Exhibit 4.5

EXECUTION COPY

                      FIFTH DEED OF ACCESSION TO FUNDING 1

                                 DEED OF CHARGE

                            DATED 18TH NOVEMBER, 2004

                        PERMANENT FUNDING (NO. 1) LIMITED

                                       AND

                         PERMANENT FINANCING (NO. 1) PLC

                                       AND

                         PERMANENT FINANCING (NO. 2) PLC

                                       AND

                         PERMANENT FINANCING (NO. 3) PLC

                                       AND

                         PERMANENT FINANCING (NO. 4) PLC

                                       AND

                         PERMANENT FINANCING (NO. 5) PLC

                                       AND

                         PERMANENT FINANCING (NO. 6) PLC

                                       AND

                              THE BANK OF NEW YORK

                                       AND

                                   HALIFAX PLC

                                       AND

                THE GOVERNOR AND COMPANY OF THE BANK OF SCOTLAND

                                       AND

                            JPMORGAN CHASE BANK, N.A.

                                       AND

                      STRUCTURED FINANCE MANAGEMENT LIMITED

                              [Allen & Overy Logo]

                               ALLEN & OVERY LLP

                                     LONDON




                                    CONTENTS

CLAUSE                                                                     PAGE

1.       Interpretation.......................................................3
2.       Representations and Warranties.......................................3
3.       Accession............................................................4
4.       Scope of the Funding 1 Deed of Charge................................4
5.       Amendment to the Funding 1 Priority of Payments......................4
6.       [Reserved]...........................................................4
7.       Application..........................................................4
8.       Notices and Demands..................................................5
9.       Choice of Law........................................................6
10.      Counterparts.........................................................6
11.      Third Party Rights...................................................6
12.      Submission to Jurisdiction...........................................6

Signatories...................................................................7


APPENDIX

1.       Amended and Restated Funding Priority of Payments...................11
         Part 1   Funding 1 Pre-Enforcement Revenue Priority of Payments.....11
         Part 2   Funding 1 Principal Priorities of Payments.................17
         Part 3   Funding 1 Post-Enforcement Priority of Payments............26










         THIS FIFTH DEED OF ACCESSION TO THE FUNDING 1 DEED OF CHARGE is made on
         18th November, 2004

         BETWEEN:

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

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

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

(4)      PERMANENT  FINANCING (NO. 3) PLC (registered number 4907355),  a public
         limited company incorporated under the laws of England and Wales, whose
         registered  office is at Blackwell House,  Guildhall Yard,  London EC2V
         5AE (the THIRD ISSUER);

(5)      PERMANENT  FINANCING (NO. 4) PLC (registered number 4988201),  a public
         limited company incorporated under the laws of England and Wales, whose
         registered  office is at Blackwell House,  Guildhall Yard,  London EC2V
         5AE (the FOURTH ISSUER);

(6)      PERMANENT  FINANCING (NO. 5) PLC (registered number 5114399),  a public
         limited company incorporated under the laws of England and Wales, whose
         registered  office is at Blackwell House,  Guildhall Yard,  London EC2V
         5AE (the FIFTH ISSUER);

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

(8)      HALIFAX  PLC  (registered  number  2367076),  a public  limited
         company  incorporated  under  the  laws of  England  and  Wales,  whose
         registered office is at Trinity Road, Halifax,  West Yorkshire HX1 2RG,
         acting  in its  capacities  as Cash  Manager,  Seller,  Funding  1 Swap
         Provider,  First  Start-up  Loan  Provider  (the  FIRST  START-UP  LOAN
         PROVIDER),  Second  Start-up Loan  Provider  (the SECOND  START-UP LOAN
         PROVIDER),  Third  Start-up  Loan  Provider  (the THIRD  START-UP  LOAN
         PROVIDER),  Fourth  Start-up Loan  Provider  (the FOURTH  START-UP LOAN
         PROVIDER),  Fifth  Start-up  Loan  Provider  (the FIFTH  START-UP  LOAN
         PROVIDER) and Sixth  Start-up  Loan  Provider (the SIXTH  START-UP LOAN
         PROVIDER);

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

(10)     JPMORGAN CHASE BANK, N.A. acting through its office at 125 London Wall,
         London EC2Y 5AJ (acting in its capacity as FUNDING 1 LIQUIDITY FACILITY
         PROVIDER);

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

                                       1




(12)     PERMANENT  FINANCING (NO. 6) PLC (registered number 5232464),  a public
         limited company incorporated under the laws of England and Wales, whose
         registered  office is at Blackwell House,  Guildhall Yard,  London EC2V
         5AE (the SIXTH ISSUER).

