Exhibit 4.1.1

                            DATED 20 MARCH 2002



                        GRANITE FINANCE FUNDING LIMITED



                             THE BANK OF NEW YORK



                              as Security Trustee



                                    -and -



                                CITIBANK, N.A.

                                 as Agent Bank



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

                                 SECOND AMENDED
                    INTERCOMPANY LOAN TERMS AND CONDITIONS
- --------------------------------------------------------------------------------


                          SIDLEY AUSTIN BROWN & WOOD
                             1 THREADNEEDLE STREET
                                LONDON EC2R 8AW
                            TELEPHONE 020 7360 3600
                            FACSIMILE 020 7626 7937
                                 REF:528005V4



                                   CONTENTS

CLAUSE                                                                 PAGE NO.

1.       Interpretation......................................................  1

2.       The Intercompany Loans..............................................  1

3.       Purpose.............................................................  3

4.       Limited Recourse....................................................  3

5.       Utilisation of the Intercompany Loans...............................  4

6.       Interest............................................................  5

7.       Repayment...........................................................  7

8.       Prepayment..........................................................  7

9.       Taxes...............................................................  8

10.      Illegality..........................................................  8

11.      Mitigation..........................................................  9

12.      Representations and Warranties of Funding...........................  9

13.      Covenants........................................................... 11

14.      Default............................................................. 14

15.      Default Interest and Indemnity...................................... 16

16.      Payments............................................................ 17

17.      Entrenched Provisions............................................... 18

18.      Further Provisions.................................................. 18

19.      Redenomination...................................................... 20

20.      Governing Law....................................................... 20

21.      Submission to Jurisdiction.......................................... 20

22.      Assignment.......................................................... 20

Schedule 1 SCHEDULE 1NOTICE OF DRAWDOWN OF INTERCOMPANY LOAN................. 21

Schedule 2 SOLVENCY CERTIFICATE.............................................. 22

Schedule 3 FORM OF INTERCOMPANY LOAN CONFIRMATION............................ 24

                                        i


THIS SECOND AMENDED  INTERCOMPANY LOAN TERMS AND CONDITIONS DATED 20 MARCH 2002
FURTHER AMENDS AND RESTATES THE INTERCOMPANY LOAN TERMS AND CONDITIONS DATED 26
MARCH 2001

WHEREAS:

(A)    On 26 March 2001 Granite  Mortgages  01-1 plc (the "FIRST  ISSUER") shall
       make a loan to Granite Finance  Funding Limited  ("FUNDING") on the terms
       set out in these terms and conditions (the  "INTERCOMPANY  LOAN TERMS AND
       CONDITIONS") and the separate  intercompany  loan  confirmation  dated 26
       March  2001 (the  "FIRST  ISSUER  INTERCOMPANY  LOAN  CONFIRMATION"  and,
       together  with the  Intercompany  Loan Terms and  Conditions,  the "FIRST
       ISSUER INTERCOMPANY LOAN AGREEMENT").

(B)    From time to time Funding may enter into new intercompany loan agreements
       with  New  Issuers  which  shall  be made on the  terms  set out in these
       Intercompany  Loan Terms and  Conditions (as the same may be amended from
       time  to  time  in the  manner  set out  herein)  and  the  relevant  new
       intercompany   loan   confirmation   (each  a  "NEW   INTERCOMPANY   LOAN
       CONFIRMATION"  and,  together  with  these  Intercompany  Loan  Terms and
       Conditions, a "NEW INTERCOMPANY LOAN AGREEMENT").

(C)    References in these Intercompany Loan Terms and Conditions to an "ISSUER"
       shall  refer to the First  Issuer and any New  Issuer  from time to time.
       References  in  these  Intercompany  Loan  Terms  and  Conditions  to  an
       "INTERCOMPANY   LOAN   AGREEMENT"   shall  refer  to  the  First   Issuer
       Intercompany  Loan  Agreement  and any New  Intercompany  Loan  Agreement
       entered into from time to time.  References  in these  Intercompany  Loan
       Terms and Conditions to an "INTERCOMPANY LOAN  CONFIRMATION"  shall refer
       to  the  First  Issuer   Intercompany   Loan  Confirmation  and  any  New
       Intercompany Loan Confirmation entered into from time to time.

1.     INTERPRETATION

1.1.   Theprovisions of the Master Definitions  Schedule as amended and restated
       by (and  appearing  in  Appendix  1 to) the Master  Definitions  Schedule
       Second  Amendment  and  Restatement  Deed made on 20 March 2002  between,
       among  others,  the  parties  hereto  (as the same  have  been and may be
       amended, varied or supplemented from time to time with the consent of the
       parties  hereto) are expressly  and  specifically  incorporated  into and
       shall apply to these  Intercompany Loan Terms and Conditions.  References
       in these  Intercompany Loan Terms and Conditions to the Intercompany Loan
       Agreement shall include  references to these  Intercompany Loan Terms and
       Conditions as incorporated into the Intercompany Loan Agreement by way of
       reference and shall be construed accordingly.

2.     THE INTERCOMPANY LOANS

2.1    CONDITIONS  PRECEDENT:  Save as an Issuer and the  Security  Trustee  may
       otherwise  agree, a related  Intercompany  Loan will not be available for
       utilisation unless:

                                        1


       (a)    Funding  and  such  Issuer  have  signed  an   Intercompany   Loan
              Confirmation (generally in the form set out in Schedule 3 (Form of
              Intercompany Loan  Confirmation) to these  Intercompany Loan Terms
              and Conditions);

       (b)    the  Issuer  has  confirmed  to  Funding  (with  a  copy  of  such
              confirmation to the Security Trustee) that it or its advisers have
              received all of the information and documents listed in Schedule 1
              to the  Intercompany  Loan  Confirmation  in  form  and  substance
              satisfactory  to the Issuer and such  Issuer's  advisers;

       (c)    the conditions set out in Clause 5.1 (Drawdown conditions relating
              to an Intercompany Loan) have been satisfied;  and

       (d)    Funding has established in respect of any Issuer an Issuer Reserve
              Fund,  Issuer Liquidity  Reserve Fund or any other reserve fund or
              liquidity   facility   (and  has   established   or  procured  the
              establishment  of  appropriate  ledgers  therefor),  to the extent
              required by the Rating  Agencies in connection with the drawing of
              an Intercompany Loan by Funding from an Issuer and the issuance of
              Notes by such Issuer.

2.2    NEW  INTERCOMPANY  LOAN  AGREEMENTS:  Funding may at any time, by written
       notice to the Security Trustee and the Rating Agencies,  enter into a New
       Intercompany Loan Agreement with a New Issuer and borrow additional money
       thereunder (each a "NEW INTERCOMPANY  LOAN").  Each New Intercompany Loan
       will be financed  by the issue of New Notes by the New  Issuer,  and will
       only be permitted if the following  conditions precedent are satisfied on
       the Drawdown Date:

       (a)    the New Issuer has satisfied the conditions precedent set forth in
              Clause 2.1 (Conditions precedent) hereof;

       (b)    the proceeds of the New  Intercompany  Loan are used by Funding in
              accordance  with  Clause  3.1  (Purpose  and  Application  of  the
              Intercompany  Loan)  hereof;

       (c)    each of the Rating  Agencies  confirms in writing to the  Security
              Trustee that there will not, as a result of the New Issuer issuing
              any New  Notes,  be any  adverse  effect  on (i) the then  current
              ratings  by the  Rating  Agencies  of the  existing  Notes  of any
              Issuer,  the  proceeds  of which  have been  advanced  to  Funding
              pursuant  to,  inter  alia,  these  Intercompany  Loan  Terms  and
              Conditions;

       (d)    no Intercompany  Loan Event of Default under any Intercompany Loan
              Agreement is continuing or unwaived at the relevant drawdown date;

       (e)    there is no debit balance on any Principal Deficiency Ledger as at
              the relevant date specified  above;

       (f)    Funding  entering  into,  as  required  by the Rating  Agencies or
              otherwise,  any  additional  agreements  (including  any new  bank
              account  agreement  and any  new  guaranteed  investment  contract

                                        2


              agreement, if required, in relation to any New Issuer) as a result
              of entering into the New Intercompany Loan; and

       (g)    any  other  relevant   conditions   precedent   specified  in  the
              Intercompany Loan Confirmation.

3.     PURPOSE

3.1    PURPOSE AND  APPLICATION OF AN INTERCOMPANY  LOAN: An  Intercompany  Loan
       shall be used by Funding either:

       (a)    to pay to the Mortgages Trustee Funding's Initial Contribution for
              the  Funding  Share in  respect of any New Trust  Property  (which
              shall increase the Funding Share of the Trust Property); and/or

       (b)    to fund a Further  Contribution to the Mortgages  Trustee in order
              to increase  the Funding  Share of the  existing  Trust  Property;
              and/or

       (c)    to refinance the existing debt of Funding,  including any existing
              Intercompany Loan; and/or

       (d)    to fund or partly  fund the Issuer  Reserve  Fund of the  relevant
              Issuer.

3.2    APPLICATION OF AMOUNTS:  Without  prejudice to the obligations of Funding
       under this Clause 3, neither the Security  Trustee nor any of the Funding
       Secured  Creditors  shall be  obliged  to  concern  themselves  as to the
       application  of amounts  raised by  Funding  under an  Intercompany  Loan
       Agreement.

4.     LIMITED RECOURSE

4.1    RECOURSE  LIMITED TO AVAILABLE  FUNDS:  Notwithstanding  the terms of any
       other provision in any  Intercompany  Loan Agreement,  each of the Issuer
       and the Security  Trustee  agree that the liability of Funding in respect
       of its  obligations  to repay  principal  and pay  interest  or any other
       amounts due under the  relevant  Intercompany  Loan  Agreement or for any
       breach of any other representation,  warranty, covenant or undertaking of
       Funding under the relevant  Intercompany  Loan Agreement shall be limited
       to:

       (a)    in respect  of amounts  payable  prior to the  enforcement  of the
              Funding Security:

              (i)    the amount of Funding Available Revenue Receipts in respect
                     of  interest,   fees  or  other   amounts  (but   excluding
                     principal)  payable by Funding to the relevant Issuer,  but
                     only  to the  extent  of an  amount  of  Funding  Available
                     Revenue Receipts remaining after paying amounts of a higher
                     order of priority and  providing  for amounts  payable pari
                     passu  therewith in  accordance  with,  and subject to, the
                     relevant  Funding  Pre-  Enforcement  Revenue  Priority  of
                     Payments; and

                                        3


              (ii)   the  amount of  Funding  Available  Principal  Receipts  in
                     respect of  principal  payable  by Funding to the  relevant
                     Issuer,  but only to the  extent of the  amount of  Funding
                     Available  Principal  Receipts  payable  by Funding to such
                     Issuer as  determined  by,  and  subject  to, the rules set
                     forth in the  relevant  Funding  Pre-Enforcement  Principal
                     Priority of Payments; and

       (b)    in respect of amounts payable following enforcement of the Funding
              Security,  amounts received or recovered by Funding,  the Security
              Trustee or a Receiver appointed on behalf of the Security Trustee,
              but only to the extent of such  amount  thereof  as remains  after
              paying  amounts of a higher  order of priority and  providing  for
              amounts  payable pari passu  therewith  in  accordance  with,  and
              subject to, the Funding Post-Enforcement Priority of Payments,

      provided that the application  of  such  amounts set forth in sub-clauses
      (a)  and  (b) above to the discharge of Funding's  obligations  under  an
      Intercompany  Loan Agreement shall be subject to the terms of the Funding
      Deed of Charge.

