents as may reasonably
be requested by Party A in connection with the provision of such collateral.

                                       33



(g)   ADDITIONAL REPRESENTATION

Section 3 is amended by the addition at the end thereof of the following
additional representations (provided that the representation in Section 3(h)
will be made by Party A only):

      "(g) NO AGENCY. It is entering into this Agreement, including each
      Transaction, as principal and not as agent of any person or entity.

      (h)  PARI PASSU. Its obligations under this Agreement rank pari passu with
      all of its other unsecured, unsubordinated obligations except those
      obligations preferred by operation of law."

(h)   RECORDING OF CONVERSATIONS

Each party to this Agreement acknowledges and agrees to the tape recording of
conversations between the parties to this Agreement whether by one or other or
both of the parties.

(i)   RELATIONSHIP BETWEEN THE PARTIES

The Agreement is amended by the insertion after Section 14 of an additional
Section 15, reading in its entirety as follows:

"15.  RELATIONSHIP BETWEEN THE PARTIES

Each party will be deemed to represent to the other party on the date on which
it enters into a Transaction that (absent a written agreement between the
parties that expressly imposes affirmative obligations to the contrary for that
Transaction):

(a)   NON RELIANCE. It is acting for its own account, and it has made its own
      independent decisions to enter into that Transaction and as to whether
      that Transaction is appropriate or proper for it based upon advice from
      such advisers as it has deemed necessary. It is not relying on any
      communication (written or oral) of the other party as investment advice or
      as a recommendation to enter into that Transaction, it being understood
      that information and explanations related to the terms and conditions of a
      Transaction will not be considered investment advice or a recommendation
      to enter into that Transaction. No communication (written or oral)
      received from the other party will be deemed to be an assurance or
      guarantee as to the expected results of that Transaction.

(b)   ASSESSMENT AND UNDERSTANDING. It is capable of assessing the merits of and
      understanding (on its own behalf or through independent professional
      advice), and understands and accepts, the terms, conditions and risks of
      that Transaction. It is also capable of assuming, and assumes, the
      financial and other risks of that Transaction.

(c)   STATUS OF PARTIES. The other party is not acting as a fiduciary for or an
      adviser for it in respect of that Transaction."

(j)   TAX

The Agreement is amended by deleting Section 2(d) in its entirety and replacing
it with the following:

"(d)  Deduction or Withholding for Tax

(i)   Requirement to Withhold

                                       34



      All payments under this Agreement will be made without any deduction or
      withholding for or on account of any Tax unless such deduction or
      withholding is required (including, for the avoidance of doubt, if such
      deduction or withholding is required in order for the payer to obtain
      relief from Tax) by any applicable law, as modified by the practice of any
      relevant governmental revenue authority, then in effect. If a party ("X")
      is so required to deduct or withhold, then that party (the "DEDUCTING
      PARTY"):

      (1)  will promptly notify the other party ("Y") of such requirement;

      (2)  will pay to the relevant authorities the full amount required to be
           deducted or withheld (including the full amount required to be
           deducted or withheld from any Gross Up Amount (as defined below) paid
           by the Deducting Party to Y under this Section 2(d)) promptly upon
           the earlier of determining that such deduction or withholding is
           required or receiving notice that such amount has been assessed
           against Y;

      (3)  will promptly forward to Y an official receipt (or a certified copy),
           or other documentation reasonably acceptable to Y, evidencing such
           payment to such authorities; and

      (4)  if X is Party A, X will promptly pay in addition to the payment to
           which Party B is otherwise entitled under this Agreement, such
           additional amount (the "GROSS UP AMOUNT") as is necessary to ensure
           that the net amount actually received by Party B will equal the full
           amount which Party B would have received had no such deduction or
           withholding been required.