         WHEREAS:

(A)      Pursuant  to the terms of an  intercompany  loan  agreement  dated 18th
         November,  2004 made between  Funding 1 and the Sixth Issuer (the SIXTH
         ISSUER  INTERCOMPANY  LOAN  AGREEMENT),  the Sixth Issuer has agreed to
         make the Sixth Issuer Term Advances  available to Funding 1 and Funding
         1 has agreed to secure its  obligations  and other  liabilities  to the
         Sixth Issuer thereunder pursuant to the Funding 1 Deed of Charge.

(B)      Pursuant to the terms of a start-up loan agreement  dated 18th November
         2004 made between  Funding 1 and the Sixth  Start-up Loan Provider (the
         SIXTH  START-UP LOAN  AGREEMENT),  the Sixth Start-up Loan Provider has
         agreed  to make a  subordinated  loan to  Funding  1 and  Funding 1 has
         agreed to secure its  obligations  and other  liabilities  to the Sixth
         Start-up  Loan  Provider  thereunder  pursuant to the Funding 1 Deed of
         Charge.

(C)      On the First  Issuer  Closing  Date,  Funding 1 agreed to  provide  the
         Security  Trustee  with the benefit of the  security  described  in the
         Funding 1 Deed of Charge to secure Funding 1's  obligations to the then
         Funding 1 Secured Creditors.  The terms of the Funding 1 Deed of Charge
         permit  Funding 1 to secure its  obligations to a New Funding 1 Secured
         Creditor thereunder.

(D)      On the Second  Issuer  Closing  Date,  the Second Issuer and the Second
         Start-up  Loan  Provider  acceded  to the  Funding  1 Deed  of  Charge,
         pursuant  to a deed of  accession,  made  between  the then  Funding  1
         Secured  Creditors,  the Second  Issuer and the  Second  Start-up  Loan
         Provider (the FIRST DEED OF ACCESSION).

(E)      On the  Third  Issuer  Closing  Date,  the Third  Issuer  and the Third
         Start-up  Loan  Provider  acceded  to the  Funding  1 Deed  of  Charge,
         pursuant  to a deed of  accession,  made  between  the then  Funding  1
         Secured  Creditors,  the  Third  Issuer  and the  Third  Start-up  Loan
         Provider (the SECOND DEED OF ACCESSION);

(F)      On the Fourth  Issuer  Closing  Date,  the Fourth Issuer and the Fourth
         Start-up  Loan  Provider  acceded  to the  Funding  1 Deed  of  Charge,
         pursuant  to a deed of  accession,  made  between  the then  Funding  1
         Secured  Creditors,  the Fourth  Issuer and the  Fourth  Start-up  Loan
         Provider (the THIRD DEED OF ACCESSION);

(G)      On the Fourth  Issuer  Closing  Date,  Funding 1 agreed to provide  the
         Security  Trustee  with the benefit of the  security  described  in the
         Second  Supplemental  Funding 1 Deed of Charge  to secure  Funding  1's
         obligations to the then Funding 1 Secured  Creditors.  The terms of the
         Second  Supplemental  Funding 1 Deed of Charge also permit Funding 1 to
         secure its obligations to a New Funding 1 Secured Creditor thereunder;

(H)      On the  Fifth  Issuer  Closing  Date,  the Fifth  Issuer  and the Fifth
         Start-up  Loan  Provider  acceded  to the  Funding  1 Deed  of  Charge,
         pursuant  to a deed of  accession,  made  between  the then  Funding  1
         Secured  Creditors,  the  Fifth  Issuer  and the  Fifth  Start-up  Loan
         Provider (the FOURTH DEED OF ACCESSION);

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

                                       2



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

NOW THIS DEED WITNESSES as follows:

1.       INTERPRETATION

1.1      The amended and restated master  definitions and construction  schedule
         signed  by,  amongst  others,  the  parties to this Deed and dated 18th
         November, 2004 (as the same may be amended, varied or supplemented from
         time to time with the  consent of the parties to this Deed) (the MASTER
         DEFINITIONS AND  CONSTRUCTION  SCHEDULE) is expressly and  specifically
         incorporated into this Deed and,  accordingly,  the expressions defined
         in the Master  Definitions  and  Construction  Schedule (as so amended,
         varied or  supplemented  from  time to time)  shall,  except  where the
         context  otherwise  requires and save where  otherwise  defined herein,
         have the same meanings in this Deed,  including the Recitals hereto and
         this Deed shall be  construed  in  accordance  with the  interpretation
         provisions  set  out  in  CLAUSE  2  of  the  Master   Definitions  and
         Construction Schedule.