4.2    SHORTFALL ON FINAL  REPAYMENT  DATE:  On the Final  Repayment  Date of an
       Intercompany  Loan,  the amount of interest and principal due and payable
       on such  Intercompany  Loan shall be an amount equal to the sum available
       to pay all outstanding  interest and/or principal  amounts due (including
       interest and principal  amounts deferred and unpaid) on such Intercompany
       Loan after  paying  amounts of a higher  order of priority in  accordance
       with the relevant Funding Priority of Payments. To the extent that on the
       Final Repayment Date of an Intercompany Loan there is a shortfall between
       the amount  available to Funding to pay such  interest  and  principal on
       such  Intercompany  Loan and the amount of interest and principal due and
       payable on such  Intercompany  Loan, the Issuer agrees that Funding shall
       not be obliged to pay that  shortfall  to such  Issuer and that any claim
       that such Issuer may  otherwise  have against  Funding in respect of that
       shortfall will be extinguished.

5.     UTILISATION OF THE INTERCOMPANY LOANS

5.1    DRAWDOWN  CONDITIONS  RELATING TO AN INTERCOMPANY LOAN: Save as otherwise
       provided in the relevant  Intercompany  Loan  Agreement,  an Intercompany
       Loan  will be made  available  by an Issuer to  Funding  on the  relevant
       Closing Date if:

       (a)    the Notes have been  issued by such  Issuer  and the  subscription
              proceeds have been received by or on behalf of such Issuer;

       (b)    not later than 17.00  (London  time) on such Closing Date (or such
              later  time as may be  agreed  by  Funding,  such  Issuer  and the
              Security  Trustee),  such  Issuer  has  received  from  Funding  a
              Drawdown Notice  requesting a drawing under an  Intercompany  Loan
              Agreement  (with  copy of such  Drawdown  Notice  to the  Security
              Trustee),  receipt of which  shall  (subject  to the terms of such
              Intercompany  Loan Agreement and to the issue of the Notes by such
              Issuer) oblige Funding to borrow the whole of the amount requested
              in the Drawdown  Notice on the date stated in the Drawdown  Notice
              (which  shall be the
                                        4


              Closing  Date)  upon the  terms  and  subject  to the  conditions
              contained in such Intercompany Loan Agreement;

       (c)    Funding has confirmed in the relevant Drawdown Notice that:

              (i)    no  Intercompany  Loan Event of Default has occurred and is
                     continuing unremedied (if capable of remedy) or unwaived or
                     would result from the making of such Intercompany Loan;

              (ii)   the  representations  set out in Clause 12 (Representations
                     and  warranties  of  Funding)  are  true  on  and as of the
                     Closing Date by  reference  to the facts and  circumstances
                     then existing;

       (d)    the aggregate  principal  amount of such  Intercompany  Loan to be
              drawn on the Drawdown  Date would not exceed the amount  available
              for  drawing  under such  Intercompany  Loan  Agreement  as at the
              relevant Drawdown Date;

       (e)    a group  income  election  has been made under  Section 247 of the
              Income and Corporation Taxes Act 1988, as amended,  in relation to
              Funding and such Issuer , provided that such election will only be
              required  to the  extent  necessary  in  order  that  payments  of
              interest can be made by Funding to an Issuer without there being a
              requirement to deduct income tax at source; and

       (f)    Funding  has   delivered  to  the  Security   Trustee  a  solvency
              certificate  in form and  substance  satisfactory  to the Security
              Trustee  and  substantially  in the form set out in  Schedule 2 to
              these Intercompany Loan Terms and Conditions.

5.2    SINGLE DRAWING OF THE INTERCOMPANY LOAN: Each Intercompany Loan will only
       be  available  for drawing in one amount by Funding on the  Closing  Date
       subject  to  satisfaction   of  the  matters   specified  in  Clause  2.1
       (Conditions precedent) and Clause 5.1 (Drawdown conditions relating to an
       Intercompany Loan).

6.     INTEREST

6.1    INTEREST  PERIODS:  The  first  Interest  Period  will  commence  on (and
       include)  the  Drawdown  Date  of an  Intercompany  Loan  and end on (but
       exclude)  the first  Payment  Date falling  thereafter.  Each  subsequent
       Interest Period shall commence on (and include) a Payment Date and end on
       (but exclude) the next following Payment Date.

6.2    DETERMINATION OF INTERCOMPANY LOAN INTEREST AMOUNT AND FEES:

       (a)    The Agent Bank  shall,  as soon as  practicable  after  11.00 a.m.
              (London time) on the Distribution  Date immediately  preceding the
              relevant  Payment Date,  determine and notify the relevant Issuer,
              Funding, the Cash Manager and the Security Trustee of the sterling
              amount (the "INTEREST AMOUNT") payable in respect of such Interest
              Period in  respect  of the  Outstanding  Principal  Balance of the
              relevant  Intercompany  Loan.  The Interest  Amount  payable to an
              Issuer in respect of such Issuer's  related  Intercompany

                                        5


              Loan on each  Payment  Date  shall  be  equal  to the  amount  of
              interest required by such Issuer on such Payment Date to fund (by
              payment to any Swap Provider or otherwise)  the amount payable on
              such Payment Date by such Issuer on the outstanding Notes of such
              Issuer and  certain  other  amounts as set forth in the  relevant
              Intercompany Loan Confirmation.


       (b)    In addition to the foregoing,  on each Payment Date or as and when
              required,  in  connection  with the  provision of an  Intercompany
              Loan,  Funding will pay additional fees to an Issuer calculated to
              be an amount equal to the amount required by such Issuer to pay or
              provide for all other amounts, if any, falling due on that Payment
              Date, including amounts payable by such Issuer as set forth in the
              relevant Intercompany Loan Confirmation;  provided,  however, that
              such fee shall not include  amounts of interest and  principal due
              on the Notes  issued by such Issuer and tax that can be met out of
              such Issuer's profits.

       (c)    If the Agent  Bank does not at any time for any  reason  determine
              the  Interest  Amount  for  any  of  the  Intercompany   Loans  in
              accordance  with paragraph (a) above,  the Security  Trustee shall
              (subject to it being  indemnified to its  satisfaction)  determine
              the  Interest  Amount  for  each  Intercompany  Loan  and any such
              determination shall be deemed to have been made by the Agent Bank.

       (d)    All   notifications,   opinions,   determinations,   certificates,
              calculations and decisions given, expressed,  made or obtained for
              the  purposes of this  Clause 6,  whether by the Agent Bank or the
              Security  Trustee,  shall (in the absence of wilful  default,  bad
              faith or  manifest  error) be binding  on  Funding,  the  relevant
              Issuer, the Cash Manager, the Agent Bank, the Security Trustee and
              (in such  absence as  aforesaid)  no  liability  to Funding  shall
              attach to such Issuer, the Agent Bank, the Security Trustee or the
              Cash Manager in connection  with the exercise or  non-exercise  by
              them  or any of them  of  their  powers,  duties  and  discretions
              hereunder.

       (e)    Notwithstanding the foregoing, Funding and each Issuer agree that,
              to the  extent  that such  Issuer  receives  from  Funding  on any
              Payment  Date an amount of interest  and/or fees which such Issuer
              uses to credit the Principal Deficiency Ledger of such Issuer (but
              only to the extent of any deficiency  resulting from (i) Losses on
              the  Mortgage  Loans that have been  allocated  by Funding to such
              Issuer,  and (ii) the application of Funding  Available  Principal
              Receipts to fund any  liquidity  reserve fund of such Issuer,  and
              not as a result of any other principal deficiency of such Issuer),
              such amount of interest and/or fees will be  re-characterised  as,
              and will  constitute,  a repayment  of principal in respect of the
              Intercompany  Loan of such  Issuer,  and will  thereby  reduce the
              Outstanding  Principal  Balance of such  Intercompany Loan on such
              Payment Date by such amount.

       6.3    PAYMENT ON PAYMENT DATES:  Interest  payable on each  Intercompany
              Loan  shall be  payable  on the  Payment  Dates  specified  in the
              Intercompany Loan Confirmation.

                                       6


7.     REPAYMENT

7.1    REPAYMENT OF INTERCOMPANY  LOAN PRINCIPAL  AMOUNT:  The Principal  Amount
       repayable to an Issuer in respect of such Issuer's  related  Intercompany
       Loan on each Payment Date shall equal the amount of principal required by
       such Issuer on such Payment Date to fund (by payment to any Swap Provider
       or otherwise) the amount repayable on such Payment Date by such Issuer on
       the  outstanding  Notes  of such  Issuer  as set  forth  in the  relevant
       Intercompany Loan Confirmation.

7.2    REPAYMENT ON PAYMENT DATES: Each Intercompany Loan shall be repaid on the
       Payment Dates specified in the related Intercompany Loan Confirmation.

7.3    RE-CHARACTERISATION  AS  PRINCIPAL:  Funding and each  Issuer  agree that
       certain interest and fee amounts paid to an Issuer as set forth in Clause
       6.2(e)  shall  reduce the  Outstanding  Principal  Balance  repayable  by
       Funding to such Issuer in respect of such Issuer's  related  Intercompany
       Loan.

7.4    ALLOCATION OF LOSSES: Save as otherwise provided herein, Funding and each
       Issuer agree that all Losses  sustained  on the  Mortgage  Loans during a
       Trust Calculation Period applied in reduction of the Funding Share of the
       Trust Property on the Distribution Date immediately succeeding such Trust
       Calculation  Period  pursuant to Clause 12  (Allocation of Losses) of the
       Mortgages  Trust  Deed  shall be  applied  on such date in  reducing  the
       Outstanding  Principal  Balance  repayable  by  Funding  to any Issuer in
       respect of such Issuer's Intercompany Loan by an amount equal to:

                                   A x B
                                   -----
                                     C

       where,

       A  =   the amount of such Losses  applied in  reduction  of the Funding
              Share on the relevant Distribution Date;

       B  =   the Outstanding  Principal  Balance of the Intercompany  Loan on
              such Distribution Date; and

       C  =   the aggregate Outstanding Principal Balances of the Intercompany
              Loans of all Issuers on such Distribution Date;

      and  for  the  purposes of "B" and "C" above, the  Outstanding  Principal
      Balance of an Intercompany  Loan shall be reduced by the Principal Amount
      Outstanding on such Distribution  Date  of  any  Special  Repayment Notes
      issued by the related Issuer.