(ii)  Liability

      If:

      (1)  X is required by any applicable law, as modified by the practice of
           any relevant governmental revenue authority, to make any deduction or
           withholding for or on account of any Tax; and

      (2)  X does not so deduct or withhold; and

      (3)  a liability resulting from such Tax is assessed directly against X,

      then, except to the extent that Y has satisfied or then satisfies the
      liability resulting from such Tax, (A) where X is Party B, Party A will
      promptly pay to Party B the amount of such liability (the "LIABILITY
      AMOUNT") (including any related liability for interest and together with
      an amount equal to the Tax payable by Party B on receipt of such amount
      but including any related liability for penalties only if Party A has
      failed to comply with or perform any agreement contained in Section
      4(a)(i), 4(a)(iii) or 4(d)) and Party B will promptly pay to the relevant
      government revenue authority the amount of such liability (including any
      related liability for interest and penalties) and (B) where X is Party A
      and Party A would have been required to pay a Gross Up Amount to Party B,
      Party A will promptly pay to the relevant government revenue authority the
      amount of such liability (including any related liability for interest and
      penalties).

(iii) Tax Credit etc.

      Where Party A pays an amount in accordance with Section 2(d)(i)(4) above,
      Party B undertakes as follows:

                                       35



      (1)  to the extent that Party B obtains any Tax credit, allowance, set-off
           or repayment from the tax authorities of any jurisdiction relating to
           any deduction or withholding giving rise to such payment, it will pay
           to Party A as soon as practical after receipt of the same so much of
           the cash benefit (as calculated below) relating thereto which it has
           received as will leave Party B in substantially the same (but in any
           event no worse) position as Party B would have been in if no such
           deduction or withholding had been required;

      (2)  the "cash benefit" will, in the case of credit, allowance or set-off,
           be the additional amount of Tax which would have been payable by
           Party B in the jurisdiction referred to in (1) above but for the
           obtaining by it of the said Tax credit, allowance or set-off and, in
           the case of a repayment, will be the amount of the repayment
           together, in either case, with any related interest or similar
           payment obtained by Party B; and

      (3)  it will use all reasonable endeavours to obtain any Tax credit,
           allowance, set-off or repayment as soon as is reasonably practicable
           and it will, upon request by Party A, supply Party A with a
           reasonably detailed explanation of its calculation of the amount of
           any such Tax credit, allowance, set-off or repayment and of the date
           on which the same is received."

(k)   SECURITY, ENFORCEMENT AND LIMITED RECOURSE

Party A agrees with Party B and the Security Trustee to be bound by the terms of
the Funding 1 Deed of Charge and, in particular, confirms that: (A) no sum will
be payable by or on behalf of Party B to it except in accordance with the
provisions of the Funding 1 Deed of Charge; and (B) it will not take any steps
for the winding up, dissolution or reorganisation or for the appointment of a
receiver, administrator, administrative receiver, trustee, liquidator,
sequestrator or similar officer of Party B or of any or all of its revenues and
assets nor participate in any ex parte proceedings nor seek to enforce any
judgment against Party B, subject to the provisions of the Funding 1 Deed of
Charge.

In relation to all sums due and payable by Party B to Party A, Party A agrees
that it will have recourse only to Funding 1 Revenue Receipts and Funding 1
Principal Receipts, but always subject to the order of priority of payments set
out in the Third Issuer Cash Management Agreement and the Third Issuer Deed of
Charge.

(l)   CONDITION PRECEDENT

Section 2(a)(iii) will be amended by the deletion of the words "a Potential
Event of Default" in respect of obligations of Party A only.

(m)   REPRESENTATIONS

Section 3(b) will be amended by the deletion of the words "or Potential Event of
Default" in respect of the representation given by Party B only.

(n)   ADDITIONAL DEFINITIONS

Words and expressions defined in the Amended and Restated Master Definitions and
Construction Schedule (the "MASTER SCHEDULE") signed on or about {circle}, 2004
and any other Master Definitions and Construction Schedule, each as amended,
varied or supplemented from time to time (together the "MASTER DEFINITIONS
SCHEDULE") will, except so far as the context otherwise requires, have the same
meaning in this Agreement. The rules of interpretation set out in the Master
Definitions Schedule will apply to this Agreement.