1.2      For the  avoidance of doubt,  references  in this Deed to the Funding 1
         Deed of Charge shall include,  where the context so permits, the Second
         Supplemental Funding 1 Deed of Charge.

2.       REPRESENTATIONS AND WARRANTIES

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

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

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

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

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

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

2.3      Funding 1 hereby  represents  and warrants to the Security  Trustee and
         each of the  Funding  1 Secured  Creditors  that as at the date of this
         Deed,   the   conditions  to  incurring   further   secured   Financial
         Indebtedness set out in CLAUSE 2.2 (New  Intercompany  Loan Agreements)
         of the Intercompany Loan Terms and Conditions are satisfied.

                                       3



3.       ACCESSION

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

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

         (b)      undertakes  to  comply  with  and  be  bound  by  all  of  the
                  provisions of the Master Definitions and Construction Schedule
                  (as the same may be further  amended,  varied or restated from
                  time to time) and the Funding 1 Deed of Charge in its capacity
                  as a Funding 1 Secured Creditor, as if it had been an original
                  party thereto;

         (c)      undertakes to perform,  comply with and be bound by all of the
                  provisions  of the Funding 1 Deed of Charge in its capacity as
                  a Funding 1 Secured  Creditor,  as if it had been an  original
                  party  thereto as provided  in CLAUSE 31.8  (Funding 1 Secured
                  Creditors)   (including   without   limitation   CLAUSES   8.4
                  (Priorities of Payment - After Service of an Intercompany Loan
                  Acceleration  Notice),  8.5  (Application  of Monies  Received
                  After  Intercompany  Loan  Acceleration  Notice)  and  9.2 (No
                  Enforcement by Funding 1 Secured Creditors); and

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

4.       SCOPE OF THE FUNDING 1 DEED OF CHARGE

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

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

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

5.       AMENDMENT TO THE FUNDING 1 PRIORITY OF PAYMENTS

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

6.       [RESERVED]

7.       APPLICATION

         Prior to and  following  enforcement  of the  Funding  1  Security  all
         amounts at any time held by Funding 1, the Cash Manager or the Security
         Trustee  in respect of the  security  created  under this Deed shall be
         held and/or  applied by such person  subject to and in accordance  with
         the relevant provisions of the Funding 1 Deed of Charge.

                                       4



8.       NOTICES AND DEMANDS

         Any notice or communication  under or in connection with this Deed, the
         Funding 1 Deed of Charge or the  Master  Definitions  and  Construction
         Schedule  shall be  given in the  manner  and at the  times  set out in
         CLAUSE 30 (Notices  and Demands) of the Funding 1 Deed of Charge to the
         addresses  given  in this  CLAUSE  8 or at such  other  address  as the
         recipient may have notified to the other parties  hereto and/or thereto
         in writing.

The address referred to in this CLAUSE 8 for the Sixth Issuer is:

                              Permanent Financing (No. 6) PLC
                              Blackwell House
                              Guildhall Yard
                              London
                              EC2V 5AE

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

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

Facsimile:                    +44 (0) 20 7574 8303

For the attention of:         Head of Mortgage Securitisation and Covered Bonds

The address  referred to in this CLAUSE 8 for the Sixth  Start-up  Loan Provider
is:

                              Halifax plc
                              Trinity Road (LP/3/3/SEC)
                              Halifax
                              West Yorkshire
                              HX1 2RG

Facsimile:                    +44 (0) 113 235 7511
For the attention of:         the Head of Mortgage Securitisation

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

Facsimile:                    +44 (0) 20 7574 8303

For the attention of:         the Head of Mortgage  Securitisation  and Covered
                              Bonds

The address referred to in this CLAUSE 8 for the Security Trustee is:

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

Facsimile:                    +(44) (0) 20 7964 6061/6399
For the attention of:         Global Structured Finance - Corporate Trust

                                       5



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

9.       CHOICE OF LAW

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

10.      COUNTERPARTS

         This Deed may be signed  (manually or by  facsimile)  and  delivered in
         more  than  one  counterpart  all  of  which,  taken  together,   shall
         constitute one and the same Deed.