8.     PREPAYMENT

8.1    PREPAYMENT FOR TAXATION OR OTHER REASONS: If:

       (a)    Funding is  required  to  withhold  or deduct  from any payment of
              principal  or  interest  in respect of any  Intercompany  Loan any
              amount for or on account of Tax; or

                                        7


       (b)    the  relevant  Issuer is  required  to withhold or deduct from any
              payment of principal,  interest or premium in respect of its Notes
              any amount for or on account of Tax; or

       (c)    an  Intercompany  Loan  becomes  illegal as described in Clause 10
              (Illegality);

       then,  without  prejudice  to  the  obligations  of  Funding under Clause
       10  (Illegality)  and  subject to Clause 11  (Mitigation),  the  relevant
       Issuer may require Funding to prepay,  on any Payment Date,  having given
       not more than 60 days and not less than 30 days' (or such shorter  period
       as may be required by any  relevant  law in the case of any  Intercompany
       Loan which  becomes  illegal  pursuant to Clause 10  (Illegality))  prior
       written  notice to the Issuer and the Note  Trustee  (or on or before the
       latest  date  permitted  by the  relevant  law in the case of  Clause  10
       (Illegality)) and while the relevant circumstances  continue, the related
       Intercompany  Loan  without  penalty or premium  but subject to Clause 15
       (Default  interest and  indemnity),  provided that such Issuer is able to
       repay its Notes on such Payment Date from funds  received from  repayment
       of such Intercompany Loan.

8.2    PREPAYMENT  AT OPTION OF ISSUER:  An Issuer,  at its option,  may require
       Funding to prepay the  outstanding  principal  amount of an  Intercompany
       Loan  (together  with any accrued  interest) on any Payment Date on which
       such Issuer has decided to exercise its option, if any, to redeem in full
       the Notes issued by such  Issuer.  The Issuer shall give Funding not more
       than 60 days' and not less  than 30 days'  prior  written  notice of such
       Issuer's decision to exercise its option to require Funding to prepay the
       relevant  Intercompany  Loan.  Any  prepayment  by  Funding  will be made
       without  penalty  or premium  but will be  subject to Clause 15  (Default
       interest and indemnity).

8.3    APPLICATION  OF MONIES:  Each Issuer  hereby  agrees to apply any amounts
       received  by way of  prepayment  pursuant to Clause 8.1  (Prepayment  for
       taxation or other reasons) or Clause 8.2 (Prepayment at option of Issuer)
       in making  prepayments  under the  relevant  Notes issued by such Issuer.

9.     TAXES

9.1    NO GROSS  UP:  All  payments  by  Funding  under  the  Intercompany  Loan
       Agreement  shall be made without any deduction or  withholding  for or on
       account  of, and free and clear of, any Taxes,  except to the extent that
       Funding is required by law to make payment subject to any Taxes.

9.2    TAX  RECEIPTS:  All Taxes  required  by law to be deducted or withheld by
       Funding  from any  amounts  paid or payable  under an  Intercompany  Loan
       Agreement shall be paid by Funding when due and Funding shall,  within 30
       days of the payment being made,  deliver to the relevant  Issuer evidence
       satisfactory  to such Issuer  (including  all relevant Tax receipts) that
       the  payment  has  been  duly  remitted  to  the  appropriate  authority.

10.    ILLEGALITY

       If, at any time,  it is unlawful for an Issuer to make,  fund or allow to
       remain  outstanding  an  Intercompany  Loan made by it under the  related
       Intercompany  Loan  Agreement,  then such Issuer

                                        8


       shall,  promptly after  becoming aware of the same,  deliver to Funding,
       the  Security  Trustee  and the Rating  Agencies a  certificate  to that
       effect and if such Issuer so  requires,  Funding  shall  promptly to the
       extent necessary to cure such illegality  prepay such  Intercompany Loan
       subject  to  and  in  accordance  with  the  provisions  of  Clause  8.1
       (Prepayment for taxation or other reasons).

11.    MITIGATION

       If circumstances arise in respect of an Issuer which would, or would upon
       the giving of notice, result in:

       (a)    the  prepayment  of an  Intercompany  Loan  pursuant  to Clause 10
              (Illegality);

       (b)    a withholding  or deduction  from the amount to be paid by Funding
              on account of Taxes,  pursuant to Clause 9 (Taxes),  then, without
              in  any  way  limiting,   reducing  or  otherwise  qualifying  the
              obligations of Funding under this Agreement, such Issuer shall:

              (i)    promptly upon becoming aware of the  circumstances,  notify
                     the Security Trustee, Funding and the Rating Agencies; and

              (ii)   upon written  request from  Funding,  take such  reasonable
                     steps as may be  practical to mitigate the effects of those
                     circumstances including (without limitation) the assignment
                     by  novation of the  Intercompany  Loan  Agreement  of such
                     Issuer  of  all  of  such   Issuer's   rights   under  such
                     Intercompany  Loan Agreement to, and assumption by novation
                     of all such Issuer's  obligations  under such  Intercompany
                     Loan  Agreement by,  another  company,  which is willing to
                     participate in the relevant  Intercompany Loan in its place
                     and which is not subject to (a) and/or (b) above,

              provided  that no such  transfer  or  assignment  and  transfer by
              novation of such  Intercompany  Loan  Agreement  may be  permitted
              unless the Rating  Agencies  confirm in writing to Funding and the
              Security  Trustee  that there will be no  downgrading  of the then
              current  rating of the Notes issued by such Issuer as a result and
              Funding  indemnifies  such  Issuer  for any  reasonable  costs and
              expenses  properly  incurred  as a  result  of  such  transfer  or
              assignment.

12.    REPRESENTATIONS AND WARRANTIES OF FUNDING

12.1   REPRESENTATIONS  AND WARRANTIES:  Funding makes the  representations  and
       warranties  set out in this  Clause 12 to each  Issuer  and the  Security
       Trustee (as trustee for each of the Funding Secured Creditors).

                                        9


12.2   STATUS:

(a)    It is a limited liability company duly incorporated, validly existing and
       registered   under  the  laws  of  the   jurisdiction   in  which  it  is
       incorporated,  capable of being sued in its own right and not  subject to
       any immunity from any proceedings; and

(b)    it has the  power  to own its  property  and  assets  and to carry on its
       business as it is being conducted.  12.3POWERS AND AUTHORITY:  It has the
       power to enter into,  perform and  deliver,  and has taken all  necessary
       corporate  and other  action to  authorise  the  execution,  delivery and
       performance by it of, each of the Transaction  Documents to which it is a
       party.

12.4   LEGAL  VALIDITY:  Each  Transaction  Document to which it is or will be a
       party  constitutes  or when  executed in  accordance  with its terms will
       constitute, a legal, valid and binding obligation of Funding.

12.5   NON-CONFLICT: The execution by it of each of the Transaction Documents to
       which  it is a  party  and  the  exercise  by it of its  rights  and  the
       performance  of  its  obligations   under  such   Transaction   Documents
       including,  without  limitation,  borrowing  pursuant  to the terms of an
       Intercompany Loan Agreement or granting any security  contemplated by the
       Transaction Documents will not:

       (a)    result in the existence or imposition of, nor oblige it to create,
              any  Security  Interest  in favour of any person  (other  than the
              Security  Trustee  for itself  and on behalf of the other  Funding
              Secured Creditors or as otherwise  contemplated in the Transaction
              Documents)  over all or any of its  present or future  revenues or
              assets;

       (b)    conflict with any document  which is binding upon it or any of its
              assets;

       (c)    conflict with its constitutional documents; or

       (d)    conflict with any law, regulation or official or judicial order of
              any government,  governmental body or court,  domestic or foreign,
              having jurisdiction over it.

12.6   NO LITIGATION: It is not a party to any material litigation,  arbitration
       or  administrative   proceedings  and,  to  its  knowledge,  no  material
       litigation,  arbitration  or  administrative  proceedings  are pending or
       threatened against it.

12.7   NO  DEFAULT:   No  Intercompany  Loan  Event  of  Default  is  continuing
       unremedied  (if capable of remedy) or  unwaived or would  result from the
       making of any Intercompany Loan.

12.8   AUTHORISATIONS:  All governmental consents,  licences and other approvals
       and  authorisations  required or desirable in  connection  with the entry
       into,  performance,  validity and enforceability of, and the transactions
       contemplated by, the Transaction Documents have been obtained or effected
       (as appropriate) and are in full force and effect.

12.9   REGISTRATION  REQUIREMENTS:  Except for due  registration  of the Funding
       Deed of Charge under  Section 395 of the  Companies  Act 1985,  it is not
       necessary  that  the  Funding  Deed of  Charge  or an  Intercompany  Loan
       Agreement  be filed,  recorded or enrolled  with any  authority  or that,

                                        10


       except for registration fees payable at Companies  Registry in respect of
       the Security Documents, any stamp, registration or similar tax be paid on
       or in respect thereof.

12.10  RANKING OF SECURITY: The security conferred by the Funding Deed of Charge
       constitutes a first priority security interest of the type described, and
       over the security  assets  referred to, in the Funding Deed of Charge and
       the  Funding  Charged  Property is not subject to any prior or pari passu
       Security Interests.

12.11  NO OTHER BUSINESS:

(a)    It has  not  traded  or  carried  on  any  business  since  its  date  of
       incorporation  or  engaged  in  any  activity   whatsoever  that  is  not
       incidental  to or necessary in connection  with any of the  activities in
       which the Transaction  Documents provide or envisage that it will engage;
       and

(b)    it is not party to any  material  agreements  other than the  Transaction
       Documents.

12.12  OWNERSHIP:

(a)    Its entire  issued share  capital is legally and  beneficially  owned and
       controlled by Holdings; and

(b)    its shares are fully paid.

12.13  GOOD TITLE AS TO ASSETS:  Subject to the Security Interests created under
       the Funding Deed of Charge, it is and will remain the absolute beneficial
       owner of the Funding Share and absolute legal and beneficial owner of all
       other  assets  charged or assigned by the Funding Deed of Charge to which
       it is a party.

12.14  TAX: It is incorporated in Jersey but is centrally managed and controlled
       from its branch office established in the UK (registered overseas company
       number FC022999 and branch number BR0051916).