                                       36



(o)   MODIFICATIONS TO CLOSE-OUT PROVISIONS

Upon the occurrence of an Event of Default with respect to Party A or an
Additional Termination Event which entitles Party B to terminate any Affected
Transaction pursuant to Section 6(b) of the Agreement, Party B will be entitled
(but not obliged in the event that it does not designate an Early Termination
Date) to proceed in accordance with Section 6 of this Agreement, subject to the
following:

(i)   For the purposes of Section 6(d)(i), Party B's obligation with respect to
      the extent of information to be provided with its calculations is limited
      to information Party B has already received in writing and provided Party
      B is able to release this information without breaching the provisions of
      any law applicable to, or any contractual restriction binding upon, Party
      B.

(ii)  The following amendments will be deemed to be made to the definition of
      "Market Quotation":

      (A)  the word "firm" will be added before the word "quotations" in the
           second line; and

      (B)  the words ", provided that such documentation would either be the
           same as this Agreement and the existing confirmations hereto (and the
           long-term, unsecured and unsubordinated debt obligations of the
           Reference Market-maker are rated not less than ["BBB-"] by S&P and
           "A1" by Moody's and the short-term, unsecured and unsubordinated debt
           obligations of the Reference Market-maker are rated not less than
           "Prime-1" by Moody's and "F1" by Fitch (or, if such Reference
           Market-maker is not rated by a Rating Agency, at such equivalent
           rating that is acceptable to such Rating Agency)) or the Rating
           Agencies have confirmed in writing that such proposed documentation
           will not adversely impact the ratings of the Notes" will be added
           after "agree" in the sixteenth line; and

      (C)  the last sentence will be deleted and replaced with the following:

           "If, on the last date set for delivery of quotations, exactly two
           quotations are provided, the Market Quotation will be either (a) the
           lower of the two quotations where there would be a sum payable by
           Party A to Party B, or (b) the higher of the two quotations where
           there would be a sum payable by Party B to Party A. If only one
           quotation is provided on such date, Party B may, in its discretion,
           accept such quotation as the Market Quotation and, if Party B does
           not accept such quotation (or if no quotation has been provided), it
           will be deemed that the Market Quotation in respect of the Terminated
           Transaction cannot be determined. If no quotation has been provided,
           it will be deemed that the Market Quotation in respect of the
           Terminated Transaction cannot be determined."

(iii) For the purpose of the definition of "Market Quotation", and without
      limitation of the general rights of Party B under the Agreement:

      (A)  Party B will undertake to use its reasonable efforts to obtain at
           least three firm quotations as soon as reasonably practicable after
           the Early Termination Date and in any event within the time period
           specified pursuant to Part 5(o)(iii)(C) below;

      (B)  Party A will, for the purposes of Section 6(e), be permitted to
           obtain on behalf of Party B quotations from Reference Market-makers;

                                       37



      (C)  If no quotations have been obtained within 6 Local Business Days
           after the occurrence of the Early Termination Date or such longer
           period as Party B may specify in writing to Party A, then it will be
           deemed that the Market Quotation in respect of the Terminated
           Transaction cannot be determined;

      (D)  Party B will be deemed to have discharged its obligations under Part
           5(o)(iii)(A) above if it promptly requests, in writing, Party A (such
           request to be made within two Local Business Days after the
           occurrence of the Early Termination Date) to obtain on behalf of
           Party B quotations from Reference Market-makers. Party A agrees to
           act in accordance with such request; and

      (E)  Party B will not be obliged to consult with Party A as to the day and
           time of obtaining any quotations.

(p)   TRANSFER POLICY

Subject to the constraints otherwise provided by Section 7 of this Agreement,
but without prejudice to Section 6(b)(ii) as amended in this Schedule, Party A
may transfer all (but not part only) of its interests and obligations in and
under this Agreement to another entity (a "TRANSFEREE") with the prior written
consent of the Note Trustee, provided that:

(i)   the Transferee's short-term, unsecured and unsubordinated debt obligations
      are then rated not less than "A-1+" by S&P, "Prime-1" by Moody's and "F1"
      by Fitch and its long-term, unsecured and unsubordinated debt obligations
      are then rated not less than ["BBB-"] by S&P, "A1" by Moody's and "A+" by
      Fitch (or its equivalent by any substitute rating agency) or such
      Transferee's obligations under this Agreement are guaranteed by an entity
      whose short-term, unsecured and unsubordinated debt obligations are then
      rated not less than "A-1+" by S&P, "Prime-1" by Moody's and "F1" by Fitch
      and whose long-term, unsecured and unsubordinated debt obligations are
      then rated not less "AA-" by S&P, "A1" by Moody's and "A+" by Fitch (or
      its equivalent by any substitute rating agency);

(ii)  the Ratings Agencies have confirmed that the transfer will not result in
      the then current rating of the Issuer Notes being downgraded;

(iii) the Transferee will not, as a result of such transfer, be required on the
      next succeeding Scheduled Payment Date to withhold or deduct on account of
      any Tax (except in respect of default interest) amounts in excess of that
      which Party A would, on the next succeeding Scheduled Payment Date have
      been required to so withhold or deduct unless the Transferee would be
      required to make additional payments pursuant to Section 2(d)(i)(4)
      corresponding to such excess;

(iv)  a Termination Event or Event of Default does not occur as a result of such
      transfer;

(v)   no additional amount will be payable by Party B to Party A or the
      Transferee on the next succeeding Scheduled Payment Date as a result of
      such transfer; and

(vi)  the Transferee confirms in writing that it will accept all of the
      interests and obligations in and under this Agreement which are to be
      transferred to it in accordance with the terms of this provision.

With respect to paragraph (iii) above, each party agrees to make such Payee Tax
Representations and Payer Tax Representations as may reasonably be requested by
the other party in order to reasonably

                                       38



satisfy such other party that such withholding or deduction will not occur.

Following the transfer, all references to Party A will be deemed to be
references to the Transferee.

                                       39





DRAFT (1): 26.02.04





                                                    FUNDING 1 SWAP CONFIRMATION


From:        Halifax plc
             Trinity Road
             Halifax
             West Yorkshire
             HX1 2RG

To:          Permanent Funding (No. 1) Limited
             Blackwell House
             Guildhall Yard
             London
             EC2V 5AE

Attention:   The Secretary

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

Attention:   Global Structured Finance - Corporate Trust

                                                                 {circle}, 2004


Dear Sirs,

CONFIRMATION - FUNDING 1 SWAP

This  confirmation  hereby  amends  and  replaces the confirmation entered into
between us, you and the Security Trustee on  14th  June,  2002,  as amended and
restated   on   6th   March,   2003  and  25th  November,  2003  (the  PREVIOUS
CONFIRMATION).

This confirmation constitutes a  "Confirmation" as referred to in the 1992 ISDA
Master Agreement (Multicurrency-Cross  Border)  dated  as of 14th June, 2002 as
amended and restated by us, you and the Security Trustee  on  6th  March, 2003,
25th  November,  2003 and the date hereof and as amended and supplemented  from
time  to  time (the  AGREEMENT).   As  of  the  date  hereof,  all  rights  and
obligations  of  the  parties to the Previous Confirmation shall cease to exist
and shall be replaced in  their  entirety by the rights and obligations arising
pursuant to this Confirmation.

The purpose of this letter (the CONFIRMATION)  is  to  confirm  the  terms  and
conditions  of  the  Swap Transaction entered into between us on the Trade Date
specified below.

The definitions and provisions  contained  in  the  2000  ISDA  Definitions  as
published  by  the  International  Swaps and Derivatives Association, Inc. (the
DEFINITIONS) are incorporated into this Confirmation.

In the event of any inconsistency between  any  of  the  following,  the  first
listed  shall  govern:  (i)  this  Confirmation;  (ii)  the  Master Definitions
Schedule; and (iii) the Definitions.





The following expressions shall, for the purpose of this Confirmation, have the
following meanings:

AVERAGE FIXED RATE LOAN BALANCE means, in respect of a Calculation  Period, the
average  daily aggregate Outstanding Principal Balance of the Fixed Rate  Loans
during the  relevant  Calculation  Period  as  notified  by the Cash Manager in
accordance with the Cash Management Agreement.