11.      THIRD PARTY RIGHTS

         This Deed does not  create  any right  under the  Contracts  (Rights of
         Third Parties) Act 1999 which is enforceable by any person who is not a
         party to this Deed.

12.      SUBMISSION TO JURISDICTION

         Each party to this Deed hereby irrevocably submits to the non-exclusive
         jurisdiction of the English courts in any action or proceeding  arising
         out of or relating to this Deed, and hereby irrevocably agrees that all
         claims  in  respect  of such  action  or  proceeding  may be heard  and
         determined by such courts.  Each party to this Deed hereby  irrevocably
         waives,  to the  fullest  extent it may  possibly do so, any defence or
         claim  that  the  English  courts  are an  inconvenient  forum  for the
         maintenance or hearing of such action or proceeding.

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

                                       6



                                   SIGNATORIES

FUNDING 1

EXECUTED as a DEED by                )         ................................
PERMANENT FUNDING (NO. 1)            )
LIMITED acting by its attorney       )
in the presence of                   )

Witness's Signature:  ....................

Name:                 ....................

Address:              ....................





FIRST ISSUER

EXECUTED as a DEED by                )         ................................
PERMANENT FINANCING (NO. 1)          )
PLC acting by its attorney           )
in the presence of                   )

Witness's Signature:  ....................

Name:                 ....................

Address:              ....................





SECOND ISSUER

EXECUTED as a DEED by                )         ................................
PERMANENT FINANCING (NO. 2)          )
PLC acting by its attorney           )
in the presence of                   )

Witness's Signature:  ....................

Name:                 ....................

Address:              ....................


                                       7



THIRD ISSUER

EXECUTED as a DEED by                )         ................................
PERMANENT FINANCING (NO. 3)          )
PLC acting by its attorney           )
in the presence of                   )

Witness's Signature:  ....................

Name:                 ....................

Address:              ....................



FOURTH ISSUER

EXECUTED as a DEED by                )         ................................
PERMANENT FINANCING (NO. 4)          )
PLC acting by its attorney           )
in the presence of                   )

Witness's Signature:  ....................

Name:                 ....................

Address:              ....................





FIFTH ISSUER

EXECUTED as a DEED by                )         ................................
PERMANENT FINANCING (NO. 5)          )
PLC acting by its attorney           )
in the presence of                   )

Witness's Signature:  ....................

Name:                 ....................

Address:              ....................


                                       8




HALIFAX

EXECUTED as a DEED by                         )
HALIFAX PLC                                   )
IN ITS CAPACITIES AS SELLER, CASH MANAGER     )
FUNDING 1 SWAP PROVIDER, FIRST START-UP       )
LOAN PROVIDER, SECOND START-UP LOAN           )
PROVIDER, THIRD START-UP LOAN PROVIDER,       )
FOURTH START-UP LOAN PROVIDER AND             )
FIFTH START-UP LOAN PROVIDER AND
SIXTH START-UP LOAN PROVIDER                  )
acting by its attorney                        )
in the presence of                            )   .............................

Witness's Signature:  ....................

Name:                 ....................

Address:              ....................



THE GOVERNOR AND COMPANY OF THE BANK OF SCOTLAND

EXECUTED as a DEED by                         )   .............................
THE GOVERNOR AND COMPANY OF                   )
THE BANK OF SCOTLAND                          )
IN ITS CAPACITIES AS ACCOUNT BANK             )
AND FUNDING 1 GIC PROVIDER                    )
acting by its attorney                        )
in the presence of                            )

Witness's Signature:   ...................

Name:                  ...................

Address:               ...................



FUNDING 1 CORPORATE SERVICES PROVIDER

EXECUTED as a DEED by                         )    ............................
STRUCTURED FINANCE                            )
MANAGEMENT LIMITED                            )
in its capacity as                            )
CORPORATE SERVICES PROVIDER                   )
acting by its attorney                        )
in the presence of:                           )
                                                   (as attorney for STRUCTURED
                                                   FINANCE MANAGEMENT LIMITED)

Witness's Signature:   ...................

                                       9




Name:                  ...................

Address:               ...................



FUNDING 1 LIQUIDITY FACILITY PROVIDER

EXECUTED as a DEED by                         )
JPMORGAN CHASE BANK, N.A.                     )
acting by its attorney                        )
in the presence of                            )     ...........................