12.15  REPETITION:  The representations in this Clause 12  (Representations  and
       Warranties of Funding)  shall  survive the execution of the  Intercompany
       Loan  Agreement  and the  making  of each  Intercompany  Loan  under  the
       relevant Intercompany Loan Agreement, and shall be repeated by Funding on
       each  Drawdown Date of each  Intercompany  Loan by reference to the facts
       and circumstances then existing.

13.    COVENANTS

13.1   DURATION:  The undertakings in this Clause 13 (Covenants) shall remain in
       force from the date of the relevant  Intercompany  Loan  Agreement for so
       long as any amount is or may be outstanding  under such Intercompany Loan
       Agreement.

13.2   INFORMATION:  Funding shall supply to the Security Trustee and the Rating
       Agencies:

                                        11


       (a)    as soon as the same are  available  its audited  accounts for that
              Financial Year; and

       (b)    promptly,  such other  information in connection  with the matters
              contemplated by the Transaction  Documents as the Security Trustee
              or the Rating Agencies may reasonably request.

13.3   NOTIFICATION OF DEFAULT: Funding shall notify the relevant Issuer and
       the Security Trustee of any Intercompany Loan Event of Default (and the
       steps, if any, being taken to remedy it) or any event which with the
       giving of notice or lapse of time or certification would constitute the
       same promptly upon Funding becoming aware of the occurrence of each
       Intercompany Loan Event of Default or such other event.

13.4   AUTHORISATIONS: Funding shall promptly:

(a)    obtain, maintain and comply with the terms of; and

(b)    upon  request,  supply  certified  copies to the Issuer and the  Security
       Trustee of,

       any  authorisation  required  under any law or regulation to enable it to
       perform its obligations  under, or for the validity or enforceability of,
       any Transaction Document to which it is a party.

13.5   PARI PASSU RANKING:  Funding shall procure that its obligations under the
       Transaction  Documents  do and will rank at least pari passu with all its
       other present and future  unsecured  obligations,  except for obligations
       mandatorily preferred by law.

13.6   NEGATIVE  PLEDGE:  Funding  shall not  create or  permit to  subsist  any
       security  interest  (including but not limited to any mortgage,  standard
       security,  charge  (whether  legal or  equitable),  assignment  by way of
       security, pledge, lien, hypothecation or other security interest securing
       any obligation of any person (including, without limitation, any trust or
       arrangement having the effect of providing  security)) over or in respect
       of any of its assets  (unless  arising by operation of law) other than as
       provided pursuant to the Transaction Documents.

13.7   DISPOSALS;  MERGERS  AND  ACQUISITIONS:  Funding  shall not,  either in a
       single transaction or in a series of transactions, whether related or not
       and whether voluntarily or involuntarily,  sell, assign,  transfer, lease
       or  otherwise  dispose of or grant any option over all or any part of its
       assets, properties or undertakings or any interest,  estate, right, title
       or  benefit  therein,   other  than  as  provided  for  pursuant  to  the
       Transaction Documents. In addition to the foregoing:

       (a)    Funding shall not enter into any amalgamation, demerger, merger or
              reconstruction; and

       (b)    Funding  shall not  acquire  any  assets or  business  or make any
              investments   other  than  as   contemplated  in  the  Transaction
              Documents.

13.8   LENDING AND BORROWING:

       (a)    Except  as  provided  or   contemplated   under  the   Transaction
              Documents,  Funding  shall not make any loans or provide any other
              form of credit to any person.


                                        12


       (b)    Funding  shall not give any  guarantee  or indemnity to or for the
              benefit of any person in  respect of any  obligation  of any other
              person or enter into any document under which Funding  assumes any
              liability of any other person.

       (c)    Funding  shall  not  incur  any  indebtedness  in  respect  of any
              borrowed money other than under the Transaction Documents.

13.9   SHARES AND DIVIDENDS: Funding shall not:

       (a)    declare  or pay any  dividend  or make any other  distribution  in
              respect of any of its shares  other  than in  accordance  with the
              Funding Deed of Charge;

       (b)    issue any  further  shares or alter any  rights  attaching  to its
              issued shares as at the date hereof; or

       (c)    repay or redeem any of its share capital.

13.10  CHANGE OF BUSINESS:

       (a)    Funding  shall not carry on any business or engage in any activity
              other than as contemplated  by the Transaction  Documents or which
              is not  incidental to or necessary in  connection  with any of the
              activities in which the Transaction  Documents provide or envisage
              that Funding will engage.

       (b)    Other than in respect  of an  Issuer,  Funding  shall not have any
              subsidiaries   or  subsidiary   undertakings  as  defined  in  the
              Companies Act 1985, as amended.

       (c)    Funding shall not own any premises.

13.11  TAX:

       (a)    For so long as is necessary in order that payments of interest can
              be made by Funding to an Issuer  without there being a requirement
              to deduct  income  tax at  source,  Funding  shall  join with each
              Issuer in making a group income  election under section 247 of the
              Income and Corporation  Taxes Act 1988 (as amended) in relation to
              any such payments as are referred to in section 247(4) of that Act
              and which are made under the relevant  Intercompany Loan Agreement
              by Funding to the related  Issuer and Funding  will ensure that no
              steps will be taken (whether by act,  omission or otherwise) by it
              which would  reasonably  be expected to lead to the  revocation or
              invalidation  of  the  aforementioned   election.   Funding  shall
              immediately  notify  such  Issuer and the  Security  Trustee if it
              becomes aware that the aforementioned election has ceased to be in
              full force and effect or if  circumstances  arise,  of which it is
              aware, which would be reasonably likely to result in that election
              ceasing to be in full force and effect; and

       (b)    Funding  shall  not  apply to  become  part of any  group  for the
              purposes  of  section  43 of the  Value  Added  Tax Act  1994  (as
              amended) with an Issuer unless required to do so by law.

                                        13


13.12  UNITED STATES  ACTIVITIES:  Funding will not engage in any  activities in
       the  United  States  (directly  or through  agents),  will not derive any
       income from United  States  sources as  determined  under  United  States
       income tax  principles  and will not hold any  property if doing so would
       cause it to be engaged  or deemed to be  engaged  in a trade or  business
       within  the  United  States  as   determined   under  United  States  tax
       principles.

13.13  FUNDING LEDGERS:  Funding shall maintain, or cause to be maintained,  the
       Funding Ledgers in accordance with the Cash Management Agreement.

14.    DEFAULT

14.1   INTERCOMPANY LOAN EVENTS OF DEFAULT: Each of the events set out in Clause
       14.2   (Non-payment)  to  Clause  14.8  (Ownership)   (inclusive)  is  an
       Intercompany  Loan Event of Default  (whether or not caused by any reason
       whatsoever outside the control of Funding or any other person).

14.2   NON-PAYMENT: Subject to Clause 4.1 (Recourse limited to available funds),
       Funding  does  not pay on the due  date or for a  period  of five  London
       Business  Days  after  such due date any  amount  payable by it under any
       Intercompany  Loan Agreement at the place at and in the currency in which
       it is expressed to be payable.

14.3   BREACH OF OTHER  OBLIGATIONS:  Funding  does not  comply in any  material
       respect  with any of its  obligations  under  the  Transaction  Documents
       (other  than those  referred to in Clause  14.2  (Non-payment))  and such
       non-compliance, if capable of remedy, is not remedied promptly and in any
       event within twenty London Business Days of Funding becoming aware of the
       non-compliance or receipt of a notice from the Security Trustee requiring
       Funding's non-compliance to be remedied.

14.4   MISREPRESENTATION:  A  representation,  warranty  or  statement  made  or
       repeated  in or in  connection  with any  Transaction  Document or in any
       document delivered by or on behalf of Funding under or in connection with
       any Transaction  Document is incorrect in any material  respect when made
       or deemed to be made or repeated.

14.5   INSOLVENCY:

       (a)    An order is made or an  effective  resolution  is  passed  for the
              winding up of Funding  (except,  in any such case, a winding-up or
              dissolution for the purpose of a  reconstruction,  amalgamation or
              merger the terms of which  have been  previously  approved  by the
              Security Trustee or as approved by an Extraordinary  Resolution of
              the Class A Noteholders of all Issuers); or

       (b)    Except   for  the   purposes   of  an   amalgamation,   merger  or
              restructuring  as  described  in  (a)  above,  Funding  ceases  or
              threatens  to cease to carry on all or a  substantial  part of its
              business  or stops  payment or  threatens  to stop  payment of its
              debts or is deemed  unable to pay its debts  within the meaning of
              Section  123(a),  (b), (c) or (d) of the  Insolvency  Act 1986 (as
              amended,  modified  or  re-enacted)  or becomes  unable to pay its
              debts within the

                                        14


              meaning of Section 132(2) of the Insolvency Act 1986 (as amended,
              modified or re- enacted); or

       (c)    Proceedings  are  otherwise  initiated  against  Funding under any
              applicable liquidation, insolvency, composition, reorganisation or
              other similar laws (including, but not limited to, presentation of
              a petition for an administration order) and (except in the case of
              presentation  of a  petition  for an  administration  order)  such
              Proceedings are not, in the opinion of the Security  Trustee being
              disputed in good faith with a reasonable  prospect of success;  or
              an administrative receiver or other receiver,  liquidator or other
              similar  official  being  appointed  in  relation to Funding or in
              relation to the whole or any  substantial  part of the undertaking
              or assets of Funding;  or an encumbrancer taking possession of the
              whole or any  substantial  part of the  undertaking  or  assets of
              Funding;  or a distress,  execution,  diligence  or other  process
              being levied or enforced upon or sued out against the whole or any
              substantial  part of the undertaking or assets of Funding and such
              possession or process (as the case may be) not being discharged or
              not  otherwise  ceasing  to  apply  within  30  days;  or  Funding
              initiating  or  consenting  to  judicial  proceedings  relating to
              itself  under  applicable  liquidation,  insolvency,  composition,
              reorganisation  or other  similar laws or making a  conveyance  or
              assignment for the benefit of its creditors generally.

14.6   UNLAWFULNESS: It is or becomes unlawful for Funding to perform any of its
       obligations under any Transaction Document.

14.7   THE  FUNDING  DEED OF  CHARGE:  The  Funding  Deed of Charge is no longer
       binding on or  enforceable  against  Funding or  effective  to create the
       security intended to be created by it.

14.8   OWNERSHIP:  The entire  issued  share  capital  of  Funding  ceases to be
       legally and beneficially owned and controlled by Holdings.