AVERAGE LOAN BALANCE means, in respect of a Calculation Period,  the sum of the
Average Fixed Rate Loan Balance, the Average Variable Rate Loan Balance and the
Average Tracker Rate Loan Balance.

AVERAGE  TRACKER  RATE LOAN BALANCE means, in respect of a Calculation  Period,
the average daily aggregate  Outstanding  Principal Balance of the Tracker Rate
Loans during the relevant Calculation Period as notified by the Cash Manager in
accordance with the provisions of the Cash Management Agreement.

AVERAGE VARIABLE RATE LOAN BALANCE means, in  respect  of a Calculation Period,
the average daily aggregate Outstanding Principal Balance  of the Variable Rate
Loans during the relevant Calculation Period as notified by the Cash Manager in
accordance with the provisions of the Cash Management Agreement.

BLENDED  RATE  means,  in respect of a Calculation Period, a rate  of  interest
equal to the sum of (i)  the  Weighted  Average Fixed Rate for such Calculation
Period multiplied by the Fixed Rate Ratio for such Calculation Period; (ii) the
Variable Rate Swap SVR for such Calculation  Period  multiplied by the Variable
Rate Ratio for such Calculation Period and (iii) the Tracker Swap Rate for such
Calculation Period multiplied by the Tracker Ratio for such Calculation Period.

BLENDED SPREAD means, in respect of a Calculation Period, a percentage equal to
the sum of (i) the Fixed Rate Spread multiplied by the  Fixed  Rate  Ratio  for
such  Calculation  Period;  (ii)  the  Variable  Rate  Spread multiplied by the
Variable Rate Ratio for such Calculation Period and (iii)  the  Tracker  Spread
multiplied by the Tracker Ratio for such Calculation Period.

CALCULATION DATE means the first day (or if not a London Business Day, the next
succeeding  London  Business  Day)  of  each  month  and any other day on which
Funding 1 acquires a further interest in the Trust Property  from and including
the Calculation Date immediately preceding the Effective Date.

CALCULATION  PERIOD means, each period from and including the Closing  Date  to
but excluding  the  first  Calculation  Date and thereafter the period from and
including one Calculation Date to but excluding  the next following Calculation
Date.

CALCULATION PERIOD FUNDING 1 AMOUNT means, in respect  of a Calculation Period,
an amount in Sterling equal to the amount produced by applying the Blended Rate
for  such  Calculation  Period  to  the  Notional  Amount, such  amount  to  be
calculated by the Calculation Agent on the basis of  the  actual number of days
in such Calculation Period, divided by 365.

CALCULATION  PERIOD  SWAP  PROVIDER AMOUNT means, in respect of  a  Calculation
Period, an amount in Sterling which is equal to the amount produced by applying
a rate equal to the Three Month  LIBOR  prevailing  on  the  first  day of such
Calculation  Period  plus  the  Blended Spread to the Notional Amount for  such
Calculation Period, such amount to  be  calculated  by the Calculation Agent on
the basis of the actual number of days in such Calculation  Period,  divided by
365.

FIRST ISSUER means Permanent Financing (No. 1) PLC.

FIXED  RATE RATIO means, in respect of a Calculation Period, the Average  Fixed
Rate Loan Balance divided by the Average Loan Balance.

                                       2



FIXED RATE SPREAD means {circle} per cent. per annum.

FUNDING  1  AMOUNT  means, in respect of an Interest Period, an amount equal to
the sum of each of the  Calculation  Period  Funding  1  Amounts  calculated in
respect  of  the  Calculation  Periods which end on a date falling within  such
Interest Period.

INTERCOMPANY  LOANS means, the First  Issuer  Intercompany  Loan  entered  into
between Funding 1, the First Issuer and the Security Trustee, the Second Issuer
Intercompany Loan  entered  into between  Funding 1, the Second Issuer, and the
Security Trustee and any New Intercompany Loan.

INTEREST PAYMENT DATE means each Funding 1 Interest Payment Date.