Witness's Signature:   ...................

Name:                  ...................

Address:               ...................



SECURITY TRUSTEE

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

Witness's Signature:   ...................

Name:                  ...................

Address:               ...................



SIXTH ISSUER

EXECUTED as a DEED by                         )      ..........................
PERMANENT FINANCING (NO. 6)                   )
PLC acting by its attorney                    )
in the presence of                            )

Witness's Signature:   ...................

Name:                  ...................

Address:               ...................

                                       10




                                   APPENDIX 1

                AMENDED AND RESTATED FUNDING PRIORITY OF PAYMENTS

                                   SCHEDULE 3

                         FUNDING 1 PRIORITY OF PAYMENTS

                                     PART 1

             FUNDING 1 PRE-ENFORCEMENT REVENUE PRIORITY OF PAYMENTS

1.       CALCULATION OF FUNDING 1 AVAILABLE REVENUE RECEIPTS

1.1      On the day falling four  Business Days prior to each Funding 1 Interest
         Payment  Date,  the Cash  Manager  will  calculate  whether  Funding  1
         Available  Revenue  Receipts  will be  sufficient on the next Funding 1
         Interest  Payment Date to pay items (a) to (f), (h), (j) and (l) in the
         Funding 1 Pre-Enforcement Revenue Priority of Payments.

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

1.3      Funding 1  Principal  Receipts  may not be used to pay  interest on any
         Term  Advance if and to the extent  that would  result in a  deficiency
         being recorded or an existing deficiency being increased on a Principal
         Deficiency Sub-Ledger relating to a higher ranking Term Advance.

1.4      If there are no (or insufficient) amounts standing to the credit of the
         Funding 1 Principal Ledger and the Cash Accumulation Ledger to cure the
         insufficiency  described in paragraph 1.2 above (an "UNCURED  FUNDING 1
         REVENUE  SHORTFALL"),  then  on the  London  Business  Day  immediately
         preceding the relevant Funding 1 Interest Payment Date the Cash Manager
         will (i) direct  Funding 1 to request a drawing  pursuant to CLAUSE 5.1
         of the  Funding 1 Liquidity  Facility  Agreement  to apply  towards the
         Uncured  Funding 1  Revenue  Shortfall  to apply  towards  the  Uncured
         Funding  1  Revenue   Shortfall  in  accordance   with  the  Funding  1
         Pre-Enforcement Revenue Priority of Payments.

2.       DISTRIBUTION  OF  FUNDING 1  AVAILABLE  REVENUE  RECEIPTS  PRIOR TO THE
         SERVICE OF AN INTERCOMPANY LOAN ACCELERATION NOTICE ON FUNDING 1

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

2.2      Except for amounts due to third parties by an Issuer  and/or  Funding 1
         under  paragraph (a) below or amounts due to the Account Bank and/or an
         Issuer  Account  Bank which shall be paid when due,  on each  Funding 1
         Interest  Payment  Date prior to the  service of an  Intercompany  Loan
         Acceleration  Notice on Funding 1, the Cash  Manager will apply (i) the
         Funding 1  Available  Revenue  Receipts,  (ii) if  Funding 1  Available
         Revenue Receipts are

                                       11




         insufficient  to pay  items  (a) to  (f),  (h),  (j) and  (l),  amounts
         standing to the credit of the  Funding 1 Principal  Ledger and the Cash
         Accumulation Ledger and (iii), if there is an Uncured Revenue Shortfall
         on such date, drawings under the Funding 1 Liquidity Facility Agreement
         to the extent  necessary to pay the items in items (a) to (f), (h), (j)
         and (l),  in the  following  order of  priority  (being  the  FUNDING 1
         PRE-ENFORCEMENT REVENUE PRIORITY OF Payments):

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

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

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

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

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

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

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

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

                  (viii)   any third  party  creditors  of Funding 1 (other than
                           those  referred to later in this order of priority of
                           payments),  which amounts have been incurred  without
                           breach by Funding 1 of the Funding 1 Agreements  (and
                           for  which   payment  has  not  been   provided   for
                           elsewhere)  and to provide  for any of these  amounts
                           expected to become due and payable in the immediately
                           following Interest

                                       12




                           Period  by  Funding  1 and to pay  or  discharge  any
                           liability  of  Funding 1 for  corporation  tax on any
                           chargeable income or gain of Funding 1;