14.9   ACCELERATION: Upon the Security Trustee's receipt from an Issuer or other
       party  to a  Transaction  Document  of  notice  of the  occurrence  of an
       Intercompany Loan Event of Default which is continuing  unremedied and/or
       has not been  waived,  the  Security  Trustee  may by  written  notice to
       Funding (the "INTERCOMPANY  LOAN ENFORCEMENT  NOTICE") which is copied to
       each of the Funding Secured Creditors and the Mortgages Trustee:

       (a)    declare the relevant  Intercompany Loan and all other Intercompany
              Loans to be immediately due and payable, whereupon the same shall,
              subject  to  Clause  14.10  (Repayment  of  Intercompany  Loans on
              acceleration),  become so payable  together with accrued  interest
              thereon  and any  other  sums  then  owed by  Funding  under  each
              relevant Intercompany Loan Agreement; and/or

       (b)    declare the relevant  Intercompany Loan and all other Intercompany
              Loans to be due and payable on demand of the Security Trustee.

14.10  REPAYMENT  OF  INTERCOMPANY  LOANS ON  ACCELERATION:  Upon  the  Security
       Trustee  declaring  all  Intercompany  Loans  to be  immediately  due and
       payable  pursuant to Clause  14.9(a)

                                        15



       (Acceleration),   the  amount  due  and   payable  in  respect  of  such
       Intercompany  Loans shall be paid by Funding  without penalty or premium
       but subject to Clause 15 (Default interest and indemnity).

15.    DEFAULT INTEREST AND INDEMNITY

15.1   DEFAULT  LOAN  INTEREST  PERIODS:  If any sum due and payable by Funding
       under an  Intercompany  Loan  Agreement  is not paid on the due date for
       payment in accordance with the relevant  provision of such  Intercompany
       Loan  Agreement  or if any sum due and  payable  by  Funding  under  any
       judgment or decree of any court in connection with an Intercompany  Loan
       Agreement is not paid on the date of such judgment or decree, the period
       beginning  on such  due date  or,  as the case may be,  the date of such
       judgment or decree and ending on the date upon which the  obligation  of
       Funding to pay such sum (the  balance  thereof for the time being unpaid
       being  herein  referred to as an "UNPAID  SUM") is  discharged  shall be
       divided into  successive  periods,  each of which (other than the first)
       shall  start  on the  last  day of the  preceding  such  period  and the
       duration of each of which shall  (except as  otherwise  provided in this
       Clause 15) be selected by the  Security  Trustee  having  regard to when
       such unpaid sum is likely to be paid.

15.2   DEFAULT INTEREST: During each such period relating to an unpaid sum as is
       mentioned in this Clause 15 an unpaid sum shall bear interest at the rate
       per annum which the relevant Issuer,  acting  reasonably,  determines and
       certifies  to Funding and the Security  Trustee,  will be  sufficient  to
       enable it to pay  interest  and  other  costs  and  indemnities  on or in
       respect  of any  amount  which  such  Issuer  does not pay as a result of
       Funding's non-payment under the related Intercompany Loan Agreement, as a
       result of such unpaid sum not being paid to it.

15.3   PAYMENT OF DEFAULT INTEREST:  Any interest which shall have accrued under
       Clause 15.2  (Default  interest) in respect of an unpaid sum shall be due
       and  payable  and shall be paid by  Funding  at the end of the  period by
       reference to which it is calculated or on such other date or dates as the
       Security Trustee may specify by written notice to Funding.

15.4   BROKEN  PERIODS:  Funding shall  forthwith on demand  indemnify an Issuer
       against any loss or liability that such Issuer incurs as a consequence of
       any payment of principal being received from any source otherwise than on
       a Payment Date or an overdue amount being received  otherwise than on its
       due date.

15.5   FUNDING'S PAYMENT INDEMNITY: Funding undertakes to indemnify an Issuer:

       (a)    against any cost, claim,  loss,  expense (including legal fees) or
              liability together with any amount in respect of Irrecoverable VAT
              thereon  (other than by reason of the negligence or wilful default
              by such Issuer) which it may sustain or incur as a consequence  of
              the  occurrence of any  Intercompany  Loan Event of Default or any
              default by Funding in the  performance  of any of the  obligations
              expressed to be assumed by it in any of the Transaction  Documents
              (other than by reason of negligence or wilful  default on the part
              of such Issuer or prior  breach by such Issuer of the terms of any
              of the Transaction Documents to which it is a party);

                                        16


       (b)    against  any loss it may  suffer  as a result  of its  funding  an
              Intercompany   Loan   requested   by   Funding   under  a  related
              Intercompany  Loan  Agreement  (which  shall  include  the amounts
              referred  to  in  Clause  6  of  the  related   Intercompany  Loan
              Confirmation) but not made; and

       (c)    against any other loss or  liability  (other than by reason of the
              negligence  or default of such  Issuer or breach by such Issuer of
              the  terms of any of the  Transaction  Documents  to which it is a
              party  (except  where such breach is caused by the prior breach of
              Funding) or loss of profit) it may suffer by reason of having made
              the related  Intercompany  Loan  available  or  entering  into the
              related  Intercompany  Loan  Agreement or  enforcing  any security
              granted pursuant to the Funding Deed of Charge.

15.6   FUNDING'S  WAIVERS:  Funding  undertakes to the Issuer that it will waive
       and abandon:

       (a)    any right which it has or may have at any time under the  existing
              or  future  laws of  Jersey,  whether  by  virtue  of the droit de
              discussion  or otherwise,  which  requires that recourse be had to
              the  assets  of any other  person  before  any  claim is  enforced
              against Funding in respect of Funding's obligations hereunder; and

       (b)    any right which it at any time has or may have under the  existing
              or  future  laws of  Jersey,  whether  by  virtue  of the droit de
              division or otherwise, which requires that any liability under the
              indemnity in Clause 15.5 above be divided or apportioned  with any
              other person or reduced in any manner whatsoever.

16.    PAYMENTS

16.1   PAYMENT:

       (a)    Subject to Clause 4 (Limited  Recourse),  interest  and  principal
              shall be paid in sterling on the  Intercompany  Loans for value by
              Funding  to  the  Issuer  Transaction  Account  specified  by  the
              relevant Issuer in the relevant  Intercompany Loan Confirmation on
              each Payment Date and the relevant irrevocable payment instruction
              for such  payment  shall be given by Funding by no later than noon
              to the  Issuer  Cash  Manager  under the  Issuer  Cash  Management
              Agreement  (with a copy to the  relevant  Issuer and the  Security
              Trustee)  on  the  Distribution  Date  immediately  preceding  the
              relevant Payment Date.

       (b)    On each date on which an Intercompany Loan Agreement  requires any
              amount other than the amounts  specified  in Clause  16.1(a) to be
              paid by Funding under such  Intercompany  Loan Agreement,  Funding
              shall,   unless  such   Intercompany   Loan  Agreement   specifies
              otherwise,  make the  same  available  to the  related  Issuer  in
              accordance with the terms of such  Intercompany Loan Agreement and
              by  payment  in  sterling   in   immediately   available,   freely
              transferable,  cleared  funds to the  Issuer  Transaction  Account
              specified in the related  Intercompany  Loan  Confirmation  or, if
              such  Intercompany  Loan  Agreement  specifies  otherwise,  to the
              relevant account or to such other account as such Issuer (with the
              prior  consent of the Security  Trustee) may notify to Funding for
              this purpose.

                                        17


16.2   ALTERNATIVE  PAYMENT  ARRANGEMENTS:  If,  at any  time,  it shall  become
       impracticable  (by reason of any action of any governmental  authority or
       any change in law, exchange control regulations or any similar event) for
       Funding to make any payments under an Intercompany  Loan Agreement in the
       manner  specified in Clause 16.1 (Payment),  then Funding shall make such
       alternative arrangements for the payment direct to the relevant Issuer of
       amounts due under such  Intercompany  Loan Agreement as are acceptable to
       the Security Trustee.

16.3   NO  SET-OFF:  Subject  to the  terms of the  relevant  Intercompany  Loan
       Confirmation,  all  payments  required  to be made by  Funding  under  an
       Intercompany Loan Agreement shall be calculated  without reference to any
       set-off or counterclaim  and shall be made free and clear of, and without
       any deduction for or on account of, any set-off or counterclaim.

17.    ENTRENCHED PROVISIONS

       Each of Funding,  the Issuer and the  Security  Trustee  acknowledge  and
       agree that Funding may from time to time enter into New Intercompany Loan
       Agreements subject to the provisions of Clause 2 (The Intercompany Loans)
       of these  Intercompany  Loan Terms and Conditions.  If Funding intends to
       enter into a New Intercompany Loan Agreement then the provisions of these
       Intercompany Loan Terms and Conditions may be varied (with the consent of
       the  parties  to these  Intercompany  Loan Terms and  Conditions)  in the
       Intercompany  Loan  Confirmation  to the extent  necessary to reflect the
       terms of that New  Intercompany  Loan PROVIDED THAT no variation shall be
       made to any of the following  terms without the prior written  consent of
       the Funding Secured Creditors and the Rating Agencies:

       (a)    the Payment Dates;

       (b)    Clause 4 (Limited Recourse);

       (c)    Clause 9 (Taxes); and

       (d)    Clause 18.5 (Security Trustee).

18.    FURTHER PROVISIONS

18.1   EVIDENCE OF INDEBTEDNESS:  In any proceeding, action or claim relating to
       an  Intercompany  Loan  Agreement a statement as to any amount due to the
       relevant Issuer under such Intercompany Loan Agreement which is certified
       as being  correct by an officer of the  Security  Trustee  shall,  unless
       otherwise  provided in such Intercompany  Loan Agreement,  be prima facie
       evidence that such amount is in fact due and payable.

18.2   AMENDMENTS AND WAIVER:

       (a)    Entire  Agreement:  Each  Intercompany Loan Agreement sets out the
              entire  agreement  and  understanding  between  the  parties  with
              respect to the subject  matter of such Agreement  superseding  all
              prior  oral  or  written   understandings  other  than  the  other
              Transaction Documents.


                                        18


       (b)    Amendments   and   Waiver:   Subject  to  Clause  17   (Entrenched
              Provisions),  no  amendment  or  waiver  of  any  provision  of an
              Intercompany Loan Agreement nor consent to any departure by any of
              the parties  therefrom shall in any event be effective  unless the
              same shall be in writing and signed by each of the parties hereto.
              In the case of a waiver or consent,  such waiver or consent  shall
              be  effective  only in the  specific  instance  and as against the
              party or parties  giving it for the specific  purpose for which it
              is given.

       (c)    Rights cumulative: The respective rights of each of the parties to
              an Intercompany Loan Agreement are cumulative and may be exercised
              as often as they consider  appropriate.  No failure on the part of
              any  party to  exercise,  and no delay in  exercising,  any  right
              hereunder shall operate as a waiver thereof,  nor shall any single
              or  partial  exercise  of any such  right  preclude  any  other or
              further  exercise  thereof or the exercise of any other right. The
              remedies in this  Intercompany  Loan  Agreement are cumulative and
              not exclusive of any remedies provided by law.