INTEREST PERIOD means the period from (and including) the Second Issuer Closing
Date to (but excluding) the Interest  Payment  Date  falling  in  June 2003 and
thereafter  from  (and  including) one Interest Payment Date to (but excluding)
the next succeeding Interest Payment Date.

NOTIONAL AMOUNT means in respect of a Calculation Period, an amount in Sterling
equal to:

(a)  the Outstanding Principal  Balance  of the Intercompany Loans on the first
     day of the relevant Calculation Period, less

(b)  the  balance  of  the  Principal Deficiency  Ledger  attributable  to  the
     Intercompany Loans on the  first  day  of the relevant Calculation Period,
     less

(c)  the  amount  of  the  Principal Receipts in  the  Funding  1  GIC  Account
     attributable to the Intercompany  Loans  on  the first day of the relevant
     Calculation Period.

The  Notional  Amount  shall be determined on the first  day  of  the  relevant
Calculation Period after  any  changes  made  on  such  date to the Outstanding
Principal  Balance  of  the Intercompany Loans, the balance  of  the  Principal
Deficiency Ledger attributable  to  the  Intercompany  Loans  and the amount of
Principal Receipts in the Funding 1 GIC Account have become effective.

REFERENCE  LENDERS  means  Abbey National plc, HSBC Bank plc, Lloyds  TSB  plc,
Nationwide Building Society,  National  Westminster Bank Plc, Northern Rock plc
and  Woolwich  plc  (or their respective successors)  and  such  additional  or
replacement  residential  mortgage  lenders  as  shall  be  determined  by  the
Calculation Agent and REFERENCE LENDER means any one of them.

SECOND ISSUER means Permanent Financing (No. 2) PLC.

SWAP PROVIDER  AMOUNT  means, in respect of an Interest Period, an amount equal
to the sum of each of the  Calculation  Period Swap Provider Amounts calculated
in respect of the Calculation Periods which  end  on a date falling within such
Interest Period.

THREE  MONTH  LIBOR  means  the  weighted  average  of the  rates  of  interest
(excluding spreads) applicable to any outstanding Intercompany Loan.

TRACKER RATIO means, in respect of a Calculation Period,  the  Average  Tracker
Rate Loan Balance divided by the Average Loan Balance.

TRACKER SPREAD means {circle} per cent. per annum.

                                       3




TRACKER  SWAP  RATE  means,  in  respect  of  a  Calculation  Period, a rate of
interest, linked to the Bank of England repo rate, as determined  by  the  Cash
Manager in accordance with the provisions of the Cash Management Agreement.

VARIABLE  RATE  RATIO  means,  in  respect of a Calculation Period, the Average
Variable Rate Loan Balance divided by the Average Loan Balance.

VARIABLE RATE SPREAD means {circle} per cent. per annum.

VARIABLE RATE SWAP SVR means, in respect  of  a Calculation Period, the rate of
interest equal to the average of the standard variable  rate  or its equivalent
charged to existing borrowers on residential mortgage loans as  published  from
time  to  time  after  excluding  the highest and lowest rate, of the Reference
Lenders, as determined by the Cash  Manager  in  good faith and notified to the
Calculation  Agent from time to time in accordance  with  the  Cash  Management
Agreement.

WEIGHTED AVERAGE  FIXED  RATE  means,  in  respect of a Calculation Period, the
weighted  average (by Outstanding Principal Balance)  of  the  fixed  rates  of
interest  charged  to  borrowers  of  Fixed  Rate  Loans  during  the  relevant
Calculation  Period  as  notified  by  the  Cash Manager in accordance with the
provisions of the Cash Management Agreement.

1.    This Confirmation supplements, forms part  of,  and  is  subject  to, the
      Agreement.   All  provisions  contained  in  the  Agreement  govern  this
      Confirmation except as expressly modified below.

2.    The terms of the  Transaction  to  which this Confirmation relates are as
      follows:

      PARTY A:           Halifax plc

      PARTY B:           Permanent Funding (No. 1) Limited

      TRADE DATE:        14th June, 2002

      TERMINATION DATE:  The date on which  the  amount  outstanding  under the
                         Intercompany Loans is reduced to zero.