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                       13




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

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

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

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

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

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

         (p)      sixteenthly,  if a Liquidity  Reserve  Fund  Rating  Event has
                  occurred and is continuing,  towards a credit to the Liquidity
                  Reserve Ledger to the extent the amount standing to the credit
                  thereof  is less  than the  Liquidity  Reserve  Fund  Required
                  Amount,  taking  into  account  any net  replenishment  of the
                  Liquidity  Reserve Fund on the Funding 1 Interest  Payment Day
                  from Funding 1 Available Principal Receipts;

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

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

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

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

                  (iv)     the Fourth  Issuer in respect of the Fourth  Issuer's
                           obligations  to make  any  termination  payment  to a
                           Fourth  Issuer Swap  Provider as a result of a Fourth
                           Issuer Swap Provider Excluded Termination Amount;

                                       14




                  (v)      the Fifth  Issuer in  respect  of the Fifth  Issuer's
                           obligations  to make  any  termination  payment  to a
                           Fifth  Issuer  Swap  Provider  as a result of a Fifth
                           Issuer Swap Provider Excluded Termination Amount;

                  (vi)     the Sixth  Issuer in  respect  of the Sixth  Issuer's
                           obligations  to make  any  termination  payment  to a
                           Sixth  Issuer  Swap  Provider  as a result of a Sixth
                           Issuer Swap Provider Excluded Termination Amount;

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

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

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

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

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

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

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

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

         (r)      eighteenthly,  towards payment pro rata and pari passu amounts
                  due to:

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

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

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

                  (iv)     the Fourth  Start-up Loan  Provider  under the Fourth
                           Start-up Loan Agreement;

                                       15




                  (v)      the  Fifth  Start-up  Loan  Provider  under the Fifth
                           Start-up Loan Agreement; and

                  (vi)     the  Sixth  Start-up  Loan  Provider  under the Sixth
                           Start-up Loan Agreement;

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

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

                                       16



                                     PART 2

                   FUNDING 1 PRINCIPAL PRIORITIES OF PAYMENTS

1.       DUE AND PAYABLE DATES OF TERM ADVANCES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                       17




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

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

         (e)      the date upon which a Step-up  Date  occurs in relation to the
                  relevant Fourth Issuer Term Advance.

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

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

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

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

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

         (e)      the date upon which a Step-up  Date  occurs in relation to the
                  relevant Fifth Issuer Term Advance.

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

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

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

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

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

         (e)      the date upon which a Step-up  Date  occurs in relation to the
                  relevant Sixth Issuer Term Advance.

1.7      In respect of certain of the Term Advances,  if there are  insufficient
         Funding 1 Available Principal

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

2.       REPAYMENT  OF  TERM  ADVANCES  OF  EACH  SERIES  PRIOR  TO THE
         OCCURRENCE  OF A TRIGGER EVENT AND PRIOR TO THE SERVICE ON FUNDING 1 OF
         AN INTERCOMPANY LOAN ACCELERATION  NOTICE OR THE SERVICE ON EACH ISSUER
         OF A NOTE ACCELERATION NOTICE

2.1      On each  Funding 1 Interest  Payment Date (but prior to the date
         on which (a) a Trigger Event occurs, (b) the Security Trustee serves an
         Intercompany Loan  Acceleration  Notice on Funding 1 or (c) each Issuer
         has been served with a Note  Acceleration  Notice by the Note Trustee),
         the

                                       18




         Cash Manager shall apply Funding 1 Available  Principal Receipts in the
         following order of priority:

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

         (b)      secondly,  to the extent only that monies have been drawn from
                  the General Reserve Fund to make Eligible General Reserve Fund
                  Principal  Repayments,  towards  replenishment  of the General
                  Reserve  Fund to the extent  that the amount  standing  to the
                  credit thereof is less than the General  Reserve Fund Required
                  Amount;

         (c)      thirdly, if a Liquidity Reserve Fund Rating Event has occurred
                  and is continuing (i) to the extent only that monies have been
                  drawn  from  the  Liquidity  Reserve  Fund  in  order  to make
                  Eligible  Liquidity Reserve Fund Principal  Repayments or (ii)
                  to the extent  that the  Liquidity  Reserve  fund has not been
                  previously  fully  funded  and  Funding  1  Available  Revenue
                  Receipts  on  such   Funding  1  Interest   Payment  Date  are
                  insufficient  to do so,  towards  a credit  to the  Funding  1
                  Liquidity  Reserve  Ledger  to  the  extent  that  the  amount
                  standing  to the  credit  thereof  is less than the  Liquidity
                  Reserve Required Amount;

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

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

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

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

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

         (i)      ninethly,  the  remainder  shall be  credited to the Funding 1
                  Principal Ledger.