18.3   SEVERABILITY:  Where any provision in or obligation under an Intercompany
       Loan  Agreement  shall  be  invalid,  illegal  or  unenforceable  in  any
       jurisdiction,  the validity, legality and enforceability of the remaining
       provisions or obligations under such  Intercompany Loan Agreement,  or of
       such  provision or  obligation  in any other  jurisdiction,  shall not be
       affected or impaired thereby.

18.4   NOTICES:  Any notices or other  communication  or document to be given or
       delivered  pursuant  to an  Intercompany  Loan  Agreement  to  any of the
       parties  thereto  shall be  sufficiently  served if sent by prepaid first
       class post, by hand or facsimile  transmission  and shall be deemed to be
       given (in the case of facsimile  transmission)  when despatched or (where
       delivered by hand) on the day of delivery if delivered  before 17:00 on a
       London  Business  Day or on the next  London  Business  Day if  delivered
       thereafter or (in the case of first class post) when it would be received
       in the ordinary  course of post,  and shall be sent to such  addresses as
       are set out in the  related  Intercompany  Loan  Confirmation  or to such
       other  address or  facsimile  number or for the  attention  of such other
       person or entity as may from time to time be notified by any party to the
       others by written notice in accordance with the provisions of this Clause
       18.4.

18.5   SECURITY TRUSTEE:

       (a)    The Security Trustee shall have no  responsibility  for any of the
              obligations  of an Issuer or any  other  party to an  Intercompany
              Loan Agreements  (other than itself).  For the avoidance of doubt,
              the parties to an Intercompany Loan Agreement acknowledge that the
              rights  and  obligations  of  the  Security   Trustee  under  such
              Intercompany  Loan  Agreements are governed by the Funding Deed of
              Charge.

       (b)    As between the Security Trustee and the parties hereto any liberty
              or power which may be exercised or any determination  which may be
              made hereunder by the Security Trustee may be exercised or made in
              the Security Trustee's absolute  discretion without any obligation
              to give  reasons  therefor,  but in any event must be exercised or
              made in  accordance  with the  provisions  of the Funding  Deed of
              Charge.

                                        19


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

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

18.8   CORPORATE OBLIGATIONS:  To the extent permitted by law, no recourse under
       any obligation,  covenant,  or agreement of any person  contained in this
       Agreement  shall be had against any  shareholder,  officer or director of
       such person as such, by the enforcement of any assessment or by any legal
       proceeding,  by virtue of any statute or  otherwise;  it being  expressly
       agreed and understood  that this  Agreement is a corporate  obligation of
       each person  expressed  to be a party  hereto and no  personal  liability
       shall attach to or be incurred by the shareholders,  officers,  agents or
       directors of such person as such,  or any of them,  under or by reason of
       any of the obligations,  covenants or agreements of such person contained
       in this Agreement,  or implied  therefrom,  and that any and all personal
       liability  for  breaches  by  such  person  of any of  such  obligations,
       covenants or agreements, either under any applicable law or by statute or
       constitution,  of every such shareholder,  officer,  agent or director is
       hereby  expressly waived by each person expressed to be a party hereto as
       a condition of and consideration for the execution of this Agreement.

19.    REDENOMINATION

       Each  obligation  under  this  Agreement  which has been  denominated  in
       sterling  shall be  redominated  in Euro in  accordance  with  applicable
       legislation  passed by the European Monetary Union upon such redomination
       of the Notes.

20.    GOVERNING LAW

       Each  Intercompany  Loan Agreement is governed by, and shall be construed
       in accordance with, English law.

21.    SUBMISSION TO JURISDICTION

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

22.    ASSIGNMENT

       The parties hereto agree that an Intercompany Loan Agreement shall not be
       assigned  to any  third  party  PROVIDED  THAT an  Issuer  may  assign an
       Intercompany  Loan  Agreement  or any of its rights,  title,  interest or
       benefit thereunder to the Note Trustee by way of security.

IN WITNESS WHEREOF the parties have caused  this  Agreement to be duly executed
on the day and year appearing on page three.

                                        20



                                 SCHEDULE 1

               SCHEDULE 1NOTICE OF DRAWDOWN OF INTERCOMPANY LOAN

From: Granite Finance Funding Limited ("FUNDING")

To:   [         ] (the "ISSUER")

Copy: The Bank of New York (the "SECURITY TRUSTEE")



Dear Sirs,

1.     We refer to the agreement between, inter alios, ourselves, the Issuer and
       the Security  Trustee (as from time to time amended,  varied,  novated or
       supplemented (the  "INTERCOMPANY  LOAN AGREEMENT"))  dated [ ] whereby an
       Intercompany  Loan was made  available to Funding.  Terms  defined in the
       Intercompany Loan Agreement shall have the same meaning in this notice.

2.     We  hereby  give you  notice  that,  pursuant  to the  Intercompany  Loan
       Agreement  and upon the terms and  subject  to the  conditions  contained
       therein,  we wish an Intercompany  Loan to be made to us as follows:

       (a)    Amount:  {pound-sterling}[ ] of which {pound-sterling}[ ] is to be
              retained  by  you by way of set  off  against  our  obligation  to
              reimburse  such amount to you on the Closing Date under Clause 6.1
              (Fee for provision of the  Intercompany  Loan of the  Intercompany
              Loan Confirmation).

       (b)    Drawdown Date: [ ]

3.     We confirm that no Intercompany Loan Event of Default has occurred and is
       continuing which has not been waived,  or would result from the making of
       such Intercompany Loan.

4.     We confirm that the principal amount of the  Intercompany  Loan requested
       does  not  exceed  the  amount  available  under  the  Intercompany  Loan
       Agreement as at [relevant Drawdown Date].

5.     The net  proceeds  of this  drawdown  should be  credited  to our account
       numbered [ ] with [ ].

Yours faithfully,





For and on behalf of

GRANITE FINANCE FUNDING LIMITED


                                        21


                                 SCHEDULE 2

                             SOLVENCY CERTIFICATE

GRANITE FINANCE FUNDING LIMITED (the "COMPANY")


To:   [  ]

(the "ISSUER")


The Bank of New York (the "SECURITY TRUSTEE")


We,  the  undersigned,  HEREBY  CERTIFY   that  (i) having made all appropriate
searches  and  investigations  of  the  Company's books  and  records  and  the
Company's accounts (both management and those  required  by  law); and (ii) the
officers of the Company having duly considered the provisions of the insolvency
laws  of  Jersey,  Channel  Islands and the United Kingdom (including,  without
limitation, the provisions of  sections  123 and 238 to 242 (inclusive) and 423
of the UK Insolvency Act 1986 (the "ACT")):

       (a)    an order has not been made or an effective resolution has not been
              passed for the  winding  up of the  Company  (except,  in any such
              case,  a  winding-up   or   dissolution   for  the  purpose  of  a
              reconstruction,  amalgamation  or merger  the terms of which  have
              been previously approved by the Security Trustee or as approved by
              an  Extraordinary  Resolution  of the Class A  Noteholders  of all
              Issuers); or

       (b)    except   for  the   purposes   of  an   amalgamation,   merger  or
              restructuring  as  described  in (a) above,  the  Company  has not
              ceased  or  threatened  to cease to carry on all or a  substantial
              part of its business or has stopped  payment or threatened to stop
              payment  of its debts or has been  deemed  unable to pay its debts
              within  the  meaning  of Section  123(a),  (b),  (c) or (d) of the
              Insolvency  Act 1986 (as amended) or has become  unable to pay its
              debts within the meaning of Section  132(2) of the  Insolvency Act
              1986 (as  amended);

       (c)    to the best of our knowledge and belief  Proceedings have not been
              otherwise  initiated  against  the  Company  under any  applicable
              liquidation,  insolvency,  composition,  reorganisation  or  other
              similar laws  (including,  but not limited to,  presentation  of a
              petition for an  administration  order) and (except in the case of
              presentation  of a  petition  for an  administration  order)  such
              Proceedings  are not, as far as we are aware in the opinion of the
              Security  Trustee,  being disputed in good faith with a reasonable
              prospect  of  success;  and no  administrative  receiver  or other
              receiver,  liquidator or other similar official has been appointed
              in  relation  to the  Company or in  relation  to the whole or any
              substantial part of the undertaking or assets of the Company;  and
              no  encumbrancer   has  taken  possession  of  the  whole  or  any

                                        22


              substantial part of the undertaking or assets of the Company;  and
              no distress, execution, diligence or other process has been levied
              or enforced upon or sued out against the whole or any  substantial
              part  of the  undertaking  or  assets  of  the  Company  and  such
              possession or process (as the case may be) has not been discharged
              or has not  otherwise  ceased  to apply  within  30 days;  and the
              Company has not  initiated or  consented  to judicial  proceedings
              relating  to  itself  under  applicable  liquidation,  insolvency,
              composition, reorganisation or other similar laws and has not made
              a  conveyance  or  assignment  for the  benefit  of its  creditors
              generally.  No  equivalent to any of the foregoing has occurred in
              or under the laws of any relevant jurisdiction;

       (d)    neither the entry into of the Transaction Documents to which it is
              a party nor the making of any  drawing  nor  granting  of security
              under the Transaction  Documents to which it is a party would be a
              transaction at an undervalue  within the meaning of section 238 of
              the Act,  since the  value of any  consideration  received  by the
              Company as a result of such drawing and/or grant of security would
              not be  significantly  less  than the  value of any  consideration
              provided by the Company under the  Transaction  Documents to which
              it is a party;

       (e)    the  entry  into of the  Transaction  Documents  to  which it is a
              party,  any drawing  made by the Company  under or pursuant to the
              Transaction  Documents  to which it is a party,  and any  security
              granted  by the  Company  under  or  pursuant  to the  Transaction
              Documents to which it is a party will be entered into or made,  as
              the case may be, by the Company, in good faith and for the purpose
              of carrying on its business,  and there are reasonable grounds for
              believing that such entry into of such Transaction Documents, such
              drawings and grants of security would benefit the Company; and

       (f)    in entering into the Transaction Documents to which it is a party,
              making a drawing under or pursuant to the Transaction Documents to
              which it is a party and/or granting  security under or pursuant to
              the  Transaction  Documents to which it is a party the Company has
              no desire to give a preference  to any person as  contemplated  by
              section 239 of the Act nor is it the purpose of the Company to put
              assets beyond the reach of a person who is making,  or may at some
              time make, a claim against the Company or of otherwise prejudicing
              the  interests  of such a person in relation to the claim which he
              is making or may make.  Terms  defined in the  Master  Definitions
              Schedule signed for the purposes of identification by Brown & Wood
              and Clifford Chance Limited Liability Partnership on 26 March 2001
              shall  have  the  same  respective  meanings  when  used  in  this
              Certificate.