      EFFECTIVE DATE:    14th June, 2002

      BUSINESS DAY CENTRES
      FOR ALL PAYMENTS:  London

      CALCULATION OF
      AMOUNTS:           On  each Interest Payment Date, the Calculation  Agent
                         shall  calculate  the  Swap  Provider  Amount  and the
                         Funding 1 Amount for the then current Interest Period,
                         and  forthwith  notify  Party  A, Party B and the Cash
                         Manager of the amounts so determined  and  of  the net
                         amount determined as set out below.

      PAYMENTS:          If in relation to any Interest Payment Date:

                         (i)    the  Swap  Provider  Amount  for  the  relevant
                                Interest  Period  exceeds  the Funding 1 Amount
                                for the relevant Interest Period, Party A shall
                                pay the amount of such excess  to  Party  B  on
                                such Interest Payment Date;

                                       4






                         (ii)   the  Funding 1 Amount for the relevant Interest
                                Period exceeds the Swap Provider Amount for the
                                relevant Interest Period, Party B shall pay the
                                amount  of  such  excess  to  Party  A  on such
                                Interest Payment Date;

                         (iii)  the  Swap  Provider  Amount  for  the  relevant
                                Interest  Period  is  equal  to  the Funding  1
                                Amount  for  the  relevant Interest Period,  no
                                amount shall be due and payable by either party
                                hereunder in relation  to such Interest Payment
                                Date.

      CALCULATION AGENT:        Halifax plc acting in its  capacity of Servicer
                                pursuant to the Servicing Agreement  or of Cash
                                Manager   pursuant   to   the  Cash  Management
                                Agreement, as the case may be.

3.    MISCELLANEOUS:

      Subject  to  Clause  25  of  the  Funding 1 Deed of Charge  (Supplemental
      Provisions  Regarding  the  Security Trustee),  any  amendments  to  this
      Confirmation or the Agreement  will  be  made only with the prior written
      consent of each party to the Agreement.

4.    ACCOUNT DETAILS:

      Payments to Party A: Bank:             Halifax plc
                                             Domestic Banking
                                             Trinity Road
                                             Halifax

                           Sort Code:        11-99-06

                           Account Number:   00000000

                           Account Name:     Halifax CHAPS Funding

                           Beneficiary Name: Securitisation E/04101-06

      Payments to Party B: Bank:             The Governor and Company of the
                                             Bank of Scotland

                           Account Number:   00998318

                           Sort Code:        12-24-55

                           Account Name:     Permanent  Funding  (No.  1)  Ltd
                                              - Transaction Account

5.    NOTICE DETAILS:

      Party A:             Halifax plc

      Address:             Trinity House
                           Halifax
                           West Yorkshire HX1 2RG

                                       5




      Facsimile Number:    +44 (0) 1422 391777

      Attention:           Head of Mortgage Securitisation

      with a copy to:-     HBOS Treasury Services plc,

      Address:             33 Old Broad Street
                           London
                           EC2N 1HZ

      Facsimile Number:    020 7574 8784

      Attention:           Head of Capital Markets and Securitisation

      Party B:             Permanent Funding (No. 1) Limited

      Address:             Blackwell House
                           Guildhall Yard
                           London
                           EC2V 5AE

      Facsimile Number:    020 7566 0975

      Attention:           The Secretary

      With a copy to:-     (i) HBOS Treasury Services plc

      Address:             33 Old Broad Street
                           London
                           EC2N 1HZ

      Facsimile Number:    020 7574 8784

      Attention:           Head of Capital Markets and Securitisation

                           (ii) the Security Trustee:

      Name:                The Bank of New York

      Address:             One Canada Square
                           London
                           E14 5AL

      Facsimile Number:    020 7964 6061/6399

      Attention:           Global Structured Finance - Corporate Trust

                                       6




Yours faithfully,

HALIFAX PLC

By:
Name:
Title:


Confirmed as of the date first written:

PERMANENT FUNDING (NO. 1) LIMITED

By:
Name:
Title:


THE BANK OF NEW YORK

By:
Name:
Title:

                                       7