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

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

                                       19




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

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

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

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

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

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

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

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

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

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

                       If on a Funding 1 Interest Payment Date:

                       (A)  one or more Bullet Term  Advances  are within a Cash
                            Accumulation  Period at that time  (irrespective  of
                            whether any Scheduled

                                       20




                            Amortisation   Instalments   are   then  in  a  Cash
                            Accumulation Period); and

                       (B)  either:

                            I.   the quarterly CPR is less than 10 per cent.; or
                                 II. both:

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

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

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

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

                       If on a Funding 1 Interest Payment Date:

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

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

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

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

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

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

                                                                              

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


                                       21




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

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

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

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

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

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


                                                                           

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



         ALLOCATIONS INVOLVING RULE (2) OR RULE (3)

3.       Where  Rule  (2) or Rule (3)  applies  at a level  of any  priority  of
         payments,  the funds  available for making payments at that level shall
         first  be  allocated  without  reference  to Rule  (2) or Rule  (3) (as
         applicable).  However,  if the amount so  allocated to one or more Term
         Advances  exceeds the amount  permitted  under Rule (2) or Rule (3) (as
         applicable)  to be paid in respect of those Term  Advances  (the CAPPED
         ADVANCES),  the excess shall then be  reallocated  among any other Term
         Advances  at that level  using the method of  allocation  as applies at
         that level but without  reference to the Capped Advances in calculating
         such  reallocation.  If a further such excess arises as a result of the
         reallocation  process,  the  reallocation  process shall be repeated at
         that level in relation to each such further excess that arises until no
         further  funds  can be  allocated  at that  level  following  which the
         remaining  excess  shall  then be  applied  at the  next  level of that
         priority  of  payments.  Repayment  of Term  Advances  of  each  Series
         following the occurrence of a Non-Asset  Trigger Event but prior to the
         service on Funding 1 of an Intercompany Loan Acceleration Notice or the
         service on each Issuer of a Note Acceleration Notice

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

                                       22




         Pass-Through  Term  Advances  and, on each  Funding 1 Interest  Payment
         Date, Funding 1 will be required to apply Funding 1 Available Principal
         Receipts in the following order of priority:

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

         (b)      secondly,  to the extent only that monies have been drawn from
                  the General Reserve Fund to make Eligible General Reserve Fund
                  Principal  Repayments,  towards  replenishment  of the General
                  Reserve  Fund to the extent  that the amount  standing  to the
                  credit thereof is less than the General  Reserve Fund Required
                  Amount;

         (c)      thirdly, if a Liquidity Reserve Fund Rating Event has occurred
                  and is continuing (i) to the extent only that monies have been
                  drawn  from  the  Liquidity  Reserve  Fund  in  order  to make
                  Eligible  Liquidity Reserve Fund Principal  Repayments or (ii)
                  to the extent  that the  Liquidity  Reserve  fund has not been
                  previously  fully  funded  and  Funding  1  Available  Revenue
                  Receipts  on  such   Funding  1  Interest   Payment  Date  are
                  insufficient to do so, towards  replenishment of the Liquidity
                  Reserve  Fund to the extent  only that the amount  standing to
                  the credit  thereof is less than the  Liquidity  Reserve  Fund
                  Required Amount;

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

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

         (f)      sixthly,  in  satisfaction of pro rata and pari passu to repay
                  the Term A Advances, until each of those is fully repaid; and

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

4.       REPAYMENT OF TERM ADVANCES OF EACH SERIES  FOLLOWING THE  OCCURRENCE OF
         AN ASSET  TRIGGER  EVENT BUT PRIOR TO THE  SERVICE  ON  FUNDING 1 OF AN
         INTERCOMPANY LOAN ACCELERATION  NOTICE OR THE SERVICE ON EACH ISSUER OF
         A NOTE ACCELERATION NOTICE

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

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

         (b)      secondly,  to the extent only that monies have been drawn from
                  the General Reserve Fund to make Eligible General Reserve Fund
                  Principal Repayments,  towards a credit to the General Reserve
                  Ledge to the extent the amount  standing to the credit thereof
                  is less than the General Reserve Fund Required Amount;