DATED [  ]

Signed for and on behalf of Granite Finance Funding Limited

________________________

Director

________________________

Director/Secretary

                                        23


                                  SCHEDULE 3

                    FORM OF INTERCOMPANY LOAN CONFIRMATION






                                        24


                       GRANITE FINANCE FUNDING LIMITED

                                [{circle}]
                          as [{circle}] Issuer

                          THE BANK OF NEW YORK
                          as Security Trustee

                             CITIBANK, N.A.
                             as Agent Bank

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

                            LOAN CONFIRMATION
                       INTERCOMPANY LOAN AGREEMENT

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

                             Dated [{circle}]





                                CONTENTS

CLAUSE                                                                  PAGE NO.

1.       Interpretation.....................................................  25

2.       Intercompany Loan Terms and Conditions.............................  26

3.       The First Issuer Intercompany Loan.................................  26

4.       Interest...........................................................  26

5.       Repayment..........................................................  27

6.       Certain Fees, etc..................................................  27

7.       Additional Covenants...............................................  29

8.       Declaration of Trust...............................................  29

9.       Addresses..........................................................  29

         SCHEDULE 1  CONDITIONS PRECEDENT IN RESPECT OF DRAWDOWN............  31


                                      i


THIS AGREEMENT is dated [{circle}] between:

(1)    GRANITE  FINANCE  FUNDING  LIMITED  (registered  number  79308) a private
       limited  liability  company  incorporated  under the laws of Jersey,  but
       acting  out of its  branch  office  established  in  England  (registered
       overseas  company  number  FC022999 and branch  number  BR0051916) at 4th
       Floor, 35 New Bridge Street, Blackfriars, London EC4V 6BW ("FUNDING");

(2)    [{circle}]  (registered  in England  and Wales No.  [{circle}])  a public
       limited  company  incorporated  under the laws of England and Wales whose
       registered  office is at Fifth Floor,  100 Wood  Street,  London EC2V 7EX
       (the "[{circle}] ISSUER");

(3)    THE BANK OF NEW YORK, whose offices are at One Canada Square, 48th Floor,
       London E14 5AL (the  "SECURITY  TRUSTEE" which  expression  shall include
       such  person  and all  other  persons  for the time  being  acting as the
       security trustee or trustees pursuant to the Funding Deed of Charge); and

(4)    CITIBANK,  N.A., acting through its offices at 5 Carmelite Street, London
       EC4Y 0PA (the "AGENT BANK" which expression shall include such person for
       the time being acting as the agent bank  pursuant to the Paying Agent and
       Agent Bank Agreement).

IT IS AGREED as follows:

1.     INTERPRETATION

1.1    GENERAL   INTERPRETATION:   The  Master  Definitions   Schedule  and  the
       [{circle}] Issuer Master Definitions  Schedule signed for the purposes of
       identification  by [{circle}] on [{circle}]  (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 Agreement
       and,  accordingly,  the  expressions  defined in the  Master  Definitions
       Schedule and/or the [{circle}] Issuer Master Definitions  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  Agreement,  including  the  Recitals  hereto,  and this
       Agreement  shall be  construed  in  accordance  with  the  interpretation
       provisions set out in Clause 2  (Interpretation  and Construction) of the
       Master Definitions  Schedule and the [{circle}] Issuer Master Definitions
       Schedule.  In the event of a  conflict  between  the  Master  Definitions
       Schedule and the  [{circle}]  Issuer  Master  Definitions  Schedule,  the
       [{circle}] Issuer Master Definitions Schedule shall prevail.

1.2    SPECIFIC TERMS: Unless the context otherwise requires,  references in the
       Intercompany Loan Terms and Conditions to:

      "CLOSING DATE" shall mean the Initial Closing Date;

      "INTERCOMPANY LOAN" shall mean the [{circle}] Issuer Intercompany Loan;

      "INTERCOMPANY LOAN AGREEMENT" shall mean the [{circle}] Issuer
      Intercompany Loan Agreement;

      "INTERCOMPANY LOAN CONFIRMATION" shall mean the [{circle}] Issuer
      Intercompany Loan Confirmation;


                                      25


      "ISSUER"  shall mean the [{circle}] Issuer;

      "ISSUER TRANSACTION ACCOUNT" shall mean the [{circle}] Issuer Transaction
      Account; and

      "NOTES" shall mean the [{circle}] Issuer Notes.

2.     INTERCOMPANY LOAN TERMS AND CONDITIONS

       Each of the parties to this Agreement agrees that the  Intercompany  Loan
       Terms and  Conditions  signed by Funding,  the  Security  Trustee and the
       Agent Bank for the  purposes  of  identification  on  [{circle}]  and the
       provisions set out therein shall form part of this Agreement and shall be
       binding on the parties to this  Agreement  as if they had been  expressly
       set out herein. References in this Agreement to "THIS AGREEMENT" shall be
       construed accordingly.

3.     THE [{circle}] ISSUER INTERCOMPANY LOAN

3.1    GRANT OF [{circle}] ISSUER INTERCOMPANY LOAN: On and subject to the terms
       of this Agreement,  the [{circle}] Issuer hereby grants to Funding a loan
       in the  maximum  principal  amount of  {pound-sterling}[{circle}],  which
       amount  corresponds to the principal  amount upon issue of the [{circle}]
       Issuer Notes.

3.2    CONDITIONS PRECEDENT:  Save as the [{circle}] Issuer may otherwise agree,
       the  [{circle}]  Issuer  Intercompany  Loan  will  not be  available  for
       utilisation unless the [{circle}] Issuer has confirmed to Funding (with a
       copy  of  such  confirmation  to the  Security  Trustee)  that  it or its
       advisers  have  received  all the  information  and  documents  listed in
       Schedule 1 in form and substance satisfactory to the [{circle}] Issuer.

4.     INTEREST

4.1    PAYMENT  SUBJECT  TO  TERMS  OF THE  [{circle}]  ISSUER  CASH  MANAGEMENT
       AGREEMENT:  The terms and  conditions  of this Clause 4 are to be read in
       conjunction with the provisions of Part 3 of Schedule 2 to the [{circle}]
       Issuer Cash  Management  Agreement,  as the same may be amended or varied
       from time to time in accordance with the provisions thereof.

4.2    PAYMENT OF INTEREST:  Subject to Clause 4 of the Intercompany  Loan Terms
       and  Conditions,  on each Payment Date Funding will pay to the [{circle}]
       Issuer an amount of interest equal to the amount of interest  required by
       the  [{circle}]  Issuer on such Payment Date (or such other date on which
       an amount of  interest is payable by the  [{circle}]  Issuer) to fund (by
       payment to any Swap  Provider  or  otherwise)  the amount  payable by the
       [{circle}]  Issuer on such  Payment  Date (or such other date on which an
       amount of interest is payable by the [{circle}] Issuer) on the [{circle}]
       Issuer Notes and certain other amounts  (including an amount equal to the
       [{circle}]  Issuer's  retained  profit) as specified in and in accordance
       with the  [{circle}]  Issuer  Priority of Payments as  calculated  by the
       [{circle}]  Issuer Cash Manager on the Distribution Date that immediately
       precedes such Payment Date and communicated by the [{circle}] Issuer Cash
       Manager to the Agent Bank by the close of business  on such  Distribution
       Date.


                                      26


4.3    INTEREST  PERIODS:  The first  Interest  Period  shall  commence  on (and
       include) the Initial  Closing  Date and end on (but  exclude) the Payment
       Date falling in July 2001. Each subsequent Interest Period shall commence
       on (and  include) a Payment Date and end on (but  exclude) the  following
       Payment Date.

5.     REPAYMENT

5.1    PAYMENT  SUBJECT  TO  TERMS  OF THE  [{circle}]  ISSUER  CASH  MANAGEMENT
       AGREEMENT:  The terms and  conditions  of this Clause 5 are to be read in
       conjunction with the provisions of Part 4 of Schedule 2 to the [{circle}]
       Issuer Cash  Management  Agreement,  as the same may be amended or varied
       from time to time in accordance with the provisions thereof.

5.2    REPAYMENT:  Subject  to  Clause  4 of the  Intercompany  Loan  Terms  and
       Conditions,  on each Payment  Date  Funding will repay to the  [{circle}]
       Issuer an amount of principal  equal to the amount of principal  required
       by the  [{circle}]  Issuer on such  Payment  Date (or such  other date on
       which an amount of principal is payable by the [{circle}] Issuer) to fund
       (by payment to any Swap Provider or otherwise)  the amount payable by the
       [{circle}]  Issuer on such  Payment  Date (or such other date on which an
       amount of  principal  is payable by the Issuer on the  [{circle}]  Issuer
       Notes) on the  [{circle}]  Issuer Notes,  as determined by the [{circle}]
       Issuer  Cash  Manager  under  the  terms of the  [{circle}]  Issuer  Cash
       Management  Agreement on the Distribution Date that immediately  precedes
       such Payment Date and communicated by the [{circle}]  Issuer Cash Manager
       to the Agent Bank by the close of business on such Distribution Date.

5.3    ACKNOWLEDGEMENT  OF NEW INTERCOMPANY  LOANS: The [{circle}] Issuer hereby
       acknowledges and agrees that from time to time Funding may enter into New
       Intercompany Loans with New Issuers and that the obligation of Funding to
       repay this [{circle}] Issuer  Intercompany Loan will rank pari passu with
       the obligations of Funding to repay any such New Intercompany Loan.