                                       23




         (c)      thirdly, if a Liquidity Reserve Fund Rating Event has occurred
                  and is continuing (i) to the extent only that monies have been
                  drawn  from  the  Liquidity  Reserve  Fund  in  order  to make
                  Eligible  Liquidity Reserve Fund Principal  Repayments or (ii)
                  to the extent  that the  Liquidity  Reserve  fund has not been
                  previously  fully  funded  and  Funding  1  Available  Revenue
                  Receipts  on  such   Funding  1  Interest   Payment  Date  are
                  insufficient  to do so,  towards  a  credit  to the  Liquidity
                  Reserve  Ledger to the extent that the amount  standing to the
                  credit  thereof  is  less  than  the  Liquidity  Reserve  Fund
                  Required Amount;

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

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

         (f)      sixthly,  pro rata and pari passu,  towards  repayment  of the
                  Term A Advances  until each of those Term A Advances  is fully
                  repaid; and

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

5.       REPAYMENT OF TERM ADVANCES OF EACH SERIES FOLLOWING THE SERVICE ON EACH
         ISSUER  OF A NOTE  ACCELERATION  NOTICE  BUT  PRIOR TO THE  SERVICE  ON
         FUNDING 1 OF AN INTERCOMPANY LOAN ACCELERATION NOTICE

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

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

         (b)      secondly,  to the extent only that monies have been drawn from
                  the General Reserve Fund to make Eligible General Reserve Fund
                  Principal Repayments,  towards a credit to the General Reserve
                  Ledger to the extent the amount standing to the credit thereof
                  is less than the General Reserve Fund Required Amount;

         (c)      thirdly, if a Liquidity Reserve Fund Rating Event has occurred
                  and is continuing (i) to the extent only that monies have been
                  drawn  from  the  Liquidity  Reserve  Fund  in  order  to make
                  Eligible  Liquidity Reserve Fund Principal  Repayments or (ii)
                  to the extent  that the  Liquidity  Reserve  Fund has not been
                  previously  fully  funded  and  Funding  1  Available  Revenue
                  Receipts  on  such   Funding  1  Interest   Payment  Date  are
                  insufficient  to do so,  towards  a  credit  to the  Liquidity
                  Reserve  Ledger to the extent that the amount  standing to the
                  credit  thereof  is  less  than  the  Liquidity  Reserve  Fund
                  Required Amount;

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

                                       24




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

         (f)      sixthly,  pro rata and pari passu,  towards  repayment  of the
                  Term A Advances,  until each of those Term A Advances is fully
                  repaid; and

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

6.       REPAYMENT  OF  TERM   ADVANCES  WHEN  FUNDING  1  RECEIVES  THE  AMOUNT
         OUTSTANDING UNDER AN INTERCOMPANY LOAN

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

                                       25



                                     PART 3

                 FUNDING 1 POST-ENFORCEMENT PRIORITY OF PAYMENTS

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

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

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

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

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

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

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

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

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

(b)      secondly,  in or towards satisfaction of amounts due and payable to the
         Cash Manager and any costs, charges,  liabilities and expenses then due
         or to  become  due and  payable  to the  Cash  Manager  under  the Cash
         Management Agreement, together with VAT on those amounts;

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

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

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

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

                                       26




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

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

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

(j)      tenthly, in or towards satisfaction of any amounts due to:

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

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

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

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

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

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

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

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

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

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

         (iv)     amounts  due to the  Fourth  Issuer in  respect  of the Fourth
                  Issuer's  obligations  to pay  any  termination  payment  to a
                  Fourth  Issuer  Swap  Provider  as a result of a Current

                                       27




                  Swap  Provider  Default  or  a  Fourth  Issuer  Swap  Provider
                  Downgrade Termination Event (as appropriate);

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

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

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

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

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

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

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

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

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

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

(l)      twelfthly, towards payment, pro rata and pari passu, of amounts due to:

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

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

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

         (iv)     the Fourth  Start-up Loan Provider  under the Fourth  Start-up
                  Loan Agreement;

         (v)      the Fifth Start-up Loan Provider under the Fifth Start-up Loan
                  Agreement; and


         (vi)     the Sixth Start-up Loan Provider under the Sixth Start-up Loan
                  Agreement.


                                       28