6.     CERTAIN FEES, ETC.

6.1    FEE FOR PROVISION OF [{circle}] ISSUER  INTERCOMPANY LOAN: In addition to
       the interest and principal payments to be made by Funding under Clauses 4
       and 5, respectively,  on each Payment Date (or, in respect of the payment
       to be made as set forth in (a)  below,  on the  Drawdown  Date) or on any
       other date on which the [{circle}] Issuer notifies Funding, Funding shall
       pay to the [{circle}]  Issuer for same day value to the [{circle}] Issuer
       Transaction  Account a fee for the  provision  of the  [{circle}]  Issuer
       Intercompany  Loan  (except  that  in the  case  of  payments  due  under
       paragraphs (c), (e), (f) and (j) below,  such payments shall be paid when
       due).  Such fee shall be an amount or amounts in the  aggregate  equal to
       the following:

       (a)    the amount payable on the Drawdown Date as previously communicated
              to Funding by the [{circle}] Issuer;

       (b)    the fees, costs,  charges,  liabilities and expenses and any other
              amounts  due and  payable  to the  Note  Trustee  pursuant  to the
              [{circle}]  Issuer Trust Deed, the [{circle}] Issuer Trust Deed or
              any other Transaction Document,  together with interest thereon as
              provided therein;

       (c)    the   reasonable   fees  and  expenses  of  any  legal   advisers,
              accountants  and auditors  appointed by the [{circle}]  Issuer and
              properly  incurred in their  performance of their  functions under
              the Transaction Documents which have fallen due;


                                      27


       (d)    the fees,  costs and expenses due and payable to the Paying Agents
              and the Agent Bank  pursuant  to the  Paying  Agent and Agent Bank
              Agreement and the fees,  costs and expenses due and payable to the
              Transfer Agent, the Registrar and the Note Depository;

       (e)    any amounts due and payable by the [{circle}] Issuer to the Inland
              Revenue in respect of the [{circle}]  Issuer's liability to United
              Kingdom  corporation  tax (insofar as payment is not  satisfied by
              the  surrender of group  relief or out of the  profits,  income or
              gains of the  [{circle}]  Issuer  and  subject to the terms of the
              [{circle}]  Issuer Deed of Charge) or any other  Taxes  payable by
              the [{circle}] Issuer;

       (f)    the fees, costs, charges, liabilities and expenses due and payable
              to the  [{circle}]  Issuer Account Bank pursuant to the [{circle}]
              Issuer Bank Account Agreement (if any);

       (g)    the fees, costs, charges, liabilities and expenses due and payable
              to the [{circle}]  Issuer Cash Manager  pursuant to the [{circle}]
              Issuer Cash Management Agreement;

       (h)    any termination  payment due and payable by the [{circle}]  Issuer
              to a  [{circle}]  Issuer Swap  Provider  pursuant to a  [{circle}]
              Issuer Swap Agreement;

       (i)    the fees, costs, charges, liabilities and expenses due and payable
              to the  Corporate  Services  Provider  pursuant  to the  Corporate
              Services Agreement; and

       (j)    any other amounts due or overdue by the [{circle}] Issuer to third
              parties  including the Rating Agencies and the amounts paid by the
              [{circle}]  Issuer  under  the  Subscription   Agreement  and  the
              Underwriting   Agreement  (excluding,   for  these  purposes,  the
              Noteholders) other than amounts specified in paragraphs (b) to (j)
              above,

       together with, (i) in respect of taxable  supplies made to the [{circle}]
       Issuer,  any  amount in  respect  of any VAT or  similar  tax  payable in
       respect  thereof against  production of a valid tax invoice;  and (ii) in
       respect of taxable  supplies  made to a person other than the  [{circle}]
       Issuer,  any amount in respect of any  Irrecoverable  VAT or similar  tax
       payable in respect thereof (against  production of a copy of the relevant
       tax invoice),  and to be applied  subject to and in  accordance  with the
       provisions of the [{circle}] Issuer  Pre-Enforcement  Revenue Priority of
       Payments in the [{circle}] Issuer Cash Management Agreement.

6.2    SET-OFF:  Funding and each of the other parties to the Intercompany  Loan
       Agreement  agree that the [{circle}]  Issuer shall be entitled to set-off
       those amounts due and payable by Funding pursuant to this Clause 6 on the
       Initial  Closing Date against the amount to be advanced by the [{circle}]
       Issuer to Funding under the [{circle}]  Issuer  Intercompany  Loan on the
       Initial Closing Date.


                                      28


7.     ADDITIONAL COVENANTS

       Funding  undertakes to establish the [{circle}]  Issuer Liquidity Reserve
       Fund, and an  appropriate  ledger  therefor,  on behalf of the [{circle}]
       Issuer should the long-term,  unsecured,  unsubordinated and unguaranteed
       debt  obligations  of the Seller cease to be rated at least A3 by Moody's
       or A- by Fitch (unless Moody's or Fitch, as applicable, confirms the then
       current  ratings of the  [{circle}]  Issuer  Notes will not be  adversely
       affected by such ratings downgrade). Any such [{circle}] Issuer Liquidity
       Reserve Fund and the [{circle}]  Issuer Liquidity Reserve Ledger shall be
       established  and maintained in accordance with the provisions of the Cash
       Management Agreement.

8.     DECLARATION OF TRUST

       The [{circle}]  Issuer  declares the Security  Trustee,  and the Security
       Trustee   hereby   declares   itself,   trustee  of  all  the  covenants,
       undertakings, rights, powers, authorities and discretions in, under or in
       connection  with this  Agreement  for the Funding  Secured  Creditors  in
       respect  of  the  Funding  Secured  Obligations  owed  to  each  of  them
       respectively  upon and subject to the terms and conditions of the Funding
       Deed of Charge.

9.     ADDRESSES

       The addresses  referred to in Clause 18.4  (Notices) of the  Intercompany
       Loan Terms and Conditions are as follows:

       THE SECURITY TRUSTEE:

       For the attention of:[{circle}]

       Address:[{circle}]

       Facsimile: [{circle}]

       THE [{circle}] ISSUER:

       For the attention of:[{circle}]

       Address:[{circle}]

       Telephone: [{circle}]

       Facsimile: [{circle}]

       FUNDING:

       For the attention of:[{circle}]

       Address:[{circle}]

       Telephone: [{circle}]

       Facsimile: [{circle}]


                                      29


       RATING AGENCIES:

       MOODY'S: [{circle}]

       For the attention  of:[{circle}]

       Telephone:  [{circle}]

       Facsimile:

       S&P: [{circle}]

       For the attention of: [{circle}]

       Telephone:  [{circle}]

       Facsimile:

       FITCH: [{circle}]

       For the attention of:[{circle}]

       Telephone: [{circle}] Facsimile:

IN WITNESS WHEREOF the parties have caused this Agreement to be duly executed on
the day and year appearing on page 1.




                                      30

                                  SCHEDULE 1



                  CONDITIONS PRECEDENT IN RESPECT OF DRAWDOWN

1.    AUTHORISATIONS

       (a)    A  copy  of  the  memorandum  and  articles  of  association   and
              certificate of incorporation of Funding.

       (b)    A copy of a  resolution  of the  board  of  directors  of  Funding
              authorising  the entry into, and the execution and performance of,
              each of the Transaction  Documents to which Funding is a party and
              authorising specified persons to execute those on its behalf.

       (c)    A certificate of a director of Funding certifying:

              (i)    that each  document  delivered  under this  paragraph  1 of
                     Schedule  1 is  correct,  complete  and in full  force  and
                     effect  as  at a  date  no  later  than  the  date  of  the
                     Intercompany  Loan Agreement and  undertaking to notify the
                     [{circle}] Issuer (with a copy of such certification to the
                     Security  Trustee) if that position  should change prior to
                     the Drawdown Date; and

              (ii)   as to the identity and specimen signatures of the directors
                     and signatories of Funding.

2.     SECURITY

       (a)    The Funding Deed of Charge duly executed by the parties thereto.

       (b)    Duly completed bank account mandates in respect of the Funding GIC
              Account and the Funding Transaction Account.

       (c)    Security Power of Attorney for Funding.

3.     LEGAL OPINION

       Legal opinions of:

       (a)    [{circle}],  English legal advisers to the Seller,  the [{circle}]
              Issuer and Funding, addressed to the Security Trustee; and

       (b)    [{circle}],  U.S.  legal  advisers to the Seller,  the  [{circle}]
              Issuer and Funding, addressed to the Security Trustee.

4.     TAX

       Evidence of a group income  election made under section 247 of the Income
       and Corporation  Taxes Act 1988 in relation to Funding and the [{circle}]
       Issuer.


                                      31


5.     TRANSACTION DOCUMENTS

       Duly   executed copies of:

       (a)    the [{circle}] Issuer Deed of Charge;

       (b)    the [{circle}] Issuer Trust Deed;

       (c)    the Cash Management Agreement;

       (d)    the Global Notes;

       (e)    the Corporate Services Agreement;

       (f)    the Currency Swap Agreements;

       (g)    the Basis Rate Swap Agreements;

       (h)    the Bank Account Agreement;

       (i)    the Master  Definitions  Schedule and the [{circle}] Issuer Master
              Definitions Schedule;

       (j)    the Paying Agent and Agent Bank Agreement;

       (k)    the Start-up Loan Agreement;

       (l)    the Mortgage Sale Agreement;

       (m)    the Mortgages Trust Deed;

       (n)    the Administration Agreement;

       (o)    the Mortgages Trustee Guaranteed Investment Contract;

       (p)    the Funding Guaranteed Investment Contract;

       (q)    the Funding ([{circle}] Issuer) Guaranteed Investment Contract;

       (r)    the Post Enforcement Call Option Agreement;

       (s)    the Subscription Agreement;

       (t)    the Underwriting Agreement;

       (u)    the Seller Power of Attorney;

       (v)    the Funding Deed of Charge;

       (w)    the Depository Agreement;

       (x)    the [{circle}] Issuer Cash Management Agreement;


                                      32


       (y)    the Funding ([{circle}] Issuer) Bank Account Agreement; and

       (z)    the [{circle}] Issuer Bank Account Agreement.

6.     BOND DOCUMENTATION

       (a)    Confirmation that the [{circle}] Issuer Notes have been issued and
              the subscription proceeds received by the [{circle}] Issuer; and

       (b)    Copy of the Prospectus and the Offering Circular.

7.     MISCELLANEOUS

       Solvency  certificates from Funding signed by two directors of Funding in
       or substantially in the form set out in Schedule 2 (Solvency Certificate)
       to the Intercompany Loan Terms and Conditions.


                                      33

                                EXECUTION PAGE


EXECUTED for and on behalf of       )
GRANITE FINANCE FUNDING LIMITED     )
by:                                 )

_______________________
Authorised Signatory
Name:

Title:

EXECUTED for and on behalf of       )
GRANITE MORTGAGES 01-1 PLC          )
by:                                 )

_______________________
Authorised Signatory
Name:

Title:
EXECUTED for and on behalf of       )
THE BANK OF NEW YORK                )
by:                                 )


_______________________
Authorised Signatory
Name:

Title:



                                      34


EXECUTED for and on behalf of       )
CITIBANK, N.A.                      )
by:                                 )



_______________________

Authorised Signatory


                                      35


                                EXECUTION PAGE

Executed on 26 March 2001 for the purposes of identification by:

EXECUTED for and on behalf of         )
GRANITE FINANCE FUNDING LIMITED       )
by:                                   )



__________________________

Authorised Signatory

Name:

Title:


EXECUTED for and on behalf of        )
THE BANK OF NEW YORK                 )
by:                                  )


__________________________
Authorised Signatory
Name:

Title:


EXECUTED for and on behalf of       )
CITIBANK, N.A.                      )
by:                                 )

_________________________
Authorised Signatory



                                      36